Loading...
HomeMy WebLinkAbout1992-06-23 - RESOLUTIONS - ASMT DIST 92-2 GVR (6)2910-U IHHwSkc:W 5/11N2 RESOLUTION NO. 92-96 A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF SANTA CLARITA ORDERING CHANGES AND MODIFICATIONS CITY OF SANTA CLARTTA ASSESSMENT DISTRICT NO. 92-2 (Golden Valley Road) WHEREAS, on April 21, 1992, this Council adopted Resolution No. 92-81, A Resolution of Intention to Make Acquisitions and Improvements; WHEREAS, the owners of certain of the assessment parcels have duly filed written requests for making of all or the portion of the changes and modifications hereinafter ordered which pertain to and/or effect said parcels, respectively; WHEREAS, except with respect to changes and modifications pursuant to the aforesaid written requests, the changes and modifications hereinafter ordered will not increase the total amount of the assessment or the amount of any individual assessment nor eliminate or add any acquisitions or work which will substantially and adversely alter or affect the benefits to be derived from the work and acquisitions; WHEREAS, the public interest, convenience and necessity require the changes and modifications hereinafter ordered; WHEREAS, the Engineer of Work has filed with the City Clerk proposed revisions to the Engineer's Report as preliminarily approved by this Council, to wit: a revised estimate of costs and revisions in the assessment; NOW, THEREFORE, BE IT RESOLVED, by the City Council (the "Council") of the City of Santa Clarita, California (the "City") as follows: 1. The total assessment in said proceedings as preliminarily approved be revised from $1S, -j45 j-wto$ 14, 2. Changes and modifications be made in individual assessments as set forth in the Engineer's Report. 3. The estimate of costs and expenses of the acquisitions and improvements as preliminarily approved be changed and modified as set forth in the revised estimate of costs as set forth in the Engineer's Report. • t t k k• f•► i i t PASSED AND ADOPTED by the City Council of the City of Santa Clarita at a regular meeting held on theg'iTa day of zlnnp 1992. AT EST: Y R U ITY CLERK 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 23rd day of June 1992, by the following vote of the Council: AYES: COUNCILMEM 3ERS NOES: COUNCR MEMBERS ABSENT: COUNCILMEMBERS Boyer, Darcy, Heidt, Pederson, Klajic None None MM EXHIBIT "A" City of Santa Clarita EXHIBIT "A" SUMMARY COST ESTIMATE (Phase I) SUMMARY COST ESTIMATE Amount as Ism Description Preliminary Amount (Phases I and II) Cost of Construction $ 9,187,477 $ 8,033,393 Project Incidentals Amount as $ 2,059,789 Preliminary Changed and Item Descriprion Amount $ 12,153,808 Modified Cost of Construction $ 9,499,378 $ 8,305,656 Project Incidentals $ 2,055,142 $ 2,133,458 General Incidentals $ 1,297,529 $ 517,650 Total Costs $ 12,852,049 $ 10,956,764 Capitalized Interest $ 575,465 $ 1,616,572 Bond Reserve $ 1,534,573 1,436,953 Bond Discount $ 383,643 359,237 Amount to Assessment $ 15,345,730 $ 14,369,526 SUMMARY COST ESTIMATE (Phase I) Page 1 of 2 Amount as Ism Description Preliminary Amount Changed and Modified Cost of Construction $ 9,187,477 $ 8,033,393 Project Incidentals $ 1,964,681 $ 2,059,789 General Incidentals $ 1.001.650 $ 413,175 Total Costs $ 12,153,808 $ 10,506,357 Capitalized Interest $ 544,200 $ 1,550,118 Bond Reserve $ 1,451,201 1,377,883 Bond Discount $ 362,800 344,471 Amount to Assessment $ 14,512,009 $ 13,778,829 Page 1 of 2 Cost of Construction Project Incidentals General Incidentals Total Costs Capitalized Interest Bond Reserve Bond Discount Amount to Assessment EXHIBIT "A" SUMMARY COST ESTIMATE (Phase II) lip-- r,111 $ 311,901 City of Santa Clarita Amount as Changed and Modified $ 272,263 $ 90,461 $ 73,669 $ 295.879 $ 104.475 $ 698,241 $ 31,264 $ 83,372 $ 20844 $ 833,721 $ 450,407 $ 66,454 59,070 14,766 590,697 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. WILI,DAN ASSOCIATES Richard Kopecky Engineer of Work City of