HomeMy WebLinkAbout31 - Assessment District 68 - Newport ShoresE
CITY OF NEWPORT BEACH
CITY COUNCIL STAFF REPORT
Agenda Item No. 3 1
June 8, 2004
TO: HONORABLE MAYOR AND MEMBERS OF THE CITY COUNCIL
FROM: Public Works Department
Patrick Arciniega
949 - 644 -3311
parcineiga @city.newport- beach.ca.us
SUBJECT: PROPOSED ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
FOR UNDERGROUNDING UTILITIES AND DESIGNATION AS AN
UNDERGROUND UTILITIES DISTRICT
RECOMMENDATIONS:
1. Adopt the following Resolutions for Proposed Assessment District No. 68:
a. Resolution No. 2004- _ making finding on a petition for, adopting a map
showing the proposed boundaries of, and making appointments for
• proposed Assessment District No. 68.
b. Resolution No. 2004- declaring intention to order the construction of
certain improvements in proposed Assessment District No. 68; declaring the
improvements to be of special benefit; describing the district to be assessed
to pay the costs and expenses thereof; providing for the issuance of bonds;
and designating the area an underground utilities district.
c. Resolution No. 2004- giving preliminary approval to the report of the
assessment engineer, setting the time and place for a public hearing as July
27, 2004; and ordering the intention of assessment ballot procedure for
Assessment District No. 68.
2. Approve the Bond Counsel Agreement with Robert Hessell.
HISTORY:
The Public Works Department originally hired Willdan to provide Assessment
Engineering services for this District in January 1999 for a not to exceed fee of
$26,500.00. During the design of this District the original PSA expired and a new PSA
was negotiated between the City and MuniFinancial/Willdan for the same fee.
Due to the large size of this District (500+ parcels) staff requested additional services
for coordination of the District during the homeowner conversion phase after the District
• has been formed. This additional portion of the contract was negotiated for an amount
of $9,525.00. The scope of this work will include: conducting monthly meetings with
SUBJECT: Proposed Assessment District No. 68 (Newport Shores) for Undergrounding Utilities
June 8, 2664
Page 2
City staff to provide updates on the progression of electrical permits to convert •
underground utility service connections; database collection to keep records of the
percentage of property that has been converted; mailing of letters to property owners;
and field work/site investigation and coordination with the utility companies, Public
Works, Bldg. Dept., City Attorney's Office, and the community to ensure the conversion
phase proceeds in a timely manner.
DISCUSSION:
Assessment District No. 68 is being proposed for the conversion of existing overhead
utilities to underground locations. The property owners within the boundary of the
proposed Assessment District will bear the cost of the improvements and their
associated proceedings.
The procedure being used to create the Assessment District is outlined in the Municipal
Improvement Act of 1913. Bonds issued under the Improvement Bond Act of 1915,
with a term of 15 years, will be issued to finance assessments that are not paid in cash
within 30 days after confirmation of the assessment.
The total assessment for Proposed Assessment District No. 68 is estimated as follows
ITEM ESTIMATED COST
Estimated Cost of Construction $5,415,068.05
Estimated Incidental Costs and Expenses $283,483.33
Estimated Financing (Bond) Costs $506,448.62 •
Federal Income Tax Component of Contribution (ITCC) $660,000.00
Estimated Total Cost: $6,865,000.00
The estimate includes the Federal Income Tax Component of Contribution (ITCC) Tax,
which is a betterment tax. However, bonds will not be sold for the ITCC Tax since
underground utility districts are undertaken at the request of the community for
purposes of community aesthetics and public safety, and not for the benefit of particular
customers of the utility in their capacity as customer of the utility. This underground
district is not required as a condition for obtaining any electrical service.
In the event the Internal Revenue Service (IRS), State, City and /or local government
taxing authority determines that this project is taxable, Southern California Edison
(SCE) will require the City to reimburse the full amount of the determined tax liability,
plus interest, penalties, fees, and related costs. In that case the City may need to sell a
second issue of the bonds, if necessary, to pay SCE within 60 days after they notify the
City of Newport Beach. The estimated ITCC tax amount including finance costs is
$660,000.00.
The City Attorney's Office has reviewed SCE's request to have the preceding statement
included in the Assessment District Report. It was determined that the City would not
incur any tax liability.
In an effort to reduce costs and minimize disruptions in the area, City staff is planning •
on concurrent projects to repave streets and alleys within Newport Shores. The City's
SUBJECT! Proposed Assessment District No. 68 (Newport Shores) for Undergrounding Utilities
June 8, 2004
Page 3
• pavement management plan calls for the repaving of Newport Shores within the next
fiscal year. Since the City will be moving forward with the repaving project after the
undergrounding, the assessment district work will require a less stringent paving
component for trench resurfacing that will save the assessment district money. The
alleys within Newport Shores are also in need of repaving. Since the assessment
district work will be trenching through a good portion of each alley, it would be a savings
to both the assessment district and the City to repave the entire alley at this time. The
City and the assessment district will equally share the cost of the new alleys. An
additional benefit of the alley work is that the City will be able to redesign each alley to
improve drainage. The street paving and alley projects are proposed within the FY
2004/05 budget.
is
In addition to the assessment, property owners will be responsible for converting their
service connection to receive underground service. These private property costs can
vary greatly depending on the condition and location of their current electrical service.
Property owners are encouraged to contact licensed electrical contractors to determine
their individual needs.
The Bond Reserve will be 7 percent for the subject district.
Property owners who pay assessments in cash will receive a discount, which
represents the financial cost of issuing and servicing bonds.
The following is a tentative schedule for proposed Assessment District No. 68:
• Resolution of Intention
• Property Owner Information Meeting 1
• Property Owner Information Meeting 2
• Public Hearing
• Public Utilities Commence Work
• City Notifies Property Owners to Install Service
Connections
• Property Owners Complete Conversions
• Public Utilities Begin to Remove Overhead
Structures
• Public Utilities Finish Removing Poles and
Overhead Structures
June 8, 2004
July 13, 2004 (tentative)
July 14, 2004 (tentative)
July 27, 2004
September 13, 2004
July 2005
May 2006
November 2006
January 2007
The assessment methodology for this District is comprised of two basic components
used to quantify the specific benefit each parcel receives. These components are
made up by a combination of Equivalent Benefit Units (EBU's) based on lot zoning and
construction of a new underground utility service (SCE and SBC) drops, and alley
repavement construction. The lots in the Specific Plan Area, particularly those just
north of Coast Highway, were assigned EBU's based on their front footage of overhead
utilities divided by a `standard' sized R -1 lot of 30', when they did not fall into the
zoning, underground utility combination previously mentioned, or did not have existing
underground utility connections.
SUBJECT: Proposed Assessment District No. 68 (Newport Shores) for Undergrounding Utilities
June 8, 2004
Page 4
The majority of the lots in this District are zoned R -1 and therefore will receive one EBU •
for a new underground utility service connection. The lots that have alley access are
assigned an additional assessment to account for the alley repavement needed as a
result of trenching in the alley. Lastly these lots are assigned a portion of the Incidental
Cost on a prorated basis, based on the parcels share of the total construction cost.
Lots that are zoned R -2 are assigned two EBU's for utility service and those lots that
are adjacent to alleys will also receive an additional assessment for alley repavement.
Specific Plan Area lots particularly those just north of Coast Highway that did not have
existing underground utility service and were not R -1 or R -2 lots were evaluated based
on their lot utility front footage divided by an equivalent R -1 sized lot front footage (30'
typical). This calculation yields an equivalent number of EBU's for the utility component
of the assessment. Those properties that are adjacent to alleys also pay the same
equivalent number of EBU's for alley reconstruction cost.
The City has 3 park parcels that do not currently have any electrical, phone, or cable
services and will not receive any after construction of this project. Therefore no
assessments were assigned to these three lots.
The estimated assessment with the ITCC tax component ranges from $1,540.84 to
$143,604.05 with the average assessment being $12,022.77. The estimated
assessment without the ITCC tax componenet ranges from $1,540.84 to $130,300.06
with the average assessment being $10,866.90.
Plans and specifications were prepared by SCE, SBC and Adelphia Communications.
Attached is a sketch showing the boundary of the proposed Assessment District and
the utilities to be undergrounded.
Environmental Review:
A Notice of Exemption was completed May 28, 2004 and filed with the County Recorder
on May 28, 2004.
Prepared by: Submitted by:
Patrick L. Arciniega
Associate Engineer
Attachments:
Sfephen G. Badum
Public Works Director
1. Exhibit Showing District Boundaries
2. Resolution Finding On Petition
3. Resolution Of Intention
4. Resolution Passing On Report Of Assessment Engineer, Setting Public Hearing,
and Ordering Initiation Of Assessment Ballot Procedures
5. Bond Counsel Agreement
6. Engineer's Report
•
•
J
Q
U
W
M
W —W o0
o
O a
W
a�
00
U) ~
O W Z
ul
2a 0 U)
J U)
Z ma
_ •
133815
T ,nuts
A R3
A
133815 ° 8Vam
' is .09
R
1519
W�
QNL9•
.1
107.wb
Q
0..
4. �•. M °+ xR:a:,- �� §aA °xsnxR - "ERk
0. T• R. ^ 133815 ^ ° 1nwvm
h, p•
b f[. y.• • L xl x °
I I
4 •.
^133ltts ^ rW0'Jm lL rwmT°
rA
^o O
i v
y 133815 Nalva 1s ru,lm
R"§ S 8
JJ 133816
R § s
(no 0-
0
_m
x
x
w
0
w
a' m
N f�
3 �
m �
a
h
a'
N
7
Z
'R R.�F��• s
'E
,pNVba
7u xR
__
0
_m
x
x
w
0
w
a' m
N f�
3 �
m �
a
h
a'
N
7
Z
13381s
,pNVba
W
W
O
O
O
W
<
�Fvv
N
N
I
CL
CL
O
U
CD
l+
~`i`�
J
�
I33Yts
MbL
W
"
E
U
>
pl
D
[L
m
O
�
1M
9[b
r
,INYUn
W
Q
N
W
is
Z
W
W
O
O
O
W
<
N
N
I
CL
CL
O
U
CD
l+
W
J
RESOLUTION NO. 2004 - •
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF NEWPORT
BEACH MAKING FINDING ON A PETITION FOR, ADOPTING A MAP
SHOWING THE PROPOSED BOUNDARIES OF, AND MAKING
APPOINTMENTS FOR PROPOSED ASSESSMENT DISTRICT NO. 68
(NEWPORT SHORES)
WHEREAS, this legislative body has received from certain property owners an
executed petition (the `Petition ") requesting the formation of a special assessment district,
to be designated as Assessment District No. 68 (Newport Shores) (the "Assessment
District'), to provide for the conversion of certain overhead electrical and communication
facilities to underground locations as described in the Petition, together with appurtenances
and appurtenant work in connection therewith, pursuant to the terms and provisions of the
ordinances of the City of Newport Beach and the "Municipal Improvement Act of 1913 ",
being Division 12 of the Streets and Highways Code of the State of California (the "Act ");
and
WHEREAS, the Development Engineer of the City of Newport Beach has certified to
this legislative body that the Petition has been signed by owners owning more than fifty
percent (50 %) in area of all assessable property within the boundaries of the proposed
Assessment District, and
WHEREAS, this legislative body has been presented and has received a map (the •
"Map ") showing and describing the boundary of the area proposed to be assessed in the
Assessment District;
NOW, THEREFORE, BE IT Determined, Resolved, and Ordered as follows:
SECTION 1. The above recitals are all true and correct.
SECTION 2. The Petition shall be retained as a permanent record and remain open
to public inspection.
SECTION 3. The Map is hereby approved and adopted. The original map of the
boundaries of the proposed Assessment District and one copy thereof is to be filed in the
Office of the City Clerk.
SECTION 4. A certificate shall be endorsed on the original Map and on at least one
copy of the Map evidencing the date and adoption of this Resolution, and within fifteen (15)
days after the adoption of a resolution fixing the time and place of hearing on the formation
or extent of the Assessment District, a copy of the Map shall be filed with the correct and
proper endorsements thereon with the County Recorder, all in the manner and form
provided in Section 3111 of the Streets and Highways Code of the State of California.
SECTION 5. Stephen G. Badum P.E., Director of Public Works for the City of •
Newport Beach, is hereby appointed to perform all of the duties and functions of the
• Superintendent of Streets for the Assessment District as said duties are specified and
designated in the Act. The place for recordation of the assessment roll and diagram shall
be in the office of the appointed Superintendent of Streets, and said assessment roll and
diagram, upon recordation, shall be kept as a permanent record.
SECTION 6. The Daily Pilot is hereby designated as the newspaper for all
publications as required by law and as necessary for the Assessment District proceedings.
SECTION 7. The firm of MuniFinancial is hereby appointed the Assessment
Engineer for the Assessment District proceedings and the contract for services submitted is
hereby approved.
SECTION 8. The firm of Fieldman Rolapp & Associates is hereby appointed the
Financial Advisor for the Assessment District proceedings and the contract for services
submitted is hereby approved.
SECTION 9. The firm of Stradling Yocca Carlson & Rauth is hereby appointed the
Disclosure Counsel for the Assessment District proceedings and the contract for services
submitted is hereby approved.
SECTION 10. Robert E. Hessell, attorney at law, is hereby appointed to act as Bond
Counsel for the Assessment District and the contract for services submitted is hereby
approved.
• SECTION 11. This legislative body hereby authorizes the establishment of a special
improvement fund for the Assessment District and into the improvement fund shall be
placed all proceeds from the sale of Assessment District bonds and cash collections. In
order to expedite the improvements to be made under the Assessment District proceedings
and as authorized by law, funds from any available source may be transferred into the
special improvement fund. Any funds transferred into the special improvementfund (other
than proceeds from the sale of Assessment District bonds and cash collections) shall be
deemed a loan to the fund and shall be repaid out of the proceeds of the sale of
Assessment District bonds as authorized by Section 10210 of the Streets and Highways
Code of the State of California.
L J
PASSED, APPROVED AND ADOPTED at a regular meeting of the City Council of .
the City of Newport Beach, held on the 8th day of June, 2004, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
ATTEST:
City Clerk
3
Mayor
•
•
• RESOLUTION NO. 2004 -,
RESOLUTION DECLARING INTENTION TO ORDER THE
CONSTRUCTION OF CERTAIN IMPROVEMENTS IN PROPOSED
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES), DECLARING
THE IMPROVEMENTS TO BE OF SPECIAL BENEFIT, DESCRIBING THE
DISTRICT TO BE ASSESSED TO PAY THE COSTS AND EXPENSES
THEREOF, PROVIDING FOR THE ISSUANCE OF BONDS, AND TO
DESIGNATE THE AREA AN UNDERGROND UTITLITES DISTRICT
WHEREAS, this legislative body has instituted proceedings for the formation of a
special assessment district designated as Assessment District No. 68 (Newport Shores)
(hereinafter referred to as the "Assessment District") to provide forthe conversion of certain
overhead electrical and communication facilities to underground locations, together with
appurtenances and appurtenant work in connection therewith, pursuant to the terms and
provisions of the "Municipal Improvement Act of 1913 ", being Division 12 of the Streets and
Highways Code of the State of California (the "Act ");
WHEREAS, this legislative body further desires to ascertain whether area
comprising the Assessment District should be designated an underground utilities district
pursuant to Chapter 15.32 of the Code of Ordinances of the City of Newport Beach (the
"City ");
• WHEREAS, the conversion of the overhead electrical and communication facilities
to underground locations, togetherwith appurtenances and appurtenant work in connection
therewith, is to be done to further public safety and welfare and to improve aesthetics
within the area of the Assessment District;
WHEREAS, this legislative body has been presented and has received a map (the
"Map ") showing and describing the boundary of the area proposed to be assessed in the
Assessment District;
WHEREAS, the assessment proceedings for the Assessment District were initiated -
by owners of the real property;
NOW THEREFORE, Be it Determined, Resolved, and Ordered by the City Council
of the City as follows:
DECLARATION OF INTENTION
SECTION 1. The public interest and convenience require, and it is the intention of
this legislative body to order, pursuant to the Act, the construction of the public
improvements hereinafter described in and for the Assessment District, to assess the cost
thereof against the real property specially benefited thereby, and to designate the area an
underground utilities district.
DESCRIPTION OF IMPROVEMENTS
SECTION 2. The public improvements to be constructed and the manner of the •
construction are generally described as follows:
A. The improvements generally consist of the conversion of existing overhead
electrical and communication facilities to underground locations within the
area shown on the Map, together with appurtenances and appurtenant work
thereto, all to serve and specially benefit the properties within Assessment
District No. 68 (Newport Shores).
B. All rights -of -way and easements required for the improvements shall be
shown upon the plans to be made a part of the Assessment Engineer's
Report (described below) and to be filed with these proceedings.
C. All of the improvements to be constructed are to be installed at the places
and in the particular locations, and to the sizes, dimensions and materials,
and to the lines, grades and elevations, as shown and delineated upon the
plans, profiles and specifications all to be made a part of the Assessment
Engineer's Report.
D. The description of the improvements contained in this Resolution is general
in nature, and the plans and profiles of the work as contained in the
Assessment Engineer's Report shall be controlling as to the correct and
detailed description thereof. •
DESCRIPTION OF ASSESSMENT DISTRICT
SECTION 2. The improvements are of special benefit to the real property within the
Assessment District, and this legislative body hereby makes the expenses of the
construction of such improvements chargeable upon the Assessment District, which is
described as follows:
All real property and other territory in the proposed Assessment District
included within the exterior boundary lines shown on the Map described
above, which Map, entitled "Proposed Boundaries Assessment District No.
68 (Newport Shores)," was previously approved by this legislative body,
exhibits the property specially benefited and proposed to be assessed to pay
the costs and expenses of the construction of the work and improvements,
and is on file with the transcript of these proceedings. For all particulars as to
the boundaries of the Assessment District, reference is hereby made to the
boundary Map.
•
2
• REPORT OF THE ASSESSMENT ENGINEER
SECTION 3. The proposed improvements are hereby referred to MuniFinancial (the
"Assessment Engineer'), who is hereby directed to make and file a report as required by
the Improvement Act, The Special Assessment Investigation, Limitation, and Majority
Protest Act of 1931, Article XIIID of the Constitution of the State of California, and the
Omnibus Proposition 218 Implementation Act (Government Code Section 53750), such
report (the "Assessment Engineers Report ") shall be in writing and contain the following:
A. Plans and specifications of the improvements proposed to be constructed;
B. An estimate of the cost of the construction of the improvements proposed to
be constructed, including the cost of the incidental expenses, in connection
therewith;
C. A diagram showing the Assessment District, which shall also show the
boundaries and dimensions of the respective real property and other territory
within such Assessment District, as the same existed at the time of the
passage of this Resolution of Intention, each of which subdivisions shall be
given a separate number upon such diagram;
D. The proposed assessment of the assessable costs and expenses of the
construction of the proposed improvements upon the real property in the
is Assessment District in proportion to the estimated special benefits to be
received by the real property, respectively, from such improvements. Such
assessment shall refer to such real property upon such diagram by the
respective numbers thereof;
E. The description of the improvements proposed to be constructed under these
proceedings.
When any portion or percentage of the assessable costs and expenses of the
construction of the improvements is to be paid from sources other than assessments, the
amount of such portion or percentage shall first be deducted from the total estimated costs
and expenses of such construction, and such assessment shall include only the remainder
of the estimated costs and expenses. The assessment shall refer to the subdivisions by
their respective numbers as assigned pursuant to subparagraph D above.
BONDS
SECTION 4. Notice is hereby given that bonds to represent the unpaid
assessments, and bear interest at the rate of not to exceed the current legal maximum rate
of 12% per annum, will be issued hereunder in the manner provided in the Improvement
Bond Act of 1915 (Streets and Highways Code Section 8500, et seq.), which bonds shall
be issued for a term not to exceed the legal maximum term as authorized by law, namely,
thirty -nine (39) years from the second day of September next succeeding twelve (12)
• months from their date. The provisions of Part 11.1 of the Act, providing an alternative
procedure for the advance payment of assessments and the calling of bonds shall apply.
3
The principal amount of the bonds maturing each year shall be other than an •
amount equal to an even annual proportion of the aggregate principal of the bonds, and
the amount of principal maturing in each year, plus the amount of interest payable in that
year, will be generally an aggregate amount that is equal each year, except for the first
year's adjustment.
Pursuant to the provisions of the Improvement Act and specifically Streets and
Highways Code Section 10603, the Treasurer is hereby designated as the officerto collect
and receive the assessments during the cash collection period.
CONSTRUCTION
SECTION 5. Except as may otherwise be provided for in the issuance of the bonds
described above, all of the improvements shall be constructed pursuant to the provisions of
the Act.
SURPLUS FUNDS
SECTION 6. If any excess shall be realized from the assessment, it shall be used,
in such amounts as the legislative body may determine, in accordance with the provisions
of law for one or more of the following purposes:
A. Transfer to the general fund; provided that the amount of any such transfer •
shall not exceed the lesser of One Thousand Dollars ($1,000,00) or five
percent (5 %) of the total from the Improvement Fund;
B. As a credit upon the assessment and any supplemental assessment;
C. For the maintenance of the improvements; or
D. To call bonds.
IMPROVEMENTFUND
SECTION 7. The legislative body hereby establishes a special improvement fund
identified and designated by the name of this Assessment District, and into such Fund
monies may be transferred at any time to expedite the construction of the authorized
improvements, and any such advancement of funds is a loan and shall be repaid out ofthe
proceeds of the sale of bonds as authorized by law.
•
M
• PROCEEDINGS INQUIRIES
SECTION 8. For any and all information relating to these proceedings, including
information relating to protest procedure, your attention is directed to the person
designated below:
Patrick Arciniega, Project Engineer
City of Newport Beach
P.O. Box 1768
Newport Beach, California 92658
(949) 644 -3347
PUBLIC PROPERTY
SECTION 9. All public property shall be subject to assessment in these
proceedings.
RIGHTS -OF -WAY
SECTION 10. The public interest, convenience and necessity requires that
certain land, rights -of -way or easements be obtained in order to allow the works of
improvement as proposed for this Assessment District to be accomplished. The
Assessment Engineer's Report, upon adoption, shall provide certification that the land,
• rights -of -way or easements have been acquired or will be acquired as part of the
construction of the improvements.
NO CITY LIABILITY
SECTION 11. This legislative body hereby declares the City will not obligate
itself to advance available funds from the City treasury to cure any deficiency that may
occur in the bond redemption fund for the Assessment District.
ANNUAL ADMINISTRATIVE ASSESSMENT
SECTION 12. It is hereby declared that this legislative body proposes to levy
an annual assessment pursuant to Section 10204 of the Streets and Highways Code of the
State of California, such annual assessment to pay costs incurred by the City and not
otherwise reimbursed which result from the administration and collection of assessments
and from the administration and registration of assessment bonds and the related bond
funds.
UTILITY IMPROVEMENTS
SECTION 13. Pursuant to Section 10110 of the Streets and Highways Code of
the State of California, it is also the intention of this legislative body with respect to the
improvements to be owned managed or controlled by any other public agency, regulated
• public utility, or mutual water company, priorto ordering the construction of improvements,
to enter into an agreement with each public utility company or public agency, or any
5
combination thereof with respect to the improvements to be owned, controlled or managed •
by the utility or agency.
PASSED, APPROVED AND ADOPTED at a regular meeting of the City Council of
the City of Newport Beach, held on the 8th day of June, 2004, by the following vote:
AYES:
NOES:
ABSENT:
ABSTAIN:
ATTEST:
City Clerk
11
Mayor
C�
J
\�
• RESOLUTION NO. 2004 -
RESOLUTION GIVING PRELIMINARY APPROVAL TO THE REPORT OF
THE ASSESSMENT ENGINEER FOR ASSESSMENT DISTRICT NO. 68
(NEWPORT SHORES) AND AN UNDERGROUND UTILITIES DISTRICT,
SETTING A TIME AND PLACE FOR A PUBLIC HEARING THEREON, AND
ORDERING THE INITIATION OF ASSESSMENT BALLOT PROCEDURES
WHEREAS, this legislative body has instituted proceedings for the formation of a
special assessment district designated as Assessment District No. 68 (Newport Shores)
(hereinafter referred to as the "Assessment District') to provide forthe conversion of certain
overhead electrical and communication facilities to underground locations, together with
appurtenances and appurtenant work in connection therewith, pursuant to the terms and
provisions of the "Municipal Improvement Act of 1913 ", being Division 12 of the Streets and
Highways Code of the State of California (the "Act');
WHEREAS, the Assessment District area should be designated an underground
utilities district pursuant to Chapter 15.32 of the Code of Ordinances of the City of Newport
Beach (the "Ordinance ");
WHEREAS, a resolution of intention (the `Resolution of Intention ") forthe formation
• of the Assessment District and the utility conversion was previously adopted by this
legislative body;
WHEREAS, there has been prepared and filed with this. legislative body for its
consideration a Report of the Assessment Engineer (the 'Report') as provided for in and
required by the Resolution of Intention, Sections 10203 and 10204 of the Act, The Special
Assessment Investigation, Limitation, and Majority Protest Act of 1931, Article XIIID of the
Constitution of the State of California ( "Article XIIID "), and the Proposition 218 Omnibus
Implementation Act (commencing with Section 53750 of the Government Code) (the
"Implementation Act") (the Act, Article XIIID, and the Implementation Act are referred to
herein collectively as the "Assessment Law") and the Ordinance;
NOW, THEREFORE, It is hereby Determined, Resolved, and Ordered as follows:
SECTION 1. The above recitals are all true and correct.
SECTION 2. The Report is adopted, passed upon, and preliminarily approved, as
follows:
A. The plans and specifications for the proposed improvements to be
constructed, as contained in the Report, are hereby preliminarily approved
and adopted;
0 B. The Assessment Engineer's estimate of the itemized and total costs and
expenses of the construction of the improvements and of the incidental
expenses in connection therewith contained in the Report, and each of them •
are hereby preliminarily approved and adopted;
C. The diagram showing the Assessment District referred to and described in
the Resolution of Intention, and also the boundaries and dimensions of the
respective real property interests within the Assessment District, as the same
existed at the time of the passage of said Resolution of Intention, each of
which have been given a separate number upon the diagram, as contained
in the Report, is hereby preliminarily approved and adopted;
D. The proposed assessment upon the several property interests in the
Assessment District, in proportion to the estimated special benefits to be
received by such property interests, respectively, from the improvements to
be constructed, and of the incidental expenses thereof, as contained in the
Report, are hereby preliminarily approved and adopted;
E. The descriptions of the improvements to be constructed contained in the
Report are hereby preliminarily approved.
SECTION 3. The Report shall stand as the Assessment Engineer's Report for the
purpose of all subsequent proceedings had pursuant to the Resolution of Intention.
SECTION 4. NOTICE IS HEREBY given that the City Council of the City Of
Newport Beach will hold a public hearing on the assessment district, the proposed •
assessments, and the designation of the area as an underground utilities district at
its regular meeting place, being the Council Chambers at 3300 Newport Boulevard,
Newport Beach, California, on July 27, 2004 at 7:00 p.m.
Pursuant to the provisions of the Assessment Law, each record owner of property
that is subject to the assessment has the right to submit an assessment ballot in favorof or
in opposition to the proposed assessment.
Assessment ballots will be mailed to the record owner of each property interest
located within the assessment district and subject to a proposed assessment. Each such
owner may complete such ballot and thereby indicate their support for or opposition to the
proposed assessment. All such ballots must be received by the City Clerk at the following
address at or before the time set for the close of the public hearing:
City Clerk
City of Newport Beach
3300 Newport Boulevard
Newport Beach, CA 92658
A postmark prior to such date and time will not be sufficient.
At the conclusion of the public hearing, the City Council shall cause the assessment
ballots timely received to be opened and tabulated. If a majority protest exists, the City •
Council shall not impose an assessment within the assessment district. A majority protest
2
• exists if, upon the conclusion of the public hearing, assessment ballots submitted in
opposition to the assessments within the assessment district exceed the ballots submitted
in favor of such assessments. In tabulating the ballots, the ballots shall be weighted
according to the proportional financial obligation of the affected property.
