HomeMy WebLinkAbout1992-11-24 - AGENDA REPORTS - SC LMD 1 GVR 92 228 (2),
�1
A
,j
PUBLIC HEARING
AGENDA REPORT
City Manager Approval
Item to be presented by:
G�„7? Anthony J. Nlsich,�h� JI
DATE: November 24, 1992
SUBJECT: SANTA CLARITA LANDSCAPE MAINTENANCE DISTRICT NO. 1
GOLDEN VALLEY ROAD
Resolution No. 92.228
DEPARTMENT: Community Development
BACKGROUND
On November 10, the Resolution initiating Santa Clarlta landscape Maintenance District No.1 and
the Resolution declaring the City's Intention to form the district were approved, along with the
Preliminary Engineer's report and call for a Public Hearing. The Engineer's Report is on file with
the City Clerk.
When formed, this district will be the base district to which all future landscape projects can be
annexed. This results In one district with many zones, rather than multiple districts, multiple
reports and multiple public hearings.
The initial annexation is for -Tract 48117, along Golden Valley Road (see November 10 agenda). This
tract has recently subdivided but is still owned by the developer. No homes have closed escrow
at this time.
Since landscape Improvements are expected to be completed In the spring of 1993, the costs to
maintain these improvements will be for only a three-month period, Le., April through June 1993.
For fiscal year 1993/94, the cost of maintenance will be for a full year, and next year's assessments
will reflect a full year's maintenance.
Upon conclusion of the Public Hearing, the partial assessments will be approved and recorded, and
notice will be sent to the owner regarding payment for this fiscal year.
Fiscal Impact - None to the City.
Conduct Public Hearing, and upon conclusion, adopt Resolution No. 92-228 Confirming
Assessments.
ATTACHMENTS
Resolution 92-228 Confirming Assessments
November 10, 1992 Agenda
hds/re92.228.bm
Adapted:ii_
Agenda Item:
PUBLIC H=ARI`IG PRCCz:)U?.E
1. Mayor Opens Hearing
a. States Purpose of Hearing
2. City Clerk Reports on Hearing -Notice
3. Staff Report
(City Manager)
or
(City Attorney)
or
(RP'Staf£)
a. Proponent Argument (30 minutes)
5. Opponent Argument (30 minutes)
61 Five-minute Rebuttal (Proponent)
a. ,Proponent
7. Mayor Closes Public Testimony
8. Discussion by Council
9. Council Decision
10. Mayor Announces Decision
NOTICE OF ADOPTION OF RESOLUTION
OF INTENTION NO. 92-220 AND FIXING TIME AND PLACE FOR
PUBLIC HEARING REGARDING
SANTA CLARITA LANDSCAPE MAINTENANCE
DISTRICT NO. 1(GOLDEN VALLEY ROAD)
NOTICE IS HEREBY- GIVEN that at a regular meeting of the Santa Clarity City
Council (the "City Council") held on November 10, 1992, the City Council adopted Resolution
of Intention No. 92-220 which stated the City Council's intention to form Santa Clarita
Landscape Maintenance District No. 1 (Golden Valley Road) (the "District") and to levy and
collect assessments for the construction and maintenance of certain improvements authorized by
the Landscape and Lighting Maintenance Act of 1972.
Resolution No. 92-220 status as follows:
RESOLUTION NO. 92- Zen
A RESOLUTION OF THE CITY COUNCIL OF THE CITY
OF SANTA CLARITA DECLARING ITS INTENTION TO
FORM SANTA CLARITA LANDSCAPE MAINTENANCE
DISTRICT NO. 1 (GOLDEN VALLEY ROAD) AND TO
LEVY AND COLLECT ASSESSMENTS IN CONNECTION
THEREWITH AND FIXING A TIME AND PLACE FOR
HEARING OBJECTIONS THERETO
WHEREAS, on November 10, 1992, the owner of County Assessor's Parcel Numbers
2842-020-015 thru 142 and 2842-035-001 thru 039 (the "Property") requested and consented to
the inclusion of such parcels within the proposed Santa Clarita Landscape Maintenance District
No. 1 (Golden Valley Road) (the "District") and such request and consent is on file with the
City; and
WHEREAS, the public interest and convenience require the construction and maintenance
of improvements by the proposed District for the benefit of the Property; and
WHEREAS, on November 10, 1992, the City Council passed Resolution No. 92- 219
initiating proceedings for the formation of the proposed District; and
WHEREAS, the improvements to be maintained within the proposed District may
include, but are not limited to, one or more of the installation or planting of landscaping, the
installation or construction of statuary, fountains, and other ornamental structures and facilities,
the installation of park or recreational improvements and the installation or construction of any
facilities which are appurtenant to any of the aforementioned or which are necessary or
convenient for the maintenance or servicing thereof or for any purpose specified under Streets.
& Highways Code Section 22525.; and
WHEREAS, the area designated as "Santa Clarita Landscape Maintenance District No. 1
(Golden Valley Road)" is generally described as including, but not limited to, property adjacent
to that landscaped area within the public right-of-way adjacent to Golden Valley Road between
California Highway 14 and Green Mountain Road;
WHEREAS, in accordance with the City Council's order, the City Engineer has filed
with the City Clerk the report required by the Landscape and Lighting Act of 1972. All
interested persons are referred to that report for a full and detailed description of the
improvements, the boundaries of the proposed District and the proposed assessment upon
assessable lots and parcels of land within the proposed District; and
WHEREAS, on Tuesday, the 24th day of November, 1992, at the hour of 6:30 o'clock
P.m., the City Council will conduct a public hearing on the formation of the proposed District
and the levy of the proposed assessment. The hearing will be held in the Council Chambers of
the City Council in the City Hall, at 23920 Valencia Boulevard, Santa Clarita, California, and
any and all persons having any objections to the formation or to the assessment may appear and
show cause why said parcels should not be included or assessed in accordance with this
Resolution of Intention. The City Clerk will consider all oral and written protest;
NOW, THEREFORE, the City Council of the City of Santa Clarita does resolve and
order as follows:
SECTION 1. The City Council of the City of Santa Clarita hereby declares its
intention to form the Santa Clarita Landscape Maintenance District No. 1 (Golden Valley Road)
and to levy and collect assessments in connection therewith as specified in the Engineer's
Report.
SECTION 2. The City Clerk shall certify the adoption of this Resolution.
PASSED, APPROVED AND ADOPTED this In day of November , 1992.
ATTEST:
CITY CLERK
MAYOR
I HEREBY CERTIFY that the foregoing Resolution was duly adopted by the City
Council of the City of Santa Clarita at a regular meeting thereof, held on the 10 day of
November , 1992, by the following vote of the Council:
AYES: COUNCILMEMBERS Boyer, Darcy, Heidt, Pederson, Klajic
NOES: COUNCILMEMBERS None
ABSENT: COUNCILMEMBERS None
CITY CLERK
A HEARING WILL BE HELD ON TUESDAY, NOVEMBER 24, 1992, AT 7:30
P -M., AT THE, SANTA CLARITA CITY HALL, 23920 VALENCIA BOULEVARD,.
SANTA CLARITA, CALIFORNIA. At any time prior to this public hearing, any owner of
property liable to be assessed under the proposed assessment may make a written protest against
the proposed improvements or assessment, the extent of the District, or any agreements entered
into in connection with the proposed assessment and may appear and show cause why the
improvements should not be done or carried out in accordance with Resolution No. 92-220
Protests pertaining to the proposed assessment must be in writing and contain a description of
the property in which the signer of the protest is interested sufficient to identify the property,
and if the signers are not shown on the last equalized assessment roll as the owners of the
property, the protest must also contain, or be accompanied by, written evidence that the signers
are the owners of the property. All protests must be delivered to the City. Clerk prior to the
conclusion of the public hearing.
For additional information you, may contact Donna Grindey, City Clerk at
DATED: November lo?, 1992
Donna Grindey, City Clerk
City of Santa Clarita, California
RESOLUTION NO. 92- 2 2 a
A RESOLUTION OF THE CITY COUNCIL OF THE CITY
OF SANTA CLARITA ORDERING THE IMPROVEMENTS
WITHIN SANTA CLARITA LANDSCAPE MAINTENANCE
DISTRICT NO. 1 (GOLDEN VALLEY ROAD) AND THE
FORMATION OF THEDISTRICT, AND CONFIRMING THE
DIAGRAM AND ASSESSMENT AND LEVYING THE
ASSESSMENT IN CONNECTION THEREWITH
WHEREAS, on November 10, 1992, the City Council of the City of Santa Clarita (the
"City Council"), adopted Resolution No. 92- 219 initiating proceedings for the formation of
Santa Clarita Landscape Maintenance District No. 1 (Golden Valley Road) (the "District"), and
to levy and collect assessments in connection therewith; and
WHEREAS, the City Engineer was directed to and did prepare a report in accordance
with Article 4 of the Landscaping and Lighting Act of 1972 (the "Engineer's Report"); and
WHEREAS, on November 10, 1992, the City Council passed Resolution No. 92- 220
(the "Resolution of Intention"), declaring its intention to form the District and to levy and collect
assessments in connection therewith and to fix a time and place for hearing objections thereto;
and
WHEREAS, the Resolution of Intention was duly and legally published and mailed in the
time, form and manner as required by. law, and the Resolution of Intention and the Affidavit of
Publication were filed with the City Clerk; and
WHEREAS, at the time and place for which notice was given, the City Council
conducted a public hearing and gave every interested person an opportunity to object to the
proposed formation of the District and/or the levy and collection of assessments in connection
therewith; and
WHEREAS, written protests against the proposed formation of the District and/or the
levy and collection of assessments in connection therewith have not been made by owners
representing more than one-half of the area of land within the District; and
WHEREAS, the City has duly received and considered evidence, both oral and
documentary, concerning the jurisdictional facts in this proceeding and concerning the necessity
for the proposed formation of the District and concerning the proposed levy and collection of
assessments in connection therewith and has now acquired jurisdiction to order the proposed
assessments in connection therewith;
37553.1
NOW, THEREFORE, the City Council of the City of Santa Clarita does hereby
RESOLVE, DETERMINE AND DECLARE as follows:
SECTION 1. The above recitals are all true and correct.
SECTION 2. Written protests against the proposed formation of the District and/or
the levy and collection of assessments in connection therewith were not made by owners
representing more than one-half (1/2) of the area of land within the District and any protest
made, if any, was duly considered by the City Council.
SECTION 3. The report filed by the City Engineer on November 10, 1992, and each
component part of it, including each exhibit incorporated by reference, is hereby approved as
modified on November 24, 1992.
SECTION 4. The formation of the District and the levy and collection of assessments
in connection therewith as set forth and described in the Resolution of Intention is hereby
ordered.
SECTION 5. The adoption of this Resolution constitutes the levy of the assessment
as set forth in the Engineer's Report for the Fiscal Year 1992-1993.
SECTION 6. The City Clerk is hereby authorized and directed to file a certified copy
of the diagram and assessment respecting the District with the County Auditor of Los Angeles
County and/or the County Recorder not later than December 4, 1992.
SECTION 7. The City Clerk shall certify the adoption of this Resolution.
PASSED, APPROVED AND ADOPTED this 24th day of November, 1992.