Santa Clarita Page 2 of 2 EXHIBIT "B" City of Santa lan*t REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASES I & 11 V. COST ESTIMATES - ACQUISITION WORKS OF IMPROVEMENT PUBLIC WORKS OF IMPROVEMENT Amount as Unit Unit Preliminary Changed and Item Description Quantity UnitPrice Amount Modified SLOPE STABU IZATION Gradin¢ Site Preparation 52 AC $ 1,687.00 $ 104,000 $ 87,724 Palmer Shear Key/Sierra Hwy. 300,150 CY 2.00 1,024,675 600,300 Palmer 1/2 of Shear Key 23,140 CY 2.00 69,250 46,280 Heeber 1/2 of Shear Key 117,450 CY 2.00 69,250 234,900 Subdrain 0 LF 12.00 87,350 0 Heeber Buttress S. of GV 263,440 CY 2.00 531,250 526,880 Stable. Key S of GV Tract 48893 0 CY 2.00 257,500 0 Palmer Property Removal 221,780 CY 1.00 372,075 221,780 Shear Key N.of Sierra Hwy. 151,560 CY 2.00 344,750 303,120 Buttress On Tract 48893 444,519 CY 1.00 468,424 444,519 3" Down Drain/Colored Swale 4,555 LF 10.00 72,880 45,550 Colored 8" V -Ditch 1,090 LF 13.24 21,800 14,432 Soldiers Piles 1 LS 700,000.00 500,000 700,000 Structural Design 1 LS 6,800.00 6,800 6,800 RIP RAP (Grouted) 200 SF 6.18 1,200 1,236 Slope Drain Outlet 9 EA 400.00 3,600 3,600 Splash Wall 220 LF 20.00 3,300 4,400 Palmer Raw Cut 147,462 CY 1.00 0 147,462 Heeber Raw Cut 64,780 CY 1.00 0 64,780 8" Key Drain 3,210 LF 12.00 0 38,520 6" Key Drain 225 LF 10.00 0 2,250 Tunnel Subdrain 8" 540 LF 275.00 0 148,500 Subdrain Canyon 7,465 LF 11.00 0 82,115 De -Watering 1 LS 10,000.00 0 10,000 Construction Water 1 LS 10,000.00 0 10,000 Mobilization Cost 1 LS 20,000.00 0 20.000 Subtotal $3,938,104 $3,765,148 Page 1 of 22 Citv of Santa Clarita Amount as Page 2 of 22 Unit Unit Preliminary Changed and Item Description Quantity Unit Price Amount Modified Slope Stabilization 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 Subtotal $ 488,640 $ 488,640 Retaining Wall, Variable Height 2,525 SF $ 17.50 $ 44,188 $ 44,188 Subtotal Slope Stabilization $4,470,932 $ 4,297,976 5% Contingency 670,640 214,899 Total $5,141,572 $4,512,875 SIERRA HIGHWAY Turn 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 Sierra Hwy. $ 108,500 $ 108,500 15% Contingency 16,275 16,275 Total $ 124,775 $ 124,775 ROAD IMPROVEMENTS Streets 4" AC Pavement 175,831 SF $ 0.92 $ 169,777 $ 161,764 4" AGG Base Sidewalk 25,437 SF 0.89 4,731 22,639 4" AGG Base Bike Path 11,072 SF 0.89 13,970 9,854 AGG Base Under Median 0 SF 0.89 4,053 0 5" AGG Base U/Curb & Gutter 18,049 SF 1.54 19,296 27,795 12" AGG Base 175,831 SF 0.90 291,046 158,248 6" Curb and 12" Gutter (Median) 5,027 LF 6.90 22,729 34,686 8" Curb and 24" Gutter 5,413 LF 8.14 44,658 44,062 Median Curb & Gutter 0 LF 2.90 28,463 0 4" PCC Sidewalk 25,437 SF 2.00 38,530 50,874 Bike Path 11,072 SF 2.00 72,758 22,144 Stamped Concrete 2,853 SF 6.00 168,000 17,118 Sidewalk Ramp 8 EA 175.00 2,480 1,400 Street Names 5 EA 425.00 750 2,125 Street Signs 6 EA 303.00 900 1,818 Temporary AC Channel 4" Wide 0 SF 2.00 11,564 0 Temporary AC Berm 0 LF 6.00 8,670 0 Prime Coat and Fog Seal Coat 175,831 LF 0.063 30,318 11,078 Striping 1 LS 6,235.00 5,000 6,235 Restriping 1 LS 2,500.00 2,500 2,500 Pocket Median Stamped Concrete 0 SF 8.00 54,056 0 Remove Exist. 8" Curb & 2' Gutter 160 LF 1.00 160 160 Remove Temp. A.C. Berm 0 SF 3.00 4,335 0 Remove Temp. A.C. Channel 0 SF 3.00 4.335 0 Subtotal $1,003,079 $ 574,500 Page 2 of 22 EXHIBIT "B" CCi y of Santa Clarita Amount as Page 3 of 22 Unit Unit Preliminary Changed and Item Description Ouantijy UnitPrice Am un Modified Amcal Streets 4" AC Pavement 44,966 SF $ 0.92 $ 47,215 $ 41,369 4" AGG Base Under Sidewalk 6,431 SF 0.89 3,087 5,724 12" AGG Base 44,966 SF 0.90 64,751 40,469 6" Curb & 12" Gutter -Median 356 LF 6.90 2,492 2,456 8" Curb & 24" Gutter 602 LF 8.14 4,967 4,900 5" AGG Base w/Curb & Gutter 958 SF 0.60 0 575 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 $ 141,128 $ 124,900 TOTAL STREETS $1,144,207 $ 699,399 Golden Valley Road Excavation 245,570 CY $ 1.10 270,127 270,127 _ Golden Valley Road (Undercut- 285,300 CY 