SECTION 5. The City Clerk is hereby directed to mail, in the form and manner
prescribed in the Assessment Law and at least 45 days prior to the date of the public
hearing, notice of the public hearing and the adoption of the Resolution of Intention and of
the filing of the Report, together with the assessment ballot materials, to the record owners
of all real property proposed to be assessed.
SECTION 6. The City Clerk is hereby further directed to file a copy of the proposed
boundary map in the Office of the County Recorder within fifteen (15) days of the adoption
of this resolution; said boundary map to be filed in the manner and form as set forth in
Division 4.5 of the Streets and Highways Code of the State of California.
PASSED, APPROVED AND ADOPTED at a regular meeting of the City Council of
the City of Newport Beach, held on the 8th day of June, 2004, by the following vote:
AYES:
NOES:
• ABSENT:
ABSTAIN:
ATTEST:
City Clerk
•
Mayor
BOND COUNSEL AGREEMENT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES) .
THIS AGREEMENT is made and entered into as of June 9, 2004, by and between the City of
Newport Beach, California, a municipality ( "City "), and Robert E. Hessell, attorney -at -law ( "Counsel ").
IT 1S HEREBY AGREED by and between Counsel and City as follows:
SECTION 1. Obligations of Counsel. Under this agreement, Counsel shall perform legal services
for and on behalf of City in connection with the proceedings relating to the formation of an underground
utilities assessment district designated Assessment District No. 68 (Newport Shores) (the "AD "), to the
establishment of an underground utilities district, and to any related bond or other debt issuance by, or for the
benefit of, the AD.
1.1 Time is of the essence in the performance of services under this agreement and the
services shall be performed to completion in a diligent and timely manner.
SECTION 2. Scope of Services. Legal services to be provided by Counsel shall include: (a)
attending negotiation sessions and otherwise assisting City staff in the negotiation with utility companies; (b)
preparing all resolutions, notices, agreements, bonds, and other papers and documents required in the
proceedings; (c) examining the proceedings related to the formation of the AD (d) appearing at all hearings
under the proceedings, and attending any other meeting where attendance is requested by the City; (e)
reviewing and examining the map showing the boundaries of the AD; (f) reviewing the method and formula
utilized by the Assessment Engineer for the apportionment of the special assessment; (g) reviewing the
"Report" of the Assessment Engineer; (h) participating with the City's financing team to determine the
structure of any bond or similar debt issuance; (i) assisting in the review of those sections of the official •
statement to be disseminated in connection with the issuance of any series of bonds related to authority and
security for the bonds, tax- exemption, legal opinion, litigation, summary of bond indenture, bond purchase
agreement or notice of sale and other supporting documentation relating to the offering for sale of any bonds
or similar indebtedness; 0) preparing or reviewing any continuing disclosure agreement required under SEC
Rule 15c2 -12; (k) consulting with any underwriter, rating agency and credit enhancement provider, and their
respective legal counsel, participating in the sale of, or security for, any bonds or similar indebtedness; (1)
consulting with any trustee, fiscal agent or paying agent, and their respective legal counsel, participating in the
sale of, or security for, any bonds or similar indebtedness; (m) assisting in any ballot proceedings; (n) subject
to the completion of the proceedings to Counsel's satisfaction, issuing an approving legal opinion attesting to
the validity of the proceedings and the issuance of bonds or similar indebtedness, which legal opinion will be
addressed to the City and will be delivered by Counsel on the date the bonds are exchanged for their purchase
price (the "Closing "); (o) providing any necessary supplemental legal opinions as to the applicability of the
registration requirements of federal securities laws and other matters related to the issuance of bonds or similar
indebtedness; provided, however, such opinions do not include the rendering of a 10(b)5 opinion regarding
any official statement or similar document; (p) providing advice and instruction to the City and its staff in
connection with any of the foregoing.
SECTION 3. Obligations of City. The City shall
A. Furnish to Counsel such maps, records, title searches, filings, reports, certificates and other
documents and proceedings, or certified copies thereof, as are necessary or convenient for
Counsel to provide Counsel's approving legal opinions.
B. Pay Counsel for services rendered pursuant to this agreement as follows:
Formation of AD and Debt Issuance. if the AD is formed and bonds or similar
indebtedness are issued by or for the benefit of the AD, Counsel shall be paid a fee •
• for all services computed on the principal amount of each series of bonds or similar
indebtedness issued as follows:
One -half of one percent (0.5 %) of the principal amount up to $5,000,000; plus
One- quarter of one percent (0.25 %) of the principal amount from $5,000,001 to
$10,000,000; plus
One - eighth of one percent (0.125 %) of the principal amount from $10,000,001 to
$20,000,000; plus
One - sixteenth of one percent (0.0625 %) of the principal amount above $20,000,001.
Notwithstanding the foregoing, the minimum fee shall be $20,000.
The fee for the bonds or similar indebtedness shall be due and payable upon the
occurrence of the Closing.
2. If Debt Is Not Issued. In the event that the AD is formed and debt is not issued for
any reason, Counsel shall be paid a fee of $5,000 for all services rendered with
respect to the formation of the AD. The fee shall be due and payable upon invoice
from Counsel, which may be transmitted to the City following a determination that
debt will not be issued.
3. Costs and Expenses. In addition to the foregoing, all costs and expenses reasonably
incurred in connection with the proceedings to form the AD are to be billed to, and
• payable by, City. Costs and expenses will be billed at cost, except the expenses stated
below will be billed as follows:
Photocopying:
Mileage:
Facsimile:
Computer Research:
Transcript Preparation
Bond Preparation:
$0.10 per page
IRS Rate - (unless over one -half hour and billed
hourly)
$0.10 per page (sending only)
Cost, plus 10%
Not to exceed $90 per transcript
Not to exceed $300 per series of bonds
Costs and expenses incurred in connection with the proceedings to form the AD shall
be due and payable at the time the fee for the services is due and payable and shall be
payable solely from the proceeds of the first issuance of bonds or similar
indebtedness, collections from the Assessment District, or any combination thereof.
Expenses incurred in connection with the issuance of bonds or similar indebtedness
shall be due and payable at the time of the Closing of the issue for which such
expenses were incurred and shall be payable from the proceeds of the issue.
SECTION 4. Limitation of Agreement. Counsel's services under this agreement are limited to
those expressly set forth in Section 2 above. Among other things, the scope of services does not include: (a)
preparing requests for tax rulings from the Internal Revenue Service, or no action letters from the Securities
and Exchange Commission; (b) except as described in Section 2 above, assisting in the preparation or review
of an official statement or other disclosure document with respect to any series of bonds, or performing an
independent investigation to determine the accuracy, completeness or sufficiency of any such document or
rendering advice that the official statement or other disclosure document does not contain any untrue statement
• of a material fact or omit to state a material fact necessary to make the statements contained therein, in light of
the circumstances under which they were made, not misleading; (c) preparing blue sky or investment surveys
with respect to any series of bonds; (d) making an investigation or expressing any view as to the •
creditworthiness of the bonds; (e) representing the City in Internal Revenue Service examinations or inquiries,
or Securities and Exchange Commission investigations; (f) after Closing of any series of bonds, providing the
City continuing advice concerning any actions necessary to assure that interest paid on the bonds will continue
to be excludable from gross income for federal income tax purposes.
SECTION 5. Additional Services. Upon written request of the City, Counsel will provide legal
services related to certain appurtenant legal matters, including, but not limited to, the following: (a) preparation
of a preliminary official statement and a final official statement; (b) litigation challenging the validity of (i) the
proceedings to form the AD, to authorize the levy of special assessments or to issue bonds or similar
indebtedness or (ii) the bonds or similar indebtedness; (c) ongoing review and advice regarding the City's
compliance with any applicable continuing disclosure agreement; and (d) such other services as the City and
Counsel should agree.
Counsel, if requested by the City, will prepare a preliminary official statement and a final official
statement for a fee of $10,000, plus the cost of printing and delivery. Counsel will perform any other services
for a fee to be mutually agreed upon before any work is actually performed.
SECTION 6. Conflicts. Counsel hereby states that Counsel does not represent clients with adverse
interests to the City with respect to any matter within the scope of services to be provided under this
agreement. City acknowledges that Counsel represents or has represented many public agencies and,
occasionally, underwriters and other entities, and City understands the possibility that during the time of this
agreement, one or more of Counsel's present or future clients may have transactions with the City. City also
understands the possibility that Counsel may be asked to represent, in an unrelated matter, one or more of the
entities involved in the matters contemplated by this agreement. Counsel does not believe that such
representation, if it occurs, will adversely affect Counsel's ability to represent the City as provided in this
agreement, either because the matters will be sufficiently different from the matters contemplated by this •
agreement so as to make the representations not adverse to Counsel's representation of the City or because the
potential for such adversity is remote or minor and outweighed by the consideration that it is unlikely that
advice given to the other client will be relevant to any aspect of the matters contemplated by this agreement.
Execution of this agreement signifies the City's consent to Counsel's representation of others consistent with
the circumstances described in this paragraph. Counsel hereby agrees to inform City in advance of any
potential representation Counsel plans to undertake on behalf of other parties or entities involved in the matters
contemplated by this agreement.
[The remainder of this page is intentionally blank.)
•
• SECTION 7. Termination. Either party may terminate this Agreement by giving seven (7)
calendar days written notice thereof to the other party.
•
•
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed on the day and year
first hereinabove written.
City of Newport Beach
By:
Mayor, for the City of Newport Beach
Robert E. Hessell
C
Approved as to form:
City Attorney
F: \USERS\PBW\Shared\Agreements \FY 03- 04 \Hessell -Bond Counsel AD68.doc (ssr)
rd
PRELIMINARY ENGINEER'S REPORT
FOR
UNDERGROUND UTILITY
ASSESSMENT DISTRICT NO. 68
NEWPORT SHORES)
PREPARED UNDER THE PROVISIONS OF THE
MUNICIPAL IMPROVEMENT ACT OF 1913
FOR THE
CITY OF NEWPORT BEACH
ORANGE COUNTY, CALIFORNIA
INTENT MEETING: June 8, 2004
PUBLIC HEARING: July 27, 2004
Prepared by.
MuniFinancial
May 27, 2004 (Version 2)
Corporate office
27368 Via Industria
Suite 110
Temecula, CA 92590
Tel: (909) 587 -3500
Tel: (800) 755 -MUNI (6864)
Fax: (909) 587 -3510
Regional Offices
Anaheim, CA
Industry, CA
Lancaster, CA
Oakland, CA
ww-w.mum.com
Phoenix, AZ
San Diego, CA
Seattle, WA
Washington, DC
0
•
•
• ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
CITY OF NEWPORT BEACH
•
TABLE OF CONTENTS
INTRODUCTION & CERTIFICATIONS
1
SECTION I -PLANS AND SPECIFICATIONS ........................................................................... ..............................4
SECTIONII -COST ESTIMATE .................................................................................................... ..............................5
SECTION III - ASSESSMENT ROLLAND METHOD OF ASSESSMENT SPREAD .......... ..............................7
SECTION IV - MAXIMUM ANNUAL ADMINISTRATIVE COST ....................................... ............................. 14
SECTION V - ASSESSEMENT DIAGRAM & BOUNDARY MAP
15
SECTION VI - GENERAL DESCRIPTION OF FACILITIES, RIGHT OF WAY & ENVIRONMENT
CERTIFICATE................................................................................................................................. ............................... 16
MuniFinancial Page i City of Newport Beach
AGENCY: CITY OF NEWPORT BEACH .
PROJECT: ASSESSMENT DISTRICT No. 68 (NEWPORT SHORES)
TO: CITY COUNCIL
SUBJECT: ENGINEER'S REPORT PURSUANT TO THE PROVISIONS OF
SECTIONS 2961 AND 10204 OF THE STREETS AND HIGHWAYS CODE
INTRODUCTION
The purpose of Assessment District No. 68 (Newport Shores) is to provide funds to underground overhead
utility lines in the area generally described as Newport Shores, specifically the areas located in the western
portion of the City and generally including those properties along Canal Street; 62 "4 Street; 61.1 Street;
Newport Shores Drive; Grant Street; Fern Street; Orange Street; Colton Street; Lugonia Street; Walnut
Street; Cedar Street; Prospect Street and Sunset Drive. The Canal acts as the northern boundary; the Santa
Ana River provides the northwestern boundary while Coast Highway West delineates the District's southern
boundary. The proposed improvements will improve safety and service reliability, increase capacity and
enhance property aesthetics.
These improvements will be constructed in order to conform to existing City of Newport Beach, Southern
California Edison, SBC Communications and Adelphia Cable standards. The improvements will provide a
special and direct benefit to properties located within the Assessment District.
Pursuant to the provision of .A Iirle V11D of the State Constitution, Part 7.5 of the "Special Assessment •
Investigation, Limitation and Majority Protest Act of 1931 ", being Division 4 of the Streets &Htgbmay
Cade of the State of California, and the "Municipal Improvement Act of 1913 ", being Division 12 of said
Code, and the Resolution of Intention, adopted by the City Council of the City of Newport Beach, State of
California, in connection with the proceedings for Assessment District No. 68 (Newport Shores), I, David
L. Hunt, a Registered Professional Engineer and authorized representative of Muni Financial, the duly
appointed Engineer of Work, herewith submits the "Report" for Assessment District No. 68 (Newport
Shores) consisting of six (6) parts as stated below.
Section I
This section contains the Plans and Specifications that describe the general nature, location and extent of
the proposed construction improvements, and, here referenced, are made a part of this report. Said plans
are on file and available for review in the Office of the Superintendent of Streets.
Section II
This section contains an estimate of the cost of the proposed improvements, including capitalized interest,
if any, incidental costs and expenses connected therewith as set forth herein and attached hereto.
Section III
This section consists of the following:
•
MuniFinancial Page 1 City of Newport Beach
E
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
A. A projected assessment of the total costs and expenses of the proposed improvements upon
the several subdivisions of land within the Assessment District No. 68 (Newport Shores), in
proportion to the special benefit received by such subdivision from said improvements, which
is set forth upon the assessment roll filed herewith and made a part hereof.
B. The total amount, as near as may be determined, of the total principal sum of all unpaid special
assessments and special assessments required or proposed to be levied under any completed or
pending assessment proceedings, other than that contemplated for the Assessment District No
68 (Newport Shores), which would require an investigation and report under the "Special
Assessment Investigation, Limitation and Majority Protest Act of 1931" against the total area
proposed to be assessed.
C. The total true value, determined from the latest Assessor's roll, of the parcels of land and
improvements proposed to be assessed.
Section IV
This section contains the proposed maximum annual administrative assessment to be levied upon each
subdivision or parcel of land within the Assessment District No. 68 (Newport Shores) to pay costs incurred
by the City of Newport Beach, and not otherwise reimbursed, resulting from the administration and
collection of assessments, from the administration and registration of any associated bonds and reserve or
other related funds, or both.
• Section V
This section contains a map showing the boundaries of the Assessment District No. 68 (Newport Shores),
and a diagram showing the Assessment District, the boundaries and the dimensions of the subdivisions of
land within Assessment District No. 68 (Newport Shores)
•
Section VI
This section provides the following information:
A. Description of facilities
B. Right -of -Way Certificate
C. Environmental Certificate
This report is submitted on this
day of
David L. Hunt, P.E. (CE 30514)
Assessment Engineer
City of Newport Beach
State of California
+'nu
k7111F1
MuniEinancial Page 2 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
E
CERTIFICATIONS
I HEREBY CERTIFY that the enclosed Engineer's Report, together with the Assessment and
Assessment Diagram thereto attached received preliminary approval by the City Council of the City of
Newport Beach, Califomia on this day of 12004
Clerk of the City Council,
City of Newport Beach, California
I HEREBY CERTIFY that the Engineer's Report, together with the Assessment and Assessment
Diagram thereto attached received final approval and confirmation by the City Council for the City of
Newport Beach, California, on the day of 2004.
•
Clerk of the City Council,
City of Newport Beach, California
•
Muni Financial Page 3 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
• Section I
Plans and Specifications
L�
•
The Plans and Specifications to construct the utility undergrounding improvements and any ancillary
improvements thereof, for Assessment District No. 68 (Newport Shores), are voluminous and will not be
bound in th s Report, but by this reference are incorporated as if attached to said Report.
The utility undergrounding Plans and Specifications are on file and available for review in the office of
the Superintendent of Streets for the City of Newport Beach.
MuniFinancial Page 4 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Section II
Cost Estimate
The Cost Estimate is located on the next page.
MuniFinancial Page 5 City of Newport Beach
CJ
•
•
ENGINEERS REPORT
CITY OF NEWPORT BEACH
• Underground Assessment District No. 68 (Newport Shores)
Section II • Cost Estimate
TOTAL
MA OUNT
CONSTRUCTION COSTS
Electrical Construction Costs
Southern California Edison
$2,475.636.00
Street Rehabilitation
765.880.00
Steel Rehabilitation Contribution
(191,470.00)
Contingency (15%)
457,506.90
Edison Design Engineering
60 000.00
Sub Total
$3,567,552.90
Telephone Construction Costs
SBC Communications
$1.554.361.00
Contingency (15 %)
233,154.15
SBC Communications Design Engineering
60,000.00 _
Sub Total
$1,847,515.15
Total Construction Costs
$5,415.068.05
INCIDENTAL EXPENSES
Assessment Engineering
$37.635.00
Disclosure Counsel
23,500.00
City Administration
75.000.00
Construction Inspection
30,000.00
Financial Advisor
30,000.00
Filing Fees
5.000.00
Bond Counsel
35,000.00
Paying Agent
3.000.00
Financial Printing. Registration & Servicing
16,000.00
Inddental Contingency (10 %)
•
28,348.33
Sub Total
$283,483.33
Total Construction Costs & Incidental Expenses
$5.698.551.38
FINANCING COSTS (1st Bond Issue)
Undewiters Discount (1.1 %)
$68,255.00
Reserve Fund/Credit Enhancement (7 %)
434,350.00
Financing Continaencv
3,843.62
Sub Total
$506,448.62
DISTRICT FORMATION AMOUNT TO ASSESSMENT
$6,205,000.00
FEDERAL INCOME TAX COMPONENT OF CONTRIBUTION (ITCC)
2nd Bond Issue , Only necessary if Federal Government requires the
tax payment'
INCIDENTAL & FINANCING COSTS (2nd Bond Issue)
ITCC Portion
$544,639.92
Bond Counsel
10,000.00
Disclosure Counsel
25,000.00
Paying Agent
3.000.00
Undemriters Discount (1.1%)
7.260.00
Reserve Fund (7 %)
46.200.00
Capitalized interest (6.25% for 6 months)
20,625.00
Bond Issuance Contingency
3.275.08
Total
$660,000.00
TOTAL FEDERAL TAX, INCIDENTAL AND FINANCING COSTS $660,000.00
• TOTAL AMOUNT TO ASSESSMENT (Both Bond Issues) $6,865,000.00
2nd bond issue for Federal Income TW Component of Contribution (22 %) and will
only be issued if the Federal Government requests the payment of the gage 6
AS
CONFIRMED
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Section III •
Assessment Roll and Method of Assessment Spread
ASSESSMENT
W HEREA S, On the day of 12004, the City Council of the City of
Newport Beach, State of California, under the Mnnicipallmproaement Act of 1913 (the "Act'), being
Division 12 of the Streets and Higbways Code of the State of California, adopted its Resolution of
Intention, Resolution No. 2004- , for the installation and construction of certain public
improvements togetherwith appurtenances and appurtenant work in connection therewith, fora Special
Assessment District known and designated as Assessment District No. 68 (Newport Shores); and
WHEREAS, said Resolution of Intention, as required 510204 of the Act, did direct the
Engineer of Work to make and file a "Report", consisting of the following:
1. Plans and Specifications
2. Cost Estimates
3. Assessment Diagram detailing Assessment District No. 68 (Newport Shores) and the subdivisions of
land therein
4. A proposed assessment of costs and expenses of the Works of Improvement levied upon the parcels
within Assessment District No. 68 (Newport Shores) boundaries.
5. The proposed maximum annual assessment to be levied upon each subdivision or parcel of land
within Assessment District No. 68 (Newport Shores) to pay costs incurred by the City and not •
otherwise reimbursed resulting from the administration and collection of assessments or from
administration and registration of any associated bonds and reserve or otherwise related funds.
For specifics, reference is made to the Resolution of Intention as previously adopted.
NOW, THEREFO RE, I, David L. Hunt, P.E., the authorized representative of MuniFinaneial,
pursuant toz4rticle V11D of the California Constitution and the "Municipal Improvement Act of 1913 ",
do hereby submit the following assessment to cover the portion of the estimated cost of the
Improvements and the costs and expenses incidental thereto to be paid by the assessments:
1. Pursuant to the provisions of the Act and the Resolution of Intention I do hereby assess and
apportion the Balance to Assessment of the Total Cost of the acquisitions, work and improvements
upon the several lots, pieces or parcel or portions of lots or subdivisions of land liable therefore and
specially benefited thereby, and hereinafter numbered to correspond with the numbers upon the
attached Assessment Diagram, upon each, severally and respectively, in accordance with the special
benefits to be received by such subdivisions, respectively, from the Improvements, and more
particularly set forth in the list hereto attached and by reference made a part hereof.
2. Said assessment is made upon the several subdivisions of land within dhe Assessment District No. 68
(Newport Shores) in proportion to the estimated special benefits to be received by the subdivisions,
respectively, from the improvements. As required by the Act, an Assessment Diagram is hereto
•
MuniFinancial Page 7 City of Newport Beach
•
•
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
attached showing the Assessment District and also the boundaries and dimensions of the respective
subdivisions of land within the Assessment District as the same existed at the time of the passage of
the Resolution of Intention, each of which subdivisions having been given a separate number upon
the Assessment Diagram.
Each subdivision of land assessed is described in the Assessment Roll by reference to its parcel
number as shown on the Assessor's Maps of the County of Orange for fiscal year 2003 -04 and
includes all of such parcels excepting those portions thereof within existing public roads or right of
way to be acquired in these proceedings for public road purposes. For a more particular description
of said property, reference is hereby made to the deeds and maps on file and of record in the office of
the County Recorder of the County.
4. Notice is hereby given that serial and /or term improvement bonds to represent unpaid assessments
will be issued hereunder in the manner provided by Division 10 of the Streets and Highways Code,
the Improvement Bond At of 1915. Said bonds shall bear interest at a rate not -to- exceed twelve
percent (12 %) per annum, or such higher rate of interest as may be authorized by applicable law at
the time of sale of such bonds. These bonds shall be issued is such a manner so that they will not
exceed the legal maximum term authorized by law, THIRTY -NINE (39) YEARS from the 21 day of
September next succeeding twelve (12) months from their date
5. Pursuant to the authority contained in said "Municipal Improvement Act of 1913 ", and by further
direction and order of the City Council, I hereby recommend the following assessment to cover costs
and expenses of the Works of Improvement for Assessment District No. 68 (Newport Shores) based
upon costs and expenses detailed below.
Summary of
Estimated Costs
As Preliminarily
Approval
As Confirmed &
Recorded
As Modified
After Reconciliation
Est. Construction Costs
$ 5,415,068.05
Est. Incidental Expenses
$ 283,483.33
Est. Financing Costs
$ 506,448.62
Est. Federal Tax & Finance Costs
$ 660 000.00
Est. Total Cost
$ 6,865,000.00
Est. Balance to Assessment
$ 6,865,000.00
For specifics as to the individual assessments and their descriptions, reference is made to Table 1
(Assessment Roll) attached hereto.
6. The Method of Spread of Assessment is asset forth in the exhibit identified as Section III (Exhibit 1)
which is attached hereto, referenced and so incorporated.
MuniFinancial
Page 8
City of Newport Beach
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessor's
Total Assessed
Existing
I.D. No.
Parcel No.
Value
Limns
045-010 -15
1
408,298.00
0.00
045-010 -16
2
304.653.00
0.00
045010 -17
3
650,000.00
0.00
045010 -18
4
323,522.00
0.00
045010 -20
5
470,830.00
0.00
045010 -21
6
419,177.00
0.00
045010 -22
7
456.319.00
ODD
045010 -23
8
384,262.00
0.00
045010 -26
9
349,831.00
0.00
045 -051 -09
10
606,161.00
0.00
045051 -10
11
487,947.00
0.00
045051 -11
12
440.994.00
0.00
045051 -12
13
393,139.00
0.00
045-051 -13
14
306Al2.00
0.00
045-052 -03
15
370,781.00
0.00
045052-04
16
361,454.00
0.00
045052 -05
17
69.792.00
0.00
045052 -06
18
435,095.00
0.00
045052 -08
19
449,000.00
0.00
045052 -09
20
309,696.00
0.00
045052 -10
21
144,476.00
0.00
045052 -11
22
317.680.00
0.00
045052 -12
23
321,166.00
0.00
045052 -13
24
72,230.00
0.00
045-052 -14
25
603,432.00
ODD
045053 -02
26
389.872.00
ODD
045-053-03
27
389.872.00
0.00
045053-05
28
437.444.00
0.00
045053 -06
29
343.616.00
0.00
045053 -10
30
366,115.00
0.00
045-05312
31
810.000.00
0.00
045-05313
32
340.330.00
0.00
045-05317
33
134,605.00
ODD
045-053 -18
34
242,398.00
0.00
045-05319
35
123.531.00
0.00
045053 -20
36
395,086.00
ODD
045 -05321
37
599582.00
0.00
045053 -23
38
392,646.00
0.00
045053 -24
39
110.019.00
ODD
045-053 -25
40
116,711.00
ODD
04505326
41
509,244.00
0.00
045053 -27
42
119.209.00
0.00
045053-28
43
58,335.00
0.00
04505329
44
139,491.00
0.00
04505330
45
174,774.00
0.00
045053 -31
46
128.472.00
0.00
045053 -32
47
111,084.00
0.00
045-053-33
48
356,833.00
0.00
04505334
49
268.283.00
ODD
045053 -35
50
313,795.00
0.00
04505336
51
220,227.00
0.00
045 -053 -37
52
51,395.00
0.00
045053 -38
53
51,395.00
0.00
045053 -39
54
235,924.00
0.00
045 -05340
55
310,990.00
ODD
045053 -41
56
217.359.00
ODD
045 -05342
57
443.700.00
0.00
045- 05345
58
75,420.00
0.00
045054 -26
59
244,055.00
ODD
045-OM -27
60
685,000.00
ODD
045- 054 -28
61
550,800.00
0.00
045 - 054 -29
62
321.166.00
0.00
045- 054 -30
63
315.430.00
0.00
045054 -31
64
528.523.00
0.00
045 -054 -32
65
108.704.00
ODD
045- 054 -33
66
315.886.00
0.00
045054 -34
67
72.542.00
0.00
INITIAL BOND ISSUE
As
As
Preliminarily
Confirmed
A,ppmvedl
and RecoMed
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18,634.98
18.634.98
18.634.98
18.634.98
18,634.99
9,317.49
9.317.49
9.317.49
9.317.49
9.317.49
9.317.49
9.317.49
9.317.49
9.317.49
9.317.49
9.317.49
10.858.34
10.858.34
10,858.34
10.858.34
10,858.34
10.858.34
10.858.34
10.858.34
10,858.34
10,858.34
10.858.34
10,858.34
10,858.34
10,058.34
10.858.34
10,858.34
10.858.34
10.858.34
10.858.34
10.858.34
10,858.34
10.858.34
9,317.49
9,317.49
9.317.49
9,317.49
9.317.49
9.317.49
9.317.49
9.317.49
9.317.49
9.317.49
10.658.34
9.317.49
9.317.49
9.317.49
9.317.49
9.31749
9.31749
9.31749
9.317.49
9,31749
Page 84
TOTAL BOND ISSUE
(1st and 2nd Bond Issues)
As
As
Preliminarily
Con6imed
Approvad
and R.m d
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.852.30
20.852.30
20,852.30
20.852.30
20.852.31
10.426.15
10.426.15
10.426.15
10.426.15
10.426.15
10.426.15
10.426.15
10,426.15
10,426.75
10,426.15
10.426.15
11.967.00
11.967.00
11.967.00
11,967.00
11.967.00
11.967.00
11,967.00
11,967.00
11,967.00
11,967.00
11 967.00
11.967.00
11,967.00
11 967.00
11.967.00
11,967.00
11 967.0
11,967.00
11.967.00
11,967.00
11 967.00
11,967.00
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10.426.15
10,426.15
11.967.00
10,426.15
10,426.15
10,426.15
10,426.15
10 426.15
10.426 15
10 426.15
10.426.15
10,426.15
Value -
to- Ten
Na
Na
Na
Na
No
Na
Na
Na
.to
32.53
26.18
23.66
21.10
16.44
39.79
38.79
7.49
46.70
48.19
33.24
15.51
34.10
34.47
7.75
64.76
35.91
35.91
4029
31.65
33.72
74.60
31.34
12.40
22.32
11.38
36.39
55.22
36.16
10.13
10.75
46.90
10.98
5.37
12.85
16.10
11.83
1023
38.30
28.79
33.68
23.64
5.52
5.52
25.32
33.38
23.33
47.62
6.95
26.19
73.52
59.11
34.47
33.85
56.72
11.67
33.90
7.79
•
•
11
•
•
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessofs
Total Assessed
Existing
I.DNO.