ATTEST:
37553.1
CITY CLERK
CITY OF SANTA CLARITA,
CALIFORNIA
MAYOR
I HEREBY CERTIFY that the foregoing Resolution was duly adopted by the City
Council of the City of Santa Clarita at a regular meeting thereof, held on the 24th day of
November, 1992, by the following vote of the City Council:
AYES: COUNCILMEMBERS
NOES: COUNCILMEMBERS
ABSENT: COUNCILMEMBERS
37553.1
CITY CLERK
CITY OF SANTA CLARI TA
REPORT OF ENGINEER
ANNUAL ASSESSMENT
SANTA CLARITA
LANDSCAPE MAINTENANCE DISTRICT NO. 1
(LMD NO. 1)
(PURSUANT TO THE LANDSCAPING AND LIGHTING ACT OF 1972)
LANDSCAPE MAINTENANCE SERVICES FOR
TRACT NO. 48117, ANNEXATION GOLDEN VALLEY ROAD
NO. 1
FISCAL YEAR 1992-93
November 24, 1992
Filed in the Office of the City
Clerk of Santa Clarita this
day of
19
Donna Grindey, City Clerk
City of Santa Clarita
ASSESSMENT
PROPOSED ANNEXATION (1) INTO SANTA CLARITA
LANDSCAPE MAINTENANCE DISTRICT NO. 1
CITY OF SANTA CLARITA FISCAL YEAR 1992-93
Method of Assessment
The law provides that the total cost shall be assessed proportionally to each individual parcel based upon
the benefit received. As a condition to the recordation of Tract No. 48117 approved by the City of Santa
Clarita Planning Commission, the developer, Amcal Diversified Corp is required to provide landscape
improvements along Golden Valley Road shown on the diagram for the 'Proposed Annexation (1) Into
Santa Clarita Landscape Maintenance District No. 1". The proposed district is to provide for the
maintenance and servicing of the landscape improvements and all incidentals thereto. Since this project is
one development, the properties within the development each receive full benefit from the improvements,
i.e., maintenance and servicing. Therefore, because each parcel benefits equally the benefit should be
proportioned to the number of lots to be created by the development.
Total Estimated Improvement Costs
Estimated annual cost of maintenance and servicing Maintenance $ 7,200.64
of plant materials, soils, irrigation, electrical systems, Incidentals $ 1.500.00
water, and electrical charges and all incidentals.
Total Annual Cost ......................................................$ 8,700.64
Estimated Surplus or Deficit from the Previous Fiscal Year ............................. $ 0.00
Estimated Contributions to be Made From Sources Other Than
Assessments Levied Pursuant to the Landscaping And Lighting Act
of1972......................................................................................... $ 0.00
.......................... $ 8,700.64
Proposed 1992-93 assessment will be one-fourth of the annual
assessment for maintenance plus the annual administration fee ......................... $ 1,800.96
1,500.00
3,300.96
10/4/92 Page 2
Description of the Service
The proposed service involves the maintenance and operation of the landscaping along Golden
Valley Road constructed for Tract No. 48117. Tract No. 48117 is located along Golden Valley Road
betweenHighway14 and Sierra Highway in the City of Santa Clarita as shown on Exhibit A.
Maintenance and operation of the landscaping involves: (1) regular planting maintenance;
(2) irrigation repairs and maintenance; and (3) electrical needs for irrigation.
The estimate total annual assessment for Fiscal Year 1992-93 to provide the maintenance services
is $ 3,300.96.
2. Description of Each Parcel
Landscape Maintenance District No. I (Annexation No. 1) is comprised of 111 parcels located in
Tract 48117. The recordation of the final map for Tract No. 48117 divided the existing seven Assessor's
Parcel Numbers into 111 parcels. The 104 dwelling units and the seven common space parcels will be as
shown on Exhibit A, and described as follows:
3. Proposed Assessment For Each Parcel
Assessment
Benefit
Proposed
Confirmed
Parcel Number
LniL
Assessment
Assessment
Fiscal Year 92-93
Fiscal year 92-93
2842-020-015
1
$ 31.74
$ 31.74
2042-020-016
1
31.74
31.74
2842-020-017
1
31.74
31.74
2842-020-018
1
31.74
31.74
2842-020-019
1
31.74
31.74
2842-020-020
0
0.00
0.00
2842-020-021
1
31.74
31.74
2842-020-022
1
31.74
31.74
2842-020-023
0
0.00
0.00
2842-020-024
0
0.00
0.00
2842-020-025
0
0.00
0.00
2842-020-026
1
31.74
31.74
2842-020-027
0
0.00
0.00
2842-020-028
1
31.74
31.74
2842-020-029
0
0.00
0.00
2842-020-030
1
31.74
31.74
2842-020-031
1
31.74
31.74
2842-020-032
0
0.00
0.00
2842-020-033
1
31.74
31.74
2842-020-034
0
0.00
0.00
2842-020-035
1
31.74
31.74
2842-020-036
0
0.00
0.00
2842-020-037
1
31.74
31.74
2842-020-038
0
0.00
0.00
2842-020-039
1
31.74
31.74
2842-020-040
1
31.74
31.74
2842-020-041
1
31.74
31.74
2842-020-042
1
31.74
31.74
10/4/92 Page 3
Assessment
Benefit
Proposed
Confirmed
Parcel Number
Units
Assessment
Assessment
Fiscal Year 92-93
Fiscal Year 92-93
2842-020-043
1
$ 31.74
31.74
2842-020-044
1
31.74
31.74
2842-020-045
0
0.00
0.00
2842-020-046
1
31.74
31.74
2842-020-047
0
0.00
0.00
2842-020-048
1
31.74
31.74
2842-020-049
0
0.00
0.00
2842-020-050
1
31.74
31.74
2842-020-051
0
0.00
0.00
2842-020-052
1
31.74
31.74
2842-020-053
0
0.00
0.00
2842-020-054
1
31.74
31.74
2842-020-055
0
0.00
0.00
2842-020-056
1
31.74
31.74
2842-020-057
0
0.00
0.00
2842-020-058
1
31.74
31.74
2842-020-059
0
0.00
0.00
2842-020-060
1
31.74
31.74
2842-020-061
0
0.00
0.00
2842-020-062
1
31.74
31.74
2842-020-063
0
0.00
0.00
2842-020-064
0
0.00
0.00
2842-020-065
1
31.74
31.74
2842-020-066
0
0.00
0.00
2842-020-067
1
31.74
31.74
2842-020-068
0
0.00
0.00
2842-020-069
0
0.00
0.00
2842-020-070
0
0.00
0.00
2842-020-071
1
31.74
31.74
2842-020-072
0
0.00
0.00
2842-020-073
1
31.74
31.74
2842-020-074
0
0.00
0.00
2842-020-075
0
0.00
0.00
2842-020-076
1
31.74
31.74
2842-020-077
0
0.00
0.00
2842-020-078
0
0.00
0.00
2842-020-079
1
31.74
31.74
2842-020-080
0
0.00
0.00
2842-020-081
0
0.00
0.00
2842-020-082
1
31.74
31.74
2842-020-083
0
0.00
0.00
2842-020-084
0
0.00
0.00
2842-020-085
1
31.74
31.74
2842-020-086
1
31.74
31.74
2842-020-087
1
31.74
31.74
2842-020-088
1
31.74
31.74
2842-020-089
1
31.74
31.74
2842-020-090
1
31.74
31.74
2842-020-091
1
31.74
31.74
2842-020-092
1
31.74
31.74
10/4/92 Page 4
Assessment
Benefit
Proposed
Confirmed
Parcel Number
Units
Assessment
Assessment
Fiscal Year 92-93
Fiscal Year 92-93
2842-020-093
1
$ 31.74
31.74
2842-020-094
1
31.74
31.74
2842-020-095
1
31.74
31.74;
2842-020-096
1
31.74
31.74
2842-020-097
1
31.74
31.74
2842-020-098
1
31.74
31.74
2842-020-099
1
31.74
31.74
2842-020-100
1
31.74
31.74
2842-020-101
0
0.00
0.00
2842-020-102
1
31.74
31.74
28;2-020-103
1
31.74
31.74
2842-020-104
1
31.74
31.74
2842-020-105
0
0.00
0.00
2842.020-106
1
31.74
31.74
2842-020-107
1
31.74
31.74
2842-020-108
0
0.00
0.00
2842-020-109
1
31.74
31.74
2842-020-110
0
0.00
0.00
2842-020-111
1
31.74
31.74
2842-020-112
0
0.00
0.00
2842-020-113
1
31.74
31.74
2842-020-114
0
0.00
0.00
2842-020-115
1
31.74
31.74
2842-020-116
1
31.74
31.74
2841020-117
1
31.74
31.74
2842-020-118
1
31.74
31.74
2842-020-119
1
31.74
31.74
2842-020-120
1
31.74
31.74
2842-020421
1
31.74
31.74
2842-020-122
1
31.74
31.74
2842-020-123
1
31.74
31.74
2842-020-124
1
31.74
31.74
2842-020-125
1
31.74
31.74
2842-020-126
0
0.00
0.00
2842-020-127
0
0.00
0.00
2842-020-128
1
31.74
31.74
2842-020-129
0
0.00
0.00
2842-020-130
1
31.74
31.74
2842-020-131
0
0.00
0.00
2842-020-132
1
31.74
31.74
2842-020-133
1
31.74
31.74
2842-020-134
1
31.74
31.74
2842-020-135
0
0.00
0.00
2842-020-136
0
0.00
0.00
2842-020-137
0
0.00
0.00
2842-020-138
0
0.00
0.00
2842-020-139
0
0.00
0.00
2842-020-140
0
0.00
0.00
2842-020-141
0
0.00
0.00
2842-020-142
0
0.00
0.00
2842-035-001
0
0.00
0.00
10/4/92 Page 5
Assessment
Benefit
Proposed
Confirmed
Parcel Numb
Units
Assessment
Assessment
Fiscal Year 92-93
Fiscal Year 92-93
2842-035-002
1
$ 31.74
31.74
2842-035-003
1
31.74
31.74
2842-035-004
1
31.74
31.74
2842-035-005
1
31.74
31.74
2842-035-006
1
31.74
31.74
2842-035-007
1
31.74
31.74
2842-035-008
1
31.74
31.74
2842-035-009
1
31.74
31.74
2842-035-010
1
31.74
31.74
2842-035-011
1
31.74
31.74
2842-035-012
1
31.74
31.74
2842-035-013
1
31.74
31.74
2842-035-014
0
0.00
0.00
2842-035-015
1
31.74
31.74
2842-035-016
0
0.00
0.00
2842-035-017
1
31.74
31.74
2842.035-018
0
0.00
0.00
2842-035-019
1
31.74
31.74
2842-035-020
1
31.74
31.74
2842-035-021
1
31.74
31.74
2842-035-022
1
31.74
31.74
2842-035-023
1
31.74
31.74
2842-035-024
1
31.74
31.74
2842-035-025
0
0.00
0.00
2842-035-026
0
0.00
0.00
2842-035-027
0
0.00
0.00
2842-035-028
0
0.00
0.00
2842-035-029
1
31.74
31.74
2842-035-030
1
31.74
31.74
2842-035-031
1
31.74
31.74
2842-035-032
1
31.74
31.74
2842-035-033
1
31.74
31.74
2842-035-034
1
31.74
31.74
2842-035-035
0
0.00
0.00
2842-035-036
1
31.74
31.74
2842-035-037
0
0.00
0.00
2842-035-038
1
31.74
31.74
2842-035-039
_0
0.00
0.00
TOTALS
167*
$ 3,300.96
$ 3,300.96
Should changes occur in Assessor's Parcel Numbers, the proposed assessment would be
reapportioned according to the basis of benefit.
For Fiscal Year 1992-93, the landscaping will be installed during the last quarter of the fiscal year.
Therefore, the first year assessment will be equivalent to one fourth of the annual maintenance costs plus
the annual administration fee.
M
10/4/92 Page 6
The basis of benefit was determined to be dwelling units, i.e., 1 dwelling unit = 1 benefit unit.
Tract No. 48117 indicates there will be 104 dwelling units proposed. Each parcel is assessed based on the
number of dwelling units contained thereon.
* Due to the assessors tax lines, Tract No. 48117 is comprised of 167 assessor numbers in
which some parcels have more than one Assessor Parcel Number. For these parcels, only one
number will be used for assessment purposes. The remaining assessor numbers will be given a
zero amount resulting in 104 assessed parcels.
10/4/92 Page 7
AGENDA REPORT
NEW BUSINESS
DATE: November 10, 1992
SUBJECT: SANTA CLARITA LANDSCAPE
(GOLDEN VALLEY ROAD)
Resolution No. 92-219
Resolution No. 92-220
.DEPARTMENT: Community Development
BACKGROUND
City Manager Approval
Item too/be presented by: ,/
Anthony J. Nislch /(c" p
MAINTENANCE DISTRICT NO. 1
Currently, Tract No.48117 is Improving the portion of Golden Valley Road adjacent to their property.