1.35 311,526 385,155 Hard) Amcal Road Removal 16,210 CY 1.35 21.884 21.884 Subtotal $ 603,537 $ 677,166 Median/ Landscaping & Irrigation 19,250 SF $ 4.50 $ 86,625 $ 86,625 Amcal Landscaping 27,427 SF $ 2.50 68,568 -68,568 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 $ 279,984 $ 279,984 Storm Drains 18" RCP 30 LF $ 33.00 $ 1,080 $ 990 24" RCP 12 LF 44.00 504 528 30" RCP 76 LF 58.00 3,952 4,408 36" RCP 122 LF 67.00 7,565 8,174 Outlet Structure 1 EA 2,000.00 2,000 2,000 Catch Basin 7 x 4 2 EA 3,010.00 5,000 6,020 Catch Basin 3.5 x 4 1 EA 2,190.00 2,000 2,190 Junction Structure No. 2 2 EA 1,352.00 3,000 2,704 Transition Structure No. 3 1 EA 2,561.00 1.500 2.561 Subtotal $ 26,601 $ 29,575 Page 3 of 22 EXHIBIT "B" City of Santa Claris Preliminary Amount $ 14,688 32,676 54,184 60,636 14,790 3,740 1,200 2,000 5,000 3,000 0 0 0 0 0 500 2,000 11,000 14,000 9,000 4,500 2,000 9,750 500 $ 245,164 $ 1,008 0 75,640 13,175 6,000 2,200 4,000 15,000 1,500 500 0 0 0 $ 119,023 Amount as Changed and Modified $ 7,788 39,864 11,078 134,469 22,837 3,652 1,470 2,190 6,020 4,313 500 55,000 2,800 3,000 500 500 6,000 0 15,366 15,000 0 18,000 10,200 400 $ 360,947 $ 20,680 5,104 0 0 0 2,200 0 6,000 0 0 2,500 3,000 3.000 $ 42,484 Page 4 of 22 Unit Unit Item Description Ouantity Unit Price Storm Drains 18" RCP 236 LF $ 33.00 24" RCP 906 LF 44.00 30" RCP 191 LF 58.00 36" RCP 2,007 LF 67.00 42" RCP 315 LF 72.50 48" RCP 44 LF 83.00 Concrete Collar 5 EA 294.00 Catch Basin W=3.5' V=4' 1 EA 2,190.00 Catch Basin W=7' V=4' 2 EA 3,010.00 Catch Basin W=14' V=4' 1 EA 4,313.00 Remove Existing Inlet Structure 1 EA 500.00 42" RCP Jacking 110 LF 500.00 Inlet/Oudet Structures 4 CY 700.00 Junction Structure No. 4 2 EA 1,500.00 Velocity Ring Control 1 EA 500.00 Remove Existing Outlet Structure 1 EA 500.00 Outlet Structure 3 EA 2,000.00 Manhole No. 1 0 EA 0.00 Manhole No. 4 6 EA 2,561.00 Junction Structure No. 2 10 EA 1,500.00 Transition Structure No. 3 0 EA 2,561.00 Reinforced Concrete Headwall Inlet 9 EA 2,000.00 1/4 Ton 2' Grouts Thick Rip Rap 1,020 SF 10.00 16" Block Wall 80 LF 5.00 Subtotal Amcal Storm Drains - In Tract 24" RCP 470 LF $ 44.00 30" RCP 88 LF 58.00 36" RCP 0 LF 67.00 48" RCP 0 LF 85.00 Junction Structure No. 2 0 EA 1,352.00 Manhole No. 1 1 EA 2,200.00 Manhole No. 4 0 EA 2,000.00 Catch Basin W = 3.5' V= 4' 2 EA 3,000.00 Connector Manhole 0 EA 1,500.00 Plug Existing Storm Drain 0 EA 500.00 Catch Basin W=7' V11' 1 EA 2,500.00 Catch Basin W=14' V=4' 1 EA 3,000.00 Transition Structure No. 3 2 EA 1,500.00 Subtotal City of Santa Claris Preliminary Amount $ 14,688 32,676 54,184 60,636 14,790 3,740 1,200 2,000 5,000 3,000 0 0 0 0 0 500 2,000 11,000 14,000 9,000 4,500 2,000 9,750 500 $ 245,164 $ 1,008 0 75,640 13,175 6,000 2,200 4,000 15,000 1,500 500 0 0 0 $ 119,023 Amount as Changed and Modified $ 7,788 39,864 11,078 134,469 22,837 3,652 1,470 2,190 6,020 4,313 500 55,000 2,800 3,000 500 500 6,000 0 15,366 15,000 0 18,000 10,200 400 $ 360,947 $ 20,680 5,104 0 0 0 2,200 0 6,000 0 0 2,500 3,000 3.000 $ 42,484 Page 4 of 22 EXHIBIT "B" City of Santa Clarita Amount as Street Lights Sub -Total Road Improvements 5% Contingency Total PARK IMPROVEMENTS Park Site Grading (Park -In -Lieu Fees) Subtotal Park Improvements 47 EA $ 2,000.00 $ 43,475 $ 3,184,707 L_427 ,706 $ 3,662,413 1 LS $570,618.005$ 70.618 $ 435,582 $ 94,000 $ 2,949,893 $ 147,495 $ 3,097,388 $ 570,618 $ 570,618 Page 5 of 22 Unit Unit Preliminary Changed and Item Description Ouandtv Unitrice Amount Modified Amcal Storm Drains - In Street 18" RCP 0 LF $ 36.00 $ 936 $ 0 24" RCP 0 LF 42.00 40,530 0 Concrete Collar 2 EA 294.00 0 588 Catch Basin W=24" 0 EA 5,000.00 20,000 0 Junction Structure No. 2 0 EA 2,500.00 7,500 0 Remove Existing Inlet 0 LS 1,000.00 1,000 0 Remove Existing Outlet 0 LS 1,000.00 1,000 0 Remove Existing 42" CMP 0 LF 5.00 1,000 0 Amcal In Tract Storm Drain 1 LS 115,000.00 0 115.000 Subtotal $ 71,966 $ 115,588 TOTAL STORM DRAIN $ 462,754 $ 548,594 Traffic Signals (Sierra Highway) 1 EA $ 110,000.00 $ 110,000 $ 110,000 Entry Monuments 4 EA $ 40,000.00 $ 160,000 $ 160,000 Water (Golden Valley, Green Mt. to Sierra Highway) 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 Sanitary Sewer Encasement (Sierra Hwy)330 LF $ 40.00 $ 13,200 $ 13,200 Private Utilities 1 LS 240,200.00 $ 240,200 $ 240,200 Street Lights Sub -Total Road Improvements 5% Contingency Total PARK IMPROVEMENTS Park Site Grading (Park -In -Lieu Fees) Subtotal Park Improvements 47 EA $ 2,000.00 $ 43,475 $ 3,184,707 L_427 ,706 $ 3,662,413 1 LS $570,618.005$ 70.618 $ 435,582 $ 94,000 $ 2,949,893 $ 147,495 $ 3,097,388 $ 570,618 $ 570,618 Page 5 of 22 Item Description EXHIBIT "B" Unit Unit uanti nit Price CONSTRUCTION SUMMARY - PHASE I & R Slope Stabilization Sierra Highway Road Improvements Park Improvements TOTAL CONSTRUCTION City of Santa Clarita Amount as Preliminary Changed and Amount Modified $ 5,141,572 $4,512,875 $ 124,775 $ 124,775 $ 3,662,413 $ 3,097,388 $ 570,618 $ 570,618 $ 9,499,378 $ 8,305,656 Page 6 of 22 EXHIBIT "B" Ciry of Santa Clarita REPORT OF ENGINEER FOR CITY OF SANTA CLARTTA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASE PUBLIC WORKS OF IMPROVEMENT Amount as Unit Unit Preliminary Changed and Item Description Quantity Unit Price Amount Modified SLOPE STABILIZATION Grading Site Preparation 52 AC $ 1,687.00 $ 104,000 $ 87,724 Palmer Shear Key/Sierra Hwy. 300,150 CY 2.00 1,024,675 600,300 Palmer 12 of Shear Key 23,140 CY 2.00 69,250 46,280 Heeber 12 of Shear Key 117,450 CY 2.00 69,250 234,900 Subdrain 0 LF 12.00 87,350 0 Heeber Buttress S. of GV 263,440 CY 2.00 531,250 526,880 Stable Key S of GV Tract 48893 0 CY 2.00 257,500 0 Palmer Property Removal 221,780 CY 1.00 372,075 221,780 Shear Key N.of Sierra Hwy. 151,560 CY 2.00 344,750 303,120 Buttress On Tract 48893 444,519 CY 1.00 468,424 444,519 3" Down Drain/Colored Swale 4,555 LF 10.00 72,880 45,550 Colored 8" V -Ditch 1,090 LF 13.24 21,800 14,432. Soldiers Piles 1 LS 700,000.00 500,000 700,000 Structural Design 1 LS 6,800.00 6,800 6,800 RIP RAP (Grouted) 200 SF 6.18 1,200 1,236 Slope Drain Outlet 9 EA 400.00 3,600 3,600 Splash Wall 220 LF 20.00 3,300 4,400 Palmer Raw Cut 147,462 CY 1.00 0 147,462 Heeber Raw Cut 64,780 CY 1.00 0 64,780 8" Key Drain 3,210 LF 12.00 0 38,520 6" Key Drain 225 LF 10.00 0 2,250 Tunnel Subdrain 8" 540 LF 275.00 0 148,500 Subdrain Canyon 7,465 LF 11.00 0 82,115 De -Watering 1 LS 10,000.00 0 10,000 Construction Water 1 LS 10,000.00 0 10,000 �-. Mobilization Cost 1 LS 20,000.00 0 20.000 Subtotal $3,938,104 $3,765,148 Page 7 of 22 Page 8 of 22 EXHIBIT "B" City of Santa Clarira Amount at Unit Unit Preliminary Changed and Item Description Ouantity Unit Price Amount Modified Slope Stabilization 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 Subtotal $ 488,640 $ 488,640 Retaining Wall, Variable Height 2,525 SF $ 17.50 $ 44,188 $ 44,188 Subtotal Slope Stabilization $4,470,932 $ 4,297,976 5% Contingency 670,640 214,899 Total $5,141,572 $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 Sierra Hwy. $ 108,500 $ 108,500 15% Contingency 16,275 16,275 Total $ 124,775 $ 124,775 ROAD IMPROVEMENTS Streets 4" AC Pavement 175,831 SF $ 0.92 $ 169,777 $ 161,764 4" AGG Base Sidewalk 12,718 SF 0.89 4,731 11,319 4" AGG Base Bike Path 11,072 SF 0.89 13,970 9,854 AGG Base Under Median 0 SF 0.73 4,053 0 5" AGG Base U/Curb & Gutter 16,080 SF 1.54 19,296 24,763 12" AGG Base 175,831 SF 0.90 291,046 158,248 6" Curb & 12" Gutter (Median) 2,514 LF 6.90 0 17,346 8" Curb and 24" Gutta 2,522 LF 8.14 20,807 20,529 Median Curb & Gutta 0 LF 8.25 28,463 0 4" PCC Sidewalk 12,718 SF 2.00 19,710 25,436 Bike Path 11,072 SF 2.00 72,758 22,144 Stamped Concrete 2,853 SF 6.00 168,000 17,118 Sidewalk Ramp 8 EA 175.00 2,480 1,400 Street Names 5 EA 425.00 750 2,125 Street Signs 6 EA 303.00 900 1,818 Temporary AC Channel 4" Wide 0 SF 2.00 11,564 0 Temporary AC Berm 0 LF 6.00 8,670 0 Prime Coat and Fog Seal Coat 175,831 LF 0.063 30,318 11,078 Striping 1 LS 6,235.00 5,000 6,235 Pocket Median Stamped Concrete 0 ,SF 8.00 35,544 0 Remove Exist. 