Parcel No
Value
Liens
045 -050.35
68
71,352.00
0.00
045-05436
69
]2,60].00
0.00
045 -05501
70
382,934.00
0.00
045-055-02
71
36,894.00
0.00
045-05503
72
71.85600
0.00
045-05605
73
391,283.00
0.00
045 -055 -06
74
637,500.00
0.00
045-055 -OB
75
354,901.00
0.00
045 -05525
76
714,000.00
0.00
045 -05526
]]
440.535.00
0 00
Itd -061 -11
78
-
0.00
O45 -055-28
79
345.953.00
0.00
045 -05529
80
363,]6100
0.00
045-05530
81
523.680.00
0.00
045 -055-31
82
418327.00
0.00
045 -05532
83
385,920.00
0.00
045-05533
84
816,000.00
0.00
045 -05534
85
368,453900
0.00
045-055-35
86
485,094.00
0.00
045 -05536
87
357.226.00
0.00
045-05537
88
478,80B.00
0.00
045-055-38
69
432,972.00
000
045 -05539
90
50] 715.00
0.00
045 -055-40
91
799,000.00
000
045 -05541
92
498,153.00
D.00
045-055 -42
93
622 200.00
0.00
045 -055-43
94
349842.00
000
045-055-44
95
389.353.00
0.00
045-05545
96
312,396.00
0.00
045 -05546
97
144 305.00
0.00
045-05547
98
510,361.00
0.00
045-05548
99
114,]]3.00
000
045 -05549
100
383,348.00
0.00
045-055-51
101
409,696.00
0.00
045 -05552
102
487.197.00
0.00
045 -055-53
103
738,684.00
0.00
045-055-54
104
397.953.00
0.00
045 -055-55
105
549,334.00
0.00
045 -0S5-56
106
487.486.00
0.00
045 -0$5-57
107
88,6]].00
0.00
045-05558
108
135,162.00
000
045 -055-59
109
836.40D.00
0.00
045-055 -60
110
811,308.00
0.00
045 -055-61
111
381,404.00
000
045 -055 -62
112
1]0.0]2.00
0.00
045-056 -32
113
391,29800
0.00
04505 &33
114
195.096.00
0.00
045 -05634
115
338,236.00
0.00
045-061 -06
116
295.146.00
0.00
045- 061 -10
117
029,655.00
0.00
045 -061 -11
118
107.640.00
0.00
045 -061 -12
119
75,109.00
000
045 -061 -13
120
452,599.00
0.00
045- 061 -14
121
456,319.00
0.00
045-061 -15
122
324.729.00
0.00
O45- 061 -16
123
366.678.00
0.00
045 - 061 -17
124
106.203.00
0.00
045- 061 -18
125
234,598.00
000
048-061 -19
125
328.593.00
0.00
045- 061 -20
127
74,92100
000
O45- 061,22
128
419194.00
0.00
045- 061 -24
129
75.420.00
0.00
045- 061 -25
130
298.007.00
0.00
O45- 061 -26
131
124.758.00
000
045 -061 -27
132
307,209 00
000
045 061 -28
133
61.906.00
000
O45- 06;29
134
598.230.00
000
INITIAL BONO ISSUE
As
As
Preliminarily
Confirmed
Apvrov
and Re-Med
9,317.49
9.31 ].49
9.31].49
9,31].49
9.317.49
9,317.49
9,31].49
9.311`A9
9.31 ].49
9.31].49
0.00
9,31].49
9,31].49
9,31].09
9.31].49
9.317.49
9.317A9
9,317.49
9,31].49
9.317.49
9,31].49
9,31].49
9,31].49
9,31].49
9.317.49
9.31].49
9,31].49
9.31].49
9.31 ].49
9,31].49
9.317.49
9,31].49
9,31].49
9.31 ].49
9,31].49
9,31].49
9.31749
9,31].49
9,31].49
9.31].09
9.317.49
9.317.09
9.31].09
9.31 ].49
9.31].49
9.31].49
9.31].49
9,31].09
10.858.34
10.858.34
10,858.34
10.858.34
10.858.34
10,858.34
10.858.34
10.858.34
10.858.34
10,858.34
10.656.34
10,858.34
10.858.34
10.858.34
10,858.34
10,858.34
10.858 34
10.858.34
10,85B 34
Page 8 -2
TOTAL BOND ISSUE
(1 st and 2nd Bond Issues)
As
As
Prehmina*
Confirmed
roved
and Recorded
10.426.15
10,426.15
10,426.15
10.426.15
10.426.15
10.426.15
10,426.15
10.426.15
10,426.15
10.426.15
0.00
10.426.15
10.426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10.426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10,426.15
10.426.15
10,426.15
10.426-15
10.426.15
10,426.15
10.426.15
10,426.15
10,426.15
10.425.15
10,426.15
10.426.15
10,426.15
10 426.15
10,426.15
10,425.15
11 957.00
11.967M
11.967.00
11.96].00
11.967.00
11,967.00
11,967.00
11,967.00
11.967.00
11967.00
11.96].00
11.967.00
11.967 00
11.96].00
11.967.00
11.967.00
11.957.00
12,967 Be
11.96] 00
Value -
to -Lien
7.66
7.79
41.10
4.17
7.71
41.99
68.42
38.09
76.63
47.28
nla
37.13
39.04
56.20
44.90
41.42
87.58
39.54
52.06
38.34
51.39
46.47
54.49
65.75
5346
66.78
37.55
41.79
33.53
1549
54.77
12.32
41.14
4397
$2.29
79.28
42.71
58.96
52.32
9.52
14.51
69.77
87.07
40.93
18.25
42.00
20 94
35.30
27.18
39.57
9.91
6.92
41.68
42.02
29.91
33.]7
9.78
21.61
30.26
6.90
38.51
6.95
27.44
11.49
2829
570
55.09
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section 11 - Assessment Roll
AsaeSSment
Assessors
Total Assessed
Existing
I.DNo.
Parcel No.
Val..
Liens
045-061 -30
135
528,360.00
0.00
045-061 -31
136
231,316.00
0.00
045- 061 -32
137
448.627.00
0.00
045-061 -33
138
265,866.00
0.00
045-061 -36
139
349.835.00
0.00
045-061 -37
140
383,18000
0.00
045-061 -38
141
560,000.00
0.00
045-062 -07
142
102,078.00
0.00
045 -062-08
143
60,718.OD
0.00
045-062 -09
144
265,388.00
0.00
045-062 -10
145
545.000.00
0.00
045-062 -11
146
423,354.00
0.00
045-062 -12
147
415,749.00
000
045-062 -13
148
100895.00
0.00
045-062 -15
149
75,420.00
0.00
045-062 -16
150
70,103.00
0.00
045-062 -17
151
209,681.00
0.00
045-062 -18
152
253.363.00
000
045-062 -19
153
67.360.00
0.00
045-062 -20
154
265,689.00
0.00
045- 062 -21
155
591,60000
0.00
045-062 -22
156
378,850.00
0.00
045-062 -23
157
190,492.00
0.00
045-062 -25
158
61.906.00
0.00
045- 062 -26
159
381,404.00
0.00
045-062 -Zf
160
559,980.00
0.00
045- 063-04
161
197,775.00
0.00
045-06305
162
58,281.OD
000
045-063-06
163
60,154.00
0.00
045-063-07
164
464.018.OD
0.00
045063-08
165
452,38700
0.00
045-063-09
166
99,946.00
000
045-063.10
167
312,952.OD
0.00
045-063.11
168
280.659.00
0.00
045-063.12
169
113.403.00
000
045 -06113
170
634.644.00
0.00
045-06115
171
291,054.00
0.00
045-06116
172
324,729.00
0.00
045-06118
173
269,550.00
000
045-06119
174
365.211.00
0.00
045-063 -20
175
347,274D0
0.00
045-06121
176
58,281.00
000
045-06122
177
442170.00
0.00
045 -063 -23
178
207,247.00
0.00
045-06124
179
225,490.00
0.00
045-064 -05
180
378,850.00
000
045-064-10
181
101,633.00
0.00
045-064 -11
182
484.5000
0.00
045-054 -12
183
226,866.00
000
045-064-13
184
418,943.00
0.00
045-064 -14
185
240.615.00
0.00
045-064 -16
186
275,510.00
0.00
045-064 -18
187
378.850.00
0.00
045-064 -19
188
530.400.00
000
045-064 -20
189
408,000.00
000
045-064 -21
190
226.666.00
0.00
045 -064 -22
191
324,72700
0.00
045-064 -23
192
225.115.00
0M
045 -060.24
193
249.637.00
0.00
045-064 -25
194
39138200
0.00
045 -OM -26
195
410.975.00
000
045 -064 -27
196
270,791.00
0.00
045-064 -28
197
252,31900
0.00
045 -064 -29
198
359,167.00
000
045 - 064 -30
199
111711.00
0.00
045-064 -31
200
374.453.00
0.00
045 -OM 32
201
383,595.00
000
INITIAL BOND ISSUE
As
As
Pmllminarily
Conft mad
Aporw.d
and Rewrdetl
10,858.34
10.858.34
10.558.34
10,858.34
10.858.34
10,858.34
10.858.34
10,858.34
10.858.34
10.858.34
10.858.34
10,858.34
10.858.34
10.858.34
10,858.34
10,858.34
10.858 34
10.858.34
10,858.34
10,858.34
10,858.34
10,858.34
10.858.34
10.858.34
10,858.34
10.558.34
10.858.34
10.858.34
10.858.34
10.858.34
10.858.34
10,858.34
10,858.34
10 858.34
10,85834
10,858.34
10.858.34
9,317.49
10.858.34
10,858.34
10,858.34
10.858.34
10,858.34
10.858.34
t0.B58.34
10 85834
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10.858.34
10,858.34
10,850.34
10,858.34
10,858.34
10.858.34
10,858.34
10,858.34
10.858.34
10.858.34
10.858.34
10,658 34
10.858.34
10,858.34
10.858.34
Page 8 -3
TOTAL BOND ISSUE
(1 at and 2nd Bm1 lssnes)
As
As
Preliminarily
Confim d
A_ prrmed
and R..,d
11.967.00
11,967.00
11.967.00
11.967.00
11,967.00
11,96700
11,967.00
11.967.00
11 867.00
11,967.00
11.967 00
11,967.00
11.967.00
11,967.00
11.967.00
11.967.00
11,967.00
11,967.00
11.967.00
11,967.00
11,967.00
11,967.00
11,967 00
11,967.00
11.967.00
11,967.00
11,967.00
11,96700
11.967.00
11,967.00
11.967.00
11.967.00
11.967.00
11.967.00
11,967.00
11.967.00
1 L967.00
10.426.15
11,967.00
11,967.00
11.967.00
11,967.00
11,967.00
11,967.00
11,967.00
11.967.00
11,967.00
11.967.00
11,967.00
11.967.00
11.967.00
11,967 01
11,967.01
11.967.01
11.967.01
11,967.01
11,967 01
11.967.01
11.967.01
11,967.01
11.967.01
11.967.01
11,967.01
11.967.01
11,967.01
11.967.01
11,967 01
value -
lo -Lien
48.66
21.30
41.32
24.48
32.22
35.29
51.57
9.40
5.59
24.44
50.19
38.99
38.29
9.27
6.95
5.46
19.31
23.33
6.20
24.47
54.48
34.89
17.54
5.70
35.13
51.57
18.21
5.37
5.54
42.73
41.66
9.20
28.82
25.85
10.44
58.45
26.80
34.85
24.82
33.63
31 AS
5.37
40]2
19.09
20.77
3489
9.36
44.62
20.89
38.58
22.16
25.37
34.89
48.85
37.57
20.89
29.91
2073
22.99
3504
37.85
24.94
23.24
3308
1047
34 49
3i33
0
•
•
0
•
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessor's
Total Assessed
Existing
IT) No,
Parcel No
Value
liens
045-064 -33
202
74,792.00
0.00
045 -064 -34
203
499,392.00
0.00
045-064 -35
204
675.000.00
0.00
045-064 -36
205
95,718.00
0.00
045 -065.06
206
107,106.00
0.00
045 -065 -07
207
382,500.00
000
045 -065-08
208
206.241.00
0.00
045 -06509
209
305,121.00
0.00
045 -06510
210
102,200.00
000
045 -06511
211
384.948.00
0.00
045-06512
212
101,514.00
0.00
045 -06513
213
555,90000
000
045-065 -14
214
106.010.00
0.00
045 -06515
215
346377,00
0.00
045,06516
216
60,777,00
0.00
045-06517
217
367,917.00
0.00
045.065-18
218
153,679.00
0.00
045 -065.20
219
269,600.00
000
045.065-21
220
213.851.00
0.00
045- 065.23
221
215,976.00
0.00
045 -065.24
222
357.20100
000
045 -06525
223
129351,00
0.00
045 -065-26
224
153,935.00
0.00
045-065 -27
225
340.965 ,00
0,00
045 -06529
226
105,013.00
0.00
045 -06530
227
320,378.00
0.00
045-065-31
228
371,273.00
0.00
045 -06532
229
427,804 00
0.00
045 -06533
230
223.027.00
0.00
045 -065-34
.231
394.785.00
0.00
045 -065-35
232
117.482.00
0,00
045-065-36
233
377,137.00
0.00
045 -065-37
234
68,606.00
0.00
045 -065-38
235
335.553.00
0.00
045-065-39
236
76,173.00
0,00
045-06540
237
65,659.00
0.00
045-06541
238
350,853.00
0.00
D45 -066.07
239
419,690.00
0.00
045-066.08
240
241,830.00
0.00
045 -06609
241
92.006.00
0,00
045 -066.10
242
86.498.00
0.00
015066 -11
243
453,61400
0.00
045 -066.12
244
615460.00
0.00
045 -06&13
245
360,201.00
0.00
045 -06 6-14
246
629,744,00
0,00
045 -06 6-15
247
223,428.00
0.00
045 -06 &16
248
87.230.00
0.00
045 -066 -17
249
166,842.00
000
045 -06&18
250
108,516.00
0.00
045 -066.19
251
132601.00
0.00
045 -06&20
252
395,080.00
0.00
045 -06 6-22
253
453,974.00
0.00
045 -06 6-23
254
472,108.00
0.00
045 -066 -24
255
456319.00
0.00
045 -06 6-25
256
308,516.00
0.00
045 -066-26
257
223,42800
0.00
045- 066 -27
258
482.888.00
0.00
045 -06628
259
331,688.00
0.00
045 -06 6-29
260
342,848.00
000
045 -066 -30
261
47,693.00
0.00
045 -06 6-31
262
465,120.00
000
045 - 06632
263
54.812.00
0.00
045-06 6-33
264
413,430.00
0.00
045-06 &34
265
415091.00
000
045- 066 -35
266
250,738.00
0.00
045 -066 -36
267
264,316.00
000
045 - 066 -37
268
465,604 00
000
INITIAL BOND ISSUE
As
As
Preliminarily
ConNmed
Amroyed
And Recorded
10,858.34
10,858.34
10,858.34
10,858.34
10.856.34
10.858.M
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10.858.34
10,858.34
9.317.49
10,858.34
10,858.34
10,85a.34
10,85a.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10.858.34
10,858.34
10858.34
10,856.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10.850.34
10,858.34
10.858.34
10,858.34
9,31749
10,858.34
10.858.34
10,858 34
10,858.34
10,858.34
10,858.34
10,858.34
10,858 34
10,858.34
10.858.34
10.858.34
10 858.34
10,858.34
Page 84
TOTAL BOND ISSUE
(1st and 2nd Bond Issues)
As
As
Preliminanly
ConBmied
Apwoved
and Recorded
11,967.01
11,967.01
11 967.01
11 967.01
11,967.01
11,967.01
11,967.01
11.967.01
11,967.01
11 967.01
11,967.01
11.967.01
11,96].01
11,967.01
11,96].01
11,96].01
10,426.16
11,96].01
11,96].01
11,96].01
11.96].01
11,967.01
11,96].01
11,96].01
11.96].01
11,96].01
11,967.01
11.967.01
11,967.01
11 967.01
11,967.01
11,967.01
11,967.01
11 967.01
11,967.01
11 967.01
11,967.01
11,967.01
11,967.01
11,967 01
11.967.01
11,967,01
11 967.01
11,967.01
11,967.01
11,967.01
11,967.01
11,967.01
11,967.01
11,967 01
11,967.01
11,967.01
11.967.01
10.426.16
11,967.01
11,967.01
11,967.01
11,967.01
11,967.01
11,967 01
11,967.01
11 967.01
11,967.01
11,967 01
11,967.01
11.967 01
11.96701
Va1oe-
to-Lien
6.89
45.99
62.16
8.82
9.86
35.23
18.99
28.10
9.41
35.45
9.35
51.20
9.76
31.90
5.60
33.88
16.49
24.83
19.69
19.89
32.90
11.91
14,18
31.40
9.67
29.51
34.19
39.38
20.54
36.36
10.82
34.73
6.32
30.90
7.02
6.05
32.31
38.65
22.27
8.47
7.97
41.78
5664
33.17
58.00
20.58
8.03
15.37
9.99
12.21
36.38
41.81
43.48
48.97
28.41
20.58
44.47
30.55
31.57
4 39
42.64
5.05
3807
38.23
23.09
24.34
42.88
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section 11- Assessment Roll
Assessment
Assessoes
Total Assessed
E�dseng
I.D. No.
Parent No.
Valua
Liens
045-06638
269
445,707.00
0.00
045-06639
270
611,235.00
0.00
045-06640
271
413,430.00
0.00
045-06641
272
562.962.00
0.00
045-06642
213
483,308.00
0.00
045 -06643
274
618,697.00
0.00
045-066 -44
275
503.330.00
0.00
045-06645
276
572,220.00
0.00
045-06646
277
285,983.00
0.00
045 -066-47
278
88,807.00
0.00
045 -06648
279
734,400.00
0.00
045-06649
280
143,987.00
0.00
045-06650
281
297,682.00
0.00
045 -06651
282
461,059.00
0.00
045-06652
283
376.919.00
0.00
045-06653
284
603,179.00
0.00
045 -067 -02
285
591,600.00
0.00
045-067-06
286
429,789.00
0.00
045-067 -10
287
105,576.00
0.00
046067-12
288
104,385.00
0.00
045-067-13
289
403,951.00
0.00
045-067-14
290
101,320.00
0.00
045-067-15
291
253,019.00
0.00
045-067-16
292
4]0,85].00
0.00
045-067-17
293
297.358.00
0.00
045-067-18
294
335,636.00
0.00
045-067-19
295
102,326.00
0.00
045-067-20
296
59,527.00
0.00
046067-21
297
176,699.00
0.00
045-067 -22
298
382,048.00
0.00
045-067-23
299
446,331.00
0.00
045-067-24
300
19],]85.00
0.00
046067-25
301
480,420.00
0.00
045-067-26
302
254,367.00
0.00
045-067-27
303
293,715.00
0.00
045-067-28
304
59,527.00
0.00
045-067-29
305
488,155.00
0.00
045-067-30
306
101,320.00
0.00
045-067-31
307
76,90100
000
045 -067 -32
308
66,668.00
0.00
045-067-34
309
301256.00
0.00
045-067-35
310
110,828.00
0.00
045-067-37
311
442,170.00
0.00
045-067 -38
312
477,360.00
0.00
045- 067-39
313
321,166.00
0.00
045-06730
314
435,095.00
0.00
045-06731
315
412.842.00
0.00
045-06732
316
442.170.00
0.00
045-06733
317
419,194.00
0.00
045-067-44
318
415,383.00
0.00
045-06735
319
366,251.00
0.00
045 -06736
320
422,410.00
000
045 -06737
321
100910 00
0.00
045-067-48
322
101,633.00
0.00
045-067-49
323
67,286.00
0.00
045-067-50
324
370,432.00
0.00
045 -067 -51
325
402.40600
0.00
045-067 -52
326
224389.00
0.00
045-067-53
327
455,695.00
0.00
045 -067 -54
32B
368,026.00
0.00
045-067 -55
329
108,262.00
0.00
045-067-56
330
387,621.00
0.00
045 -067 -57
331
219,989.00
0.00
045 - 071 -18
332
185.839.00
0.00
045 - 071 -20
333
381,009.00
0.00
045 -071.22
334
520.924 00
0.00
045- 071 -23
335
150.014.00
0.00
INITIAL BOND ISSUE
As
As
Preliminanly
Confirmed
AAroved
and Recorded
10.858.34
9.31].49
9,31].49
9,31].49
9,31].49
9,31].49
9,31].49
9,31].49
9.31].49
9,31]49
9,31].49
9,31].49
9,31].49
9,31].49
9.31].49
9,31].49
10,858.34
10.858.34
10.858.34
10,858.34
10.858.34
10,858.34
10.858.34
10,858.34
10,858.34
10,858.34
10.858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10.858.34
10,858.34
10.858.34
10,858.34
10,858.34
10.858.34
10,858 34
10,858.34
10,858.34
9.317.49
10,858.34
10.858.34
10.858.34
10,858.34
10,858.34
10,858.34
10,858.34
10.858.34
10,858.34
10.858.34
10,858.34
10.858.34
10.858.34
10,858.34
10,858.34
10.858 34
10,858 34
10,858.34
10.858.34
10.858.34
10,858 34
20,1]5.84
20,1]5.85
1085835
10.858.35
Page 8 -5
TOTAL BOND ISSUE
0st and 2nd Bond Issues)
As As
Pmliminanly Confirmed
roved and Recorded
11,96].01
10,426.16
10,426.16
10,426.16
10,426.16
10,426.16
10A26 16
10,426.16
10,426.16
10,426.16
10,426.16
10,426.16
10.426.16
10,426.16
10,426.16
10,426.16
11 96].01
11,96] 01
11,96] 01
11,96].01
11,967.01
11,96].01
11,96].01
11,96].01
11,96].01
11.96].01
11,96] 01
11,96].01
11,96].01
11.96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,967.01
11,96].01
11,96].01
11,96].01
11,96].01
11 96].01
11.96].01
10,426.16
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11 96].01
11,96].01
11,96].01
11,96].01
11,967.01
11,967.01
11,96].01
11.96].01
11,96].01
11 96].01
11,96].01
22.393.1]
22.393 18
11,96].02
11.967.02
Value -
to -Lien
41.05
65.60
44.3]
60.42
51.8]
66.40
5402
61.41
30.69
9.53
]8.82
15.45
31.95
49.48
40.45
64.]4
54.48
39.58
9.72
9.61
3720
9.33
23.30
43.36
2].39
30.91
9.42
5.48
16.2]
35.18
41.10
18.22
44.24
23.43
2].05
5.48
44.96
9.33
7.08
6.14
21.93
11.89
40.]2
43.96
29.58
40.07
38.02
40.]2
38.61
38.25
33.]3
38.90
929
936
6.20
34.11
3].06
20,67
41.9]
33.89
9.97
35.]0
20.26
9.21
18.88
47.97
13.82
0
E
•
E
•
•
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assesws
Total Assessed
Enisting
ID No.
Parcel No
Value
Liens
045-071 -24
336
216,553.00
0.00
045-071 -25
337
65.482.00
0.00
045 -071 -26
338
210,438.00
0.00
045-071 -27
339
59 524.00
0.00
045-071 -28
340
289,597.00
0.00
045-071 -31
341
108,580.00
0.00
045 -071 -32
342
112.205.00
0.00
045-071 -35
343
427,934.00
0.00
045-071 -36
344
259.766.00
0.00
045-071 -37
345
346,39000
LIM
045-071 -38
346
423,300.00
0.00
045 -071 -39
347
488,988.00
0.00
045-071 ,10
348
54 904.00
0.00
045 -071 ,11
349
342.538.00
0.00
045-07142
350
434.520.00
000
045 -07143
351
435,095.00
0.00
045 -07144
352
374,844.00
0.00
045 -071 ,16
353
329.957.00
O.DO
045 -071 ,17
354
612,000.00
0.00
045-071 -50
355
65,932.00
0.00
045-071 -52
356
77,17600
0.00
045-071 -53
357
84,558.00
0.00
045-071 -54
358
445,175.00
O.DO
045-071 -55
359
459.502.00
000
045-071 -56
360
116.520.00
0.00
045 -071 -57
361
228,779.00
0.00
045-071 -5B
362
637,500.00
0.00
045 -072 -07
363
140,614.00
0.00
045-072 -09
364
331.688.00
0.00
045-072 -12
365
340.331.00
0.00
045-072 -15
366
270,149.00
0.00
045-072 -16
367
336,258.00
0.00
045-072 -17
368
258.079.00
0.00
045 -072 -18
369
214,289.00
0.00
045-072 -19
370
221,380.00
0.00
045-072.20
371
425,850.00
0.00
045-072 -21
372
254 403.00
0.00
045-072 -22
373
400,554.00
0.00
045 -072 -23
374
535.000.00
0.00
045 -072 -24
375
520.200.D0
0.00
045 -072 -25
376
442.170.00
000
045-072.26
377
86496.00
0.00
045-072.28
37B
606.900.00
0.00
045 -072 -29
379
328,591.00
0.00
D45 -072-30
380
380,045.00
0.00
045 -072 -31
381
659,500.00
0.00
045 -072 -32
362
295,487.00
0.00
045-072.33
383
567,282.00
000
D45 -072 -34
364
303.961.00
0.00
D46-072 -35
385
159.064.00
000
045 -072.36
386
311,445.00
000
045 -072 -37
3B7
601,800.00
0.00
D45 -072 -39
388
286.645.00
000
046-072 ,10
389
561.816.00
0.00
045 -072.41
390
471.179.00
000
045 -072,12
391
317.182.00
0.00
D46-07243
392
158,386.00
0.00
045 -07244
393
670,000.00
0.00
046-072.45
394
387,523.00
0.00
045 -07246
395
640,000.00
0.00
D45 -072 -47
396
425.878.00
000
D45 -072 -50
397
276.285.00
000
D45 -072 -51
398
314229.00
0.00
045 -072.52
399
335.55300
0.00
045 - 072 -53
400
104.444.00
0.00
045072 -54
401
303.95600
000
045. 072.55
402
107.64200
0.00
INITIAL BOND ISSUE
AS
As
Preliminarily
Confirmed
AAwrwed
and Rewrdetl
10,858.35
10,858.35
10,858.35
10,658.35
10.B58.35
9,317.50
9,317.50
10,858.35
10,858.35
10.858.35
10,858.35
10.858.35
10858.35
10.858.35
10,858.35
14858.35
20,175.85
20.175.85
20,175.85
20.175.85
20,175.85
20,175.B5
20,175.85
20.175.85
9.317.50
14658.35
10,858.35
10,858.35
10,858.35
10.858.35
10.858.35
10.858.35
10,858.35
10,858.35
10.858.35
10.B58.35
10.858.35
14B58.35
10,858.35
10,858.35
t0.85B.35
10.858.35
10,058.35
10,B58.35
10,858.35
10,858.35
10.858.35
10.858.35
10.858.35
10,958.35
10,858.35
10.858.35
10,858.35
10,858.35
1D.858.35
10,858 35
10.858 35
10.858.35
10 858.35
10 858.35
10.858.35
10,858.35
10,858 35
10,858.34
10,858 34
10.958 34
10.858.34
Page 8-6
TOTAL BOND ISSUE
(1sl and 2nd Bond Issues)
As As
Preliminarily Confirmed
A_p ov and Recorded
11,967.02
11.967.02
11,967.02
11.967.02
11,957.02
10,426.17
10.425.17
11.967.02
11.967.02
11.967.02
11,957.02
11.967.02
11967.02
11,957.02
11,967.02
11 967.02
22.393.18
22.393.18
22.393.18
22,393.18
22,393.18
22,393.18
22.393.18
22,39318
10.425.17
11,967.02
11.957.02
11,967.02
11,967.02
11,957.02
11.967.02
11 967.02
11.967.02
11 967.02
11,967.02
11.967.02
11.967.02
11,957.02
11.967.02
11,967.02
11,967.02
11,967.02
11.967.02
11.967.02
11 967.02
11,967.02
11,957.02
11.957.02
11 967.02
11.967.02
11,967.02
11,967 02
11 967.02
11.967.02
11 967.02
11 967.02
11.967.02
11.96702
11,967.02
11.967.02
11.967.02
11.967 02
11,96702
11,967.01
11.967.01
11,96701
11,967 01
Value -
I.-Lien
19.94
6.03
19.38
5.40
26.67
11.65
12.04
39.41
23.92
31.90
38.98
45.03
5.05
31.55
40.02
40.07
18.58
16.35
30.33
4.26
3.83
4,19
22.05
22.77
12.51
21.07
58.71
12.95
30.55
31.34
24.88
30.97
23.77
19.73
20.39
39.22
23.43
35.89
49.27
47.91
40.72
7.97
55.89
30.26
35.00
60.74
27.21
52.24
27.99
14.65
28.68
55.42
26.40
51.74
43.39
2921
14.59
61.70
35.69
58.94
39.22
25.44
2894
3090
962
27.99
9.91
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessofs
Total Assessed
Existing
I. D. No.
Parcel No.