This work will include the Installation of the first portion of landscaping for the entire road project
from Sierra Highway to Highway 14. It is proposed that a landscape maintenance district be formed
using the Landscaping and Lighting Act of 1972 to fund, through the collection of yearly
assessments, the ongoing maintenance of the landscaping adjacent to Golden Valley Road.
By establishing an assessment district, the .City is assuring that the landscaping Installed will be
kept well-maintained on a regular basis, unlike landscaping kept up by homeowner groups that
might change gardeners or let the work lapse.
This Initial step will be to adopt resolutions Initiating the district and approving the preliminary
Engineer's Report with the Resolution of Intention. This second resolution will also set the final
public hearing on the district for late November 1992. Upon the conclusion of the public hearing,
the assessments will be confirmed and recorded. The actual collection of the first year's .
assessments will occur one year following the acceptance of the landscaping by the City.
Once the district Is formed, all that Is required apart from the actual maintenance is a yearly report
update to place the subsequent assessment with the County Assessor.
Fiscal Impact -None to the City. All costs for maintenance will be placed on the properties Involved
as yearly assessments.
RECOMMENDATION
Adopt Resolution Nos. 92-219 and No. 92.220 Initiating procedures with regard to LMD No. 1 and'
declaring the City's Intent to form LMD No. 1, setting a public hearing for November 24, 1992.
ATTACHMENTS
Resolution No. 92-219 - Resolution Initiating Proceedings
Resolution No. 92-220 - Resolution of Intention
Engineer's Report
hm�a2iatm
SHEET 1 OF 1
EXHIBIT A
DIAGRAM FOR
PROPOSED ANNEXATION (1 ) INTO
M„R SANTA CLARITA LANDSCAPE
MAINTENANCE DISTRICT NO.1
CITY OF SANTA CLARITA
COUNTY OF LOS ANGELES
STATE OF CALIFORNIA 192.L-1921-
ENGINEER
92.L•192 -
ENGINEER
LRYa SANTA ClATSTA
FILED IN THE OFACE OF THE CRY CLERK
OFTHECRV OFSANTACLARRATHIS_
DAYIN T9_
CITY CLERK
CRY OF SANTA CLAMTA
PPrwP SWNDMYOR P11pPpSEDAMIEIIATION
5� LANDSCAPE EASEMENTS TO BE KNOWN AS
WMOVEMENT AREAS AND TO BE IMPROYEO
WITH LANDSCAPE IMPKOVEMENTS.
IMPROVEMENTSTO BE ASSESSED UPONTHE LOTS
WITHIN THE DISTRICT INCLUDE THE MAINTENANCE,
SERVICING AND ALL INCIDENTALS THERETO, OF
THE LANDSCAPE IMPROVEMENTS.
00,
MOUNT AIN
A DETAILED DESCRIPTION OF THE L1NE5 AND
MMENIMNS OF THE PARCEL SHALL BE AS
BIIOWN ON LOS ANGELES C NTV ASSESSORS
MAPS FOP FISCAL VEARA'' 1AB INDICATED
BELOW AND SHALL GOVERN FOII ALL DETMlS
TRACT NO. 48117
T1
9
RM
z
1O
1
MAP BOOK, PAGE AND PARCEL
2812426019 THRU 142
25x2-035061 THRU 039
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA, IB AND II
November 24, 1992
Prepared by:
Willdan Associates
858 West Jackman Street, Suite 204
Lancaster, California 93534
(805)945-8848
Preliminary Assessment: Approved May, 1992
Confirmed Amount: Approved June 23, 1992
Amount as Changed: November 24, 1992
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA, M AND 11
Jill Klajic
Mayor
Councilmembers
Carl Boyer
Jan Heidt
Jo Anne Darcy
George Pederson
George Caravalho - City Manager
Kenneth Pulskamp - Assistant City Manager
Donna Grindey - City Clerk
Lynn Harris - Director of Community Development
Anthony J. Nisich - City Engineer
Jeffrey C. Kolin - Director of Public Works
Rick Putnam - Director of Parks, Recreation and Arts
Professional Services
Jones, Hall, Hill, and White - Bond Counsel
Fieldman, Rolapp and Associates - Financial Consultants
Willdan Associates - Assessment Engineer
Rev. 11/24/92
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA, IB AND 11
TABLE OF CONTENTS
PAGE(S)
City of Santa Clarita
1-4
INTRODUCTION
5
Preliminary Approval
6
Certifications
7
PLANS AND SPECIFICATIONS
8
DESCRIPTION/BOUNDARIES OF ASSESSMENT DISTRICT
9-17
COST ESTIMATES - PHASE IA
18-26
COST ESTIMATES - PHASE IB
27-30
COST ESTIMATES - PHASE II
31-39
SUMMARY OF COST ESTIMATES - PHASES IA, IB, AND H
40
ASSESSMENT DIAGRAM
41-48
METHOD OF ASSESSMENT
RESOLUTION OF INTENTION
ATTACHMENTS
Exhibit "A" - Legal Description
Exhibit "B" - Diagram
Exhibit "C" - Assessment Roll
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA, IB AND lI
I.
City of Santa Clarita
WHEREAS, on the 21 st day of April, 1992, the City Council of the City of Santa Clarita (the "City") did,
pursuant to the provisions of the Municipal Improvement Act of 1913, which is Division 12 of the Streets
and Highways Code of the State of California (the "Act"), as amended, adopt its Resolution of Intention
No. 92-81 for the financing, acquisition, and construction of certain public improvements, together with
appurtenances and appurtenant work in connection therewith, in a special assessment district known and
designated as
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
(hereinafter referred to as the "Assessment District" or "District"); and,
WHEREAS, the Resolution of Intention directed the appointed Engineer of Work to make and file a
Report, consisting of the following:
o Plans and specifications;
o General description of boundaries of work, appliances, rights-of-way, and other property
interests, if any, to be acquired;
o Cost Estimate, Phases IA, IB and 11;
o Assessment Diagram (the 'Diagram") showing the District and the subdivisions of land contained
therein; and
o A proposed assessment of the costs and expenses of the improvements (hereinafter referred to as
"Works of Improvement") levied upon the parcels and lots of land within the boundaries of the
District.
For particulars, reference is made to the Resolution of Intention as previously adopted.
NOW, THEREFORE, I, Richard Kopecky, authorized representative of Willdan Associates, pursuant to
the provisions of the Act, do herein submit the following:
6/23/92
Rev. 11/24/92
City of Santa Clarita
II. DESCRIPTION OF IMPROVEMENTS
o Improvements to be provided within the District are generally described as follows:
U Road improvements and all improvements to support the road, along Golden Valley Road from
Highway 14 west to Sierra Highway.
The general description of work consists of the construction of storm drains, street lights,
traffic signals, landscaping, park improvements, certain grading, clearing and grubbing,
asphalt concrete paving, including acquisition of necessary rights-of-way together with
appurtenances and appurtenant work necessary to accomplish the above improvements to the
specified widths and dimensions and acquisition as located in all or a portion of the following
listed street or easements and as shown on the boundary map and Diagram (reduced) included
herein as Exhibit "B".
o I have assessed the costs and expenses of the works of improvement to be constructed in place in
the District upon the parcels of land in the District benefited thereby in direct proportion and
relation to the estimated benefits to be received by each of said parcels. For particulars of
identification of the parcels, reference is made to the Proposed Boundaries/Diagram.
o A Proposed Boundaries/Diagram is attached as Exhibit "B", showing the District, as well as the
lines and dimensions of each parcel of land within the District as they existed at the time of.the
passage of the Resolution of Intention. Each parcel of land has been given a separate number on
the Proposed Boundaries/Diagram and in the Assessment Roll.
o The subdivisions and parcels of land and their numbers shown on the Proposed
Boundaries/Diagram correspond with the numbers appearing on the Assessment Roll, attached as
Exhibit "C".
o In addition to or as a part of the assessment lien levied against each parcel of land within the
District, each parcel of land shall also be subject to an annual assessment to pay costs incurred by
the City and not otherwise reimbursed which result from the administration and collection of
assessments or from the administration or registration of any bonds and/or reserve or other related
funds.
o NOTICE IS HEREBY GIVEN that bonds will be issued in accordance with Division 10 of the
Streets and Highways Code of the State of California (the Improvement Bond Act of 1915), to
represent all unpaid assessments, and the last installments of said bonds shall mature a maximum
of twenty-nine (29) years from the second day of September next succeeding twelve (12) months
from their date. Said bonds bear interest at a rate not to exceed the current legal maximum rate of
12 percent per annum.
o By virtue of authority contained in the Act, and by further direction and order of the City Council, I
hereby make the following assessment to cover the costs and expense of the Works of
Improvement for the District based on the costs and expenses as set forth below:
6/23/92 2
Rev. 11/24/92
Item Description
Cost of Construction
Project Incidentals
General Incidentals
Total Costs
Capitalized Interest
Bond Reserve
Bond Discount
Amount to Assessment
Item Description
Cost of Construction
Project Incidentals
General Incidentals
Total Costs
Capitalized Interest
Bond Reserve
Bond Discount
Amount to Assessment
SUMMARY COST ESTIMATE
(Phase IA)
Confirmed*
Amount
$ 528,345
$ 118,460
$ 23.762
$ 670,567
$ 98,936
$ 87,943
$ 21,986
$ 879,432
SUMMARY COST ESTIMATE
(Phase IB)
Confirmed*
Amount
$ 75,050,048
$ 1,941,329
$ 389.413
$ 9,835,790
$ 1,451,182
$ 1,289,940
$ 322,485
$ 12,899,397
City of Santa Clarita
Amount as
Changed and
Modified
$ 513,893
$ , 112,819
$ 97.060
$ 723,772
$ 52,767
87,943
14.950
$ 879,432
Amount as
Changed and
Modified
$ 7,436,140
$ 1,941,329
$ 389.411
$ 9,766,880
$ 1,520,092
1,289,940
322.485
$ 12,899,397
SUMMARY COST ESTIMATE
(Phase. II)
Amount as
Preliminary Changed and
Item Description AmountModified
Cost of Construction $ 272,263 $ 272,263
Project Incidentals $ 73,669 $ 73,669
General Incidentals S 104.475 $ 104.475
Total Costs $ 450,407 $ 450,407
* This column separates the original confirmed Phase I into a Phase IA and IB.
6/23/92 3
Rev. 11/24/92
City of Santa Clarity
Capitalized Interest
$ 66,455
$ 66,455
Bond Reserve
$ 59,069
59,069
Bond Discount
$ 14,766
14,766
Amount to Assessment
$ 590,697
590,697
SUMMARY COST ESTIMATE
(Phases IA, IB and II)
Amount as
Confirmed*
Changed and
Item Description
Amount
Modified
Cost of Construction
$ 8,305,656
$ 8,291,204
Project Incidentals
$ 2,133,458
$ 2,127,817
General Incidentals
$ 517.648
$ 590.946
Total Costs
$ 10,956,762
$ 11,009,967
Capitalized Interest
$ 1,616,573
$ 1,570,404
Bond Reserve
$ 1,436,952
1,436,952
Bond Discount
$ 359,237
352,201
Amount to Assessment
$ 14,369,524
$ 14,369,524
For particulars of the individual assessments and their descriptions, reference is made to the
Assessment Roll (see Exhibit "C").
•o All costs and expenses of the Works of Improvement have been assessed to all parcels of land
within the District in a manner which is more clearly defined in the Method of Assessment.
Note: The amounts to assessment do not include the annual City administration costs. A maximum
annual amount equal to $10,000 will be assessed to the parcels in the district on the basis of
$17.98 per unit per year.
WILLDAN ASSOCIATES
Richard Kopecky
Engineer of Work
City of Santa Clarita
6/23/92 4
Rev. 11/24/92
City of Santa Clarita
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
Preliminary approval by the City Council of the City of Santa Clarita on the
21 st day of April, 1992.