8" Curb & 2' Gutter 160 LF 1.00 160 160 Subtotal $ 907,997 $ 491,337 Page 8 of 22 EXHIBIT "B" City of Santa Clarita Page 9 of 22 Amount as Unit Unit Preliminary Changed and Item Description Ouantity Unit Price Amount Modified Amcal Streets 4" AC Pavement 44,966 SF $ 0.92 $ 47,215 $ 41,369 4" AGG Base Under Sidewalk 6,431 SF 0.89 3,087 5,724 12" AGG Base 44,966 SF 0.90 64,751 40,469 6" Curb & 12" Gutter -Median 356 LF 6.90 2,492 2,456 8" Curb & 24" Gutter 602 LF 8.14 4,967 4,900 5" AGG Base w/Curb & Gutter 958 SF 0.60 0 575 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 $ 141,128 $ 124,900 TOTAL STREETS $1,049,125 $ 616,237 _ Golden Valley Road Excavation 245,570 CY $ 1.10 270,127 270,127 Golden Valley Road (Undercut- 285,300 CY 1.35 311,526 385,155 Hard) Amcal Road Removal 16,210 CY 1.35 21.884 21.884 Subtotal $ 603,537 $ 677,166 Median/Landscaping & Irrigation 7,840 SF. $ 4.50 $ 35,280 $ 35,280 Amcal Landscaping 27,427 SF $ 2.50 $ 68.568 $ 68.568 Subtotal $ 103,848 $ 103,848 Storm Drains 18" RCP 30 LF $ 33.00 $ 1,080 $ 990 24" RCP 12 LF 44.00 504 528 30" RCP 76 LF 58.00 3,952 4,408 36" RCP 122 LF 67.00 7,565 8,174 Outlet Structure 1 EA 2,000.00 2,000 2,000 Catch Basin 7 x 4 2 EA 3,010.00 .5,000 6,020 Catch Basin 3.5 x 4 1 EA 2,190.00 2,000 2,190 Junction Structure No. 2 2 EA 1,352.00 3,000 2,704 Transition Structure No. 3 1 EA 2,561.00 1.500 2.561 Subtotal $ 26,601 $ 29,575 Page 9 of 22 EXHIBIT "B" Cilyof Santa Clarita Amount as Page 10 of 22 Unit Unit Preliminary Changed and Item Description uanti Unit Price Amount Modified Storm Drains 18" RCP 236 LF $ 33.00 $ 14,688 $ 7,788 24" RCP 906 LF 44.00 32,676 39,864 30" RCP 191 LF 58.00 54,184 11,078 36" RCP 2,007 LF 67.00 60,636 134,469 42" RCP 315 IF 72.50 14,790 22,837 48" RCP 44 IF 83.00 3,740 3,652 Concrete Collar 5 EA 294.00 1,200 1,470 Catch Basin W=3.5' V=4' 1 EA 2,190.00 2,000 2,190 Catch Basin W=7' V=4' 2 EA 3,010.00 5,000 6,020 Catch Basin W=14' V=4' 1 EA 4,313.00 3,000 4,313 Remove Existing Inlet Structure 1 EA 500.00 0 500 42" RCP Jacking 110 IF 500.00 0 55,000 Inlet/Outlet Structures 4 CY 700.00 0 2,800 Junction Structure No. 4 2 EA 1,500.00 0 3,000 Velocity Ring Control 1 EA 500.00 0 500 Remove Existing Outlet Structure 1 EA 500.00 500 500 Outlet Structure 3 EA 2,000.00 2,000 6,000 Manhole No. 1 0 EA 0.00 11,000 0 Manhole No. 4 6 EA 2,561.00 14,000 15,366 Junction Structure No. 2 10 EA 1,500.00 9,000 15,000 Transition Structure No. 3 0 EA 2,561.00 4,500 0 Reinforced Concrete Headwall Inlet 9 EA 2,000.00 2,000 18,000 1/4 Ton 2' Grouts Thick Rip Rap 1,020 SF 10.00 9,750 10,200 16" Block Wall 80 LF 5.00 500 400 Subtotal $ 245,164 $ 360,947 Amcal Storm Drains - In Tract 24" RCP 470 LF $ 44.00 $ 1,008 $ 20,680 30" RCP 88 LF 58.00 0 5,104 36" RCP 0 LF 67.00 75,640 0 48" RCP 0 LF 85.00 13,175 0 Junction Structure No. 2 0 EA 1,352.00 6,000 0 Manhole No. 1 1 EA 2,200.00 2,200 2,200 Manhole No. 4 0 EA 2,000.00 4,000 0 Catch Basin W = 3.5' V= 4' 2 EA 3,000.00 15,000 6,000 Connector Manhole 0 EA 1,500.00 1,500 0 Plug Existing Storm Drain 0 EA 500.00 500 0 Catch Basin W=7' V=4' 1 EA 2,500.00 0 2,500 Catch Basin W=14' V=4' 1 EA 3,000.00 0 3,000 Transition Structure No. 3 2 EA 1,500.00 0 3.000 Subtotal $ 119,023 $ 42,484 Page 10 of 22 EXHIBIT "B" / 0 • u 4 Amount as Page 11 of 22 Unit Unit Preliminary Changed and Ism Description Quantity Unit Price Amount Modified Amcal Storm Drains - In Street 18" RCP 0 LF $ 36.00 $ 936 $ 0 24" RCP 0 LF 42.00 40,530 0 Concrete Collar 2 EA 294.00 0 588 Catch Basin W=24" 0 EA 5,000.00 20,000 0 Junction Structure No. 2 0 EA 2,500.00 7,500 0 Remove Existing Inlet 0 LS 1,000.00 1,000 0 Remove Existing Outlet 0 LS 1,000.00 1,000 0 Remove Existing 42" CMP 0 LF 5.00 1,000 0 Amcal In Tract Storm Drain 1 LS 115,000.00 0 115.000 Subtotal $ 71,966 $ 115,588 TOTAL STORM DRAIN $ 462,754 $ 548,594 Traffic Signals (Sierra Highway) 