Value
Lens
045-072 -56
403
378,320.00
0.00
045-072 -57
404
218,37500
0.00
045-072 -58
405
246,608.00
000
045-072 -59
406
242,573.00
0.00
045 -072-60
407
398.114.00
0.00
045 -072E1
408
431,460,00
0.00
045 -072-62
409
71,700.00
0.00
045-073 -07
410
59,468.00
0.00
045 -073-08
411
207,418.00
0.00
045 -073-09
412
101.257.00
0.00
045 -073-10
413
63,600.00
0.00
045-073 -11
414
498,000.00
0.00
045-073 -12
415
281,651.00
0.00
045-073 -13
416
480,420.00
000
045-073 -14
417
55,338.00
0.00
045-073 -15
418
217.380.00
0.00
045-073 -16
419
396,891.00
0.00
045-0]3 -1]
420
400.554,00
0.00
045-073 -18
421
114,025.00
0.00
045 -073 -19
422
601,800.00
0.00
045 -073-20
423
356,118.00
0.00
045-073 -21
424
351.789.00
0.00
045 -073-22
425
320.580.00
0.00
045-073 -23
426
106,274.00
0,00
045-073 -24
427
223,193.00
0.00
045-073 -25
428
555,000.00
0.00
045-07326
429
100,526.00
O.DO
045-073 -7/
430
126,550.00
0.00
045 -073-29
431
347,244.00
0.00
045-074-05
432
73.421.00
0.00
045-074 -06
433
78,806.00
0.00
045-074 -07
434
410,742.00
0.00
045-074 -08
435
451,013.00
0.00
045-074 -09
436
539,967.00
0.00
045-074 -10
437
337,406.00
0.00
045-074 -11
438
583,664.00
000
045 -074 -12
439
309.705.00
0.00
045-074 -13
440
453074.00
0.00
045-074 -14
441
445,052.00
0.00
045-074 -15
442
374,956.00
0.00
045-074 -16
443
91,871.00
0.00
045 -074 -17
444
322,997.00
0.00
045-074 -18
445
286,147.00
000
045 -074 -20
446
323,178.00
O00
045 -075-07
447
240,773.00
0.00
045 -075-08
448
439,879.00
0.00
045 -075 -09
449
10],]06.00
0.00
045 -075-10
450
535,806.00
0.00
045-075-11
451
178,267.00
0.00
045-075-12
452
279,336.00
0.00
045 -075-13
453
374,694.00
0.00
045 -075-14
454
218,374.00
0.00
045 -075-15
455
550,000.00
0,00
045-075-18
456
279,872.00
0.00
045 -07519
457
356,118.00
0.00
045-075 -20
458
59,83700
000
045 -075-21
459
258,739.00
0,00
045-075-22
460
302,698.00
000
045 -075-23
461
365,472.00
000
045 -075-24
462
479,400.00
0.00
045 -075 -25
463
3]7,]93.00
0.00
045 -075 -26
464
453,074.00
0.00
045 -0]5-2]
465
479,614.00
0.00
045 -075 -28
466
332,961.00
0.00
045 - 075 -29
467
121,216.00
000
045 - 075 -30
468
96,820.00
0.00
045 - 075 -31
469
616,29900
0.00
INITIAL BOND ISSUE
As
As
Preliminarily
confirmed
AAnprov
and Records
10,858.34
10,858.34
10,858.34
10,858.M
10,858,M
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.M
10,858.M
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858,34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10,858.34
10 858.34
10,858.34
10,858.34
9.317.50
9,31].50
9,317.50
9,31].50
9,31].50
9,31].50
9,31]49
9,31]49
9,31].49
9,317,49
9.317,49
9,31].49
9.317.49
9.31T49
9,31]49
10 858,33
10,858.33
10,858.33
10,858.33
10.858.33
10.858,33
10,858.33
10,858.33
10,856.33
10.858.33
10,858,33
10,856.33
10 856.33
10.858.33
10,858.33
10.858.33
10,858.33
10,858.33
9,31749
9,317.49
9.317.49
9,317.49
9,31749
Page 8 -7
TOTAL BOND ISSUE
(1st and 2nd Bond Issues)
As
As
Preliminarily
Confirmed
veil
and Recorded
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96],01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96],01
11,96].01
11,96].01
11,96].01
11 ,967.01
11.96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
11,96].01
10,426.1]
10,426.1]
10,426.1]
10,426.1]
10,426.17
10,426.1]
10,426.16
10,426.16
10,426.16
10,426.16
10,426.16
10,426.16
10.426.16
10,426.16
10 426.16
11,96].00
11,96].00
11,96].00
11.967.00
11,96].00
11,96].00
11,96].00
11,96].00
11,96].00
11,96].00
11,96].00
11,96].00
11,96] W
11.96],00
11,%7.00
11.967.00
11.967.00
11,96].00
10,426.16
10,426.16
10,425.16
10,426.16
10,426 16
Value
34.84
20.11
22.]1
22.34
36.66
39.]4
6.60
5.48
19.10
9.33
5.86
45.86
25.94
4424
5.10
20.02
36.55
36B9
10.50
55,42
32.80
32.40
29.52
9.79
20.55
51.11
9.26
11.65
31.98
7.88
8.46
44.08
48.40
5].95
3621
62.64
33.24
48.63
47.77
40,24
9.86
34.6]
30.]1
3469
22.1]
40.51
9.92
49.35
1642
25.]3
34.51
2011 .
5D.65
25.77
32.80
5.51
23.63
2].88
33.66
44.15
34.]9
41.]3
51 47
35.]4
13,01
10.39
66 14
CJ
•
•
•
•
•
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section 11 - Assessment Roll
Assessment
Assessots
Total Assessed
Existing
I.D. No.
Parcel No.
Value
Liens
045 -07532
470
815,500.00
0.00
045 -07535
471
666,458.00
0.00
045 -07536
472
484,450.00
0.00
045-07537
473
357,225.00
0.00
045 -07538
474
94.219.00
0.00
045-081 -07
475
337,552.00
0.00
045-081.08
476
116,902.00
0.00
045-081-09
477
495,583.00
0.00
045-081 -14
478
274,990.00
0.00
045 -081 -15
479
485,866.00
0.00
045 -081 -16
480
281,867.00
0.00
045-081 -17
481
318,47100
0.00
045 -081 -18
482
530,400.00
0.00
045-081 -19
483
357,196.00
0.00
045 -081 -20
484
283,294.00
0.00
045-082 -D4
485
102,198.00
0.00
045-082 -05
486
315,430.00
0.00
045 -082-06
487
97,572.00
0.00
045-082 -07
48B
97.386.00
0.00
045 -082-08
489
359,186.00
0.00
045-082 -10
490
422,913.00
0.00
045-082 -11
491
712.980.00
0.00
045 -082 -13
492
296,566.00
0.00
045 -082.16
493
359,420.00
0.00
045 -082 -17
494
432,420.00
0.00
045-083 -01
495
350484.00
0.00
045-083-09
496
434,057.00
0.00
045-08310
497
420.563.00
0.00
045-08311
498
322.586.00
0.00
045-08312
499
347,384.00
0.00
045-08313
500
432,972.00
Roo
939 - 720-01
501
278,866.00
0.00
939 -720-02
502
266,708.00
0.00
939 -720 -03
503
292,164.00
0.00
939 - 720-04
504
227,667 DO
0.00
939 - 720-05
505
268,609 00
0.00
939 - 720-06
506
279,266.00
0.00
045-08315
507
89,499.00
0.00
045 -084 -01
508
1,248,480.00
0.00
045 -084-03
509
225,476.00
0.00
045 -084 -04
510
189.331.00
0.00
045-084-06
511
979,20000
0.00
045-084.09
512
630,938.00
000
045-084 -10
513
74.521.00
0.00
045 - 11115
514
86,636.00
0.00
045 - 11117
515
181,356.00
0.00
04511118
516
226.644.00
0.00
04571149
517
223.027.00
0.00
045 - 111 -20
518
4,658,850.00
0.00
045-112 -01
519
124.16800
0.00
045 -112 -08
520
68,417.00
0.00
04511209
521
64,599.00
0.00
045-112 -10
522
317,650.00
0.00
045- 112 -11
$23
157.875.00
0.00
045 -113 -01
524
60,292.00
0.00
045 -113-02
525
57,161.00
0.00
045113 -03
526
61,29500
000
045 -114 -08
527
129.500.00
0.00
045- 114 -09
528
129,500.00
0.00
045 - 114.13
529
388.840.00
0.00
045114 -15
530
867,15200
000
045- 114 -16
531
316.584.00
0.00
045 -11501
532
153.000.00
0.00
045 -11508
533
426,800.00
0.00
045- 115.10
534
61.20000
0.00
114£61 -01
535
573.855.00
0.00
114 - 661 -02
536
590.565 00
000
INITIAL BOND ISSUE
As
As
Preliminarily
Confirmed
roved
and Recorded
9,317.49
18,635.00
9.317.49
9,317.49
9,317.49
10,858.34
10,858.34
10,858.34
1,540.84
1.540.84
1,540.84
1,540.84
1.540.84
1.540.84
1,540.84
10,858.33
10,858.33
10,858.33
10,858.33
10.858.33
1,540.84
1,540.84
1.540.84
1.540.84
1,540.84
1.540.84
6.199.58
6.199.58
1,540.84
1,540.84
1,540.84
5,429.15
5,429.15
5,429,15
5.429.15
5,429.15
5,429.15
9.299.37
130,300.06
9.317.49
10,858.34
3.081.69
39.850.11
9,317.49
9,317.49
9,317.49
9,317.49
32.331.70
38.853.95
32,575.02
0.00
3.852.12
59.720.87
23,293 .74
0.00
0.00
0.00
4.658.74
0.00
18.634.99
111.809.92
65,222 45
0.00
18.634.99
0.00
9,31748
9.117.48
Page 8 -8
TOTAL BOND ISSUE
(1st and 2nd Bond Issues]
As
As
Preliminarily
Confirmed
Appro
and Recorded
10,426.16
20,852.33
10,426.16
10,426.16
10,426.16
11 967.01
11,967.01
11,967.01
1.540.84
54084
1.540.84
1,540.84
540.84
540.84
1.540.84
11,967.00
11 967.00
11.967.00
11,967.00
11 967.00
540.84
1.540.84
1.540.84
540.84
54084
1,540.84
6,75191
6.753.91
1.540.84
1,54084
540.84
5.983.48
598348
5.983.48
5.983.48
598348
5,98348
10,130.87
143,604.05
10,426.16
11.967.01
3.081 69
43.918.91
10.426.16
10,42616
10,426.16
10,426.16
36,178.77
43.477.09
35,901.02
0.00
3.652.12
65.818 53
26,065.4'
000
000
0 00
5.213.07
0.00
20.852.32
125.113.91
72.983.11
0.00
20,852.32
coo
10.426.15
10,426 15
Valae-
to -Lien
87.52
35.76
51.99
38.34
1011
31.09
10.77
45.64
178.47
315.33
182.93
206.69
344.23
231.82
183.86
9.41
29.05
8.99
8.97
33.08
274.47
462.72
192.47
233.26
280.64
227.46
70.01
67.84
209.36
225.45
281.00
51.36
49.13
53.81
41.93
4948
51.44
962
9.58
24.20
17A4
317.75
15.83
8.00
9.30
19.46
24.32
6.90
119.91
3.81
,us
16.77
5.32
6.78
nla
n/a
nla
2780
Na
20.87
776
4 B5
Na
2290
61.59
63.36
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessofs
Total Assessed
Etlsting
LDNo.
Parcel No,
Value
Li ns
114661 -03
537
129.03100
0.00
114661 -04
538
673.200.00
0.00
114 -661 -05
539
714.000.00
0.00
114861 -06
540
495,632.00
0.00
114861 -07
541
140,575.00
0.00
114862 -01
542
12.246.00
0.00
424431 -03
543
28.938.00
0.00
424431-04
544
248.831.00
0.00
424432 -01
545
100,701.00
000
424432 -02
546
95,818.00
0.00
424432 -03
547
139,798.00
0.00
424432 -05
548
149386.00
0.00
424432 -06
549
137.072.00
0.00
424-432 -07
550
880.258.00
0.00
424432 -08
551
108.141.00
0.00
424432-09
552
92.459.00
0.00
424432 -10
553
144 742.00
0.00
424433-01
554
455.257.00
0.00
424433 -02
555
427,560.00
0.00
424433 -03
556
430.000.00
0.00
424433-04
557
144.487.00
0.00
424433-05
558
261.241.00
0.00
424433 -08
559
143.047.00
0.00
424433 -09
560
157,503.00
0.00
424433 -11
561
157.310.00
0.00
424433 -12
562
430.000.00
0.00
424433 -13
563
427,560.00
0.00
424434 -01
564
124,343.00
0.00
424434 -02
565
25.625.00
0.00
424434 -03
566
323.564.00
0.00
424434 -07
567
395,724.00
000
424034 -08
568
343,743.00
0.00
424434 -09
569
295.912.00
0.00
424434 -10
570
1.146.588.00
0.00
045-010 -19
571
0-09
000
571 PARCELS
$185,907.096.00
$0.00
INITIAL BOND ISSUE
As
As
Preliminanly
Confirmed
AMrwed
and Remrdetl
9,317A8
9,317.48
9,317.48
9.317.48
9,317.48
9,317A9
0.00
59,720.87
20,175.83
20,175.83
10,858.33
0.00
3.852.10
3,852.10
20.175.83
20,175.83
4.658.74
20,17583
20.175.83
20.175.83
20,175.83
20,175.83
540.84
540.84
1,540.84
9,299.37
540.84
540.84
1.540.84
1,540.84
540.84
540.84
1,540.84
46 587.47
0.00
$6,205.000.00
Pace 8 -9
TOTAL BOND ISSUE
(1st antl 2nd BaM issues)
As
As
Preliminarily
Confl..d
AoPm,ed
and Rarorded
10.426.15
10,426.15
10.426.15
10.426.15
10.426.15
10,426.16
0.00
65,818.53
22.393.16
22.393.16
11,967.00
0.00
3.852.10
3,852.10
22.393.16
22.393.16
5,21307
22,393.16
22,393.16
22393.16
22.393.16
22.393.16
1,540.84
1,540.84
1.540.84
10,130.87
1,540.84
1,540.84
1,540.84
1,540.84
1.540.84
1.540.84
1,540.84
52.130.80
0.00
$6.865.000.00
Value -
to-Lien
13.85
7225
76.63
53.19
15.09
1.31
Na
4.17
4.99
4.75
12.87
Na
35.58
228.51
5.36
4.58
31.0]
22.56
21.19
21.31
7.16
12.95
92.84
102.22
102.09
46.24
277.49
80.70
16.63
209.99
256.82
223.09
192.05
24.61
n0
29.96
•
•
•
•
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Table 2
Debt Limit Report
Under the Resolution of Intention, the following satisfies the requirements of Part 7.5 of Division 4
of the California Streets and Highways Code:
1. Estimated Balance to Assessment
$
6,865,000.00
2. Unpaid Special Assessments
$
Total A +B
$
6,865,000.00
3. True Value of Parcels
$
185 907,096.00
Average Value to Lien Ratio
29.96:1
* Unpaid Special Assessments shall consist of the total principal sum of all unpaid special
assessments previously levied or proposed to be levied other than in the instant proceedings.
** True Value of Parcels means the total value of the land and improvements as estimated and
shown on the last equalized roll of the County or as otherwise reasonably calculated.
Note: As it is not within the purview of this report, nor the responsibility of the Assessment Engineer,
this report makes no recommendations on parcel value, economic viability or financial feasibility.
CERTIFICATION
I, THE UNDERSIGNED Assessment Engineer, do hereby certify that
1. The total amount of the principal sum of the special assessments proposed to be levied, together
with the principal amount of previously levied special assessments, as set forth above, do not
exceed one -half (1/2) the total true value of the parcels proposed to be assessed; and
2. The proposed assessment amount upon any parcel does not exceed one -half ('12) of the true value
of the parcel.
EXECUTED on this day of
MuniFinancial
Page 9
2004.
MuniFinancial
David L. Hunt, P.E. (CE 30514;
Assessment Engineer
City of Newport Beach t .; y
1P
City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
State of California •
EXHIBIT 1
METHOD AND FORMULA OF ASSESSMENT
BACKGROUND
Statutes require that assessments levied pursuant to the AYlsnicipallmprovem entAct of 1913 be based
on the estimated special benefit that the properties receive from the Works of Improvement. However,
the law does not specify the method or formula that should be used to apportion the assessments in
Assessment District proceedings. Further, Articles XIIIC and XIIID of the California Constitution
require that only special benefits are assessable, that no assessment may exceed the proportional special
benefit conferred on the parcel assessed and that publicly owned parcels shall not be exempt from
assessment unless clear and convincing evidence demonstrates that such public owned parcels receive no
special benefits from the improvements or services for which the assessment is levied. Special benefit is a
particular and distinct benefit over and above general benefits conferred to the public at large on real
property located in the Assessment District. General enhancement of property value does not constitute
special benefit.
Therefore, it is necessary to identify the benefit that the Works of Improvement will render to the
properties within the Assessment District. It is also necessary that the properties receive a special and
direct benefit as distinguished from general benefit to the general public.
The responsibility rests with the Assessment Engineer, who is appointed for the purpose of analyzing the •
facts and determining the method or formula for apportionment and the assessment obligation to the
benefited properties. For these proceedings, the City has retained the firm of MuniFinancial /Willdan as
the Assessment Engineer.
The Assessment Engineer makes the recommendation for themethod and spread of the apportionment
at the public hearing. The final authority and action rest with the City Council after hearing all evidence
and testimony presented at the public hearing and the tabulation of assessment ballots. Upon conclusion
of the public hearing, the City Council must make the final determination as to whether or not the
assessment spread has been made in direct proportion to the special benefit received by each parcel
within the Assessment District. Ballot tabulation will then be completed, and if a majority of ballots,
weighted by assessment amount, are in support of the assessment, then the City Council may establish the
Assessment Distract.
SPECIAL BENEFIT
Recognizing the special benefit properties receive from the removal of overhead utility lines and poles,
the Certificate of Sufficiency verified that property owners submitted a petition, signed by sixty -two
(62 %) percent of the assessable area of property within the Assessment District boundaries Planned
improvements to the entire Assessment District Nvill provide a special benefit as the conversion to the
new distribution system will not only be safer, but will enhance service reliability and capacity while
improving property aesthetics.
•
MuniFinancial Page 10 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
• Further, the construction of these improvements will conform to existing City of Newport Beach,
Southern California Edison, SBC Communications and Adelphia Cable standards, applicable to the value
of Assessment District parcels, therefore providing a special and direct benefit to said properties.
Therefore, 100% of the improvements are considered direct and special benefits only to the specific
properties within the Assessment District and general benefit, if any, is de m inim us.
METHOD OF ASSESSMENT
All parcels are assessed based on the direct and special benefit that they receive. All of the improvements
have been shown to provide direct and special benefit to the properties and we have determined that
there is no general benefit portion of the assessment to be considered.
The properties within the Assessment District are a mixture of residential and commercially zoned
properties with the exception of the Newport Shores Park property. The vast majority of the parcels are
zoned single -family residential parcels (R -1). Since the single - family residential parcels receive the same
benefit from the undergrounding of the overhead utilities and they make up the majority of the property
types within the district, they will each be assigned one equivalent benefit unit or one EBU. Special
benefits ascribed to commercial and other land use types will be equated to the single -family unit or
EBU.
This same approach applies to the parcels located on alleyways that are being reconstructed as part of the
District improvements. Only the parcels that are located along the alleyways benefit from these
• improvements and receive a special benefit. Since the front footage of most of the single - family and
multi- residential parcels is approximately the same, all of the residential parcels located along the
alleyways will be assigned one EBU. Benefit to commercial and other land use types will be equated to
the residential units or EBU.
•
R -2 Zoned Properties
R -2 Zoned properties have the potential to have two dwelling units located on the parcel. Since each
dwelling unit is likely to use a similar amount of electrical and other utility services as a typical single -
family residential parcel, R -2 zoned lots Nvill be assigned 2 EBUs per parcel.
Apartment Properties
Apartment site properties are assessed 1 EBU for each apartment located in the building. This is the
case since each apartment unit is likely to use a similar amount of electrical and other utility services
as a typical single - family residential parcel. Below is a listing of the apartment parcels and their
preliminary assessment amount.
APN
Assessment
ID No.
No. of Apartment
Units
EBUs
Preliminary
Assessment
045- 084 -01
508
12
12
$143,604.05
045 - 114 -15
530
12
12
$125,113.91
MuniFinancial Page 11 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Commercial Property •
The commercial property was assigned EBUs based on the parcel's average width along the streets being
undergrounded as compared to the average front footage for a single -family residential parcel. The
average front footage for a single -family residential parcel has been calculated at 30feet.
Park
The City owed park does not have connections to electricity, telephone or cable and therefore does not
receive a special benefit. Consequently, these parcels will have a $0 assessment.
Non Assessed and Partially Assessed Parcels
Parcels that are already served by existing underground utilities (electricity and telephone) located on
West Pacific Highway will not benefit from the utility improvements for this District. Therefore, they
are not assessed for the utility construction costs. Parcels served with existing underground utilities but
not underground telephone service are assessed at one -half the rate of other parcels with the same land
use.
Detail of EBUs and Assessments
After determining the number of EBUs per parcel based on the above for both utility undergrounding
and for alleyway improvements, each parcels total number of EBUs were added together and divided by
the total dollar amount of the specific improvements (utility undergrounding or alleyway improvements) •
This resulted in a dollar amount per EBU that is then multiplied by each parcel's number of EBUs to
determine the assessment amount.
The incidental and financing costs are allocated to each parcel in the District on a prorated basis based
on each parcel's share of the total construction costs. This percentage is then multiplied by the total cost
of incidental and financing cost's to determine the individual parcel's share.
The table located at the end of this section displays individually by assessor parcel number, the number of
EBUs assigned for each improvement and the corresponding assessment amount.
Conclusion
It is my opinion that the assessments for Assessment District No. 68 (Newport Shores) are allocated in
accordance with the direct and special benefit that the land receives from the Works of Improvement.
MuniFinancial /W illdan
David L. Hunt, P.E. (CE 30514)
Assessment Engineer
City of Newport Beach _
Y
State of California
MuniFinancial page 12 City of Newport Beach
11
E
•
Assessor's
Parcel No.
045 -010 -15
045 -010 -16
045 -010 -17
045 -010 -18
045- 010 -20
045 -010 -21
045 -010 -22
045 -010 -23
045 -010 -26
045 -051 -09
045- 051 -10
045 - 051 -11
045 -051 -12
045- 051 -13
045 -052 -03
045 -052 -04
045 -052 -05
045 -052 -06
045- 052 -08
045 -052 -09
045- 052 -10
D45 -052 -11
045 -052 -12
045 -052 -13
045 -052 -14
045 -053 -02
045 -053 -03
045 -053 -05
045 - 053 -06
D45 -053 -10
045 -053 -12
045 -053 -13
045 -053 -17
045 -053 -18
045 -053 -19
045 -053 -20
045- 053 -21
045 -053 -23
045 -053 -24
045 - 053 -25
045- 053 -26
045 -053 -27
045- 053 -28
045 -053 -29
045- 053 -30
045 -053 -31
045- 053 -32
045- 053 -33
045 -053 -34
D45- 053 -35
045- 053 -36
045 -053 -37
045- 053 -38
045 - 053 -39
045- 053-40
045 -053 -41
045 - 053 -42
045 -053-05
045- 054 -26
045- 054 -27
045 -054 -28
045 - 054 -29
045- 054 -30
045- 054 -31
045- 054 -32
045- 054 -33
045- 054 -34
Assessment
I.D_No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Utility Costs Total Utility
EBUs Costs
0.0 $0,00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
2.0 16,262.65
2.0 16,262.65
2.0 16.262.65
2.0 16,262,65
2.0 16,262.65
1.0 8,13132
1.0 8,131,32
1.0 8.131,32
1.0 8,131,32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131,32
1.0 8,13132
1.0 8,131,32
1.0 8,131,32
1.0 8,131.32
1.0 8,131.32
1.0 8,131,32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131,32
1.0 8.131,32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8.131,32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
10 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131,32
1.0 8,131.32
1.0 8,131.32
1.0 8131.32
Alley Costs Total Alley
Incidental
Total lst
ITCC
Preliminary
EBUs
Costs
Costs
Bond Issue
Costs
Total Assessment
0.0
$0.00
$0.00
$0.00
$0.00
$0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0,00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0,00
0.00
0.00
0.0
0.00
2,372.33
18,634.98
2,217.32
20,852.30
0.0
0.00
2,372.33
18,634.98
2,217.32
20,852.30
0.0
0.00
2,372.33
18,634.98
2,217.32
20,852.30
0.0
0.00
2,372.33
18,634.98
2,217.32
20,852.30
0.0
0.00
2,372.34
18.634.99
2,217.32
20,852.31
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10426.15
0.0
0.00
1,186.17
9,317.49
1,108.56
10426.15
0.0
0,00
1,186.17
9,317.49
1.108.66
10,426.15
0,0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1.108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1.382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,106.66
11,967.00
1.0
1,344.69
1,382.33
10 858.34
1,108.66
11,967.00
1,0
1.344.69
1.382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1, 382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,85834
1,108.66
11,967.00
1.0
1,344.69
1,362.33
10.858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,96T00
1.0
1,344.69
1.382.33
10,85834
1,108.66
11,967.00
1.0
1,344.69
1.382.33
10,858.34
1,108.66
11,967.00
1.0
1,344,69
1.382.33
10, 858.34
1,108.66
11, 967.00
1,0
1,344.69
1,382.33
10,858.34
1, 108.66
11,967.00
1,0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1.344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1.344.6 9
1.382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1,0
1,344.69
1.382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10, 858,34
1,108, 66
11, 967.00
O.D
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0,0
0.00
1,186.17
9,317.49
1,108.66
10426.15
0.0
aw
1.186.17
9,317.49
1,108.66
10.426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317,49
1.108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
1.0
1,344.69
1.362.33
10,85834
1,108.66
11,967.00
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10426.15
0.0
0.00
1.186.17
9,317.49
1,108.66
10426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10426.15
0.0
0.00
1.186.17
9317.49
1,108.66
10,426.15
O.D
0.00
1,186.17
9,317.49
1,10866
10,426.15
0.0
0.00
1,186.17
9,31749
1,108.66
10426.15
0.0
0.00
1.186.17
9.31749
1.108.66
10,426.15
Page 12 -1
Assessor's
Parcel No.