Donna Grindey, City Clerk
City of Santa Clarita
1OWFA GF' ; �I�l•`il
Final approval by the City Council of the City of Santa Clarita on the
day of , 19
Donna Grindey, City Clerk
City of Santa Clarita
6/23/92 5
Rev. 11/24/92
CERTIFICATIONS
PHASES IA. IB AND R
I, Donna Grindey, as City Clerk, do hereby certify that the foregoing assessment, together with the
diagram attached thereto, was filed in my office on the day of '19--.
By:
Donna Grindey, City Clerk
City of Santa Clarita
State of California
I, Donna Grindey, as City Clerk, do hereby certify that the foregoing assessment, together with the
diagram attached thereto, was approved and confirmed in my office on the _ day of
19_
By:
Donna Grindey, City Clerk
City of Santa Clarita
State of California
I, , City Engineer, acting as Superintendent of Streets of said City, do
hereby certify that the foregoing assessment, together with the diagram attached hereto, was recorded in
my office on the day of '19
By:
Superintendent of Streets
City of Santa Clarita
State of California
6/23/92 6 II
Rev. 11/24/92
City of Santa Clarita
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA, IB AND 11
III. PLANS AND SPECIFICATIONS
The plans and specifications for the improvements for this Assessment District are voluminous and are not
bound in this report but by this reference are incorporated as if attached to and made a part of this Report.
The plans and specifications will be on file in the office of the City Engineer where they will ultimately be
available for inspection.
6/23/92 7
Rev. 11/24/92
City of Santa Clarita
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA, IB AND H
IV. DESCRIPTION OF BOUNDARIES OF ASSESSMENT DISTRICT
The general description of the boundaries of the Assessment District are as follows:All parcels of land
within Tract Nos. 48117, 48893, 45022, 44892, and 43145 located adjacent to proposed Golden Valley
Road between the Antelope Valley freeway and Sierra Highway, see Exhibit "A".
GOLDEN VALLEY ROAD - ANTELOPE VALLEY FREEWAY
WESTERLY TO SIERRA HIGHWAY
The public interest, convenience, and necessity require that certain land, rights-of-way or easements be
obtained in order to allow the works or improvement as proposed for the Assessment District to be
accomplished. For a general description of the location and extent of the easements and/or necessary
property to be acquired, reference is hereby made to tract maps on file for these proceedings.
Refer to tract maps on file in the City for particulars of tract dimensions.
6/23/92 8
Rev. 11/24/92
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE IA
V. COST ESTIMATES - ACQUISITION WORKS OF IMPROVEMENT
PUBLIC WORKS OF IMPROVEMENT
Item Description
SLOPE STABILIZATION
Grading
Site Preparation
Palmer Shear Key/Sierra Hwy.
Palmer 1/2 of Shear Key
Heeber 1/2 of Shear Key
Subdrain
Heeber Buttress S of GV
Stable Key S of GV Tract 48893
Palmer Property Removal
Shear Key N.of Sierra Hwy.
Buttress On Tract 48893
3" Down Drain/Colored Swale
Colored 8" V -Ditch
Soldiers Piles
Structural Design
RIP RAP (Grouted)
Slope Drain Outlet
Splash Wall
Palmer Raw Cut
Heeber Raw Cut
8" Key Drain
6' Key Drain
Tunnel Subdrain 8"
Subdrain Canyon
De -Watering
Construction Water
Mobilization Cost
Subtotal
City of Santa Clarita
Amount as
Unit Unit Confirmed* Changed and
QuantiLy Unit Price Amount Modified
52
AC
$ 1,687.00 $
0 $ 0
300,150
CY
2.00
0 0
23,140
CY
2.00
0 0
117,450
CY
2.00
0 0
0
LF
12.00
0 0
263,440
CY
2.00
0 0
0
CY
2.00
0 0
221,780
CY
1.00
5 0
151,560
CY
2.00
0 0
444,519
CY
1.00
4 0
4,555
LF
10.00
0 0
1,090
LF
13.24
0 0
1
LS
700,000.00
0 0
1
LS
6,800.00
0 0
200
SF
6.18
0 0
9
EA
400.00
0 0
220
LF
20.00
0 0
147,462
CY
1.00
0 0
64,780
CY
1.00
0 0
3,210
LF
12.00
0 0
225
LF
10.00
0 0
540
LF
275.00
0 0
7,465
LF
11.00
0 0
1
LS
10,000.00
0 0
1
LS
10,000.00
0 0
1
LS
20,000.00
0 0
$
0 $ 0
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92
Rev. 11/24/92
E
City of Santa Clarita
I:Z�7:1)]Iu1� ��i�:1►YK�
Streets
4" AC Pavement
175,831
SF
$ 0.92 $
0 $
0
4" AGG Base Sidewalk
Amount at
SF
Unit
0
Unit
Confirmed*
Changed and
Item Description
Quantijy
Unit
Price
AGG Base Under Median
Amount
SF
Modified
Erosion Control
0
5" AGG Base U/Curb & Gutter
16,080
SF
1.54
0
0
North of GV Erosion Control
52,504
SF
$ 0.10
$
0
$
0
South of GV
93,594
SF
1.50
8" Curb and 24" Gutter
0
LF
0
Temp. Erosion Control
267,206
SF
0.10
LF
0
0
0
Permanent Slope Landscaping
126,511
SF
2.50
0
0
Bike Path
0
Subtotal
2.00
0
0
$
0
$
0
0
0
Sidewalk Ramp
8
EA
175.00
0
0
Retaining Wall, Variable Height
2,525
SF
$ 17.50
$ 0
$ 0
Subtotal
6
EA
303.00
$
0
$
0
5% Contingency
2.00
0
0
Temporary AC Berm
0
LF
0
TOTAL SLOPE STABILIZATION
0
Prime Coat and Fog Seal Coat
$
0
$
0
SIERRA HIGHWAY
Striping
1
LS
6,235.00
0
0
Pocket Median Stamped Concrete
Turn Pocket Lanes
1
LS
$ 7,500.00
$
0
$
0
Striping
1
LS
1,000.00
0
0
Relocate Power Poles
1
LS
100,000.00
0
0
Subtotal
$
0
$
0
15% Contingency
0
0
TOTAL SIERRA HIGHWAY
$
0
$
0
I:Z�7:1)]Iu1� ��i�:1►YK�
Streets
4" AC Pavement
175,831
SF
$ 0.92 $
0 $
0
4" AGG Base Sidewalk
12,718
SF
0.89
0
0
4" AGG Base Bike Path
11,072
SF
0.89
0
0
AGG Base Under Median
0
SF
0.73
0
0
5" AGG Base U/Curb & Gutter
16,080
SF
1.54
0
0
12" AGG Base
175,831
SF
0.90
0
0
6" Curb & 12" Gutter (Median)
2,514
LF
6.90
0
0
8" Curb and 24" Gutter
2,522
LF
8.14
0
0
Median Curb & Gutter
0
LF
8.25
0
0
4" PCC Sidewalk
12,718
SF
2.00
0
0
Bike Path
11,072
SF
2.00
0
0
Stamped Concrete
2,853
SF
6.00
0
0
Sidewalk Ramp
8
EA
175.00
0
0
Street Names
5
EA
425.00
0
0
Street Signs
6
EA
303.00
0
0
Temporary AC Channel 4" Wide
0
SF
2.00
0
0
Temporary AC Berm
0
LF
6.00
0
0
Prime Coat and Fog Seal Coat
175,831
LF
0.063
0
0
Striping
1
LS
6,235.00
0
0
Pocket Median Stamped Concrete
0
SF
8.00
0
0
Remove Exist. 8" Curb & 2' Gutter 160
LF
1.00
0
0
Subtotal $ 0 $ 0
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 10
Rev. 11/24/92
City of Santa Clarita
Amount as
Landscaoine
Median/Landscaping & Irrigation
Unit
SF
Unit
Confirmed*
Changed and
Item Description
Quantily
UnitPrice
27,427
Amount
Modified
Amcal Streets
68.568
$
6.567
Subtotal
4" AC Pavement
44,966
SF
$ 0.92
$ 41,369
$ 41,369
4" AGG Base Under Sidewalk
6,431
SF
0.89
5,724
5,724
12" AGG Base
44,966
SF
0.90
40,469
40,469
6" Curb & 12" Gutter -Median
356
LF
6.90
2,456
2,456
8" Curb & 24" Gutter
602
LF
8.14
4,900
4,900
5" AGG Base w/Curb & Gutter
958
SF
0.60
575
575
8" Curb Only
257
LF
5.80
1,491
1,491
4" PCC Sidewalk
6,431
SF
2.00
12,862
12,862
Remove Existing A.C.
5,437
SF
2.00
10,874
10,874
Remove 14" C.S.w/Pipe & Headwall 1
EA
2,000.00
2,000
2,000
Remove Street Pavement
550
SF
2.00
1,100
1,100
Remove Existing Curb & Gutter
540
LF
2.00
1.080
1.080
Subtotal
EA
1,352.00
$ 124,900
$ 124,900
Earthwork
Transition Structure No. 3
1
EA
2,561.00
Golden Valley Road Excavation
245,570
CY
$ 1.10
0
0
Golden Valley Road (Undercut-
285,300
CY
1.35
0
0
Hard)
Amcal Road Removal
16,210
CY
1.35
21.884
21.884
Subtotal
$ 21,884
$ 21,884
Landscaoine
Median/Landscaping & Irrigation
7,840
SF
$ 4.50
$
0
$
0
Amcal Landscaping
27,427
SF
$ 2.50
$
68.568
$
6.567
Subtotal
$
68,568
$
6,567
STORM DRAINS
18" RCP
30
LF
$ 33.00
$
0
$
0
24" RCP
12
LF
44.00
0
0
30" RCP
76
LF
58.00
0
0
36" RCP
122
LF
67.00
0
0
Outlet Structure
1
EA
2,000.00
0
0
Catch Basin 7 x 4
2
EA
3,010.00
0
0
Catch Basin 3.5 x 4
1
EA
2,190.00
0
0
Junction Structure No. 2
2
EA
1,352.00
0
0
Transition Structure No. 3
1
EA
2,561.00
0
0
Subtotal
$
0
$
0
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 11
Rev. 11/24/92
City of Santa Clarita
Amount as
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 12
Rev. 11/24/92
Unit
Unit
Confirmed*
Changed and
Item Description
Quantity
UnitPrice
Amount
Modified
Storm Drains
18" RCP
236
LF
$ 33.00
$
0
$ 0
24" RCP
906
LF
44.00
0
0
30" RCP
191
LF
58.00
0
0
36" RCP
2,007
LF
67.00
0
0
42" RCP
315
LF
72.50
0
0
48" RCP
44
LF
83.00
0
0
Concrete Collar
5
EA
294.00
0
0
Catch Basin W=3.5` V=4'
1
EA
2,190.00
0
0
Catch Basin W=7' V=4'
2
EA
3,010.00
0
0
Catch Basin W=14' V=4'
1
EA
4,313.00
0
0
Remove Existing Inlet Structure
1
EA
500.00
0
0
42" RCP Jacking
110
LF
500.00
0
0
Inlet/Outlet Structures
4
CY
700.00
0
0
Junction Structure No. 4
2
EA
1,500.00
0
0
Velocity Ring Control
1
EA
500.00
0
0
Remove Existing Outlet Structure
1
EA
500.00
0
0
Outlet Structure
3
EA
2,000.00
0
0
Manhole No. 1
0
EA
0.00
0
0
Manhole No. 4
6
EA
2,561.00
0
0
Junction Structure No. 2
10
EA
1,500.00
0
0
Transition Structure No. 3
0
EA
2,561.00
0
0
Reinforced Concrete Headwall Inlet
9
EA
2,000.00
0
0
1/4 T6n 2' Grouts Thick Rip Rap
1,020
SF
10.00
0
0
16" Block Wall
80
LF
5.00
0
0
Subtotal
$
0
$ 0
Amcal Storm Drains - In Street
24" RCP
470
LF
$ 44.00
$
20,680
$ 20,680
30" RCP
88
LF
58.00
5,104
5,104
36" RCP
0
LF
67.00
0
0
48" RCP
0
LF
85.00
0
0
Junction Structure No. 2
0
EA
1,352.00
0
0
Manhole No. 1
1
EA
2,200.00
2,200
2,200
Manhole No. 4
0
EA
2,000.00
0
0
Catch Basin W = 3.5' V= 4'
2
EA
3,000.00
6,000
6,000
Connector Manhole
0
EA
1,500.00
0
0
Plug Existing Storm Drain
0
EA
500.00
0
0
Catch Basin W=7' V=4'
1
EA
2,500.00
2,500
2,500
Catch Basin W=14' V=4'
1
EA
3,000.00
3,000
3,000
Transition Structure No. 3
2
EA
1,500.00
3.000
3.000
Subtotal
$
42,484
$ 42,484
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 12