1 EA $ 110,000.00 $ 110,000 $ 110,000 Entry Monuments 4 EA $ 40,000.00 $ 160,000 $ 160,000 Water (Golden Valley. Green Mt. to Sierra Highway) 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 Sanitary Sewer Encasement (Sierra Hwy)330 LF $ 40.00 $ 13,200 $ 13,200 Private Utilities 1 LS 240,200.00 $ 240,200 $ 240,200 Street Lights 47 EA $ 2,000.00 $ 43,475 $ 94,000 Sub -Total Road Improvements $ 2,913,489 $2,690,595 5% Contingency $ 437,023 $ 134,530 Total $ 3,350,512 $2,825,125 PARK IMPROVEMENTS Park Site Grading 1 LS $570,618 L --L70 �618 $ 570,618 (Park -In -Lieu Fees) Subtotal Park Improvements $ 435,582 $ 570,618 Page 11 of 22 Item Description Unit Ouandry CONSTRUCTION SUMMARY - PHASE I Slope Stabilization Sierra Highway Road Improvements Park Improvements TOTAL CONSTRUCTION EXHIBIT "B" nit Unit Price City of Santa Clarita Preliminary Amount $ 5,141,572 $ 124,775 $ 3,350,512 $ 570,618 $ 9,187,477 Amount as Changed and Modified $ 4,512,875 $ 124,775 $2,825,125 $ 570,618 $ 8,033,393 Page 12 of 22 EXHIBIT "B" City of Santa Cla,ira REPORT OF ENGINEER FOR CITY OF SANTA CLARTTA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASE II V. COST ESTIMATES - ACQUISITION WORKS OF IMPROVEMENT •• • 9 Ll ••• t Amount as Page 13 of 22 Unit Unit Preliminary Changed and Item Description Ouantijy Unit Price Amount Modified 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 $ 83,163 Median/Landscaping 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 Sub -Total Road Improvements $ 271,218 $ 259,298 5% Contingency $ 40.683 $ 12.965 Total $ 311,901 $ 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 $ 311,901 $ 272,263 Page 13 of 22 EXHIBIT "B" REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASES I 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 5% Contingency l Preliminary Amount $ 80,000 229,806 50,000 830,000 8,500 60,000 39,542 100,000 N/A 186,796 17,064 528 46,109 28,794 .35,000 39,282 35.658 $ 1,787,079 268,063 $ 2,055,142 Amount as Changed and Modified $ 0 700,000 50,000 850,000 0 60,000 39,542 100,000 N/A 18,675 23,140 1,000 50,774 28,794 35,000 39,282 35.658 $ 2,031,865 101,593 $ 2,133,458 Page 14 of 22 EXHIBIT "B" Oily of Santa Clarita REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASE COST ESTIMATES PROJECT INCIDENTAL EXPENSES 4=187n, _ Page 15 of 22 Preliminary Changed and Item Description Amount Modified Park Design $ 80,000 $ 0 Geological Engineering/Soils Engineer 229,806 700,000 Pre -Design Engineering 50,000 50,000 Engineering and Surveying (Includes Construction 790,000 810,000 Surveying) Landscape Consultant 60,000 60,000 Landscape Architect 39,542 39,542 Construction Administration 75,000 75,000 Compaction Tests - (Included in Soils Engineer) N/A N/A Grading - (4%) 186,796 18,675 Storm Drain - County (4%) 17,064 23,140 Sewer - (4%) 528 1,000 Street Plan Check & Inspection Fee 42,305 46,970 Water Acreage Charge - (4%) 28,794 28,794 Water Connection Fee 35,000 35,000 Blueprinting 37,925 37,925 Utility Tax 35.658 35.658 Subtotal $ 1,708,418 $ 1,961,704 5% Contingency 256,263 98,085 TOTAL $ 1,964,681 $ 2,059,789 Page 15 of 22 REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASE R COST ESTIMATES PROJECT INCIDENTAL EXPENSES • el Amount as Page 16 of 22 Preliminary Changed and Item Description Amount Modified Construction Administration $ 25,000 $ 25,000 Engineering and Surveying 40,000 40,000 Field Survey (Curb Stakes) 8,500 0 Street Plan Check & Inspection Fee 3,804 3,804 Blueprinting 1.357 1,357 Subtotal $ 78,661 $ 70,161 5% Contingency 11,800 . 