045 -054 -35
045 -054 -36
045 -055-01
045 -055 -02
045 -055 -03
045 -055 -05
045 -055-06
045 -055 -08
045 - 055 -25
045 -055 -26
114-061 -11
045 -055 -28
045 -055 -29
045 -055 -30
045 -055-31
045 -055 -32
D45-055 -33
045 -055 -34
045 -055 -35
045 -055 -36
045 -055 -37
045 -055 -38
045- 055 -39
045 -055.40
045 -055-41
045 -055A2
045-055 -13
045 -055-44
045 -055A5
045 -055 -06
045 -055A7
045 -055 -08
045-055A9
045 -055-51
045- 055 -52
045 -055 -53
045-055 -54
045-055 -55
045 -055 -56
045 -055 -57
045 -055 -58
045- 055 -59
045- 055-60
045-055 -61
045 -055 -62
045- 056 -32
045 -056 -33
045 -056 -34
045 -061 -06
045- 061 -10
D45- 061 -11
045 -061 -12
045- 061 -13
045 -061 -14
045 -061 -15
045- 061 -16
045 -061 -17
045 -061 -18
045- 061 -19
045- 061 -20
045- 061 -22
045- 061 -24
045- 061 -25
045- 061 -26
045- 061 -27
045 - 061 -28
045 -061 -29
Assessment
I.D_No.
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Utility Costs Total Utility
EBUs Costs
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
0.0 0.00
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131,32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.13132
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
Alley Costs Total May
Incidental
Total 1 at
ITCC
Prellminary
EBUs
Costs
Costs
Bond Issue
Costs
Total Assessment
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
1,186.17
9,317.49
1,108.66
10A26.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426,15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426,15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
11108.66
10.426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317,49
1.108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426,15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426,15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1A86.17
9.317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1.186.17
9,317.49
1,108.66
10.426.15
0.0
0.00
1.186.17
9.317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9.317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9.317.49
1,108.66
10,426.15
0.0
0.00
1.186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1.108.66
10,426.15
0.0
0.00
1,186.17
9.317.49
1,108.66
10.426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9.317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1.186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9.317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
0.0
0.00
1,186.17
9,317.49
1,108.66
10,426.15
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1.108.66
11,967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11.967.00
1.0
1.344.69
1.382.33
10, 858.34
1,108.66
11, 967.00
1.0
1, 344.69
1,382.33
10.858.34
1,108.66
11.967.00
1.0
1,344.69
1,382.33
10.858.34
1.108.66
11,967.00
1.0
1,344.69
1,382.33
10.858.34
1,108.66
11,967.00
1.0
1,344M
1.382.33
10, 858.34
1,108.66
11.967.00
1.0
1,344.69
1,382.33
10.858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1.108.66
11,967.00
1.0
1,344.69
1,382.33
10 ,858.34
1,108.66
11,967.00
1.0
1,344.69
1.382.33
10.858.34
1,108.66
11.967.00
1.0
1.344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1.108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1.344.69
1,382.33
10.858.34
1,108.66
11.967.00
1.0
1,344.69
1,3B2.33
10, 858.34
1.108.66
11.967.00
Page 12 -2
0
CJ
•
0
•
•
Assessor's
Parcel No.
045 -061 -30
045-061 -31
045-061 -32
045-061 -33
045-061 -36
045-061 -37
045- 061 -38
045- 062.07
045 -062 -08
045 -062 -09
045-062 -10
045- 062 -11
045 -062 -12
045- 062 -13
045 -062 -15
045- 062 -16
045-062 -17
045 -062 -18
045- 062 -19
045 -062 -20
045 -062 -21
045-062 -22
045-062 -23
045-062 -25
045-062 -26
045- 062 -27
045-063 -04
045 -063-05
045- 063-06
045-063 -07
045- 063 -08
045-063 -09
045 -063 -10
045 -063-11
045 -063 -12
045 -063 -13
045- 063 -15
045- 063 -16
045- 063 -18
045- 063 -19
045 -063 -20
045 -063 -21
045 -063 -22
045 -063 -23
045- 063 -24
045- 064 -05
045- 064 -10
045064 -11
045 -064 -12
045 -064-13
045 -064 -14
045 -064 -16
045 - 064 -18
045 -064 -19
045 -064 -20
045- 064 -21
045- 064 -22
045- 064 -23
045- 064 -24
045 -064 -25
045- 064 -26
045 -064 -27
045 -064 -28
045- 064 -29
045- 064 -30
045 -064 -31
045 - 064 -32
Assessment
I.D_No.
35
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Utility Costs Total Utility
EBUS Costs
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,13132
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,13132
1.0 8,13132
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
10 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
Alley Costs
Total Alley
Incidental
Total 1st
ITCC
Preliminary
EBUS
Costs
Costs
Bond Issue
Costs
Total Assessment
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11.967.00
1.0
1,344.69
1,382.33
10.858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11.967.00
1.0
1,344.69
1,382.33
10,858.34
1.108.66
11,967.00
1.0
1,344.69
1.382.33
10,858.34
1,108.66
11.967.00
1.0
1.344.69
1.382.33
10,858.34
1.108.66
11,967.00
1.0
1,344.69
1.382.33
10, 858.34
1.108.66
11,967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10.858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10,85834
1,108.66
11,967.00
1.0
1.344.69
1,382.33
10.858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11.967.00
1.0
1.344.69
1,382.33
10,858.34
1,108.66
11,967,00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967,00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1.382.33
10, 858.34
1.108.66
11, 967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1,362.33
10, 658.34
1.108.66
11.967.00
1.0
1,344.69
1,382.33
10.858.34
1,108.66
11, 967.00
1.0
1.344.69
1,382.33
10, 858.34
1,108.66
11,967.00
1.0
1.344.69
1,382.33
10, 858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1.382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1.382.33
10, 858.34
1.108.66
11, 967.00
1.0
1,344.69
1,382.33
10,858.34
1.108.66
11, 967.00
1.0
1,344.69
1,382.33
10.858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1.382.33
10 858.34
1.108.66
11.967.00
1.0
1,344.69
1.382.33
10,858.34
1.108.66
11.967.00
1.0
1,344.69
1.382.33
10, 858.34
1,108.66
11.96T00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
0.0
0.00
1,186.17
9,317.49
1.108.66
10,426.15
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10,85834
1,108.66
11,967.00
1.0
1.344.69
1,382.33
10,85834
1,1 D8.66
11,967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382,33
10.858.34
1,108.66
11, 967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,10866
11.967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11,967.00
1.0
1,344.69
1,382.33
10,858.34
1,108.66
11,967.00
1.0
1.344.69
1,38233
10,858.34
1.108.66
11.967.00
1.0
1,344.69
1,38233
10,858.34
1,108.66
11,967.00
1.0
1,344,69
1,382M
10, 858.34
1.108.66
11, 967.00
1.0
1,344.69
1,382.33
10, 858.34
1,108.66
11,967.00
1.0
1.344.69
1,382.33
10,858.34
1.108.67
11,967.01
1.0
1,344.69
1,382.33
10, 858.34
1,108.67
11.967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11.967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1,382,33
10, 858.34
1,108.67
11 967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1,34C69
1.382.33
10.858.34
1,108.67
11, 967.01
1.0
1,34C69
1.382.33
10.858.34
1,108.67
11, 967.01
1.0
1,344.69
1,38233
10, 858.34
1,108.67
11, 967.01
1.0
1,344.69
1,38233
10.858.34
1,108.67
11,967.01
1.0
1.344.69
1.38233
10, 858.34
1.108.67
11.967.01
1.0
1.344.69
1.382.33
10 858.34
1,108.67
11.967.01
1.0
1,344.69
1,382.33
10.858.34
1,108.67
11.967.01
1.0
1,344.69
1.382.33
10, 858.34
1,108.67
11,967.01
1.0
1.344.69
1,382.33
10.858.34
1,108.67
11.967.01
1.0
1,344.69
1,38233
10.858.34
1.108.67
11,967.01
Page 12 -3
CITY OF NEWPORT BEACH •
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Assessor's
Assessment
Utility Costs Total Utility
Alley Costs Total Alley
Incidental
Total 1st
ITCC
Preliminary
Parcel No.
1.01.0 No.
EBUS
Costs
EBUS
Costs
Costs
Bond Issue
Costs
Total Assessment
045 -064 -33
202
1.0
8.131.32
1.0
1.344.69
1,3B2.33
10,858.34
1,108.67
11,967.01
045 -064 -34
203
1.0
8.131.32
1.0
1,344.69
1,382.33
10.858.34
1,108.67
11967.01
045- 064 -35
204
1.0
8,131.32
1.0
1,344.69
1.382.33
10,858.34
1,108.67
11,967.01
045 -064 -36
205
1.0
8131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
045- 065 -06
206
1.0
8,131.32
1.0
1.344.69
1,382.33
10,858.34
1,108.67
11,967.01
045- 065-07
207
1.0
8,131.32
1.0
1,344.69
1.382.33
10.858.34
1,108.67
11,967.01
045 -065 -08
208
1.0
8,131.32
1.0
1.344.69
1,382.33
10,858.34
1,108.67
11967.01
045 -065 -09
209
1.0
8.131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
045-065 -10
210
1.0
8.131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
045 - 065 -11
211
1.0
8.131.32
1.0
1,344.69
1382.33
10,858.34
1,108.67
11,967.01
045 -065 -12
212
1.0
8.13132
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
045 -065 -13
213
1.0
8.131.32
1.0
1,344.69
1.382.33
10,B58.34
1.108.67
11,967.01
045- 065 -14
214
1.0
8,131.32
1.0
1,344.69
1,382.33
10,B58.34
1.108.67
11,967.01
045-065 -15
215
1.0
8.131.32
1.0
1,344.69
1.382.33
10,85B.34
1.108.67
11.967.01
045 -065 -16
216
1.0
8.131.32
1.0
1,344.69
1.382.33
10,858.34
1.108.67
11,967.01
045- D65 -17
217
1.0
B.131.32
1.0
1.344.69
1,382.33
10,858.34
1.108.67
11967.01
045 - 065 -18
218
1.0
8,131.32
0.0
0.00
1,186.17
9,317.49
1.108.67
10,426.16
045 - 065 -20
219
1.0
8,131.32
1.0
1.344.69
1,382.33
10,858.34
1,108.67
11967.01
045 -065 -21
220
1.0
8.131.32
1.0
1,344.69
1.382.33
10,858.34
1,108.67
11967.01
045 -065-23
221
1.0
8.131.32
1.0
1,344.69
1,382.33
10,858.34
1.108.67
11,967.01
045 -065-24
222
1.0
8,131.32
1.0
1,344.69
1382.33
10.858.34
1,108.67
11.967.01
045 -065 -25
223
1.0
8.131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
045- 065 -26
224
1.0
8.131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
045 - 065 -27
225
1.0
8.131.32
1.0
1.344.69
1,382.33
10.858.34
1.108.67
11967.01
045- 065 -29
226
1.0
8.131.32
1.0
1,344.69
1,382.33
10,858.34
7.108.67
11.967.01
045 -065 -30
227
1.0
8,131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
045-065 -31
228
1.0
8,131.32
1.0
1,344.69
1382.33
10858.34
1,108.67
11,967.01
045 -065 -32
229
1.0
8.131.32
1.0
1,344.69
1.382.33
10.858.34
1.108.67
11,967.01
045 -065 -33
230
1.0
8.131.32
1.0
1,344.69
1382.33
10.858.34
1.108.67
11.967.01
045 -065 -34
231
1.0
8.131.32
1.0
1,344.69
1,382.33
10.858.34
1.108.67
11967.01
•
045-065 -35
232
1.0
8.131.32
1.0
1,344.69
1382.33
10,858.34
1.108.67
11,967.01
045 -065 -36
233
1.0
8.131.32
1.0
1.344.69
1,382.33
10,858.34
1,108.67
11,967.01
045 -065-37
234
1.0
6,131.32
1.0
1,344.69
1382.33
10.858.34
1,108.67
11,967.01
045 -065 -38
235
1.0
8,131.32
1.0
1,344.69
1.382.33
10,858.34
1.108.67
11,967.01
045 -065 -39
236
1.0
8,131.32
1.0
1,344.69
1.382.33
10,B58.34
1.108.67
11,967.01
045 -065 <0
237
1.0
8,131.32
1.0
1,344.69
1,382.33
10.858.34
1,108.67
17967.01
045 -065 -41
238
1.0
8,131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11967.01
045 -066 -07
239
1.0
8,131.32
1.0
1.344.69
1,382.33
10.858.34
1.108.67
11967.01
045- 066 -08
240
1.0
8,131.32
1.0
1,344.69
1.382.33
10.858.34
1.108.67
11,967.01
D45 -066 -09
241
1.D
8,131.32
1.0
1,344.69
1.382.33
10.858.34
1.108.67
11967.01
045 -066 -10
242
1.0
8,131.32
1.0
1.344.69
1,382.33
10,85834
1.108.67
11,967.01
045 -066 -11
243
1.0
8,131.32
1.0
1344.69
1.382.33
10,858.34
1,108.67
11,967.01
045-066 -12
244
1.0
8,131.32
1.0
1,344.69
1.382.33
10,858.34
1,108.67
11,967.01
045 -066 -13
245
10
8,131.32
1.0
1,344.69
1.382.33
10.858.34
1,108.67
11,967.01
D45 -066-14
246
10-
8,131.32
1.0
1,344.69
1.382.33
10.858.34
1.108.67
11967.01
045 - 066 -15
247
1.0
8,131.32
1.0
1,344.69
1.382.33
10.858.34
1.108.67
11,967.01
045 - 066 -16
248
1.0
8.131.32
1.0
1344.69
1,382.33
10,856.34
1.108.67
11,967.01
045 -066 -17
249
1.0
8,131.32
1.0
1.344.69
1,382.33
10.858.34
1,108.67
11967.01
045 -066 -18
250
1.0
8,131.32
1.0
1,344.69
1,382.33
10.858.34
1.108.67
11.967.01
045 -066 -19
251
1.0
8,131.32
1.0
1,344.69
1,382.33
10.858.34
1.108.67
11,967.01
045- 066 -20
252
1.0
8,131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.61
11,967.01
045- 066 -22
253
1.0
8,131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
045 -066 -23
254
1.0
8,131.32
1.0
1,344.69
1,382.33
10.858.34
1.108.67
11967.01
045 -066-24
255
1.0
8,131.32
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
045 -066 -25
256
1.0
8,131.32
1.0
1,344.69
1.382.33
10,858.34
1,108.67
11967.01
045- 066 -26
257
1.0
8,131.32
1.0
1.344 -69
1,382.33
10,85834
1,108.67
11,967.01
045 -066 -27
258
1.0
8,131.32
1.0
1,344.69
1,382.33
10,858.34
1.108.67
11967.01
045 -066 -28
259
1.0
8,131.32
1.0
1.344.69
1,382.33
10,858.34
1,108.67
11.967.01
045- 066 -29
260
1.0
8,131.32
1.0
1.344.69
1.382.33
10,858.34
1.108.67
11967.01
045- 066 -30
261
1.0
8,131.32
1.0
1,344.69
1,382.33
10,858.34
1.108.67
11,967.01
045- 066 -31
262
1.0
8,131.32
1.0
1,344.69
1,382.33
10,858.34
1.108.67
11967.01
045 -066 -32
263
1,0
8,131.32
1.0
1.344.69
1,382.33
10,858.34
1,108.67
11967.01
045- 066 -33
264
1.0
8,131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
045 -066 -34
265
1.0
8.131.32
1.0
1,344.69
1.382.33
10.858.34
1,108.67
11967.01
045 -066 -35
266
1.0
8,131.32
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11967.01
D45- 066 -36
267
1.0
8,131.32
1.0
1.344.69
1,382.33
70.858.34
1,108.67
11,967.01
045- 066 -37
268
1.0
8,131.32
1.0
1.344.69
1,382.33
10.858.34
1.108.67
11967.01
•
Page 12-4
0
•
•
Assessor's
Parcel No
045- 066 -38
045 -066 -39
045 -066 -40
045- 066-41
045 -066-42
045 -066-43
045 -066-04
045- 066-45
045 -066 -46
045 -066.47
045- 066-48
045 -066-49
045- 066 -50
045 -066 -51
045- 066 -52
045- 066 -53
045- 067 -02
045 -067 -06
045- 067 -10
045 -067 -12
045 -067 -13
045- 067 -14
045- 067 -15
045 -067 -16
045 -067 -17
045 -067 -18
045 -067 -19
045 -067 -20
045-067 -21
045- 067 -22
045- 067 -23
045 -067 -24
045 -067 -25
045 -067 -26
045 -067 -27
045- 067 -28
045- 067 -29
045 -067 -30
045 -067 -31
045- 067 -32
045 -067 -34
045- 067 -35
045- 067 -37
045- 067 -38
045 - 067 -39
045-067 -40
045 -067 -41
045- 067-42
045 -067 -43
045 -06744
045 -067 -45
045 -06746
045 -067-47
045 -067 -48
045 -067 -49
045 -067 -50
045- 067 -51
045 -067 -52
045- 067 -53
045- 067 -54
045- 067 -55
045- 067 -56
045- 067 -57
045- 071 -18
045- 071 -20
045- 071 -22
045 - 071 -23
Assessment
l.n. No
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Utility Costs Total Utility
EBUS Costs
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,13132
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8,13132
1.0 8,131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 6,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131,32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8.131.32
1.0 8131.32
1.0 8.131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
1.0 8,131.32
2.0 16,262.65
2.0 16,262.66
1.0 8.131.33
1.0 8.131.33
Alley Costs Total Alley
Incidental
Total Iat
rTCC
Preliminary
EBUS
Costs
Costs
Bond Issue
Costs
Total Assessment
1.0
1.344.69
1,382.33
10.858.34
1,108.67
11, 967.01
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10.426.16
0.0
0.00
1,186,17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,31249
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
1.0
1,344.69
1, 382.33
10, 858.34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1,382.33
10, 858.34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10, 858.34
1,108, 67
11, 967.01
1.0
1,344.69
1.382.33
10, 858.34
1,108.67
11, 967.01
U
1,344.69
1,382.33
10,858.34
1,10867
11,967.01
1.0
1,344.69
1.362.33
10,858,34
1,108,67
11,96201
1.0
1,344.69
1,38233
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1.344.69
1,382.33
10, 858.34
1,108.67
11, 967.01
1.0
1.344.69
1,382.33
10, 858.34
1108.67
11,967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1,362.33
10,858.34
1,108.67
11 967.01
1.0
1,344.69
1,382.33
10,85&34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1,38233
10, 858.34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10, 858.34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10, 858.34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1,34C69
1,382.33
10, 858.34
1,108.67
11, 967.01
1.0
1,344,69
1,382.33
10, 858.34
1,108.67
11, 967.01
1.0
1,344.69
1,38233
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1,382.33
10, 858.34
1,108.67
11 967.01
1.0
1,344.69
1,382.33
10 858.34
1,108.67
11,967.01
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1.382.33
10,858.34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10,85834
1,108.67
11 967.01
1.0
1,344.69
1,382.33
10, 858.34
1,108.67
11 967.01
1.0
1,344.69
1,382.33
10,85834
1108.67
11,967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,96201
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10,858.34
1,108.67
11,967.01
1.0
1.344.69
1.382.33
10, 858.34
1,108.67
11, 967.01
1.0
1.344.69
1,382.33
10, 858.34
1,108.67
11, 967.01
1.0
1,344.69
1.382.33
10,858.34
1,108.67
11,967.01
1.0
1,344.69
1,382.33
10, 858.34
1,108.67
11 967, 01
10
1,344.69
1,382.33
10,858.34
1.10867
11,967.01
1.0
1,344.69
1,382.33
10,858.34
1.10867
11,967.01
1.0
1,344,69
1,382,33
10, 858.34
1,108.67
11.967.01
1.0
1,344.69
1,382.33
10, 858.34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10,858.34
1,10867
11,967.01
1 0
1,344.69
1,382.33
10,858,34
1,108.67
11, 967.01
1.0
1,344.69
1,382.33
10,858.34
1.10867
11,967.01
1.0
1,344,69
1,382.33
10,858.34
1,10867
11,967.01
1.0
1344.69
2,568.50
20,175.84
2,217.33
22,393.17
1.0
1,344.69
2,56850
20.175.85
2,217.33
22,393.18
1.0
1,344.69
1,382.33
10,858 35
1.108.67
11,967.02
1.0
1.344.69
1,382.33
10.858 35
1,108.67
11,967 02
Page 12 -5
CITY OF NEWPORT BEACH •
Underground Assessment District No, 68 (Newport Shores)
EBUs and Assessment Calculation
Assessor's
Assessment
Utility Costs Total Utility
Alley Costs Total Alley
Incidental
Total 1st
ITCC
Preliminary
Parcel No.
I.D_No.
EBUS
Costs
EBUS
Costs
Costs
Bond Issue
Costs
Total Assessment
045 -071 -24
336
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045-071 -25
337
1.0
8.131.33
1.0
1.344.69
1,382.33
10.858.35
1,108.67
11,967.02
045 -071 -26
338
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -071 -27
339
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045-071 -28
340
1.0
8,131.33
1.0
1,344.69
1.382.33
10,858.35
1,108.67
11,967.02
045 -071 -31
341
1.0
8,131.33
0.0
0.00
1,186.17
9,317.50
1,108.67
10,426.17
045 -07132
342
1.0
8.131.33
0.0
0.00
1,186.17
9,317.50
1,108.67
10,426.17
045 -071 -35
343
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11967.02
045-071 -36
344
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -071 -37
345
1.0
8,131.33
1.0
1.344.69
1,382.33
10,858.35
1,108.67
11.967.02
045 -071 -38
346
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1.108.67
11,967.02
045 -071 -39
347
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -071 -00
348
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -071 -41
349
1.0
8.131.33
1.0
1,344.69
1.382.33
10,858.35
1,108.67
11,967.02
045 -071 -42
350
1.0
8,131.33
1.0
1,344.69
1,382.33
10,85835
1.108.67
11,967.02
045 -071 -43
351
1.0
8,131.33
1.0
1,344.69
1,382.33
10.858.35
1.108.67
11,967.02
045 -071-04
352
2.0
16,262.66
1.0
1,344.69
2.568.50
20,175.85
2,217.33
22 393.18
045 -071 -06
353
2.0
16,262.66
1.0
1,344.69
2.568.50
20,175.85
2,21733
22,393.18
045 -071-47
354
2.0
16,262.66
1.0
1,344.69
2,568.50
20,175.85
2,217 33
22,393.18
045 -071 -50
355
2.0
16.262.66
1.0
1,344.69
2,568.50
20,175.85
2,217.33
22,393.18
045 -071 -52
356
2.0
16,262.66
1.0
1,344.69
2,568.50
20,175.85
2,217.33
22,393.18
045 -071 -53
357
2.0
16,262.66
1.0
1,344.69
2,568.50
20,175.85
2,217.33
22,393.18
045 -071 -54
358
2.0
16,262.66
1.0
1,344.69
2,568.50
20,175.85
2,217.33
22,393.18
045 -071 -55
359
2.0
16,262.66
1.0
1.344.69
2,568.50
20,175.85
2,217.33
22,393.18
045 -071 -56
360
1.0
8,131.33
0.0
0.00
1,186.17
9,317.50
1,108.67
10,426.17.
045 -071 -57
361
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045. 071 -58
362
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -07
363
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045-072 -09
364
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -12
365
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
•
045 -072 -15
366
1.0
8.131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 - 072 -16
367
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -17
368
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11.967.02
045 -072 -18
369
1.0
8,131.33
1.0
1,344.69
1.382.33
10,858.35
1,108.67
11,967.02
045,072 -19
370
1.0
8,131.33
1.0
1,344.69
1.382.33
10,858.35
1,108.67
11,967.02
045-072 -20
371
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -21
372
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -22
373
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -23
374
1.0
8,13133
1.0
1,344.69
1.382.33
10,858.35
1,108.67
11,967.02
045 -072 -24
375
1.0
8,131.33
1.0
1344.69
1,382.33
10,858,35
1,108.67
11,967.02
D45- 072 -25
376
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -26
377
1.0
8,131.33
1.0
1,344.69,
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -28
378
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
D45 -072 -29
379
1.0
8.131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
D45 -072 -30
380
1.0
8,131.33
1.0
1,344.69
1.382.33
10,858.35
1,108.67
11,967.02
D45 -072 -31
381
1.0
8,131.33
t0
1,344.69
1,382.33
10.858.35
1,108.67
11,967.02
045 -072 -32
382
1.0
8,131.33
1.0
1,344.69
1,382,33
10,858.35
1,108.67
11,967.02
045 -072 -33
383
1.0
8,131.33
1.0
1,344.69
1,382.33
10.858.35
1,108.67
11,967.02
D45 -072 -34
384
1.0
8,13133
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
D45 -072 -35
385
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -36
386
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11.967.02
045 -072 -37
387
1.0
8,131.33
1.0
1,344.69
1,382,33
10,858.35
1,108.67
11,967.02
045 -072 -39
388
1.0
8,131.33
10
1,344.69
1.382,33
10,858.35
1,108.67
11,967.02
045 -072 -00
389
1.0
8,131.33
1.0
1.344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -41
390
1.0
8.131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045 -072 -42
391
1,0
8,131.33
1.0
1,344.69
1.382.33
10.858.35
1,108.67
11,967.02
045- 072-43
392
1.0
8,131.33
1.0
1,344.69
1,382,33
10,858.35
1.108.67
11,967.02
045 -072 -44
393
1.0
8,131.33
1.0
1,344.69
1.382.33
10,858.35
1,108.67
11.967.02
D45 -07245
394
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
D45 -072 -06
395
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858,35
1,108.67
11,967.02
D45 -072 -07
396
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
045- 072 -50
397
1,0
8,131,33
1.0
1.344.69
1,382.33
10.858.35
1,108.67
11.967.02
045 -072 -51
398
1.0
8,131.33
1.0
1,344.69
1,382.33
10,858.35
1,108.67
11,967.02
D45- 072 -52
399
1.0
8,131.33
1,0
1,344.68
1,382.33
10,858.34
1,108.67
11,967.01
045 - 072 -53
400
1,0
8,131.33
1,0
1,344.68
1.382.33
10,858,34
1.108.67
11,967.01
045- 072 -54
401
1.0
8,131.33
1.0
1.344.68
1,382.33
10.858.34
1,108.67
11,96201
045 -072 -55
402
1.0
8,131,33
1.0
1,344.68
1,382.33
10.858.34
1.108.67
11,967.01
•
Page 12 -6
• CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Page 12 -7
Assessors
Assessment
Utility Costs Total Utility
Alley Costs Total Alley
Incidental
Total 1st
rTCC
Preliminary
Parcel No
I.D. loo.