Rev. 11/24/92
City of Santa Clarita
Amount as
Street Lights
Street Lights 47 EA $ 2,000.00 14,924 $ 14.924
Subtotal $ 14,924 $ 14,924
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 13
Rev. 11/24/92
Unit
Unit
Confirmed*
Changed and
Item Descrij2d
Quantity
UnitPrice
Amount
Modified
Amcal Storm Drains - In Tract
18" RCP
0
LF
$ 36.00
$ 0
$ 0
24" RCP
0
LF
42.00
0
0
Concrete Collar
2
EA
294.00
0
0
Catch Basin W=24"
0
EA
5,000.00
0
0
Junction Structure No. 2
0
EA
2,500.00
0
0
Remove Existing Inlet
0
LS
1,000.00
0
0
Remove Existing Outlet
0
LS
1,000.00
0
0
Remove Existing 42" CMP
0
LF
5.00
0
0
Amcal In Tract Storm Drain
1
LS
115,000.00
46.680
46.680
Subtotal
$ 46,680
$ 46,680
Traffic Signals
Traffic Signals (Sierra Highway)
1
EA
$ 110,000.00
$ 17.464
$ 17.464
Subtotal
$ 17,464
$ 17,464
Monuments
Entry Monuments
4
EA
$ 40,000.00
$ 25.403
$ 25,403
Subtotal
$ 25,403
$ 25,403
Water (Golden Valley. Green Mt. to Sierra Highway)
F.H. Assembly
6
EA
$ 21100.00
$ 0
$ 0
14" ACP
3,000
LF
32.00
0
0
Tap Existing Water Main
2
EA
1,500.00
0
0
Remove and Reconstruct
1,000
SF
3.75
0
0
Existing Pavement
2" Air Vacuum & Release Valve
4
EA
1,000.00
0
0
1-1/2" Service Landscape Irrigation
8
EA
1,000.00
0
0
Subtotal
$ 0
$ 0
Sanitary Sewer
Sanitary Sewer Encasement (Sierra
Hwy)330
LF
$ 40.00
$ 0
$ 0
Subtotal
$ 0
$ 0
Utilities
Private Utilities
1
LS
240,200.00
$ 38.136
$ 38.136
Subtotal
$ 38,136
$ 38,136
Street Lights
Street Lights 47 EA $ 2,000.00 14,924 $ 14.924
Subtotal $ 14,924 $ 14,924
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 13
Rev. 11/24/92
Item Description
Unit
Quantijy
Subtotal Road Improvements
5% Contingency
TOTAL ROAD IMPROVEMENTS
City of Santa Clarita
Amount as
Unit Confirmed* Changed and
Unit Price Amount Modified
$ 400,443 $ 407,350
$ 21.359 $ 0
$ 421,802 $ 407,350
PARK IMPROVEMENTS
Park Site Grading 1 LS $570,618 $ 106.543 $ 106.543
(Park -In -Lieu Fees)
TOTAL PARK IMPROVEMENTS $ 1069543 $ 1069543
CONSTRUCTION SUMMARY - PHASE IA
Slope Stabilization
Sierra Highway
Road Improvements
Park Improvements
TOTAL CONSTRUCTION COST
$
0
$
0
$
0
$
0
$
421,802
$
407,350
$
106,543
$
106,543
$ 528,345 $ 513,893
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 14
Rev. 11/24/92
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE IA
COST ESTIMATES
PROJECT INCIDENTAL EXPENSES
City of Santa Clarita
Amount as
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 15
Rev. 11/24/92
Confirmed*
Changed and
Item Description
Amount
Modified
Park Design
$ 0
$ 0
Geological Engineering/Soils Engineer
40,258
40,258
Pre -Design Engineering
2,876
2,876
Engineering and Surveying (Includes Construction
46,584
46,584
Surveying)
Landscape Consultant
3,451
3,451
Landscape Architect
2,274
2,274
Construction Administration
4,313
4,313
Compaction Tests - (Included in Soils Engineer)
N/A
N/A
Grading - (4%)
1,074
1,074
Storm Drain - County (4%)
1,331
1,331
Sewer - (4%)
58
58
Street Plan Check & Inspection Fee
2,701
2,701
Water Acreage Charge - (4%)
1,656
1,656
Water Connection Fee
2,013
2,013
Blueprinting
2,179
2,179
Utility Tax
2.051
2.051
Subtotal
$ 112,819
$ 112,819
5% Contingency
5,641
0
TOTAL
$ 118,460
$ 112,819
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 15
Rev. 11/24/92
REPORT OF ENGINEER
FOR
MY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE IA
COST ESTIMATES
GENERAL INCIDENTALS
Item Description
City (Legal)
Absorption Consultant
Financial Consultant
Bond Counsel
Assessment Engineer
District Administration (30 years)
Appraiser
Bond Printing and Servicing/Official Statement
Filing and Recording Fees
**Registration Fee and Paying Agent (30 years)
Printing, Advertising, Notices, and Posting
Subtotal
15%n Incidental Contingency
i��
Confirmed*
Amoun
$ 2,300
978
2,128
4,888
7,361
288
1,582
2,300
58
460
288
$ 22,631
1,131
$ 23,762
* This column separates the original confirmed Phase I into a Phase IA & IB.
**Fee based on a Series Bond issue
6/23/92 16
Rev. 11/24/92
City of Santa Clarita
Amount as
Changed and
Modified
$ 17,500
978
19,500
25,000
7,500
5,000
1,582
10,000
1,000
8,000
1.000
$ 97,060
0
$ 97,060
City of Santa Clarita
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE IA
COST ESTIMATES
SUMMARY OF COSTS AND AMOUNT TO ASSESSMENT
Item Description
Construction Total
Incidentals
Project Incidentals
General Incidentals
Subtotal Incidentals/Construction
Capitalized Interest 9.0% (15± months)
Bond Reserve 10.00%
Bond Discount 2.50%
Amount to Assessment
U
Amount as
Confirmed* Changed and
Amount Modified
$ 528,345 $ 513,893
$ 118,460
$
112,819
$ 23.762
$
97.060
$ 670,567
$
723,772
$ 98,936
8% (9 mo) $ 52,767
$ 87,943
10.00% 87,943
$ 21.986
1.70% 14.950
$ 879,432
$ 879,432
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 17
Rev. 11/24/92
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE IB
V. COST ESTIMATES - ACQUISITION WORKS OF IMPROVEMENT
PUBLIC WORKS OF IMPROVEMENT
Item Description
SLOPE STABILIZATION
Grading
Site Preparation
Palmer Shear Key/Sierra Hwy.
Palmer 1/2 of Shear Key
Heeber 1/2 of Shear Key
Subdrain
Heeber Buttress S. of GV
Stable Key S of GV Tract 48893
Palmer Property Removal
Shear Key N.of Sierra Hwy.
Buttress On Tract 48893
3" Down Drain/Colored Swale
Colored 8" V -Ditch
Soldiers Piles
Structural Design
RIP RAP (Grouted)
Slope Drain Outlet
Splash Wall
Palmer Raw Cut
Heeber Raw Cut
8" Key Drain
6" Key Drain
Tunnel Subdrain 8"
Subdrain Canyon
De -Watering
Construction Water
Mobilization Cost
Subtotal
City of Santa Clarita
Amount as
Unit
Unit
Confirmed*
Changed and
Ouantijy
UnitPrice
Amount
Modified
52
AC
$ 1,687.00
$ 87,724
$ 87,724
300,150
CY
2.00
600,300
600,300
23,140
CY
2.00
46;280
46,280
117,450
CY
2.00
234,900
234,900
0
LF
12.00
0
0
263,440
CY
2.00
526,880
526,880
0
CY
2.00
0
0
221,780
CY
1.00
221,780
221,780
151,560
CY
2.00
303,120
303,120
444,519
CY
1.00
444,519
444,519
4,555
LF
10.00
45,550
45,550
1,090
LF
13.24
14,432
14,432
1
LS
700,000.00
700,000
700,000
1
LS
6,800.00
6,800
6,800
200
SF
6.18
1,236
1,236
9
EA
400.00
3,600
3,600
220
LF
20.00
4,400
4,400
147,462
CY
1.00
147,462
147,462
64,780
CY
1.00
64,780
64,780
3,210
LF
12.00
38,520
38,520
225
LF
10.00
2,250
2,250
540
LF
275.00
148,500
148,500
7,465
LF
11.00
82,115
82,115
1
LS
10,000.00
10,000
10,000
1
LS
10,000.00
10,000
10,000
1
LS
20,000.00
20.000
20.000
$3,765,148
$3,765,148
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92
Rev. 11/24/92
lu
Cily of Santa Clarita
ROAD IMPROVEMENTS
Streets
4" AC Pavement
175,831
SF $
0.92
$ 161,764
Amount at
4" AGG Base Sidewalk
Unit
SF
Unit
Confirmed*
Changed and
Item Description
Ouantitv
Unit
Price
Amount
Modified
Erosion Control
North of GV Erosion Control
52,504
SF
$ 0.10
$ 5,250
$ 5,250
South of GV
93,594
SF
1.50
140,391
140,391
Temp. Erosion Control
267,206
SF
0.10
26,721
26,721
Permanent Slope Landscaping
126,511
SF
2.50
316.278
316.278
8" Curb and 24" Gutter
Subtotal
LF
8.14
20,529
$ 488,640
$ 488,640
Retaining Wall, Variable Height
2,525
SF
$ 17.50
$ 44.188
$ 44,188
Subtotal
SF
2.00
25,436
$4,297,976
$ 4,297,976
Contingency
SF
2.00
22,144
214.899
214.899
TOTAL SLOPE STABILIZATION
SF
6.00
$4,512,875
$4,512,875
SIERRA HIGHWAY
Tum Pocket Lanes
1
LS
$ 7,500.00
$ 7,500
$ 7,500
Striping
1
LS
1,000.00
1,000
1,000
Relocate Power Poles
1
LS
100,000.00
100.000
100.000
Subtotal
0
SF
2.00
$ 108,500
$ 108,500
Contingency
0
LF
6.00
16.275
16.275
TOTAL SIERRA. HIGHWAY
175,831
LF
0.06
$124,775
$ 124,775
ROAD IMPROVEMENTS
Streets
4" AC Pavement
175,831
SF $
0.92
$ 161,764
$ 161,764
4" AGG Base Sidewalk
12,718
SF
0.89
11,319
22,639
4" AGG Base Bike Path
11,072
SF
0.89
9,854
9,854
AGG Base Under Median
0
SF
0.73
0
0
5" AGG Base U/Curb & Gutter
16,080
SF
1.54
24,763
27,795
12" AGG Base
175,831
SF
0.90
158,248
158,248
6" Curb & 12" Gutter (Median)
2,514
LF
6.90
17,346
34,685
8" Curb and 24" Gutter
2,522
LF
8.14
20,529
44,062
Median Curb & Gutter
0
LF
8.25
0
0
4" PCC Sidewalk
12,718
SF
2.00
25,436
50,874
Bike Path
11,072
SF
2.00
22,144
22,144
Stamped Concrete
2,853
SF
6.00
17,118
17,118
Sidewalk Ramp
8
EA
175.00
1,400
1,400
Street Names
5
EA
425.00
2,125
2,125
Street Signs
6
EA
303.00
1,818
1,818
Temporary AC Channel 4" Wide
0
SF
2.00
0
0
Temporary AC Berm
0
LF
6.00
0
0
Prime Coat and Fog Seal Coat
175,831
LF
0.06
11,078
11,078
Striping
1
LS
6,235.00
6,235
6,235
Pocket Median Stamped Concrete
0
SF
8.00
0
0
Remove Exist. 8" Curb & 2' Gutter 160
LF
1.00
160
160
Subtotal
$ 491,337
$ 574,499
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 19
Rev. 11/24/92
City of Santa Clarita
Amount as
Earthwork
Golden Valley Road Excavation 245,570 CY $ 1.10 $ 270,127 $ 270,127
Golden Valley Road (Undercut- 285,300 CY 1.35 385,155 385,155
Hard)
Amcal Road Removal 16,210 CY 1.35 0 0
Subtotal $ 655,282 $ 655,282
Landscaping
Median/Landscaping &.Irrigation
Unit
SF
Unit
Confirmed*
Changed and
Item Description
Ouantijy
Unit
Price
Amount
Modified
Amcal Streets
0
0
Subtotal
4" AC Pavement
44,966
SF
$ 0.92
$ 0
$ 0
4" AGG Base Under Sidewalk
6,431
SF
0.89
0
0
12" AGG Base
44,966
SF
0.90
0
0
6" Curb & 12" Gutter -Median
356
LF
6.90
0
0
8" Curb & 24" Gutter
602
LF
8.14
0
0
5" AGG Base w/Curb & Gutter
958
SF
0.60
0
0
8" Curb Only
257
LF
5.80
0
0
4" PCC Sidewalk
6,431
SF
2.00
0
0
Remove Existing A.C.