3,508 TOTAL $ 90,461 $ 73,669 Page 16 of 22 EXHIBIT "B" REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASES I AND II 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% Incidental Contingency *Fee based on a Series Bond issue Preliminary Amount $ 50,000 24,000 53,500 135,000 128,000 50,000 35,000 60,000 1,000 180,000 5.000 $ 721,500 108,225 $ 829,725 City of Santa ClariLa Amount as Changed and Modified $ 50,000 24,000 59,000 110,000 128,000 5,000 35,000 60,000 1,000 16,000 5.000 $ 493,000 (5%) 24,650 $ 517,650 Page 17 of 22 EXHIBIT "B" REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASEI COST ESTIMATES GENERAL INCIDENTALS Item Des hpdon 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% Incidental Contingency TOTAL *Fee based on a Series Bond issue Preliminary Amount $ 50,000 17,000 34,000 80,000 128,000 50,000 27,500 30,000 1,000 90,000 5.000 $ 512,500 76,875 $ 589,375 Amount as Changed and Modified $ 40,000 17,000 37,000 85,000 128,000 5,000 27,500 40,000 1,000 8,000 5.000 $ 393,500 (5%) 19,675 $ 413,175 Page 18 of 22 EXHIBIT "B" City of Santa Clarita REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASE II COST ESTIMATES GENERAL INCIDENTALS Item Description City (Legal) Absorption Consultant Financial Consultant Bond Counsel Appraiser Bond Printing and Servicing/official Statement *Registration Fee and Paying Agent (30 years) Subtotal 15% Incidental Contingency l *Fee based on a Series Bond issue Amount as Preliminary Changed and Amount Modified $ $ 10,000 7,000 7,000 19,500 22,000 55,000 25,000 7,500 7,500 30,000 20,000 90.000 8.000 $ 209,000 $ 99,500 31,350 (5%) 4,975 $ 240,350 $ 104,475 Page 19 of 22 EXHIBIT "B" REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASES I AND H COST ESTIMATES SUMMARY OF COSTS AND AMOUNT TO ASSESSMENT Item Descfiption Construction Total Incidentals Project Incidentals General Incidentals Subtotal Incidentals/Construction Capitalized Interest 7.50% (6 months) Bond Reserve 10.00% Bond Discount 2.50% Amount to Assessment Amount as Preliminary Changed and Amount Modified $ 9,499,378 $8,305,656 $ 2,055,142 $2,133,458 $ 1.297.529 ' $ 517.650 $ 12,852,049 $10,956,764 $ 575,465 9% (15 mo) $ 1,616,572 $ 1,534,573 10.00% 1,436,953 $ 383.643 2.50% 359.237 $ 15,345,730 $14,369,526 Page 20 of 22 Im►�.'ii� REPORT OF ENGINEER FOR CITY OF SANTA CLARTTA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASE City of Santa Clarita COST ESTIMATES SUMMARY OF COSTS AND AMOUNT TO ASSESSMENT Item Description Construction Total Incidentals Project Incidentals General Incidentals Subtotal Incidentals/Construction Capitalized Interest 7.50% (6 months) Bond Reserve 10.00% Bond Discount 2.50% Amount to Assessment Amount as Preliminary Changed and Amount Modified $ 9,187,477 $ 8,033,393 $ 1,964,681 $ 2,059,789 $ 1.001.650 ' $ 413.175 $ 12,153,808 $10,506,357 $ 544,200 9% (15 mo) $ 1,550,118 $ 1,451,201 10.00% 1,377,883 $ 362.800 2.50% 344.471 $ 14,512,009 $13,778,829 Page 21 of 22 Page 22 of 22 EXHIBIT "B" City of Santa Clan'ta REPORT OF ENGINEER FOR CITY OF SANTA CLARTTA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD PHASE Il COST ESTIMATES SUMMARY OF COSTS AND AMOUNT TO ASSESSMENT Amount as Preliminary Changed and Item Description Amount Modified Construction Total $ 311,901 $ 272,263 Incidentals Project Incidentals $ 90,461 $ 73,669 General Incidentals $ 295.879 $ 104.475 Subtotal IncidentaWConstruction $ 698,241 $ 450,407 Capitalized Interest 7.50% (6 months) $ 31,264 9% (15 mo) $ 66,454 Bond Reserve 10.00% $ 83,372 10.00% 59,070 Bond Discount 2.50% $ 20.844 2.50% 14.766 Amount to Assessment $ 833,721 $ 590,697 Page 22 of 22 7_ 'IT C9 2 \ M c o c \ \ \ � �k= :)f / 7 ] ■ a_ _ � c c c o/ e § §22� v . � L « a m 2 - _ LL / w in § ) f \ - � § ) c B �\ . � 0 � / \ )� E � ` _ i c a 2 0 \\ = ] » C 00 � 000 en V O LO W) v1 O\ 000 Or - V ..-� '. .-� .-+ V) y 64 64 cn H F � z e W en qtr C14 0eq 0 00 b O0 N C N M 00 ON in N 00 —+ O N N Wod 00 cq 00 eq r- N N 00 [� V ul W Q ba 609.o w il"Ir U A N N h W N O V] cn N v w x d 64 x T a o ..'� d' O en c to b tn n R n t a a e : en o c 9 y N N N o0 < 64 64 1� O w 9 8 - .. 3 x ? 00 u c� x Cx 3 �ONO00 �o en O�00�N n�n�nv�n ONv1O0s v1NN k O NW) M 00 V1 7 601 69 69 69164 H N z ¢tee¢ N_0Eycn N e N N W N y Q N N G Q 0.m a O a z 3>> .�c' acn cn cn N nH ONp��� V�tnC!0. A a T9 9 9 FEF O -11 C �c 0 m 00 r'm N N � cn N �c h O y M O n F y N 00 O en 64 (Al C 00 � 000 en V O LO W) v1 O\ 000 Or - V ..