EBUs
Costs
EBUs
Costs
Costs
Bond Issue
Costs
Total Assessment
045 -072 -56
403
1.0
8,131.33
1.0
1,344 -68
1,382.33
10,658.34
1.108.67
11,967.01
045 -072 -57
404
1.0
8,131.33
1.0
1,344.68
1,382.33
10,858.34
1.108.67
11,967.01
045 -072 -58
405
1.0
8,131.33
1.0
1,344.68
1.382.33
10,858.34
1.108.67
11,967 -01
045- 072 -59
4D6
1.0
8,131.33
1.0
1,344.68
1,382.33
10.858.34
1,108.67
11,967.01
045 -072 -60
407
1.0
8,131.33
1.0
1.344.68
1,382.33
10,858.34
1,108.67
11,967.01
045 -072 -61
408
1.0
8.131.33
1.0
1,344.68
1,382.33
10,858 -34
1,108.67
11,967.01
045 -072 -62
409
1.0
8,131.33
1.0
1,344.68
1.382.33
10,858.34
1,108.67
11,967.01
045- 073 -07
410
1.0
8,131.33
1.0
1,344.68
1,382.33
10.858.34
1,108.67
11,967,01
045 -073 -08
411
1.0
8,131.33
1.0
1,344.68
1382.33
10.858.34
1,108.67
11,967.01
045 -073 -D9
412
1.0
8,131.33
1.0
1,344.68
1,382.33
10.858.34
7,108.67
77,967.01
045- 073 -10
413
1.0
8,131.33
1.0
1,344.68
1,382 -33
10.858.34
1.108.67
11,967.01
045- 073 -11
414
1.0
8,131.33
1.0
1,344.68
1,382.33
10.858.34
1.108.67
11,967.01
045 -073 -12
415
1.0
8.131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11.967.01
045- 073 -13
416
1.0
8,131.33
1.0
1,344.68
1,382.33
10.858.34
1.108.67
11,967.01
045 -073 -14
417
1.0
8.131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11,967A7
045 -073 -15
418
1.0
8.131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11,967.01
045 -073 -16
419
1.0
8,131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11,967.01
045- 073 -17
420
1.0
8.131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11.967.01
045- 073 -18
421
1.0
8,131.33
1.0
1.344.68
1,382,33
10,858.34
1,108.67
11.967.01
045- 073 -19
422
1.0
8,131.33
1.0
1,344.68
1.382 -33
10.858.34
1,108.67
11,967.01
045- 073 -20
423
1.0
8,131.33
1.0
1,344.68
1,382.33
10.858.34
1.108.67
11,967.01
045 -073 -21
424
1.0
8,131.33
1.0
1,344.68
1,382.33
10.858.34
1,108.67
11,967.01
D45 -073 -22
425
1.0
8,131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11,967.01
045 -073 -23
426
1.0
8,131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11,967.01
045- 073 -24
427
1.0
8.131.33
1.0
1,344.68
1.382.33
10,858.34
1,108.67
11.967.01
045- 073 -25
428
1.0
8,131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11,967.01
045 -073 -26
429
1.0
8,131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11,967.01
045- 073 -27
430
1.0
8,131.33
1.0
1,344.68
1.382.33
10,858.34
1,108.67
11,967.01
045 -073 -29
431
1.0
8.131.33
1.0
1,344.68
1,382.33
10,858.34
1,108.67
11,967.01
•
045 -074 -05
432
1.0
8,131.33
0.0
0.00
1.166.17
9,317.50
1.108.67
10,426,17
045 -074 -D6
433
1.0
8,131.33
0.0
0.00
1,186.17
9,317.50
1,108 -67
10,426.17
045-074 -07
434
1.0
8.131.33
0.0
0.00
1,186.17
9,317.50
1,108.67
10,426.17
045 -074 -08
435
1.0
8,131.33
0.0
0.00
1,186.17
9,317.50
1,108.67
10,426,17
045 -074 -09
436
1.0
8.131.33
0.0
0.00
1.186.17
9,317.50
1,108.67
10,426,17
045- 074 -10
437
1.0
8,131,33
0.0
0 -00
1,186.17
9,317.50
1,108.67
10,426.17
045- 074 -11
438
1 1.0
8,131.33
0.0
0.00
1,186.16
9,317.49
1,108.67
10,426.16
045 -074 -12
439
1.0
8,131.33
0.0
0.00
1,186,16
9,317.49
1.108.67
10,426.16
045- 074 -13
440
1.0
8,131.33
0.0
0.00
1,186.16
9.317.49
1,108,87
10,426.16
045 -074 -14
441
1.0
8.131.33
0.0
0.00
1,186.16
9,317.49
1,108.67
10.426.16
045 -074 -15
442
1.0
8,131.33
0.0
0.00
1,186.16
9,317.49
1,108.67
10.426.16
045- 074 -16
443
1.0
8.131.33
0.0
0.00
1,186.16
9.317.49
1,108.67
10.426,16
045- 074 -17
444
1.0
8,131.33
0.0
0.00
1.186.16
9,317.49
1,108.67
10,426.16
045- 074 -18
445
1.0
8.131.33
0.0
0.00
1,186.16
9,317 -49
1,108.67
10,426.16
045- 074 -20
446
1.0
8.131.33
0.0
0.00
1,186.16
9,317.49
1,108.67
10,426.16
045- 075 -07
447
1.0
8,131.33
1.0
1,344.68
1,382.32
10,858.33
1,108.67.
11.967.00
045- 075 -08
448
1.0
8.131.33
1.0
1,344.68
1,382.32
10,858.33
1,108.67
11,967.00
045- 075 -09
449
1.0
8,131.33
1.0
1,344.68
1,382.32
10,858.33
1,108.67
11,967.00
045- 075 -10
450
1.0
8.13133
1.0
1,344.68
1.382.32
10.858.33
1,108.67
11967.00
045 - 075 -11
451
1.0
8,131.33
1.0
1,344.68
1,382.32
10.858.33
1,108.67
11,967.00
045- 075 -12
452
1.0
8,131.33
1.0
1,344.68
1.382.32
10,858.33
1,108.67
11,967.00
045- 075 -13
453
1.0
8,131.33
1.0
1,344.68
1.382.32
10,858.33
1.108.67
11,967.00
045- 075 -14
454
1.0
8,131.33
1.0
1,344.68
1382 -32
10,858.33
1.108.67
11,967.00
045- 075 -15
455
1.0
8,131.33
1.0
1344.68
1,382.32
10.858.33
1,108.67
11,967.00
045- 075 -18
456
1.0
8,131.33
1.0
1,344.68
1,382.32
10858.33
1,108.67
11,967.00
045- 075 -19
457
1.0
8,131.33
1.0
1,344.68
1,382.32
10,858.33
1,108.67
11,967.00
045- 075 -20
458
1.0
8,131.33
1.0
1,344.68
1,382.32
10.858.33
1,108.67
11,967.00
045- 075 -21
459
1.0
8,131.33
1.0
1,344.68
136232
10,858.33
1.108.67
11.967.00
045- 075 -22
450
1.0
8,131.33
1.0
1,344.68
1,382.32
10,858.33
7.708.67
71.967.00
045 - 075 -23
461
1.0
8,131.33
1.0
1.344.66
1,362.32
10,858.33
1,108.67
11.957.00
045 -075 -24
462
1.0
8,131.33
1.0
1344.68
1,382.32
10,858.33
1,108.67
11,967.00
045 - 075 -25
463
1.0
8,131.33
1.0
1344.68
1,382.32
10,858.33
1,108.67
11,967.00
045- 075 -26
464
1.0
8,131.33
1.0
1,344.68
1,382.32
10.85833
1,108.67
11,967.00
045- 075 -27
465
1.0
8.131.33
0.0
0.00
1,186.16
9,31769
1,108.67
10,426.16
045- 075 -28
466
1.0
8,131.33
0.0
0.00
1,186.16
9,317.49
1.108.57
10.426.16
045- 075 -29
467
1.0
8.131.33
0.0
0.00
1.186.16
9317.49
1,108.67
10.426.16
045- 075 -30
468
1.0
8.131.33
0.0
0.00
1,186.16
9,317.49
1,108.67
10,426.16
•
045- 075 -31
469
1.0
8,131.33
0.0
0.00
1,186.16
9.317.49
1.108.67
10,426.16
Page 12 -7
Assessoes
Parcel No.
045 - 075-32
045- 075-35
045-075 -36
045- 075-37
045 -075 -38
045-081 -07
045 -081 -08
045-081 -09
045- 081 -14
045-081 -15
045- 081 -16
045 - 081 -17
045 - 081 -18
045-081 -19
045 -081 -20
045 -082-04
045 -082 -05
045 -082 -06
045-082 -07
045-082 -08
045 -082 -10
045-082 -11
045- 082 -13
045 -W2 -16
045-082 -17
045-083-01
045-083 -09
045-083 -10
045 -083-11
045-083 -12
045-083 -13
939 -720-01
939 -720 -02
939 - 720 -03
939 -720-04
939 - 720 -05
939 - 720-06
045-083 -15
045084 -01
045-084 -03
045 -084 -04
045 -084-06
045- 084-09
045 - 084 -10
045111 -15
045111 -17
045111 -18
045111 -19
045111 -20
045112 -01
045112 -08
045112 -09
045- 112 -10
045112 -11
045 -113 -01
045 - 113-02
045 - 113 -03
045- 114 -08
045- 114 -09
045- 114 -13
045-114-15
045- 114 -16
045-115-01
045- 115 -08
045- 115 -10
114 - 661 -01
114 - 661 -02
Assessment
I.D_No.
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Utility Costs Total Utility
EBUS Costs
1.0 8,131.33
2.0 16.262.66
1.0 8,131.33
1.0 8,131.33
1.0 8,13133
1.0 8.131.33
1.0 8,131.33
1.0 8.131.33
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
1.0 8.131.32
1.0 8.131.32
1.0 8.131.32
1.0 8.131.32
1.0 8.131.32
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.0 0.00
0.5 4.065.66
0.5 4,065.66
0.0 0.00
0.0 0.00
0.0 0.00
0.5 4,065.66
0.5 4,065.66
0.5 4,065.66
0.5 4,065.66
0.5 4,065.66
0.5 4,065.66
0.8 6,098.49
12.0 97.575.88
1.0 8,131.32
1.0 8,131.32
0.0 0.00
3.7 29,841.96
1.0 8,131.32
1.0 8.131.32
1.0 8.131.32
1.0 8,131.32
3.5 28,215.69
4.2 33,907.62
3.0 24,393.97
0.0 0.00
0.0 0.00
5.5 44,722.28
2.5 20,328.31
0.0 0.00
0.0 0.00
0.0 0.00
0.5 4,065.66
0.0 0.00
2.0 16,262.65
12.0 97.575.88
7.0 56 919.26
0.0 0.00
2.0 16.262.65
0.0 0.00
1.0 8,131.32
1.0 8,131.32
Alley Costs Total Alley
Incidental
Total tat
ITCC
Preliminary
EBUS
Costs
Costs
Bond Issue
Costs Total Assessment
0.0
0.00
1.186.16
9,317.49
1,108.67
10.426.16
0.0
0.00
2,372.34
18,635.00
2,217.33
20.852.33
0.0
0.00
1,186.16
9,317.49
1.108.67
10,426.16
0.0
0.00
1,186.16
9,317.49
1.108.67
10.426.16
0.0
0.00
1,186.16
9,317.49
1.108.67
10.426.16
1.0
1,344.68
1,382.33
10.858.34
1,108.67
11,967.01
1.0
1,344.68
1,382.33
10.858.34
1,108.67
11,967.01
1.0
1,344.68
1,382.33
10.858.34
1,108.67
11.967.01
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1,344.68
196.16
1.540.84
0.00
1.540.84
1.0
1,344.68
196.16
1,540.84
0.00
1.540.84
1.0
1,344.68
196.16
1.540.84
0.00
1,540.84
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1,344.68
1,382.33
10,858.33
1,108.67
11,967.00
1.0
1,344.68
1,382.33
10,858.33
1,108.67
11,967.00
1.0
1,344.68
1,382.33
10, 858.33
1,108.67
11, 967.00
1.0
1,344.68
1,382.33
10, 858.33
1,108.67
11.967.00
1.0
1,344.68
1,382.33
10.858.33
1,108.67
11, 967.00
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1.344.68
196.16
1,540.84
0.00
1.540.84
1.0
1,344.68
196.16
1,540.84
0.00
1.540.84
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1,344.68
78924
6,199.58
554.33
6,753.91
1.0
1,344.68
789.24
6,199.58
554.33
6,75191
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
0.5
672.33
691.16
5,429.15
554.33
5.983.48
0.5
672.33
691.16
5,429.15
554.33
5,983.48
0.5
672.33
691.16
5,429.15
554.33
5,983.48
0.5
672.33
691.16
5,429.15
554.33
5,983.48
0.5
672.33
691.16
5,429.15
554.33
5,983.48
0.5
672.33
691.16
5,429.15
554.33
5,983.48
1.5
2,017.02
1.183.86
9,299.37
831.50
10,130.87
12.0
16,136.24
16,587.94
130,300.06
13,303.99
143,604.05
0.0
0.00
1,186.17
9,317.49
1.108.67
10,426.16
1.0
1,344.69
1,382.33
10.85834
1,108.67
11,967.01
2.0
2.689.37
392.32
3,081.69
0.00
3,081.69
3.7
4,935.00
5,073.15
39,850.11
4,068.80
43.918.91
0.0
0.00
1,186.17
9.317.49
1,108.67
10.426.16
0.0
0.00
1.186.17
9,317.49
1.108.67
10.426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
0.0
0.00
1,186.17
9,317.49
1,108.67
10.426.16
0.0
0.00
4.116.01
32,331.70
3,847.07
36,178.77
0.0
0.00
4,946.33
38,853.95
4,623.14
43,477.09
3.0
4,034.06
4.146.99
32.575.02
3,326.00
35,901.02
0.0
0.00
0.00
0.00
0.00
0.00
2.5
3,361.72
490.40
3,852.12
0.00
3,852.12
5.5
7,395.78
7,602.81
59.720.87
6,097.66
65.818.53
0.0
0.00
2,965.43
23,293.74
2,771.67
26,065.41
0
0.00
0.00
0.00
0100
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
010
0.00
593.08
4,658.74
554.33
5,213.07
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
2,372.34
18,634.99
2,217.33
20,852.32
0.0
0.00
14,234.04
111,809.92
13.303.99
125,113.91
0.0
0.00
8.303.19
65,222.45
7,760.66
72,983.11
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
2,372.34
18,634.99
2,217.33
20,852.32
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
1,186.16
9,317.48
1,108.67
10,426.15
0.0
0.00
1,186.16
9,317.48
1.108.67
10,426.15
Page 12 -8
•
•
• CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
E
Page 12 -9
Assessor's
Assessment
Utility Costs Total Utility
Alley Costs Total Alley
Incidental
Total 1st
ITCC
Preliminary
Parcel No.
I.D_No.
EBUs
Costs
EBUs
Costs
Costs
Bond Issue
Costs
Total Assessment
114 - 661 -03
537
1.0
8,131.32
0.0
0.00
1,186.16
9,317.48
1,108.67
10,426.15
114 - 661 -04
538
1.0
8.131.32
0.0
0.00
1,186.16
9,317.48
1,108.67
10426.15
114 - 661 -05
539
1.0
8,131.32
0.0
0.00
1,186.16
9,317.48
1,108.67
10,426.15
114- 661 -06
540
1.0
8,131.32
0.0
0.00
1,186.16
9,317.48
1,108.67
10,426.15
114 - 661 -07
541
1.0
8.131.32
0.0
0.00
1,186.16
9,317.48
1,108.67
10,426.15
114 - 662 -01
542
1.0
8,131.32
0.0
0.00
1,186.17
9,317.49
1,108.67
10,426.16
424 -431 -03
543
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
424 -431 -04
544
5.5
44,722.28
5.5
7,39538
7,602.81
59,720.87
6,097.66
65,818.53
424 -432 -01
545
2.0
16,262.65
1.0
1,344.68
2,568.50
20,175.83
2,217.33
22,393.16
424 -432 -02
546
2.0
16,262.65
1.0
1.344.68
2,568.50
20,175.83
2,217.33
22,393.16
424 -432 -03
547
1.0
8.131.32
1.0
1,344.68
1,382.33
10,858.33
1,1D8.67
11.967.00
424 -432 -05
548
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
424 -032 -06
549
0.0
0.00
2.5
3,361.71
490.39
3,852.10
0.00
3.852.10
424 -432 -07
550
0.0
0.00
2.5
3,361.71
490.39
3,852.10
0.00
3.852.10
424 -432 -08
551
2.0
16.262.65
1.0
1,344.68
2,568.50
20,175.83
2,217.33
22,393.16
424 -432 -09
552
2.0
16,262.65
1.0
1.344.68
2,568.50
20,175.83
2,217.33
22,393.16
424 -432 -10
553
0.5
4,065.66
0.0
0.00
593.08
4,658.74
554.33
5,213.07
424 433 -01
554
2.0
16,262.65
1.0
1.344.68
2.568.50
20,175.83
2.217.33
22,393.16
424 -433 -02
555
2.0
16.262.65
10
1,344.68
2,568.50
20,175.83
2,217,33
22,393.16
424 -433 -03
556
2.0
16,262.65
1.0
1,344.68
2,568.50
20.175.83
2,217.33
22,393.16
424 -033 -D4
557
2.0
16.26265
1.0
1.344.68
2,568.50
20,175.83
2,217.33
22,393.16
424 -433 -05
558
2.0
16.262.65
1.0
1,344.68
2,568.50
20.175.83
2,217.33
22,393.16
424 -433 -08
559
0.0
0.00
1.0
1,344.68
196.16
1.540.84
0.00
1,540.84
424 -433 -09
560
0.0
0.00
1.0
1,344.68
196.16
1.540.84
0.00
1,540.84
424 -433 -11
561
0.0
0.00
1.0
1,344.68
196.16
1,540.84
0.00
1,540.64
424 -433 -12
562
0.8
6.098.49
1.5
2,017.02
1,183.86
9.299.37
831.50
10,130.87
424 -433 -13
563
0.0
0.00
1.0
1,344,68
196.16
1,540.84
0.00
1,540.84
424 -434 -01
564
0.0
0.00
1.0
1,344.68
196.16
1540.84
0.00
1540.64
424 -434 -02
565
0.0
0.00
1.0
1.344.68
196.16
1,54084
D.OD
1,540.84
•
424 -434 -03
566
0.0
0.00
1.0
1.344.68
196.16
1,540.84
0.00
1,540.84
424 -434 -07
567
0.0
0.00
1.0
1,344.68
196.16
1,540.84
0.00
1,540.84
424 -434 -08
568
0.0
0.00
1.0
1,344.68
196.16
1,540.84
0.00
1.540.84
424 - 434 -09
569
0.0
0.00
1.0
1.344.68
196.16
1,540.84
0.00
1,540.84
424 -434 -10
570
5.0
40,65662
0.0
0.00
5,930.85
46.587.47
5.543.33
52,130.80
045 -010 -19
571
U
0.00
0,0
Q.QQ
0.40
0M
004
Q:OQ
TOTAL
5953
$4,840,658.05
427.2
$574,410.00
$789,931.95
$6,205,000.00 $660,000.00
$6,865,000.00
E
Page 12 -9
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
•
CERTIFICATIONS
I HEREBY CERTIFY that the enclosed Engineer's Report, together with the Assessment and
Assessment Diagram thereto attached was filed with me on this day of 2004.
Clerk of the City Council,
City of Newport Beach, California
I HEREBY CERTIFY that the enclosed Engineer's Report, together with the Assessment and
Assessment Diagram thereto attached received preliminary approval by the City Council of the City of
Newport Beach, California on this day of 2004
Clerk of the City Council,
City of Newport Beach, California
I HEREBY CERTIFY that the Engineer's Report, together with the Assessment and Assessment •
Diagram thereto attached received final approval and confirmation by the City Council for the City of
Newport Beach, California, on the day of 2004.
Clerk of the City Council,
City of Newport Beach, California
I HEREBY CERTIFY that the enclosed Engineer's Report, together with the Assessment and
Assessment Diagram thereto attached was recorded in my office on the day of
2004.
Superintendent of Streets
City of Newport Beach, California
•
MuniFinancial Page 13 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
• Section IV
MAXIMUM ANNUAL ADMINISTRATIVE COST
l J
•
In addition to or as a part of the assessment lien levied against each parcel of land within the
Improvement District, an annual administrative assessment shall be levied on each parcel of land and
subdivision of land within the Assessment District to pay for necessary costs and expenses incurred by
the City of Newport Beach, and not otherwise reimbursed, resulting from the administration and
collection of assessments, or both from the adtinistration or registration of any bonds and reserve or
other related funds. The annual administrative assessment is authorized pursuant to the provisions of
5102040) of the Streets &Highways Code.
The annual administrative assessment shall not exceed $50.00 per individual assessment parcel and will
be collected in the same manner and in the same installments as the assessment levied to pay the cost for
the Works of Improvement.
This annual administrative assessment is subject to an annual increase, based upon increases in the
Consumer Price Index (CPI) during the preceding year ending January, for all Urban Consumers in the
Los Angeles - Riverside - Orange County areas.
The exact amount of the administrative assessment shall be established each year by the Superintendent
of Streets
MuniFinancial Page 14 City of Newport Beach
ENGINEER'S REPORT .
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
CITY OF NEWPORT BEACH
Section V
ASSESSMENT DIAGRAM & BOUNDARY MAP
Pursuant to the Act, a Diagram showing the Assessment District, the boundaries, and the dimensions of
the subdivisions of land within the Assessment District as they existed at the time of the passage of the
Resolution of Intention is filed with and made a part of this Report and part of the assessment. Each of
the subdivisions of land, parcels, or lots will be given a separate number on the Assessment Diagram,
which corresponds with the assessment number shown on the Assessment Roll (Exhibit Q.
The Assessment Diagram and Boundary Map in a reduced -scale format follows.
•
•
MuniFinancial Page 14 City of Newport Beach
E
0
�
f ( Jh
0 \\�
ao
/jl a. I y d
\}
M5, § §` \ \ ) :
§§
4 i- I 4
4.
\° ® § 6
I §) °
/ E_ ° 3 e
(\ \ 0 \ a �! \ & \ e 5 \ /ul
a { Jj is §@ r > $ 3
E , e/ \ o
\ �\ / / /8 6.
o z-
.1
/ LLJ
is aN003S-AIXIS
¥ !
=_m /
t UP
\ '
3
/ #
is _fn
~ \
�7
°
is � ,
CO -is 30
? `
E_%
_ ���
FE � ) {
�
0
•
•
�Z
a ° wzw
s <O
�(n won
-- ._._ ._._ ------ __ .... .. oo<
is_._.. inNlbM n zro
W� c
t-W
l(
Pi
(D Z 3 °o<
w HUN
W :2 v
V) (jr)
O Cn
aw
ON
'IS vwOOm O�
as
J
(b
H
N
Q
O
U
Cis
U
•C `s
:3 >eu
of
0
0
�cc)
0 C
H. a o
WZ,
N ° a
a
� Ln
++ 3 0
o O z F O
OHO ObO�`' y m Z 3 ooa
W
O° v
O ry O W F Z G
9 g 1S ?JV030 0 N v
°
00 OO• � - ......_ - a a
'1S InNIVM. _. r
Atr �p 'IS VIN00fll..:.
a` Q� u. 0000 00 Cy r
- -
° 00000:0 0z -
�O '1S NO1-100
r -
�
-- - --
�`'
co
am � �g
w a.nn
f' Q
I.00
•
0
0
w
w
N
^d
I
� � u
7 XS
0
wa
o i
s�
j <N
0 0@ o 0 0 0 0 0 0 0
1S ON003S —AiXIS
9
6V030
'1S inNIVM
1 J
c �35g
1'O
�I
L�Co
O to
O
z
m
H N
=
U
U O
mzo
n
N N
�¢o
ooQ
1SnH10
z
j p i
iO4
O O
O
O o
=Fo
z
Q
H
O U N
W :2 z
E
O N v
O
a- LLJ
O N
K N
d Q
O
'1S inNIVM
1 J
c �35g
1'O
�I
n
'1S inNIVM
1 J
c �35g
1'O
�I
I
0
w
w
0
00
g z
Q Q) _
O mao
L w w
z O ZZ°
W � z ~ d w
Z 3
ODI
V)
U) Z v
W (n v
V)
W
Q V)
U)
Q
C�
U a^
R$
� gG
3 �n
ENV
F0
C
�g
s8
gC
0
0
�2
°a
\ § \
\
}0
a \ e
!,-
(}j
\\}
}
\
\
F-
»&
r\
gel
\
\
/
�o�
\-
\
§
\\\
}\
\
/\)
/)
y§
:
In I
R!
BR!
bR!lRbR!!
)R
A9id,b!lDbdl
MOM
lR!
\(
\(
\((
{((\((
\ {
\)(
\()
�
2
\
k
<
)
Q
)
E-a
�|
(}j
\\}
}
\
\
\\
r\
\
\
\)
\-
\
§
\\\
}\
\
/\)
/)
:
k4�!
R!
BR!
bR!lRbR!!
)R
A9id,b!lDbdl
MOM
lR!
\(
\(
\((
{((\((
\ {
\)(
\()
\
\
\)
\-
\
§
\\\
}\
\
/\)
/)
:
k4�!
R!
BR!
bR!lRbR!!
)R
A9id,b!lDbdl
MOM
lR!
\(
\(
\((
{((\((
\ {
\)(
\()
@«C!
R!
bR!
bR!l
MOM
!
\
\
\)
\-
\
§
\\\
}\
\
/\)
/)
:
�
)R
A9id,b!lDbdl
MOM
lR!
4
O
M i ^
W'
N
-. DD
Q F N
O
in
r W F- 2
Z
Ln CW
Ln < Z
W (n v
Lo Lo
(n W
Q
a
-(--- 'r [
W
ci
J
0]
H
N
Q
O
O
0
r-� R
co
•N
Co �G
O
U
awa
woz
mz�
Fao
oo�
3pU
W LL
zF0
� � r
}Qf
F In
U
0
0
•
'IS VINOom
0
���0 000000
.cD S°3�
Uzi
'
gam` '1S 1nMVM _.. ...-
` = 00000 x
® Gr ea
4 w
?� -
® 1S NO1100 V
W
p
w O
LO L
OD
W -
- Z
o m
mz¢
OV�.- .. v
v♦ w
w Q 4
4ZW
O v (
Z 3 °
°
O O C
C (
(n Z
O 0 ® 1
1S 8V033 (
(.r) Lr)
O �O a
(.r)w
Q '
0
���0 000000
.cD S°3�
Uzi
'
gam` '1S 1nMVM _.. ...-
` = 00000 x
® Gr ea
4 w
?� -
® 1S NO1100 V
'
gam` '1S 1nMVM _.. ...-
` = 00000 x
® Gr ea
4 w
?� -
® 1S NO1100 V
N
0
w
l IL
1'
d$
6O�J
0000= 0000000 0 M_
w
O J
m
�
X00
'1S 103dS02ld
Q
W €
O
= o
Z .-.
o za
N
< a
o
t
Z °
Uw0= �
X0ov
a
IS H1091
wo4
W Z ~ on-
z F n o
o
W
O(n
—7
cn Z
N
v
W v
(n
inN]VM
1S I dlj- ,1XI
d
_._._.. _._ 7
X000000000
0
d
0000= 0000000 0 M_
1S aN003S -AIXIS o
� OOOOOOOO (f) _ 0
N
O J
m
"00 "OOORO° 0
X00
'1S 103dS02ld
Q
OOOxOR00OC2W o
z O rs
'1S dV030
'1S
inN]VM
_._._.. _._ 7
r
C i
e1
oD
�' 00
� O
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
• Section VI
GENERAL DESCRIPTION OF
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
§10100 of the Act provides for the legislative body of any municipality to finance certain capital facilities
and services within or along its streets or any public way or easement. The proposed improvements,
allowed under the Act and subject of this report, will be constructed in the area referred to as
Assessment District No. 68 (Newport Shores) and are briefly described as follows:
The Assessment District generally includes properties that are referred to as the Assessment District No.
68 (Newport Shores) area. This area is located in the western portion of the City and generally includes
those properties along Canal Street; 62nd Street; 61st Street; Newport Shores Drive; Grant Street; Fern
Street; Orange Street; Colton Street; Lugonia Street; Walnut Street; Cedar Street; Prospect Street and
Sunset Drive. The Canal acts as the northern boundary; the Santa Ana River provides the northwestern
boundary while Coast Highway West delineates the District's southern boundary.
The Assessment District is comprised primarily of residential and commercial properties with a publicly
owned park situated on three parcels within the District boundaries. Residential properties include
single -family units (457 parcels) and multi- family units (77 parcels). There are 33 commercial parcels
within the District and three (3) City owned park parcels. Acreage ascribed to the commercial properties
is negligible.