5,437
SF
2.00
0
0
Remove 14" C.S.w/Pipe & Headwall 1
EA
2,000.00
0
0
Remove Street Pavement
550
SF
2.00
0
0
Remove Existing Curb & Gutter
540
LF
2.00
0
0
Subtotal
EA
1,352.00
$. 0
$ 0
Earthwork
Golden Valley Road Excavation 245,570 CY $ 1.10 $ 270,127 $ 270,127
Golden Valley Road (Undercut- 285,300 CY 1.35 385,155 385,155
Hard)
Amcal Road Removal 16,210 CY 1.35 0 0
Subtotal $ 655,282 $ 655,282
Landscaping
Median/Landscaping &.Irrigation
7,840
SF
$ 4.50
$
35,280
$
35,280
Amcal Landscaping
27,427
SF
$ 2.50
0
0
Subtotal
$
35,280
$
35,280
Storm Drains
18" RCP
30
LF
$ 33.00
$
990
$
990
24" RCP
12
LF
44.00
528
528
30" RCP
76
LF
58.00
4,408
4,408
36" RCP
122
LF
67.00
8,174
8,174
Outlet Structure
1
EA
2,000.00
2,000
2,000
Catch Basin 7 x 4
2
EA
3,010.00
6,020
6,020
Catch Basin 3.5 x 4
1
EA
2,190.00
2,190
2,190
Junction Structure No. 2
2
EA
1,352.00
2,704
2,704
Transition Structure No. 3
1
EA
2,561.00
2.561
2.561
Subtotal
$
29,575
$
29,575
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 20
Rev. 11/14/92
City of Santa Clarita
Amount as
* This column separates the original confirmed Phase I into a Phase IA & IB.
Amount as
6/23/92 21
Rev. 11/24/92
Unit
Unit
Confirmed*
Changed and
Item Description
Ouanjjy
Unit
Price
Amount
Modified
Storm Drains
18" RCP
236
LF
$ 33.00
$
7,788
$
7,788
24" RCP
906
LF
44.00
39,864
39,864
30" RCP
191
LF
58.00
11,078
11,078
36" RCP
2,007
LF
67.00
134,469
134,469
42" RCP
315
LF
72.50
22,837
22,837
48" RCP
44
LF
83.00
3,652
3,652
Concrete Collar
5
EA
294.00
1,470
1,470
Catch Basin W=3.5' V=4'
1
EA
2,190.00
2,190
2,190
Catch Basin W=7' V=4'
2
EA
3,010.00
6,020
6,020
Catch Basin W=14' V=4'
1
EA
4,313.00
4,313
4,313
Remove Existing Inlet Structure
1
EA
500.00
500
500
42" RCP Jacking
110
LF
500.00
55,000
55,000
Wet/Outlet Structures
4
CY
700.00
2,800
2,800
Junction Structure No. 4
2
EA
1,500.00
3,000
3,000
Velocity Ring Control
1
EA
500.00
500
500
Remove Existing Outlet Structure
1
EA
500.00
500
500
Outlet Structure
3
EA
2,000.00
6,000
6,000
Manhole No. 1
0
EA
0.00
0
0
Manhole No. 4
6
EA
2,561.00
15,366
15,366
Junction Structure No. 2
10
EA
1,500.00
15,000
15,000
Transition Structure No.3
0
EA
2,561.00
0
0
Reinforced Concrete Headwall Inlet
9
EA
2,000.00
18,000
18,000
1/4 Ton 2' Grouts Thick Rip Rap
1,020
SF
10.00
10,200
10,200
16" Block Wall
80
LF
5.00
400
400
Subtotal
$
360,947
$
360,947
Amcal Storm Drains - In Street
24" RCP
470
LF
$ 44.00
$
0
$
0
30" RCP
88
LF
58.00
0
0
36" RCP
0
LF
67.00
0
0
48" RCP
0
LF
85.00
0
0
Junction Structure No. 2
0
EA
1,352.00
0
0
Manhole No. 1
1
EA
2,200.00
0
0
Manhole No. 4
0
EA
2,000.00
0
0
Catch Basin W = 3.5' V= 4'
2
EA
3,000.00
0
0
Connector Manhole
0
EA
1,500.00
0
0
Plug Existing Storm Drain
0
EA
500.00
0
0
Catch Basin W=7' V=4'
1
EA
2,500.00
0
0
Catch Basin W=14' V=4'
1
EA
3,000.00
0
0
Transition Structure No. 3
2
EA
1,500.00
0
0
Subtotal
$
0
$
0
* This column separates the original confirmed Phase I into a Phase IA & IB.
Amount as
6/23/92 21
Rev. 11/24/92
Item Description
Amcal Storm Drains - In Tract
18" RCP
24" RCP
Concrete Collar
Catch Basin W=24"
Junction Structure No. 2
Remove Existing Inlet
Remove Existing Outlet
Remove Existing 42" CMP
Amcal In Tract Storm Drain
Subtotal
Traffic Signals
Traffic Signals (Sierra Highway)
Subtotal
Monuments
Entry Monuments
Subtotal
City f Santa Clarita
Water (Golden Vallev. Green Mt. to Sierra Hiehwa
F.H. Assembly 6 EA
14" ACP 3,000 LF
Tap Existing Water Main 2 EA
Remove and Reconstruct 1,000 SF
Existing Pavement
2" Air Vacuum & Release Valve 4 EA
1-1/2" Service Landscape Irrigation 8 EA
Subtotal
$ 134,597 $ 134,597
$ 2,100.00 $ 12,600 $ 12,600
32.00 96,000 96,000
1,500.00 3,000 3,000
3.75 3,750 3,750
1,000.00 4,000 4,000
1,000.00 8,000 8.000
$ 127,350 $ 127,350
Sanitary Sewer
Sanitary Sewer Encasement (Sierra Hwy)330 LF $ 40.00 13 200 $ 13.200
Subtotal $ 13,200 $ 13,200
Utilities
Private Utilities 1 LS 240,200.00 $ 202.064 $ 202.064
Subtotal $ 202,064 $ . 202,064
Street Lights
Street Lights 47 EA $ 2,000.00 79,076
Subtotal $ 79,076
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 22
Rev. 11/24/92
$ 79.076
$ 79,076
Amount as
Unit
Unit
Confirmed*
Changed and
uanti
Unit
Price
Amount
Modified
0
LF
$ 36.00
$ 0
$ 0
0
LF
42.00
0
0
2
EA
294.00
0
0
0
EA
5,000.00
0
0
0
EA
2,500.00
0
0
0
LS
1,000.00
0
0
0
LS
1,000.00
0
0
0
LF
5.00
0
0
1
LS
115,000.00
0
0
$ 0
$ 0
1
EA
$ 110,000.00.
92,536
$ 92.536
$ 92,536
$ 92,536
4
EA
$ 40,000.00
$ 134.597
$ 134.597
Water (Golden Vallev. Green Mt. to Sierra Hiehwa
F.H. Assembly 6 EA
14" ACP 3,000 LF
Tap Existing Water Main 2 EA
Remove and Reconstruct 1,000 SF
Existing Pavement
2" Air Vacuum & Release Valve 4 EA
1-1/2" Service Landscape Irrigation 8 EA
Subtotal
$ 134,597 $ 134,597
$ 2,100.00 $ 12,600 $ 12,600
32.00 96,000 96,000
1,500.00 3,000 3,000
3.75 3,750 3,750
1,000.00 4,000 4,000
1,000.00 8,000 8.000
$ 127,350 $ 127,350
Sanitary Sewer
Sanitary Sewer Encasement (Sierra Hwy)330 LF $ 40.00 13 200 $ 13.200
Subtotal $ 13,200 $ 13,200
Utilities
Private Utilities 1 LS 240,200.00 $ 202.064 $ 202.064
Subtotal $ 202,064 $ . 202,064
Street Lights
Street Lights 47 EA $ 2,000.00 79,076
Subtotal $ 79,076
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 22
Rev. 11/24/92
$ 79.076
$ 79,076
Item Description
Unit
Quantity
Subtotal Road Improvements
Contingency
TOTAL ROAD IMPROVEMENTS
PARK IMPROVEMENTS
Park Site Grading 1
(Park -In -Lieu Fees)
TOTAL PARR IMPROVEMENTS
CONSTRUCTION SUMMARY - PHASE I B
Slope Stabilization
Sierra Highway
Road Improvements
Park Improvements
TOTAL CONSTRUCTION COST
City of Santa Clarita
Amount as
Unit Confirmed* Changed and
Unit Price Amount Modified
$ 2,221,244 $2,304,406
$ 182,079 $ 98,917
$2,403,323 $2,403,323
LS $570,618 $ 464,075 $ 464,075
$ 464,075 $464,075
$ 4,512,875
$ 124,775
$ 2,403,323
$ 464,075
$ 7,505,048
* This column separates the original confirmed Phase I into a Phase IA & IB,
6/23/92 23
Rev. 11/24/92
$ 4,512,875
$ 124,775
$ 2,403,323
$ 464,075
$7,505,048
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO: 92-2
GOLDEN VALLEY ROAD
PHASE IB
COST ESTIMATES
PROJECT INCIDENTAL EXPENSES
City of Santa Clarita
Amount as
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 24
Rev. 11/24/92
Confirmed*
Changed and
Item Description
Amoun
Modified
Park Design
$ 0
$ 0
Geological Engineering/Soils Engineer
659,742
659,742
Pre -Design Engineering
47,124
47,124
Engineering and Surveying (Includes Construction
763,416
763,416
Surveying)
Landscape Consultant
56;549
56;549
Landscape Architect
37,268
37,268
Construction Administration
70,687
70,687
Compaction Tests - (Included in Soils Engineer)
N/A
N/A
Grading - (4%)
17,601
17,601
Storm Drain - County (4%)
21,809
21,809
Sewer- (4%)
942
942
Street Plan Check & Inspection Fee
44,269
44,269
Water Acreage Charge - (4%)
27,138
27,138
Water Connection Fee
32,987
32,987
Blueprinting
35,744.
35,744
Utility Tax
33.607
33.607
Subtotal
$ 1,848,883
$ 1,848,883
5% Contingency
92,446
92,446
TOTAL
$ 1,941,329
$ 1,941,329
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 24
Rev. 11/24/92
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE IB
COST ESTIMATES
GENERAL INCIDENTALS
Item Description
City (Legal)
Absorption Consultant
Financial Consultant
Bond Counsel
Assessment Engineer
District Administration (30 years)
Appraiser
Bond Printing and Servicing/Official Statement
Filing and Recording Fees
**Registration Fee and Paying Agent (30 years)
Printing, Advertising, Notices, and Posting
Subtotal
Contingency
0Eel"A
Confirmed*
Amoun
$ 37,700
16,022
34,872
80,112
120,639
4,712
25,918
37,700
942
7,540
4.712
$ 370,869
18,542
$ 389,411
* This column separates the original confirmed Phase I into a Phase 1A & IB.