-� '. .-� .-+ V) y 64 64 cn H F � z e W en qtr C14 0eq 0 00 b O0 N C N M 00 ON in N 00 —+ O N N Wod 00 cq 00 eq r- N N 00 [� V ul W Q ba 609.o w il"Ir U A N N h W N O V] cn N v w x d 64 x T a o ..'� d' O en c to b tn n R n t a a e : en o c 9 y N N N o0 < 64 64 1� O w 9 8 - .. 3 x ? 00 u c� x Cx 3 �ONO00 �o en O�00�N n�n�nv�n ONv1O0s v1NN k O NW) M 00 V1 7 601 69 69 69164 H N z ¢tee¢ N_0Eycn N e N N W N y Q N N G Q 0.m a O a z 3>> .�c' acn cn cn N nH ONp��� V�tnC!0. A a T9 9 9 FEF O -11 k ® § Q 2 .)g-4 §�B§§ cn §KJ`� < Ks{a 0 ROZ }�;§§ \#§ cnk0 �=«a/ ]8225 000co HSHH� 00 @ 3 \ \ \ \ 'IT / 00 ] ) \ \ \ \ § / 5 © W 7 $ \ k ® § Q 2 .)g-4 §�B§§ cn §KJ`� < Ks{a 0 ROZ }�;§§ \#§ cnk0 �=«a/ ]8225 000co HSHH� 00 ) \ \ \ \ $ \ 7 - _ E CA g_ E Q Q R/ J/0 /R 00 CN M k§ 00 \ Q $ 4 _ _ k \ mz � < \ _ 2 c c o _ a @£ $ ~ \ § / < A{ _ _ c a y § \ / \o \ \ ] e § / S a 9 % ƒ § ] « V } \ e . \ \ § e / \ ) \ A ] J § § k ® § Q 2 .)g-4 §�B§§ cn §KJ`� < Ks{a 0 ROZ }�;§§ \#§ cnk0 �=«a/ ]8225 000co HSHH� cow \ tntn § k�k�§ �® a` /k\{/ §ge2z k�|(§ §5ie2 #eR�d o§kk� 777k� RH��\ C; \ _ _ § � Z . . m 7 m2_ c , K � ■ � k w \ � } 2 c 2 c c c 2 a � � § � ƒ � ^ \ § . } . � \ _ 2 e ) , e ; ^ § / d / 2 ) 7 J § § cow \ tntn § k�k�§ �® a` /k\{/ §ge2z k�|(§ §5ie2 #eR�d o§kk� 777k� RH��\ City of Santa Clarita EXHIBIT "D" REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD ASSESSMENT ROLL PHASES I AND II 6/23/92 Page 1 of 3 Amount as Assessment Assessor's Owners Name Preliminary Changed and Numbe Number and Address Acreage Assessment Modified 100 2842-002-039 G. H. Palmer 9.92 $ 0 $1,714,421 2842-002-040 14.58 $ 0 $2.519.785 $ 4,468,008 $4,234,206 300 2842-002-041 Hunt/Heeber 38.00 $ 0 $4.170.783 $ 4,695,788 $4,170,783 500 2842-004-023 Showcase.Homes 13.13 $ 0 $ 707,233 2842-004024 68.87 $ 0 $3.709.609 $ 4,503,826 $4,416,842 700 2842-020-003. Amcal 3.17 $ 0 $ 144,595 2842-020-004 3.80 $ 0 $ 173,332 2842-020-005 0.35 $ 00 $ 15,965 2842-020-006 6.28 $ 0 $ 286,454 2842-020-008 5.48 $ 0 $ 249,963 2842-020-010 0.20 $ 0 $ 9,123 2842-020-013 0.50 $ 0 $ 967,534 $ 879,432 900 2842-006-020 Watt/Parker 5.32 $ 0 $ 564,311 2842-006-022 0.98 $ $ 103,952 $ 710,574 $ 668,263 Total $ 15,345,730 $14,369,526 6/23/92 Page 1 of 3 City of Santa Clarita _ EXHIBIT "D" REPORT OF ENGINEER FOR CITY OF SANTA CLARITA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD ASSESSMENT ROLL PHASE I Amount as Assessment Assessor's Number Number Owners Name and Address egg Preliminary Assessment Changed and 100 2842-002-039 G. H. Palmer 9.92 $ 0 $1,714,421 2842-002-040 14.58 $ 0 $2.519.785 $ 4,468,008 $4,234,206 300 2842-002-041 Hunt/Heeber 38.00 $ 0 $3.580.086 $ 3,862,067 $3,580,086 _ 500 2842-004-023 Showcase Homes 13.13 $ 0 $ 707,233 2842-004-024 68.87 $ 0 $3.709.609 $ 4,503,826 $4,416,842 700 2842-020-003 Amcal 3.17 $ 0 $ 144,595 2842-020-004 3.80 $ 0 $ 173,332 2842-020-005 0.35 $ 0 $ 15,965 2842-020-006 6.28 $ 0 $ 286,454 2842-020-008 5.48 $ 0 $ 249,963 2842-020-010 0.20 $ 0 $ 9,123 2842-020-013 0.50 $ $ 967,534 $ 879,432 900 2842-006-020 Watt/Parker 5.32 $ 0 $ 564,311 2842-006-022 0.98 $ 0 $ 103.952 $ 710,574 $ 668,263 Total $ 14,512,009 $13,778,829 623/92 Page 2 of 3 Assessment Assessor's Number Number 100 2842-002-039 2842-002-040 300 2842-002-041 500 2842-004-023 2842-004-024 2842-020-003 2842-020-004 2842-020-005 2842-020-006 2842-020-008 2842-020-010 2842-020-013 900 2842-006-020 2842-006-022 623/92 EXHIBIT "D" REPORT OF ENGINEER FOR CITY OF SANTA CLARTTA ASSESSMENT DISTRICT NO. 92-2 GOLDEN VALLEY ROAD ASSESSMENT ROLL PHASE 19 Owners Name and Address G. H. Palmer Hunt/Heeber Showcase Homes Amcal Watt/Parker Acreage 0 0 Total 0 0 0 0 0 0 0 IN City of Santa Claris Preliminary Assessment $ 0 $ 0 $ 0 $ 833,721 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 Amount as Changed and Modified $ 0 $ 0 $ 0 $ 590.697 $ 590,697 $ 0 $ 0 $ 0' $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 833,721 $ 590,697 Page 3 of 3