• DESCRIPTION OF WORK
The following is a description of the planned improvements for the entire Assessment District.
A. UNDERGROUNDING OF OVERHEAD UTILITY LINES
Undergrounding of overhead utility lines in Assessment District No. 68 (Newport Shores) includes
demolition of existing hardscape, trenching, installing new utility vaults needed to receive the conduits
and transformers, laying the conduit lines into the trenches, backfilling and compacting the trenches per
code, re- paving the street, switching service to the underground system, removing the existing overhead
poles and wires and completion of any ancillary improvements.
Improvements will be designed by the Southern California Edison Company, SBC Communications and
Adelphia Cable. The City of Newport Beach will be responsible for the street repair work associated
with the undergrounding and inspect all work to insure conformance to applicable city standards and
specifications.
In order to install the underground utility system, the streets and alleyways will need to be saw cut and
refurbished. The Assessment District will refurbish the roadways throughout the Assessment District.
The existing alleyways are very old and it is not possible to saw cut any uniform trench width for the
installation of the underground system house laterals. Since it is not possible to patch the existing
alleyways, the Assessment District will reconstruct them to City standards.
Once completed, the underground facilities will become the property and responsibility of Southern
California Edison, SBC Communications and Adelphia Cable.
•
MuniFinancial Page 15 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
As conversion of individual service connections on private property is not included in the work being •
completed by the Assessment District, property owners within the Assessment District will be
responsible for arranging and paying for required work on his or her property to connect facilities
constructed by the public utilities in the public right -of -way to the point of connection on their private
property.
It is estimated that the undergrounding project will be completed eight (8) months after the bond sale.
Property owners are required to provide permitted and approved underground connections no more
than 10 months after the completion of the undergrounding project.
Failure to convert individual service connections on private property may lead to a recommendation to
the City Council that the public utilities be directed to discontinue service to said property. Overhead
facilities cannot be removed until all overhead service has been discontinued.
•
•
MuniPinancial Page 16 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
• Right -of -Way Certificate
CITY OF NEWPORT BEACH)
COUNTY OF ORANGE )
STATE OF CALIFORNIA )
The undersigned, under penalty of perjury, CERTIFIES as follows:
That at all time herein mentioned, the undersigned was, and now is, the authorized representative of the
duly appointed SUPERINTENDENT OF STREETS for the City of Newport Beach, California.
That there have now been instituted proceedings under the provisions ofArticle V11D of the California
Constitution, and the "Municipal Improvement Act of 1913," being Division 12 of the Streets and
Highways Code of the State of California, for the construction of certain public improvements in a
special assessment district know and designated as Assessment District No. 68 (Newport Shores).
THE UNDERSIGNED STATES AND CERTIFIES AS FOLLOWS:
It is acknowledged that the proposed Works of Improvement must be located within public rights -
of-way, land, or easements owned by or licensed to the City of Newport Beach, County of Orange,
State of California, at the time of the construction of the Works of Improvements, and the
• undersigned hereby further certifies that all rights -of -Way necessary for the Works of Improvements
will be obtained and in the possession of the City, County or State prior to construction by the City
of Newport Beach.
EXECUTED this day of 2004, at the City of Newport Beach.
Superintendent of Street
City of Newport Beach
State of California
•
Muni Financial Page 17 City of Newport Beach
"RECEI D AFTER AGENDA
PRINTED " . 1
�-8-6y
- PRELIMINARY ENGINEER'S REPORT
•'
UNDERGROUND UTII..ITY
ASSESSMENT DISTRICT NO. 68
NEWPORT SHORES)
PREPARED UNDER THE PROVISIONS OF TI IF
MUNICIPAL. I14PROVFMENT ACTT OF 1913
FOR THE
CITY OF NEWPORT BEACH
ORANGE COUItry, CALIFORNIA
INTENT MEETING: June 8, 2004
PUBLIC HEARING: July 27, 2004
Prepared b)-:
MuniFinancial
June 8, 2004 (Version 3)
Corporate Office
2?369 Via Indwtna
Suite 110
Temecula, CA 92590
Tel: (909) 587 -3500
Tel: (800) 755 -NIUNI (6864)
Fax: (909) 587-3510
Regional Offices
Anaheim, CA
Industry, CA
Lancaster, CA
Oakland, CA
www,nutni.com
Phoenix, AZ
San Diego, CA
Seattle, WA
Washington, DC
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
CITY OF NEWPORT BEACH
TABLE OF CONTENTS
INTRODUCTION & CERTIFICATIONS............
SECTION I - PLANS AND SPECIFICATIONS....
SECTION II - COST ESTIMATE............
SECTION III - ASSESSMENT ROLL AND METHOD OF ASSESSMENT SPREAD....
SECTION IV - MAXIMUM ANNUAL ADMINISTRATIVE COST
.....................1
.....................4
.....................5
..................... 7
...................14
SECTION V - ASSESSEMENT DIAGRAM & BOUNDARY MAP ............................ .............................15
SECTION VI - GENERAL DESCRIPTION OF FACILITIES, RIGHT OF WAY & ENVIRONMENTAL
CERTIFICATE............................................................................................................. .............................16
Muni Financial Page i City of Newport Beach
AGENCY: CITY OF NEWPORT BEACH
PROJECT: ASSESSMENT DISTRICT No. 68 (NEWPORT SHORES)
TO: CITY COUNCIL
SUBJECT: ENGINEER'S REPORT PURSUANT TO THE PROVISIONS OF
SECTIONS 2961 AND 10204 OF THE STREETS AND HIGHWAYS CODE
INTRODUCTION
The purpose of Assessment District No. 68 (Newport Shores) is to provide funds to underground overhead
utility lines in the area generally described as Newport Shores, specifically the areas located in the western
portion of the City and generally including those properties along Canal Street; 62 -d Street; 61', Street;
Newport Shores Drive; Grant Street; Fern Street; Orange Street; Colton Street; Lugonia Street; Walnut
Street; Cedar Street; Prospect Street and Sunset Drive. The Canal acts as the northern boundary; the Santa
Ana River provides the northwestern boundary while Coast Highway West delineates the District's southern
boundary. The proposed improvements will improve safety and service reliability, increase capacity and
enhance properry aesthetics.
These improvements will be constructed in order to conform to existing City of Newport Beach, Southern
California Edison, SBC Communications and Adelphia Cable standards. The improvements will provide a
special and direct benefit to properties located within the Assessment District.
Pursuant to the provision of Article XIIID of the State Constitution, Part 7.5 of the "Special Assessment
Investigation, Limitation and Majority Protest Act of 1931", being Division 4 of the Streets & Highway Code
of the State of California, and the "Municipal Improvement Act of 1913 ", being Division 12 of said Code,
and the Resolution of Intention, adopted by the City Council of the City of Newport Beach, Stare of
California, in connection with the proceedings for Assessment District No. 68 (Newport Shores), I, David L.
Hunt, a Registered Professional Engineer and authorized representative ofiNfuniFinancial, the duly appointed
Engineer of Work, herewith submits the "Report" for Assessment District No. 68 (Newport Shores)
consisting of six (6) sections as listed below.
Section I
This section contains the Plans and Specifications that describe the general nature, location and extent of the
proposed construction improvements, and, here referenced, are made a parr of this report. Said plans are on
file and available for review in the Office of the Superintendent of Sneers.
Section II
This section contains an esurnare of the cost of the proposed improvements, including capitalized interest, if
any, incidental costs and expenses connected therewith as set forth herein and attached hereto.
Section III
This section consists of the following:
MuniFinancial Page 1 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
A. A projected assessment of the total costs and expenses of the proposed improvements upon the
several subdivisions of land within the Assessment District No. 68 (Newport Shores), in
proportion to the special benefit received by such subdivision from said improvements, which is
set forth upon the assessment roll tiled herewith and made a part hereof.
B. The total amount, as near as may be determined, of the total principal sum of all unpaid special
assessments and special assessments required or proposed to be levied under any completed or
pending assessment proceedings, other than that contemplated for the Assessment District No
68 (Newport Shores), which would require an investigation and report under the "Special
Assessment Investigation, Limitation and Majority Protest Act of 1931" against the total area
proposed to be assessed.
C. The total true value, determined from the latest Assessor's roll, of the parcels of land and
improvements proposed to be assessed.
Section IV
This section contains the proposed maximum annual administrative assessment to be levied upon each
subdivision or parcel of land within the Assessment District No. 68 (Newport Shores) to pay costs incurred
by the City of Newport Beach, and not otherwise reimbursed, resulting from the administration and
collection of assessments, from the administration and registration of any associated bonds and reserve or
other related funds, or both.
Section V
This section contains a map showing the boundaries of the Assessment District No. 68 (Newport Shores),
and a diagram showing the Assessment District, the boundaries and the dimensions of the subdivisions of
land within Assessment District No. 68 (Newport Shores)
Section VI
This section provides the following information:
A. Description of facilities
B. Right -of -Way Certificate
C. Environmental Certificate
This report is submitted on this 1st day of June 2004
David L. Hunt, P.E. (CE 305'.4;
Assessment Engineer
City of Newport Beach
State of California `
MuniFinancial Page 2 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
CERTIFICATIONS
I HEREBY CERTIFY that the enclosed Engineer's Report, together with the Assessment and
Assessment Diagram thereto attached received preliminary approval by the City Council of the City of
Newport Beach, California on this day of , 2004
Clerk of the City Council,
City of Newport Beach, California
I HEREBY CERTIFY that the Engineer's Report, together with the Assessment and Assessment
Diagram thereto attached received final approval and confirmation by the City Council for the City of
Newport Beach, California, on the day of 12004.
Clerk of the City Council,
City of Newport Beach, California
MuniFinancial Page 3 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Section I
Plans and Specifications
The Plans and Specifications to construct the utility undergrounding improvements and any ancillary
improvements thereof, for Assessment District No. 68 (Newport Shores), are voluminous and will not
be bound in this Report, but by this reference are incorporated as if attached to said Report.
The utility undergrounding Plans and Specifications are on file and available for review in the office of
the Superintendent of Streets for the City of Newport Beach.
MuniFinancial Page 4 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Section II
Cost Estimate
The Cost Estimate is located on the nest page.
MuniFinancial Page 5 City of Newport Beach
ENGINEER'S REPORT
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Cost Estimate
Telephone Construction Costs
TOTAL
SEC Communications
AMOUNT
CONSTRUCTION COSTS
233,154.15
Electrical Construction Costs
60.000.00
Southern California Edison
$2,475,636.00
Street Rehabilitation
700,800.00
Street Rehabilitation Contribution
(175,200.00)
Contingency (15 %)
450,185.40
Edison Design Engineering
60.000.00
Sub Total
$3.511,421.40
Telephone Construction Costs
SEC Communications
$1,554,361.00
Contingency (15 %)
233,154.15
SEC Communications Design Engineering
60.000.00
Sub Total
$1,847,515.15
Total Construction Costs
$5,358,936.55
INCIDENTAL EXPENSES
3,000.00
Assessment Engineering
$37,635.00
Disclosure Counsel
23,500.00
City Administration
75,000.00
Construction Inspection
30,000.00
Financial Advisor
30,000.00
Filing Fees
5,000.00
Bond Counsel
35,000.00
Paying Agent
3,000.00
Financial Printing, Registration & Servicing
16,000.00
Incidental Continaencv f10%)
28.348.33
Sub Total
$283,483.33
Total Construction Costs & Incidental Expenses
$5,642,419.88
FINANCING COSTS (1st Bond Issue)
Underwriters Discount (1.1 %)
$67,540.00
Reserve Fund /Credit Enhancement (7 %)
429,800.00
Financing Continaencv
240.12
Sub Total
$497,580,12
DISTRICT FORMATION AMOUNT TO ASSESSMENT $6,140,000.00
FEDERAL INCOME TAX COMPONENT OF CONTRIBUTION (ITCC)
2nd Bond Issue - Only necessary if Federal Government requires the
tax payment'
INCIDENTAL & FINANCING COSTS (2nd Bond Issue)
ITCC Portion
$544,639.92
Bond Counsel
10,000.00
Disclosure Counsel
25,000.00
Paying Agent
3,000.00
Underwriters Discount (1.1 %)
7,260.00
Reserve Fund (7 %)
46,200.00
Capitalized Interest (6.25% for 6 months)
20,625.00
Bond Issuance Contingency
3,275,08
Total
$660,000.00
TOTAL FEDERAL TAX, INCIDENTAL AND FINANCING COSTS $660,000.00
TOTAL AMOUNT TO ASSESSMENT (Both Bond Issues) $6,800,000.00
2nd bond issue for Federal Income Tax Component of Contribution (22 %) and will
only be issued if the Federal Government requests the payment of the gage 6
AS
CONFIRMED
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Section III
Assessment Roll and Method of Assessment Spread
ASSESSMENT
WHEREAS, On the day of 2004; the Cin' Council of the City of
Newport Beach, State of California, under the Municipal InzprovementAct of 1913 (the "Act "), being
Division 12 of the Streets and Highways Code of the State of California, adopted its Resolution of
Intention, Resolution No. 2004-, for the installation and construction of certain public
improvements togetherwith appurtenances and appurtenant work in connection therewith, for a Special
Assessment District known and designated as Assessment District No. 68 (Newport Shores); and
WHEREAS, said Resolution of Intention, as required X10204 of the Act, did direct the
Engineer of Work to make and file a "Report', consisting of the following:
1. Plans and Specifications
2. Cost Estimates
3. Assessment Diagram detailing Assessment District No. 68 (Newport Shores) and the subdivisions
of land therein
4. A proposed assessment of costs and expenses of the Works of Improvement levied upon theparcels
within Assessment District No. 68 (Newport Shores) boundaries.
5. The proposed maximum annual assessment to be levied upon each subdivision or parcel of land
within Assessment District No. 68 (Newport Shores) to pay costs incurred by the City and not
otherwise reimbursed resulting from the administration and collection of assessments or from
administration and registration of any associated bonds and reserve or otherwise related funds.
For specifics, reference is made to the Resolution of Intention as previously adopted.
NOW, THEREFORE, I, David L. Hunt, P.E., the authorized representative of
MumFinancial, pursuant to Article HID of the California Constitution and the `Municipal
Improvement Act of 1913 ", do hereby submit the following assessment to cover the portion of the
estimated cost of the Improvements and the costs and expenses incidental thereto to be paid by the
assessments:
1. Pursuant to the provisions of the Act and the Resolution of Intention I do hereby assess and
apportion the Balance to Assessment of the Total Cost of the acquisitions, work and improvements
upon the several lots, pieces orparcel or portions of lots or subdivisions of land liable therefore and
specially benefited thereby, and hereinafter numbered to correspond with the numbers upon the
attached Assessment Diagram, upon each, severally and respectively, in accordance with the special
benefits to be received by such subdivisions, respectively, from the Improvements, and more
particularly set forth in the fist hereto attached and by reference made a part hereof.
2. Said assessment is made upon the several subdivisions of land within the Assessment District No.
68 (Newport Shores) in proportion to the estimated special benefits to be received by the
MuniFinancial Page 7 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
subdivisions, respectively, from the improvements. As required by the Act, an Assessment Diagram
is hereto attached showing the Assessment District and also the boundaries and dimensions of the
respective subdivisions of land within the Assessment District as the same existed at the time of the
passage of the Resolution of Intention, each of which subdivisions having been given a separate
number upon the Assessment Diagram.
3. Each subdivision of land assessed is described in the Assessment Roll by reference to its parcel
number as shown on the Assessor's Maps of the County of Orange for fiscal year 2003 -04 and
includes all of such parcels excepting those portions thereof within existing public roads or right of
way to be acquired in these proceedings for public road purposes. For a more particular description
of said property, reference is hereby made to the deeds and maps on file and of record in the office
of the County Recorder of the County.
4. Notice is hereby given that serial and /or term improvement bonds to represent unpaid assessments
will be issued hereunder in the manner provided by Division 10 of the Streets and Highways Code,
the Improvement Bond Act of 1915. Said bonds shall bear interest at a rate not -to- exceed twelve
percent (12 %) per annum, or such higher rate of interest as may be authorized by applicable law at
the time of sale of such bonds. These bonds shall be issued is such a manner so that they will not
exceed the legal maximum term authorized by law, THIRTY -NINE (39) YEARS from the 2nd day
of September next succeeding twelve (12) months from their date.
5. Pursuant to the authority- contained in said "Municipal Improvement Act of 1913 ", and by further
direction and order of the City Council, I hereby recommend the following assessment to cover
costs and expenses of the Works of Improvement for Assessment District No. 68 (Newport Shores)
based upon costs and expenses detailed below:
Summary of
Estimated Costs
As Preliminarily
Approval
As Confirmed &
Recorded
As Modified
After Reconciliation
Est. Construction Costs
$ 5,358,936.55
Est. Incidental Expenses
$ 283,483.33
Est. Financing Costs
$ 497,580.12
Est. Federal Tax & Finance Costs
$ 660,000.00
Est. Total Cost
$ 6,800,000.00
Est. Balance to Assessment
$ 6,800,000.00
For specifics as to the individual assessments and their descriptions, reference is made to Table 1
(Assessment Roll) attached hereto.
6. The Method of Spread of Assessment is asset forth in the exhibit identified as Section III (Exhibit
1) which is attached hereto, referenced and so incorporated.
MuniFinancial Page 8 City of Newport Beach
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessors
Total Assessed
Existing
LID No
Parcel No
Value
Liens
045- 010 -15
1
408,298.00
0.00
045- 010 -16
2
304,653.00
0.00
045 - 01017
3
650,000.00
0.00
045- 010 -18
4
323,522.00
0.00
045- 010 -20
5
470,830.00
0.00
045- 010 -21
6
419,1]].00
0.00
045- 010 -22
7
456.319.00
0.00
045- 010 -23
8
384,262.00
0.00
045- 010 -26
9
349.831.00
0.00
045- 051 -09
10
606.161.00
0.00
045- 051 -10
11
48].94].00
0.00
045- 051 -11
12
440,994.00
0.00
045- 051 -12
13
393.139.00
0.00
045- 051 -13
14
306,412.00
0.00
045- 052 -03
15
3]0,]81,00
0.00
045- 052 -04
16
361,454.00
0.00
045- 052 -05
17
69,792.00
0.00
045- 052 -06
18
435,095.00
0.00
045- 052 -08
19
449,000.00
0.00
045- 052 -09
20
309,696.00
0.00
045- 05240
21
144,476.00
0.00
045- 05241
22
317.680.00
0.00
045- 052 -12
23
321,166.00
0.00
045 - 052 -13
24
72,230.00
0.00
045- 052 -14
25
603,432.00
0.00
045 - 053 -02
26
389,872.00
0.00
045 - 053 -03
27
389,872.00
0.00
045- 053 -05
28
43] 444.00
0.00
045- 053 -06
29
343,616.00
0.00
045- 053 -10
30
366,115.00
0.00
045- 053 -12
31
810,000.00
0.00
045- 053 -13
32
340,330.00
0.00
045- 053 -17
33
134,605.00
0.00
045- 053 -18
34
242,398.00
0.00
045- 053 -19
35
123,531.00
0.00
045- 053 -20
36
395,086.00
0.00
045- 053 -21
37
599,582.00
0.00
045- 053 -23
38
392.646.00
0100
045- 053 -24
39
110,019.00
0.00
045 - 053 -25
40
116,]11.00
0.00
045 - 053-26
41
509.244.00
0.00
045 - 053-27
42
119,209.00
0.00
045- 053 -28
43
58,335.00
0.00
045- 053 -29
44
139,491.00
0.00
045- 053 -30
45
174,774.00
0.00
045- 053 -31
46
128,472.00
000
045 - 05332
47
111,084.00
0.00
045- 053 -33
48
356,83100
0.00
045- 053 -34
49
268,283.00
0.00
045- 053 -35
50
313,795.00
0.00
045- 053 -36
51
220,227.00
0.00
045- 053 -37
52
51,395.00
0.00
045- 053 -38
53
51,395.00
0.00
045- 053 -39
54
235,924.00
0.00
045 - 05340
55
310,990.00
0.00
045- 053 -41
56
217,359.00
0.00
045 -053A2
57
443,700.00
0.00
045 -053A5
58
75.420.00
0.00
045- 054 -26
59
244,055.00
0.00
045. 054 -27
60
685,000.00
0.00
045- 054 -28
61
550,800.00
0.00
045 - 054 -29
fit
321.166.00
0.00
045- 054 -30
63
315,430.00
0.00
045 - 054 -31
64
528,523.00
0.00
045 - 054 -32
65
108,704.00
0.00
045 - 054 -33
66
315,886.00
0.00
045 - 054 -34
67
72,542.00
0.00
INITIAL BOND ISSUE
As
As
Preliminarily
Confirmed
Approved
and Recorded
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1],66].50
1],66].50
1].66].50
1].66].50
1].66].50
10,56].18
10.56].18
10.56].18
8.833.]5
10.56].18
10.56].18
10.56].1]
10.567.1]
10.56].1]
10,56].1]
10.56].1]
10.567.17
10.567.1]
10.56].1]
10,56].1]
10,56].1]
10.567.1]
10.56].17
10.56].1]
10.567.1]
10.56].1]
10.56].1]
10.56].1]
10.56].1]
10,56].1]
10,56].1]
10,56].1]
10.56].1]
10,56].1]
10,56].1]
10,56].1]
10.56].1]
10,56].1]
8,833.]4
8,833.]4
8,833.]4
8,833.]4
8.833.]4
8.833.]4
8.833.]4
8.833.]4
8.833.]4
8.833.]4
10.567.1]
8.833.]4
8,833.]4
8,833.]4
8,833.]4
8.833.]4
8.833.]4
8,833.74
8,833.74
8,833.74
Page 8 -1
TOTAL BOND ISSUE
(1st and 2nd Bond Issues)
As As
Preliminarily Confirmed
AAp rn oved and Recorded
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19,]94.61
19,]94.61
19,]94.61
19,]94.61
19,]94.61
11,630.]4
11,630.]4
11,630.]4
9,89].31
11,630.74
11,630.]4
11,630.]3
11,630.]3
11.630.73
11,630.]3
11,630.]3
11,630.]3
11,630.]3
11,630.]3
11,630.]3
11,630.]3
11,63M3
11,630.]3
11,630.]3
11,630.]3
11.630.]3
11,630.]3
11,630.]3
11,630.73
11,630.]3
11,630.73
11,630.]3
11,630.73
11,630.73
11,630.]3
11,630.73
11,630.]3
11,630.]3
9,897.30
9,89].30
9,89].30
9.89].30
9,89].30
9,89].30
9,89].30
9.897.30
9.89].30
9,897.30
11.630.73
9,89].30
9,89].30
9,89].30
9,897.30
9,89].30
9,89].30
9,89].30
9,89].30
9.89].30
Value -
to -Lien
No
No
Na
Na
Na
Na
Na
ala
Na
34.31
2].62
24.96
22.25
17.34
35.09
3421
6.60
49.25
42.49
29.31
13.6]
30.06
30.39
6.84
57.10
36.89
36.89
41.40
32.52
34.65
]6.65
32.21
12.74
22.94
11.69
3].39
56.74
3].16
10.41
11.04
48.19
11.28
5.52
13.20
16.54
12.16
10.51
40.39
30.3]
35.52
24.93
5.82
5.82
26.71
35.20
24.61
50.23
7.14
2].63
]].54
62.35
36.36
35.]1
59.83
12.31
35.]6
8.21
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section It - Assessment Roll
Assessment
Assessors
Total Assessed
Existing
1.0_No
P rc� el No,,
Value
Liens
045- 054 -35
68
71,352.00
0.00
045- 054 -36
69
72,607.00
0.00
045- 055 -01
70
382,934.00
0.00
045- 055 -02
71
38.894.00
0.00
045- 055 -03
72
71.856 00
0.00
045- 055 -05
73
391,283.00
0.00
045- 055 -06
74
637,500.00
0.00
045 - 055 -08
75
354,901.00
0.00
045 - 055 -25
76
714,000.00
0.00
045- 055 -26
77
440.535.00
0.00
114- 661 -11
78
-
0.00
045- 055 -28
79
345.953.00
000
045- 055 -29
80
363,761.00
000
045- 055 -30
81
523.680.00
0.00
045- 055 -31
82
418.327.00
0.00
045- 055 -32
83
385,920.00
0.00
045- 055 -33
84
816,000.00
0.00
045 - 055 -34
85
368.45100
0.00
045- 055 -35
86
485.094.00
0.00
045 - 055 -36
87
357.226.00
0.00
045- 055 -37
88
478.808.00
0.00
045- 055 -38
89
432,972.00
0.00
045- 055 -39
90
507.715.00
0.00
045. 055 -40
91
799.000.00
0.00
045- 055 -41
92
498.153.00
0.00
045 -055 -02
93
622,200.00
0.00
045- 055 -43
94
349.842.00
0.00
045 -055 -04
95
389.353.00
0.00
045- 055 -45
96
312,396.00
0.00
045- 055 -46
97
144,305.00
0.00
045 - 055 -47
98
510,361.00
0.00
045- 055 -48
99
114,773.00
0.00
045- 055 -49
100
383.348.00
0.00
045- 055 -51
101
409.696 00
0.00
045 - 055 -52
102
487.197.00
0.00
045 - 055 -53
103
738.684.00
0.00
045 - 055 -54
104
397,953.00
0.00
045- 055 -55
105
549334.00
0.00
045- 055 -56
106
487,486.00
000
045- 055 -57
107
88,677.00
0.00
045- 055 -58
108
135.162.00
0.00
045- 055 -59
109
836,400.00
0.00
045- 055 -60
110
811,308.00
0.00
045 - 055 -61
111
381,404.00
0.00
045- 055 -62
112
170,072.00
0.00
045- 056 -32
113
391.298.00
0.00
045 - 056 -33
114
195,096.00
0.00
045 - 056 -34
115
338,236.00
0.00
045- 061 -06
116
295,146.00
0.00
045- 061 -10
117
429,655.00
0.00
045- 061 -11
118
107,640.00
0.00
045- 061 -12
119
75,109.00
000
045- 061 -13
120
452,599.00
000
045 - 061 -14
121
456,319.00
0.00
045- 061 -15
122
324,729.00
0.00
045- 061 -16
123
366,678.00
0.00
045- 061 -17
124
106,203.00
0.00
045 - 061 -18
125
234,598.00
0.00
045- 061 -19
126
328.593.00
0.00
045- 061 -20
127
74,923.00
0.00
045- 061 -22
128
419,194.00
0.00
045- 061 -24
129
75,420.00
0.00
045 - 061 -25
130
298,007.00
0.00
045- 061.26
131
124,758.00
0.00
045- 061 -27
132
307,209.00
0.00
045 - 061.28
133
61.906.00
0.00
045- 061.29
134
598.230.00
0.00
INITIAL BOND ISSUE
As
As
Preliminarily
Confirmed
Approved
and Recorded
8.833.74
8.833.74
8,833.74
8,833.74
8,833.74
8,833.74
8,833.74
8.833 .74
8.833.74
8,833.74
0.00
8,833.74
8,833.74
8,833.74
8,833.74
8.833.74
8,833.74
8,833.74
8,833.74
8,833.74
8,833.74
8,833.74
8,833.74
8,833.74
8,833.74
8.833.74
8,833.74
8,833.74
8,833.74
8,833.74
8,833 .74
8,833.74
8,833.74
8,833.74
8,833.74
8.833.74
8,833.74
8,833]4
8,833.74
8,833.74
8.833.74
8.833.74
8.833.74
8.833.74
8,833.74
10,567.17
10,567.17
10.567.17
10.567.17
10,567.17
10,567.17
10,567.17
10.567.17
10.567.17
10.567.17
10,56].17
10,567.17
10,567.17
10567.17
10,567.17
10,567.17
10.567.17
10,567.17
10.567.17
10,567.17
10,567.17
10,567.17
Page 8 -2
TOTAL BONO ISSUE
(1st and 2nd Bond Issues)
As As
Preliminarily Confirmed
Apprc!ed and Recorded
9,897.30
9.897.30
9,897.30
9,89].30
9,897.30
9,897.30
9,89730
9,897.30
9.897.30
9,897.30
0.00
9,897.29
9,897.29
9.897.29
9.897.29
9,897.29
9,897.29
9,897.29
9,89].29
9,897.29
9,897.29
9.897.29
9.897.29
9,897.29
9,897.29
9,897.29
9.897.29
9,897.29
9,897.29
9.897.29
9.897.29
9,897.29
9,89].29
9,897.29
9,897.29
9,897.29
9,897.29
9,897.29
9,897.29
9,897.29
9,897.29
9,897.29
9,897.29
9,897.29
9,897.29
11.630.72
11,630.]2
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.]2
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11 630.72
11,630.72
11,630.72
11.630.72
Value -
to -Lien
8.08
8.22
43.35
4.40
8.13
44.29
72.17
40.18
80.83
49.87
n/a
39.16
41.18
59.28
47.36
43.69
92.37
41.71
54.91
40.44
54.20
49.01
57.47
90.45
56.39
70.43
39.60
44.08
35.36
16.34
57.77
12.99
43.40
46.38
55.15
8362
45.05
62.19
55.18
10.04
15.30
94.68
91.84
43.18
19.25
3].03
18.46
3201 .
