HomeMy WebLinkAbout2019-04-01-J01L N Little Walnut Creek Dr Improvements_Corrected Prelim Assessment PlatJ1L
Submitted by:
Bolton & Menk, Inc.
309 E. 5th Street
Suite 202
Des Moines, IA 50309
P: 515-259-9190
Preliminary Assessment Plat and Schedule
Little Walnut Creek Drive Pavement Improvements
City of Waukee, Iowa
Prepared by: Bolton & Menk, Inc. Certification
Little Walnut Creek Drive Pavement Improvements ǀ A13.111855 i
Certification
Preliminary Assessment Plat and Schedule
for
Little Walnut Creek Drive Pavement Improvements
City of Waukee, Iowa
BMI Project # A13.111855
27 FEB 2019
Prepared by: Bolton & Menk, Inc.Preliminary Assessment
Little Walnut Creek Drive Pavement Improvements ǀ A13.111855 Page 1
I. DESCRIPTION OF PROPOSED WORK
The location of the assessed improvements include the following:
Little Walnut Creek Drive from west terminous to North Warrior Lane
Walnut Lane from Little Walnut Creek Drive to south terminous.
The project consist of reconstructing an existing gravel roads. The improvements include but not
limited to roadway grading, HMA paving, ditch improvements, and site restoration.
II. BENEFITTED PROPERTY
A portion of the construction of the proposed improvements will be assessed against private
property in accordance with the special benefits conferred to the property. Assessments are
proposed for the benefited properties as shown on the assessment plat and the preliminary
assessment schedule found in Appendix A.
III. DETERMINATION OF BENEFIT
The assessment value established for each property within the Special Assessment District was
determined by an agreed upon percentage between the property owners and the City of Waukee.
The Special Assessment District boundary is limited to the properties that have driveway access off
of Little Walnut Creek Drive and Walnut Lane.
IV. ASSESSABLE COSTS
City Council directed that the property owners within the Special Assessment District be assessed
29% of the total project cost on a per lot basis. The assessable properties will equally split the 29%
of the total project cost. The cost include all construction cost, engineering, legal and
administrative cost.
V. ESTIMATE PROJECT COSTS
Estimated Total Construction Cost $ 829,980.00
Estimated Engineering, Legal and
Administrative Cost (12.5%) $ 104,414.00
TOTAL PROJECT COST $ 934,394.00
VI. ESTIMATED ASSESSABLE PORTION
The assessments are proposed to be assessed over a 10-year period at approximately 3.25% interest.
The proposed project cost and assessments are based on preliminary estimated cost and may be
revised at the itme of final assessment.
Estimated Total Project Cost $ 934,394.00
Estimated Total Assessable Portion $ 270,974.26
Number of Assessable Units 17
Estimated Access Assessment Cost $ 15,939.66
Appendix A: Assessment Schedule & Plat
2 SAHU ACRES LOT 8 $289,889.66
Property Description
Parcel #
on Map Owner
Council's
ValuationParcel ID
SAHU ACRES LOT 9 $218,829.66
5 SAHU ACRES LOT 5 $15,939.66
4 SAHU ACRES LOT 6 $367,279.66
3 SAHU ACRES LOT 7 $453,709.66 $15,939.66
$15,939.66
6 SAHU ACRES PARCEL B LOT 4 $331,409.66 $15,939.66
7 SAHU ACRES PARCEL A LOT 4 $296,659.66 $15,939.66
SAHU ACRES LOT 1 $398,769.66
11 SAHU ACRES LOT 14 $260,949.66 $15,939.66
8 RAMSEY HEIGHTS LOT 1 $240,939.66
9 RAMSEY HEIGHTS LOT 2 $380,019.66 $15,939.66
10A SAHU ACRES LOT 2 $398,769.66
$15,939.66 $0.00 $15,939.66
13 SAHU ACRES LOT 12 $329,079.66
14 SAHU ACRES LOT 11 $351,159.66 $15,939.66
12 MILO RIDGE LOT 1 $371,010.00
12A MILO RIDGE LOT 2 $97,940.00 $15,939.66
10
Total Street
Assessment Deficiency
Preliminary
Assessment
% of
Project
$0.00 $15,939.66 1.71%
$0.00 $15,939.66 1.71%
$0.00 $15,939.66 1.71%
$0.00 $15,939.66 1.71%
1.71%
$15,939.66 $0.00 $15,939.66 1.71%
$0.00 $15,939.66 1.71%
PRELIMINARY ASSESSMENT SCHEDULE
LITTLE WALNUT CREEK DRIVE PAVEMENT IMPROVEMENTS
WAUKEE, IOWA
$382,349.66