**Fee based on a Series Bond issue
6/23/92 25
Rev. 11/24/92
Citi^of Santa Clarita
Amount as
Changed and
Modified
$ 37,700
16,022
34,872
80,112
120,639
4,712
25,918
37,700
942
7,540
4,712
$ 370,869
18,542
$ 389,411
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE IB
COST ESTIMATES
SUMMARY OF COSTS AND AMOUNT TO ASSESSMENT
Amount as
Confirmed* Changed and
Item De, motion Amount Modified
Construction Total
$
7,505,048 -
$ 7,505,050
Incidentals
Project Incidentals
$
1,941,329
$ 1,941,329
General Incidentals
$
389.413
$ 389.411
Subtotal Incidentals/Construction
$
9,835,790
$ 9,835,790
Capitalized Interest 7.50% (6 months)
$
1,451,182
9%( 15 mo) $ 1,451,182
Bond Reserve 10.00%
$
1,289,940
10.00% 1,289,940
Bond Discount 2.50%
$
322,485
2.50% 322.485
Amount to Assessment
$
12,899,397
$12,899,397
* This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 26
Rev. 11/24/92
City �. Of Santi Clarita- -
V -
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE H
V. COST ESTIMATES - ACQUISITION WORKS OF IMPROVEMENT
PUBLIC WORKS OF IMPROVEMENT
6/23/92 27
Rev. 11/24/92
Unit
Unit
Preliminary
Confirmed
Item Description
Quantity
Unit
Pride
Amount
Amount
ROAD IMPROVEMENTS
Streets
Pocket Median Stamped Concrete
0
SF
$
8.00
$ 18,512
$ 0
4" AGG Base Sidewalk
12,719
SF
0.89
0
11,320
4" PCC Sidewalk
12,719
SF
2.00
18,820
25,438
5" AGG Base U/Curb & Gutter
1,969
SF
1.54
0
3,032
Remove Temp AC Berm
0
SF
3.00
4,335
0
Remove Temp AC Channel
0
SF
3.00
4,335
0
Restriping
1
LS
2,500.00
2,500
2,500
6" Curb and 12" Gutter (Median)
2,513
LF
6.90
22,729
17,339
8" Curb and 24" Gutter
2,891
LF
8.14
23.851
23.533
Subtotal
$ 95,082
$ 83,162
MedianAandscaping
11,410
SF
$
4.50
$ 51,345
$ 51,345
& Irrigation
Heber North of GV (Trees)
26
EA
$
1,200.00
31,200
31,200
Heber South of GV (Enrichment)
93,591
SF
$
1.00
93.591
93.591
$ 176,136
$ 176,136
Sub -Total Road Improvements
$ 271,218
$ 259,298
5% Contingency
$ 40.683
$ 12.965
TOTAL ROAD IMPROVEMENTS
$3111901
$ 272,263
CONSTRUCTION SUMMARY - PHASE II
Slope Stabilization
$ 0
$ 0
Sierra Highway
$ 0
$ 0
Road Improvements
$ 311,901
$ 272,263
Park Improvements
$ 0
$ 0
TOTAL CONSTRUCTION COST
$311,901
$ 272,263
6/23/92 27
Rev. 11/24/92
s... ,__�.••.. .. _:._:.:.._ :..:_-- City ofSanta Chrita; _...._.
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE H
COST ESTIMATES
PROJECT INCIDENTAL EXPENSES
Item Description
Construction Administration
Engineering and Surveying
Field Survey (Curb Stakes)
Street Plan Check & Inspection Fee
Blueprinting
Subtotal
5% Contingency
TOTAL
6/23/92 28
Rev. 11/24/92
Prelminary
Amount
$ 25,000
40,000
8,500
3,804
1.357
$ 78,661
11,800
$ 90,461
Confirmed
Amoun
$ 25,000
40,000
0
3,804
1.357
$ 70,161
3,508
$ 73,669
Item Description
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE H
COST ESTIMATES
GENERAL INCIDENTALS
Preliminary
Amount
City (Legal)
Absorption Consultant
Financial Consultant
Bond Counsel
Appraiser
Bond Printing and Servicing/Official Statement
*Registration Fee and Paying Agent (30 years)
Subtotal
5% Incidental Contingency
011011 4
*Fee based on a Series Bond issue
6/23/92 29
Rev. 11/24/92
$ 0
7,000
19,500
55,000
7,500
30000
90.000
$ 209,000
31,350
$ 240,350
Confirmed
Amount
$ 10,000
7,000
22,000
25,000
7,500
20,000
9,000
$ 99,500
4,975
$ 104,475
City of Santa Clarita
Item Description
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE H
COST ESTIMATES
GENERAL INCIDENTALS
Preliminary
Amount
City (Legal)
Absorption Consultant
Financial Consultant
Bond Counsel
Appraiser
Bond Printing and Servicing/Official Statement
*Registration Fee and Paying Agent (30 years)
Subtotal
5% Incidental Contingency
011011 4
*Fee based on a Series Bond issue
6/23/92 29
Rev. 11/24/92
$ 0
7,000
19,500
55,000
7,500
30000
90.000
$ 209,000
31,350
$ 240,350
Confirmed
Amount
$ 10,000
7,000
22,000
25,000
7,500
20,000
9,000
$ 99,500
4,975
$ 104,475
v.
Fs 01Y of Santa Clarita-
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASE H
COST ESTIMATES
SUMMARY OF COSTS AND AMOUNT TO ASSESSMENT
Preliminary
Item Description Amoun
Construction Total $ 311,901
Incidentals
Project Incidentals $ 90,461
General Incidentals $ 295.879
Subtotal Incidentals/Construction
Capitalized Interest 9.00% (15 months)
Bond Reserve 10.00%
Bond Discount 2.50%
Amount to Assessment
6/23/92 30
Rev. 11/24/92
$ 698,241
$ 31,264
$ 83,372
$ 20.844
$ 833,721
Confirmed
Amount
$ 272,263
$ 73,669
$ 104.475
$ 450,407
$ 66,454
59,070
14,766
$ 590,697
CITY OF SANTA CLARTTA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA, IB & II
V. COST ESTIMATES - ACQUISITION WORKS OF IMPROVEMENT
PUBLIC WORKS OF IMPROVEMENT
Amount as
Unit
Unit
Confumed*
Changed and
Item Description
Quantity
Unit
Price
Amount
Modified
SLOPE STABILIZATION
radio
Site Preparation
52
AC
$ 1,687.00
$ 87,724
$ 87,724
Palmer Shear Key/Sierra Hwy.
300,150
CY
2.00
600,300
600,300
Palmer 1/2 of Shear Key
23,140
CY
2.00
46,280
46,280
Heeber 1/2 of Shear Key
117,450
CY
2.00
234,900
234,900
Subdrain
0
LF
12.00
0
0
Heeber Buttress S. of GV
263,440
CY
2.00
526,880
526,880
Stable, Key S of GV Tract 48893
0
CY
2.00
0
0
Palmer Property Removal
221,780
CY
1.00
221,780
221,780
Shear Key N.of Sierra Hwy.
151,560
CY
2.00
303,120
303,120
Buttress On Tract 48893
444,519
CY
1.00
444,519
444,519
3" Down Drain/Colored Swale
4,555
LF
10.00
45,550
45,550
Colored 8" V -Ditch
1,090
LF
13.24
14,432
14,432
Soldiers Piles
1
LS
700,000.00
700,000
700,000
Structural Design
1
LS
6,800.00
6,800
6,800
RIP RAP (Grouted)
200
SF
6.18
1,236
1,236
Slope Drain Outlet
9
EA
400.00
3,600
3,600
Splash Wall
220
LF
20.00
4,400
4,400
Palmer Raw Cut
147,462
CY
1.00
147,462
147,462
Heeber Raw Cut
64,780
CY
1.00
64,780
64,780
8" Key Drain
3,210
LF
12.00
38,520
38,520
6" Key Drain
225
LF
10.00
2,250
2,250
Tunnel Subdrain 8"
540
LF
275.00
148,500
148,500
Subdrain Canyon
7,465
LF
11.00
82,115
82,115
De -Watering
1
LS
10,000.00
10,000
10,000
Construction Water
1
LS
10,000.00
10,000
10,000
Mobilization Cost
1
LS
20,000.00
20.000
20.000
Subtotal
$3,765,148
$3,765,148
* This column separates the original confirmed Phase I into a Phase IA & 113.
6/23/92
Rev. 11/24/92
31
City of Santa Clarita
*This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 32
Rev. 11/24/92
Amount as
Unit
Unit
Confirmed*
Changed and
Item Descriptio
Ouantity
Unit
Price
Amount
Modified
Erosion Control
North of GV Erosion Control
52,504
SF
$ 0.10
$ 5,250
$ 5,250
South of GV
Temp. Erosion Control
93,594
267,206
SF
SF
1.50
0.10
140,391
26,721
140,391
26,721
Permanent Slope Landscaping
126,511
SF
2.50
316.278
316.278
$ 488,640
$ 488,640
Subtotal
Retaining Wall, Variable Height
2,525
SF
$ 17.50
$ 44.1884$
$4,297,976.
4.188
$ 4,297,976
Subtotal
5% Contingency
214M2 9
214.899
TOTAL SLOPE STABILIZATION
$4,512,875
$4,512,875
SIERRA HIGHWAY
Tum Pocket Lanes
I
LS
$ 7,500.00
$ 7,500
$ 7,500
Striping
Relocate Power Poles
1
1
LS
LS
1,000.00
100,000.00
1,000
100,00
1,000
100.000
Subtotal
$ 108,500
$ 108,500
15% Contingency
16.275
16.275
TOTAL SIERRA HIGHWAY
$124,775
$ 124,775
ROAD IMPROVEMENTS
Streets
4" AC Pavement
175,831
SF
$ 0.92
$ 161,764
22,639
$ 161,764
22,639
4" AGG Base Sidewalk
4" AGG Base Bike Path
25,437
11,072
SF
SF
0.89
0.89
9,854
9,8540
AGG Base Under Median
5" AGG Base U/Curb & Gutter
0
18,049
SF
SF
0.89
1.54
0
27,795
27,795
12" AGG Base
175,831
SF
0.90
6.90
158,248
34,685
158,248
34,685
6" Curb and 12" Gutter (Median)
8" Curb and 24" Gutter
5,027
5,413
LF
LF
8.14
44,062
44,062
Median Curb & Gutter
4" PCC Sidewalk
0
25,437
LF
SF
2.90
2.00
0
50,874
0
50,874
Bike Path
11,072
2,853
SF
SF
2.00
6.00
22,144
17,118
22,144
17,118
Stamped Concrete
Sidewalk Ramp
8
EA
175.00
1,400
1,400
Street Names
5
6
EA
EA
425.00
303.00
2,125
1,818
2,125
1,810
Street Signs
Temporary AC Channel 4" Wide
0
SF
2.00
0
0
Temporary AC Berm
Prime Coat and Fog Seal Coat
0
175,831
LF
LF
6.00
0.06
0
11,078
11,078
Striping
1
LS
6,235.00
6,235
6,235
0
Restriping
1
LS
2,500.00
2,500
0
0
Pocket Median Stamped Concrete
0
SF
8.00
1.00
160
160
Remove Exist. 8" Curb & 2' Gutter
160
LF
0
Remove Temp. A.C. Berm
0
SF
3.00
0
0
Remove Temp. A.C. Channel
0
SF
3.00
Subtotal
$ 574,499
$ 571,999
*This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 32
Rev. 11/24/92
.
245,570
._.
$
.-
:: City
f Santa Cla_rita _Y ,
270,127
$
270,127
Golden Valley Road (Undercut-
285,300
CY
1.35
385,155
Amount as
Hard)
Unit
Unit
Confirmed
Changed and
Item Description
Quantily
UnitPrice
Amcal Road Removal
Amount
Modified
Amcal Streets
1.35
21.884
21.884
4" AC Pavement
44,966
SF $
0.92
$ 41,369
$ 41,369
4" AGG Base Under Sidewalk
6,431
SF
0.89
5,724
5,724
12" AGG Base
44,966
SF
0.90
40,469
40,469
6" Curb & 12" Gutter -Median
356
LF
6.90
2,456
2456
8" Curb & 24" Gutter
602
LF
8.14
4,900
4,900
5" AGG Base w/Curb & Gutter
958
SF
0.60
575
575
8" Curb Only
257
LF
5.80
1,491
1,491
4" PCC Sidewalk
6,431
SF
2.00
12,862
12,862
Remove Existing A.C.
5,437
SF
2.00
10,874
10,874
Remove. 14" C.S.w/Pipe & Headwall 1
EA
2,000.00
2,000
2,000
Remove Street Pavement
550
SF
2.00
1,100
1,100
Remove Existing Curb & Gutter
540
LF
2.00
1.080
1.080
Subtotal
18" RCP
30
LF
$ 124,900
$ 124,900
Earthwork
Golden Valley Road Excavation
245,570
CY
$
1.10
$
270,127
$
270,127
Golden Valley Road (Undercut-
285,300
CY
1.35
385,155
385,155
Hard)
Amcal Road Removal
16,210
CY
1.35
21.884
21.884
Subtotal
$
677,166
$
677,166
Landscapine
Median/ Landscaping & Irrigation
19,250
SF
$
4.50
$
86,625
$
8 6,62 5
Amcal Landscaping
27,427
SF
$
2.50
6,567
6,567
Heber North of GV (Trees)
26
EA
1,200.00
31,200
31,200
Heber South of GV (Enrichment)
93,591
SF
1.00
93.591
93.591
Subtotal
$
217,983
$
217,983
STORM DRAINS
18" RCP
30
LF
$
33.00
$
990
$
990
24" RCP
12
LF
44.00
528
528
30" RCP
76
LF
58.00
4,408
4,408
36" RCP
122
LF
67.00
8,174
8,174
Outlet Structure
1
EA
2,000.00
2,000
2,000
Catch Basin 7 x 4
2
EA
3,010.00
6,020
6,020
Catch Basin 3.5 x 4
1
EA
2,190.00
2,190
2,190
Junction Structure No. 2
2
EA
1,352.00
2,704
2,704
Transition Structure No. 3
1
EA
2,561.00
2.561
2.561
Subtotal
$
29,575
$
29,575
6/23/92 33
Rev. 11/24/92
� v .x.i.r •�.1�>. •ez +...vu a .� �r^wr o�yy-.-a.. r. ..0 vr. .s axr ... .. ._ ..c /a
C' ity of Santa Clarity
6/23192 34
Rev. 11/24/92
Amount as
Unit
Unit
Confirmed
Changed and
Item Description
Ouantijy
UnitPrice
Amou nt
Modified
Storm Drains
18" RCP
236
LF
$ 33.00
$ 7,788
$ 7,788
24" RCP
906
LF
44.00
39,864
39,864
30" RCP
191
LF
58.00
11,078
11,078
36" RCP
2,007
LF
67.00
134,469
134,469
42" RCP
315
LF
72.50
22,837
22,837
48" RCP
44
LF
83.00
3,652
3,652
Concrete Collar
5
EA
294.00
1,470
1,470
Catch Basin W=3.5' V=4'
1
EA
2,190.00
2,190
2,190
Catch Basin W=7' V=4'
2
EA
3,010.00
6,020
6,020
Catch Basin W=14' V=4'
1
EA
4,313.00
4,313
4,313
Remove Existing Inlet Structure
1
EA
500.00
500
500
42" RCP Jacking
110
LF
500.00
55,000
55,000
Inlet/Outlet Structures
4
CY
700.00
2,800
2,800
Junction Structure No. 4
2
EA
1,500.00
3,000
3,000
Velocity Ring Control
1
EA
500.00
500
500
Remove Existing Outlet Structure
1
EA
500.00
500
500
Outlet Structure
3
EA
2,000.00
6,000
6,000
Manhole No. 1
0
EA
0.00
0
0
Manhole No. 4
6
EA
2,561.00
15,366
15,366
Junction Structure No. 2
10
EA
1,500.00
15,000
15,000
Transition Structure No. 3
0
EA
2,561.00
0
0
Reinforced Concrete Headwall Inlet 9
EA
2,000.00
18,000
18,000
1/4 Ton 2' Grouts Thick Rip Rap
1,020
SF
10.00
10,200
10,200
16" Block Wall
80
LF
5.00
400
400
Subtotal
$ 360,947
$ 360,947
Amcal Storm Drains - In Street
24" RCP
470
LF
$ 44.00
$ 20,680
$ 20,680
30" RCP
88
LF
58.00
5,104
5,104
36" RCP
0
LF
67.00
0
0
48" RCP
0
LF
85.00
0
0
Junction Structure No. 2
0
EA
1,352.00
0
0
Manhole No. 1
1
EA
2,200.00
2,200
2,200
Manhole No. 4
0
EA
2,000.00
0
0
Catch Basin W = 3.5' V= 4'
2
EA
3,000.00
6,000
6,000
Connector Manhole
0
EA
1,500.00
0
0
Plug Existing Storm Drain
0
EA
500.00
0
0
Catch Basin W=7' V=4'
1
EA
2,500.00
2,500
2,500
Catch Basin W=14' V=4'
1
EA
3,000.00
3,000
3,000
Transition Structure No. 3
2
EA
1,500.00
3.000
3,000
Subtotal
$ 42,484
$ 42,484
6/23192 34
Rev. 11/24/92
6/23/92 35
Rev. 11/24/92
:City
of Santa
Amount as
Unit
Unit
Confirmed
Changed and
Item Description
Ouantity
Unit
Price
Amount
Modified
Amcal Storm Drains - In Tract
18" RCP
0
LF
$ 36.00
$ 0
$ 0
24" RCP
0
LF
42.00
0
0
Concrete Collar
2
EA
294.00
0
588
Catch Basin W=24"
0
EA
5,000.00
0
0
Junction Structure No. 2
0
EA
2,500.00
0
0
Remove Existing Inlet
0
LS
1,000.00
0
0
Remove Existing Outlet
0
LS
1,000.00
0
0
Remove Existing 42" CMP
0
LF
5.00
0
0
Amcal In Tract Storm Drain
1
LS
115,000.00
46.680
115.000
Subtotal
$ 46,680
$ 115,588
Traffic Sienals
Traffic Signals (Sierra Highway)
1
EA
$ 110,000.00
$ 110.000
$ 110.000
Subtotal
$ 110,000
$ 110,000
Monuments
Entry Monuments
4
EA
$ 40,000.00
$ 160.000
$ 160.000
Subtotal
$ 160,000
$ 160,000
Water (Golden Vallev, Green Mt.
to Sierra Highwav)
F.H. Assembly
6
EA
$ 2,100.00
$ 12,600
$ 12,600
14" ACP
3,000
LF
32.00
96,000
96,000
Tap Existing Water Main
2
EA
1,500.00
3,000
3,000
Remove and Reconstruct
1,000
SF
3.75
3,750
3,750
Existing Pavement
2" Air Vacuum & Release Valve
4
EA
1,000.00
4,000
4,000
1-1/2" Service Landscape Irrigation 8
EA
1,000.00
8.000
8.000
Subtotal
$ 127,350
$ 127,350
Santa Sewer
Sanitary Sewer Encasement (Sierra Hwy)330
LF
$ 40.00
$ 13.200
$ 13.200
Subtotal
$ 13,200
$ 13,200
Utilities
Private Utilities
1
LS
240,200.00
$ 240.200
$ 240.200
Subtotal
$ 240,200
$ 240,200
Street Lights
Street Lights
47
FA
$ 2,000.00
S 94,000
S 94.000
Subtotal
94,000
94,000
6/23/92 35
Rev. 11/24/92
Item Description
Unit
Quantity
Subtotal Road Improvements
Contingency
TOTAL ROAD IMPROVEMENTS
PARK IMPROVEMENTS
Park Site Grading 1
(Park -In -Lieu Fees)
TOTAL PARK IMPROVEMENTS
City of Santa Clarita
. Unit Consumed*
Unit Price Amount
$ 2,880,985
$ 216.403
$ 3,097,388
LS $570,618.00 $ 570.618
CONSTRUCTION SUMMARY - PHASE IA. IB & II
Slope Stabilization
Sierra Highway
Road Improvements
Park Improvements
TOTAL CONSTRUCTION COST
$ 570,618
$ 4,512,875
$ 124,775
$ 3,097,388
$ 570,618
$ 8,305,656
*This column separates the original confirmed Phase I into a Phase IA & IB.
6/23/92 36
Rev. 11/24/92
Amount as
Changed and
Modified
$ 2,885,392
$ 197.544
$3,082,936
$ 570.618
$ 570,618
$ 4,512,875
$ 124,775
$ 3,082,936
$ 570,618
$8,291,204
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA; IB AND II
COST ESTIMATES
PROJECT INCIDENTAL EXPENSES
Item Description
Park Design
Geological Engineering/Soils Engineer
Pre -Design Engineering
Engineering and Surveying (Includes Construction
Surveying)
Field Survey (Curb Stakes)
Landscape Consultant
Landscape Architect
Construction Administration
Compaction Tests - (Included in Soils Engineer)
Grading - (4%)
Storm Drain - County (4%)
Sewer - (4%)
Street Plan Check and Inspection
Water Acreage Charge -(4%)
Water Connection Fee
Blueprinting
Utility Tax
Subtotal
Incidental Contingency
TOTAL
6/23/92
Rev, 11/24/92
37
Cily of Santa Clarita�
Preliminary
Confirmed
Amount
Modified
$ 80,000
$ 0
229,806
700,000
50,000
50,000
830,000
850,000
8,500
0
60,000
60,000
39,542
39,542
100,000
100,000
N/A
N/A
186,796
18,675
17,064
23,140
528
1,000
46,109
50,774
28,794
28,794
35,000
35,000
39,282
39,280
35,658
35.658
$ 1,787,079
$ 2,031,863
268,063
95,954
$ 2,055,142
$ 2,127,817
Item Description
- � of S nta Cla*�Ya'
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA, IB AND II
COST ESTIMATES
GENERAL INCIDENTALS
City (Legal)
Absorption Consultant
Financial Consultant
Bond Counsel
Assessment Engineer
District Administration (30 years)
Appraiser
Bond Printing and Servicing/Official Statement
Filing and Recording Fees
*Registration Fee and Paying Agent (30 years)
Printing, Advertising, Notices, and Posting
Subtotal
Incidental Contingency
*Fee based on a Series Bond issue
6/23/92
Rev. 11/24/92
W]
Amount as
Confirmed Changed and
Amount Modified
$ 50,000
$ 65,200
24,000
24,000
59,000
76,372
110,000
130,112
128,000
128,139
5,000
9,712
35,000
35,000
60,000
67,700
1,000
1,942
16,000
23,540
5.000
5.712
$ 493,000
$ 567,429
24,650
23,517
$ 517,650
$ 590,946
_., ..
., _.A _.� -- • - .. .. City of Santa Clarity
Item Description
REPORT OF ENGINEER
FOR
CITY OF SANTA CLARITA
ASSESSMENT DISTRICT NO. 92-2
GOLDEN VALLEY ROAD
PHASES IA, IB AND H
COST ESTIMATES
SUMMARY OF COSTS AND AMOUNT TO ASSESSMENT
Amount as
Confirmed Changed and
Amount Modified
Construction Total . $ 8,305,656 $ 8,291,206
Incidentals
Project Incidentals
General Incidentals
Subtotal Incidentals/Construction
Capitalized Interest 9.00% (15 months)
Bond Reserve 10.00%
Bond Discount 2.50%
Amount to Assessment
6/23/92
Rev. 11/24/92
M,
$ 2,133,458 $ 2,127,817
$ 517.650 $ 590.946
$ 10,956,764 $11,009,969
$ 1,616,572 $ 1,570,403
$ 1,436,953 1,436,953
$ 359.237 352.201
$ 14,369,526 $14,369,526