$0.00 $15,939.66 1.71%
1
$0.00 $15,939.66 1.71%
$15,939.66 $0.00 $15,939.66 1.71%
$0.00 $15,939.66 1.71%
$15,939.66 $0.00 $15,939.66 1.71%
15
Obrien, Thomas F & Pamela S
000001221402001 680 N Little Walnut Creek Dr
Waukee IA 50263
Preston, Bradley T & Joni L J
000001221402002 670 N Little Walnut Creek Dr
Waukee IA 50263
Herr, Randy M & Meredith M
000001221451001 660 N Little Walnut Creek Dr
Waukee IA 50263
Herr, Ben M & Renae A Trustee Of The
000001221451002 650 N Little Walnut Creek Dr
Waukee IA 50263
Pinkerton, Mitch & Christine
000001221451003 640 N Little Walnut Creek Dr
Waukee IA 50263
Sponsler, Larry N & Shirley M
000001221451005 636 N Little Walnut Creek Dr
Waukee IA 50263
Olson, Randy D & Kimberly S
000001221451006 630 N Little Walnut Creek Dr
Waukee IA 50263
Ramsey, Brian & Karie
000001221478001 626 N Little Walnut Creek Dr
Waukee IA 50263
Shaw, Teresa & Todd R JTRS
000001221478002 620 N Little Walnut Creek Dr
Waukee IA 50263
Deanda, Miguel F
000001221477003 600 N Little Walnut Creek Dr
Waukee IA 50263
Deanda, Miguel F
000001221477002 600 N Little Walnut Creek Dr
Waukee IA 50263
Gatrel, Mark A & Tonya L
000001221476001 625 N Little Walnut Creek Dr
Waukee IA 50263
Morris, Patrick M & Marilea A
000001221453001 635 N Little Walnut Creek Dr
Waukee IA 50263
McAtee Matthew & Amy
000001221453002 629 N Little Walnut Creek Dr
Waukee IA 50263
Martinez, Aaron & Melissa
000001221452001 645 N Little Walnut Creek Dr
Waukee IA 50263
Kent, James E & Lisa H
000001221403002 655 N Little Walnut Creek Dr
Waukee IA 50263
Steinwandt, Tammy J
000001221403001 665 N Little Walnut Creek Dr
Waukee IA 50263
SAHU ACRES LOT 10 $329,079.66 $15,939.66 $0.00 $15,939.66 1.71%
$0.00 $15,939.66 1.71%
$15,939.66 $0.00 $15,939.66 1.71%
$0.00 $15,939.66 1.71%
$15,939.66 $0.00 $15,939.66 1.71%
$15,939.66
Page 1 of 1
#12A
MILO RIDGELOT 2
#6
SAHUACRESPARCELB LOT 4
#7
SAHUACRESPARCELA LOT 4
#8
RAMSEYHEIGHTSLOT 1
#9
RAMSEYHEIGHTSLOT 2
#1
SAHU ACRESLOT 9
#2
SAHU ACRESLOT 8
#15
SAHU ACRESLOT 10
#14
SAHU ACRESLOT 11
#4
SAHU ACRESLOT 6
#5
SAHU ACRESLOT 5
#3
SAHU ACRESLOT 7
#12
MILO RIDGELOT 1
#13
SAHU ACRESLOT 12 #11
SAHU ACRESLOT 14
#10A
Assessment Plat
Waukee, Iowa February, 2019
Map Document: \\arcserver1\GIS\WAUKEE_CI_IA\A13.111855\ESRI\Maps\111855_Parcels.mxd | Date Saved: 2/27/2019 3:08:38 PMLegend !IAssessment Units
Special AssessmentDistrict Boundary
0 400FeetSource: Dallas County
1 1221402001 OBrien, Thomas F & Pamela S JTRS 680 N Lit tle W alnut Creek Dr W aukee, IA 5026321221402002Preston, Bradley T & Joni L JTRS 670 N Lit tle W alnut Creek Dr W aukee, IA 5026331221451001Herr, Randy M & Meredith M JTRS 660 N Lit tle W alnut Creek Dr W aukee, IA 5026341221451002Herr, Ben M & Renae A Trus tee of the 650 N Lit tle W alnut Creek Dr W aukee, IA 5026351221451003Pinkerton, Mit ch & Chris tine JTRS 640 N Lit tle W alnut Creek Dr W aukee, IA 5026361221451005Sponsler, Larry N & Shirley M JTRS 636 N Lit tle W alnut Creek Dr W aukee, IA 5026371221451006Olson, Randy D & Kimberly S JTRS 630 N Lit tle W alnut Creek Dr W aukee, IA 5026381221478001Ramsey, Brian & Karie JTRS 626 N Lit tle W alnut Creek Dr W aukee, IA 5026391221478002Shaw, Teres a & Todd R JTRS 620 N Lit tle W alnut Creek Dr W aukee, IA 5026310/10A 1221477003/...2 Deanda, Miguel F 600 N Lit tle W alnut Creek Dr W aukee, IA 50263111221476001Gatrel, Mark A & Tonya L JTRS 625 N Lit tle W alnut Creek Dr W aukee, IA 50263121221453001Morris, Patrick M & Marilea A JTRS 635 N Lit tle W alnut Creek Dr W aukee, IA 5026312A1221453002McAtee, Matthew & Amy JTRS 629 N Little W alnut Creek Dr W aukee, IA 50263131221452001Martinez, Aaron & Melissa JTRS 645 N Lit tle W alnut Creek Dr W aukee, IA 50263141221403002Kent, James E & Lisa H JTRS 655 N Lit tle W alnut Creek Dr W aukee, IA 50263151221403001Steinwandt, Tammy J 665 N Lit tle W alnut Creek Dr W aukee, IA 50263
SAHU ACRES
LOT 2
#10
SAHU ACRES
LOT 1