27.93
40.66
10.19
7.11
42.83
43.18
30.73
34.70
10.05
22.20
31.10
7.09
39.67
7.14
28.20
11.81
29.07
5.86
56.61
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessors
Total Assessed
Existing
LD_No.
Parcel Na.
Value
Liens
045- 061 -30
135
528,360.00
0.00
045- 061 -31
136
231,316.00
0,00
045- 061 -32
137
448,627.00
0.00
045- 061 -33
138
265,866.00
0.00
045- 061.36
139
349,835.00
0.00
045- 061 -37
140
383,180.00
0.00
045- 061 -38
141
560,000.00
0.00
045- 062 -07
142
102,078.00
0.00
045- 062 -08
143
60,718.00
0.00
045- 062 -09
144
265,388.00
000
045- 062 -10
145
545,000.00
000
045- 062 -11
146
421354.00
0.00
045- 062 -12
147
415,749.00
0.00
045- 062 -13
148
100,695.00
0.00
045- 062 -15
149
75,420.00
0.00
045. 062 -16
150
70,103.00
0.00
045- 062 -17
151
209,681.00
0.00
045- 062 -18
152
251363.00
0.00
045- 062 -19
153
67,330.00
0.00
045- 062 -20
154
265,689.00
0.00
045- 062 -21
155
591,600.00
0.00
045- 062 -22
156
378,850.00
0.00
045- 062 -23
157
190,492.00
0.00
045- 062 -25
158
61,906.00
0.00
045- 062 -26
159
381,404.00
0.00
045- 062 -27
160
559,980.00
0.00
045- 063 -04
161
197,775.00
0.00
045- 063 -05
162
K281.00
0.00
045- 063 -06
163
60,154.00
0.00
045- 063 -07
164
464,018.00
0.00
045- 063 -08
165
452,387.00
0.00
045- 063 -09
166
99.946.00
0.00
045- 063 -10
167
312,952.00
0.00
045 - 063 -11
168
280.659.00
0.00
045 - 063 -12
169
113,403.00
0.00
045 - 063 -13
170
634,644.00
0.00
045- 063 -15
171
291,054.00
0.00
045- 063 -16
172
324,729.00
0.00
045- 063 -18
173
269,550.00
0.00
045- 063 -19
174
365211.00
0.00
045- 063 -20
175
347.274.00
0.00
045- 063 -21
176
58281.00
0.00
045- 063 -22
177
442,170.00
0.00
045 - 063 -23
178
207247.00
0.00
045 - 063 -24
179
225,490.00
0.00
045 - 064 -05
180
378,850.00
0.00
045 - 064 -10
181
101,633.00
0.00
045- 064 -11
182
484,500.00
0.00
045 - 064 -12
183
226,866.00
0.00
045 - 064 -13
184
418,943.00
0.00
045- 064 -14
185
240,615.00
0.00
045 - 064 -16
186
275,510.00
0.00
045 - 064 -18
187
378,850.00
0.00
045 - 064 -19
188
530,400.00
0.00
045- 064 -20
189
408,000.00
0.00
045 - 064 -21
190
226,866.00
0.00
045- 064 -22
191
324,727.00
0.00
045 - 064 -23
192
225,115.00
0.00
045- 064 -24
193
249,637.00
0.00
045- 064 -25
194
391,382.00
0.00
045- 064 -26
195
410,975.00
0.00
045. 064.27
196
270,791.00
0.00
045- 064.28
197
252,319.00
0.00
045- 064 -29
198
359,167.00
0.00
045- 064 -30
199
113,711.00
0.00
045 - 064 -31
200
374,453.00
0.00
045 - 064 -32
201
383,595.00
0.00
INITIAL BOND ISSUE
As
As
Preliminarily
Confirmed
Approved
and Recorded
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
8,833 .74
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
Page 8 -3
TOTAL BOND ISSUE
(1st and Sod Bond Issues)
As As
Preliminarily Confirmed
Appn,�ed and Recorded
11,630.72
11,630.72
11,630.72
11.630.72
11,630.72
11,630.72
11.630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11 630.72
11,630,72
11,630.72
11,630.72
9,89729
11,630.72
11,630.72
11,630.72
11 630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
Value -
to -Lien
50.00
21.89
42.45
25.16
33.11
36.26
52.99
9.66
5.75
25.11
51.57
40.06
39.34
9.53
7.14
6.63
19.84
23.98
6.37
25.14
55.98
35.85
18.03
5.86
36.09
52.99
18.72
5.52
5.69
43.91
42.81
9.46
29.62
26.56
10.73
60.06
27.54
36.76
25.51
34.56
32.86
5.52
41.84
19.61
21.34
35.85
9.62
45.85
21.47
39.65
22.77
26.07
35.85
50.19
38.61
21.47
30.73
21.30
23.62
37.04
38.89
25.63
23.88
33.99
10.76
35.44
36.30
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessors
Total Assessed
Existing
I.DNo.
Parcel No.
Value
liens
045- 064 -33
202
74,792.00
0.00
045- 064.34
203
499,392.00
0.00
045 - 064 -35
204
675,000.00
0.00
045- 064 -36
205
95,718.00
0.00
045- 065 -06
206
107,106.00
0.00
045 -065 -07
207
382,500.00
0.00
045 -065 -08
208
206,241.00
0.00
045- 065 -09
209
305,121.00
0.00
045- 065 -10
210
102,200.00
0.00
045- 065 -11
211
384,948.00
0.00
045- 065 -12
212
101,514.00
0.00
045 - 065 -13
213
555,900.00
0.00
045- 065.14
214
106,010.00
0.00
045- 065 -15
215
346,377.00
0.00
045- 065 -16
216
60.777.00
0.00
045- 065 -17
217
367,917.00
0.00
045- 065 -18
218
153,679.00
0.00
045- 065.20
219
269,600.00
0.00
045- 065 -21
227
213,851.00
0.00
045- 065 -23
221
215,976.00
0.00
045- 065 -24
222
357,201.00
0.00
045- 065 -25
223
129,351.00
0.00
045- 065 -26
224
153,935.00
0.00
045- 065.27
225
340,965.00
0.00
045 - 065 -29
226
105,013.00
0.00
045- 065 -30
227
320.378.00
0.00
045- 065 -31
228
371,273.00
0.00
045- 065 -32
229
427,604 00
0.00
045- 065 -33
230
223,027.00
0.00
045- 065 -34
231
394,785.00
0.00
045- 065 -35
232
117,482.00
0.00
045- 065 -36
233
377,137.00
0.00
045- 065 -37
234
68,606.00
0.00
045- 065 -38
235
335.553.00
0.00
045- 065 -39
236
76,173.00
0.00
045- 065 -40
237
65.659.00
0.00
045 -06541
238
350,853.00
0.00
045- 066 -07
239
419,690.00
0.00
045- 066 -08
240
241,830.00
0.00
045- 066 -09
241
92,006.00
0.00
045- 066 -10
242
86.498.00
0.00
045- 066 -11
243
453,614.00
0.00
045- 066 -12
244
615,060.00
0.00
045- 066 -13
245
360,201.00
0.00
045- 066 -14
246
629,744.00
0.00
045- 066 -15
247
223,428.00
0.00
045- 066 -16
248
87.230.00
0.00
045- 066 -17
249
166,842.00
0.00
045- 066 -18
250
108,516.00
0.00
045- 066 -19
251
132,601.00
0.00
045- 066 -20
252
395,080.00
0.00
045- 066 -22
253
453,974.00
0.00
045- 066 -23
254
472108.00
0.00
045- 066 -24
255
456,319.00
0.00
045- 066 -25
256
308,516.00
0.00
045- 066 -26
257
223,428.00
0.00
045- 066 -27
258
482,888.00
0.00
045- 066 -28
259
331.688.00
0.00
045- 066 -29
260
342,848.00
0.00
045- 066 -30
261
47,693.00
0.00
045- 066 -31
262
465,120.00
0.00
045- 066 -32
263
54,812.00
0.00
045- 066 -33
264
413.430.00
0.00
045- 066 -34
265
415,091.00
0.00
045. 066.35
266
250,738.00
0.00
045- 066 -36
267
264,316.00
0.00
045- 066 -37
268
465,604.00
0.00
INITIAL BOND ISSUE
As
As
Preliminarily
Confirmed
Aperoved
and Recorded
10,567.17
10,567.17
10,567.17
10,567.17
10.567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10.567.17
10,567 17
10,567.17
8,833.74
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10.567.17
10.567.17
10,567.17
10,567.17
10,567.17
10,567.17
10.567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
8,833.74
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567 17
10.567.17
10.567.17
10.567.17
10,567.17
10,567.17
10.567.17
10,567.17
Page 8 -4
TOTAL BOND ISSUE
(1st and 2nd Bond Issues)
As
As
Preliminarily
Confrmed
Aperoved
and Recorded
11,630.72
11.630.72
11.630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11 630.72
11,630.72
11,630.72
11 630.72
11 630.72
11.630.72
11.630.72
9.897.29
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11.630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11.630 72
11,630.72
11,630.72
11,630.72
11,630.72
11.630.72
11.630.72
11,630 72
11,630.72
11,630.72
11.630.72
11,630.72
9,897.29
11,630.72
11.630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11,630.72
11.630.72
11,630.72
11.630 72
11,630.72
Value -
to -Lien
7.08
47.26
63.88
9.06
10.14
36.20
19.52
28.87
9.67
36.43
9.61
52.61
10.03
32.78
5.75
34.82
17.40
25.51
20.24
20.44
33.80
12.24
14.57
32.27
9.94
30.32
35.13
40.47
21.11
37.36
11.12
35.69
6.49
31.75
7.21
6.21
33.20
39.72
22.89
8.71
8.19
42.93
58 20
3409
59.59
21 14
8.25
15.79
10.27
12.55
37.39
42.96
44.68
51.66
29.20
21.14
45.70
31.39
32.44
4.51
44.02
519
39.12
39.28
23.73
25.01
4406
CITY OF NEWPORT BEACH
Underground Assessment District No. 681Newport Shores)
Section II - Assessment Roll
Assessment
Assessors
Total Assessed
Existing
LID No
Parcel NO
Value
Liens
045 - 066 -38
269
445,707.00
0.00
045 - 066 -39
270
611.235.00
0.00
045 - 066 -40
271
411430.00
0.00
045 - 066 -41
272
562,962.00
0.00
045 - 066 -42
273
483.308.00
0.00
045 - 066 -43
274
618,697.00
0.00
045 - 066 -44
275
503,330.00
0.00
045 - 066.45
276
572.220.00
0.00
045 - 066 -46
277
285,983.00
0.00
045 - 066 -47
278
88,807.00
0.00
045 - 066 -48
279
734,40000
0.00
045 - 066 -49
280
143,987.00
0.00
045 - 066 -50
281
297M2.00
0.00
045 - 066 -51
282
461,059.00
0.00
045 - 066 -52
283
376,919.00
0.00
045 - 066 -53
284
603,179.00
0.00
045 - 067 -02
285
591,600.00
0.00
045 - 067 -06
286
429,789.00
0.00
045 - 067 -10
287
105,576.00
0.00
045 -06742
288
104,385.00
0.00
045 - 067 -13
289
403.951.00
0.00
045 - 067 -14
290
101,320.00
0.00
045 - 067 -15
291
253,019.00
0.00
045 - 067 -16
292
470,857.00
0.00
045 - 067 -17
293
297,358.00
0.00
045 - 067 -18
294
335.636.00
0.00
045 - 067 -19
295
102,326.00
0.00
045 - 067 -20
296
59,527.00
0.00
045 - 067 -21
297
176,699.00
0.00
045 - 067 -22
298
382,048.00
0.00
045 - 067 -23
299
446.331.00
0.00
045 - 067 -24
300
197.785.00
0.00
045 - 067 -25
301
480,420.00
0.00
045 - 067 -26
302
254,367.00
0.00
045 - 067 -27
303
293,715.00
0.00
045 - 067 -28
304
59.527.00
0.00
045 - 067 -29
305
488,155.00
0.00
045 - 067 -30
306
101,320.00
0.00
045 - 067 -31
307
76.901.00
0.00
045 - 067 -32
308
66,668.00
0.00
045 - 067 -34
309
301256.00
0.00
045 - 067 -35
310
110,828.00
0.00
045 - 067 -37
311
442,170.00
0.00
045 - 067 -38
312
477,360.00
0.00
045 - 067 -39
313
321.166.00
0.00
045 - 067 -40
314
435,095.00
0.00
045 - 067 -41
315
412.842.00
0.00
045 - 067 -42
316
442.170.00
000
045 - 067 -43
317
419.194.00
0.00
045 - 067 -44
318
415,383.00
0.00
045 - 067 -45
319
366,251.00
0.00
045 - 067 -46
320
422,410.00
0.00
045 - 067 -47
321
100,910.00
000
045 -067 -48
322
101,633.00
0.00
045 - 067 -49
323
67,286.00
0.00
045 - 067 -50
324
370,432.00
0.00
045- 067 -51
325
402,406.00
0.00
045 - 067 -52
326
224,389.00
0.00
045- 067 -53
327
455,695.00
0.00
045- 067 -54
328
368,026.00
0.00
045- 067 -55
329
108,262.00
0.00
045- 067 -56
330
387,621.00
0.00
045 - 067 -57
331
219,989.00
0.00
045 - 071 -18
332
185.839.00
0.00
045 - 071 -20
333
381.009.00
0.00
045 - 071 -22
334
520,924.00
0.00
045 - 071 -23
335
150,014.00
0.00
INITIAL BOND ISSUE
As
As
Preliminarily
Confirmed
Approved
and Recorded
10,567.17
8.833.74
8.833.75
8.833.75
8.833.75
8,833.75
8,833.75
8.833.75
8,833.75
8,833.75
8,833.75
8,833.75
8.833.75
8,833.75
8,833.75
8,833.75
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10.567.18
10,567.18
10,567.18
10,567.18
10 667.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
8,833.75
10,567.18
10.567.18
10.567.18
10,567.18
10,567.18
10,567.18
10.567.18
10,567.18
10,567.18
10,567.18
10.567.18
14567.18
10,567.18
14567.18
14567.18
10.567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10.567.18
10.567.18
10,567.18
Page 8 -5
TOTAL BONO ISSUE
(1st and 2nd Band Issues)
As As
Preliminarily Confirmed
Approved and Recorded
11.630.72
9.897.29
9.897.30
9,897.30
9.897.30
9,897.30
9.897.30
9.897.30
9,897.30
9.897.30
9,897.30
9,897.30
9,897.30
9,897.30
9,897.30
9,897.30
11,630.73
11,630.73
11.630.73
11,630.73
11,630 73
11,630.73
11,630.73
11,630.73
11.630.73
11,630.74
11.630.74
11,630.74
11.630.74
11.630.74
11,630.74
11,630.74
11 630.74
11,630.74
11,630.74
11.630.74
11.630.74
11,630.74
11.630.74
11,630.74
11,630.74
9.897.31
11.630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11.630.74
11,630.74
11 630.74
11 630.74
11.630.74
11,630.74
11 630.74
11.630.74
11,630.74
11,63074
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11.63074
Value -
to -Lien
42.18
69.19
46.80
63.73
54.71
70.04
56.98
64.78
32.37
10.05
83.14
16.30
33.70
52.19
42.67
68.28
55.98
40.67
9.99
9.88
38.23
9.59
23.94
44.56
28.14
31.76
9.68
5.63
16.72
36.15
42.24
18.72
45.46
24.07
27.80
5.63
46.20
9.59
7.28
6.31
28.70
12.55
41.84
45.17
30.39
41.17
39.07
41.84
39.67
39.31
34.66
39.97
9.55
9.62
6.37
35.05
38.08
21.23
43.12
34.83
10.25
36.68
20.82
17.59
36.06
49.30
14.20
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessors
Total Assessed
Existing
LD. No
Parcel No
Value
Liens
045 - 071 -24
336
216,553.00
0.00
045 -071,25
337
65,482.00
0.00
045 - 071 -26
338
210,438.00
0.00
045 - 071 -27
339
59,524.00
0.00
045 - 071 -28
340
289,597.00
0.00
045 - 071 -31
341
108,580.00
0.00
045 - 071 -32
342
112,205.00
0.00
045 - 071 -35
343
427,934.00
0.00
045 - 071 -36
344
259,766.00
0.00
045- 071 -37
345
346,390.00
0.00
045- 071 -38
346
423,300.00
0.00
045- 071 -39
347
488,988.00
0.00
045- 071 -40
348
54,904.00
0.00
045071 -41
349
342,538.00
0.00
045- 071 -42
350
434,520.00
0.00
045- 071 -43
351
435,095.00
0.00
045- 071 -44
352
374,844.00
0.00
045- 071 -46
353
329.957.00
0.00
045 - 071 -47
354
612.000.00
0.00
045 - 071 -50
355
85,932.00
0.00
045 - 071 -52
356
77,176.00
0.00
045 - 071 -53
357
84,55800
0.00
045 - 071 -54
358
445,175.00
0.00
045071 -55
359
459,502.00
0.00
045 - 071 -56
360
116,520.00
0.00
045 - 071 -57
361
228 779.00
coo
045 - 071 -58
362
637,500.00
0.00
045 - 072 -07
363
140.614.00
0.00
045 - 072 -09
364
331,688.00
0.00
045 - 072 -12
365
340,331.00
0.00
045 - 072 -15
366
270,149.00
0.00
045 - 072 -16
367
336,258.00
0.00
045 - 072 -17
368
258,079.00
0.00
045 -07248
369
214,289.00
0.00
045 -07249
370
221,380.00
0.00
045.072.20
371
425,850.00
0.00
045 - 072 -21
372
254,403.00
0.00
045 - 072 -22
373
400,554.00
0.00
045 - 072 -23
374
535.000.00
0.00
045 - 072 -24
375
520,200.00
0.00
045 - 072 -25
376
442,170.00
0.00
045 - 072 -26
377
86,496.00
0.00
045 - 072 -28
378
606,900.00
0.00
045 - 07229
379
328,591.00
0.00
045 - 072 -30
380
380X45.00
0.00
045 - 072 -31
381
659.500.00
0.00
045 - 072 -32
382
295.487.00
0.00
045 - 07233
383
567,282.00
0.00
045- 072 -34
384
303,961.00
0.00
045- 072 -35
385
159,064.00
0.00
045- 072 -36
386
311 445.00
coo
045- 072 -37
387
601800.00
0.00
045- 072 -39
388
286,645.00
0.00
045- 072 -40
389
561816.00
0.00
045 - 072-41
390
471,179.00
0.00
045 - 072 -42
391
317,182.00
0.00
045 - 072 -43
392
158.386.00
0.00
045 - 072 -44
393
670.000.00
0.00
045 - 072 -45
394
387,523.00
0.00
045 - 072 -46
395
640,000.00
0.00
045 - 072 -47
396
425,878.00
0.00
045 - 072 -50
397
276.285 00
0.00
045- 072 -51
398
314.229.00
0.00
045 - 072 -52
399
335.553.00
0.00
045 - 072 -53
400
104.444.00
0.00
045- 072 -54
401
303,956.00
0.00
045 - 072 -55
402
107,642.00
0.00
INITIAL BOND ISSUE
As As
Preliminarily Confirmed
Aloprove tl and Recorded
10,567.18
10.567.18
10,567.18
10.567.18
10,567.18
8.833.75
8,833.75
10,567.18
10,567.18
10,567.18
10.567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10.567.18
10.567.18
10.567.18
10.567.18
10.567.18
10.567.18
8.833.75
10.567.18
10,567.18
10.567,18
10.567.18
10.567.18
10.567.18
10.567 18
10,567.18
10.567.18
10,567.18
10.567.18
10,567.18
10.567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10.567.18
10.567.18
10,567.18
10.567 18
10.567.18
10.567.18
10.567.18
10.567.18
10.567.18
10,567.18
10.567.18
10,567.18
10,567.18
10,567.16
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10.567.18
Page 8 -6
TOTAL BOND ISSUE
list and 2nd Bond Issues)
As As
Preliminarily Confirmed
AAppoved and Recorded
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
9.897.31
9,897.31
11 630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
9,897.31
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11.630.74
11.630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,63074
11,630.74
11,630 .74
11,63074
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
Value -
to -Lien
20.49
6.20
19.91
5.63
27.41
12.29
12.70
40.50
24.58
32.78
40.06
46.27
5.20
32.42
41A2
41.17
35.47
31.22
57.92
8.13
7.30
8.00
42.13
43.48
13.19
21.65
60.33
13.31
31.39
32.21
25.56
31.82
24.42
20.28
20.95
40.30
24.07
37.91
50.63
49.23
41.84
8.19
57.43
31.10
35.96
62.41
27.96
53.68
28.76
15.05
29.47
56.95
27.13
53.17
44.59
30.02
14.99
63.40
36.67
60.56
40.30
26.15
29.74
31.75
9.88
28.76
10.19
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessor's
Total Assessed
Existing
I. D.
Parcel No.
Value
Liens
045- 072 -56
403
378.320.00
0.00
045 - 072 -57
404
218.375.00
0.00
045- 072 -58
405
246.608.00
0.00
045- 072 -59
406
242.573.00
0.00
045 - 072 -60
407
398.114.00
0.00
045- 072 -61
408
431.460.00
0.00
045- 072 -62
409
71.700.00
0.00
045- 073 -07
410
59.468.00
0.00
045- 073 -08
411
207478.00
0.00
045 - 073 -09
412
701.257.00
0.00
045 - 073 -10
413
63.600.00
0.00
045 - 073 -11
414
498.000.00
0.00
045 - 073 -12
415
281.651.00
0.00
045 - 073 -13
416
480420.00
0.00
045 - 073 -14
417
55,338.00
0.00
045 - 073 -15
418
217380.00
0.00
045 - 073 -16
419
396.891.00
0.00
045 - 073 -17
420
400.554.00
0.00
045 - 073 -18
421
114.025.00
0.00
045 - 073 -19
422
607.800.00
0.00
045 - 073 -20
423
356.118.00
0.00
045 - 073 -21
424
351.789.00
0.00
045 - 073 -22
425
320.580.00
0.00
045 - 073 -23
426
106274.00
0.00
045 - 073 -24
427
223.193.00
0.00
045 - 073 -25
428
555,000.00
0.00
045 - 073 -26
429
100.526.00
0.00
045 - 07327
430
126.550.00
0.00
045 - 073 -29
431
347,244.00
0.00
045 - 074 -05
432
73.421.00
0.00
045 - 074 -06
433
78,806.00
0.00
045 - 074 -07
434
410.742.00
0.00
045 - 074 -08
435
451,013.00
0.00
045 - 074 -09
436
539,967.00
0.00
045 - 074 -10
437
337,406.00
0.00
045 - 074 -11
438
583,664.00
0.00
045 - 074 -12
439
309,705.00
0.00
045 - 074 -13
440
453,074.00
0.00
045 - 074 -14
441
445.052.00
0.00
045 - 074 -15
442
374 956.00
0.00
045 - 074 -16
443
91,871.00
0.00
045 - 074 -17
444
322,997.00
0.00
045- 074 -18
445
286,147.00
0.00
045 - 074 -20
446
323,178.00
0.00
045- 075 -07
447
240.773.00
0.00
045- 075 -08
448
439.879.00
0.00
045- 075 -09
449
107.706.00
0.00
045- 075 -10
450
535,806.00
0.00
045 - 075 -11
451
178267.00
0.00
045 - 075 -12
452
279.336.00
0.00
045 - 075 -13
453
374M4.00
0.00
045 - 075 -14
454
218,374.00
0.00
045 - 075 -15
455
550,000.00
0.00
045 - 075 -18
456
279.872.00
0.00
045 - 075 -19
457
356.118.00
0.00
045 - 075 -20
458
59,837.00
0.00
045 - 075 -21
459
258.739.00
0.00
045 - 075 -22
460
302.698.00
0.00
045- 075 -23
461
365,472.00
0.00
045- 076 -24
462
479,400.00
0.00
045- 075 -25
463
377,793.00
0.00
045- 075 -26
464
453,074.00
0.00
045- 075 -27
465
479,614.00
0.00
045- 075 -28
466
332,961.00
0.00
045- 075 -29
467
121.216.00
0.00
045 - 075 -30
468
96.820.00
0.00
045 - 075 -31
469
616.299.00
0.00
INITIAL BOND ISSUE
As
As
Preliminarily
Confirmed
Approve
and Recorded
10.567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.18
10,567.17
10.567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10,567.17
10.567.17
10,567.17
10,567.17
10,567.17
10,567.17
10.567.17
8,833.75
8,833.75
8,833.75
8,833.75
8,833.75
8,833.75
8,833.75
8,833.75
8,833.75
8,833.75
8.833.75
8,833.75
8,833.75
8,833.75
8.833.75
10.567.17
10.567.17
10.567.17
10.567.17
10,567.17
10.567.17
10.567.17
10.567.17
10,567.17
10,567.17
10.567.17
10.567.17
10,567.17
10,567.17
10,567.17
10.567.17
10.567.17
10,567.17
8,833.75
8.833.75
8,833 .75
8.833.75
8.833.75
Page 8 -7
TOTAL BOND ISSUE
(1st and 2nd Bond Issues)
As As
Preliminarily Confirmed
AAv r� and Recorded
11,630.74
11,630 .74
11,630.74
11,630.74
11,630.74
11,630.74
11,630.74
11,630]4
11,630 .74
11.630]4
11,630J4
11,630.74
11,630.74
11,630.74
11,630J3
11,630.73
11,630.73
11,630.73
11,630.73
11,630.73
11.630.73
11.630.73
11.630.73
11,630.73
11,630.73
11,630.73
11,630.73
11.630.73
11,630.73
9,897.31
9.897.31
9,897.31
9,897.31
9.897.31
9.897.31
9.897.31
9.897.31
9,897.31
9.897.31
9.897.31
9.897.31
9,897.31
9,897.31
9.897.31
11,630.73
11,630.73
11,630.73
11,630.73
11,630.73
11,630.73
11,630.73
11,630.73
11,630.73
11,630.73
11,630.73
11 630.73
11 630.73
11.630.73
11,630.73
11.630.73
11,630.73
11,630.73
9,897.31
9,897.31
9.897.31
9,897.31
9.897.31
Value-
to-Lien
35.80
20.67
23.34
22.96
37.67
40.83
6.79
5.63
19.63
9.58
6.02
47.13
26.65
45.46
5.24
20.57
37.56
37.91
10.79
56.95
33.70
33.29
30.34
10.06
21.12
52.52
9.51
11.98
32.86
831
8.92
46.50
51.06
61.13
38.20
66.07
35.06
51.29
50.38
42.45
10.40
36.56
32.39
36.58
22.79
41.63
10.19
50.70
16.87
26.43
35.46
20.67
52.05
26.49
33.70
5.66
24.49
28.65
34.59
45.37
35.75
42.88
54.29
37.69
13.72
10.96
69.77
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessor's
Total Assessed
Existing
I.D. No.
Parcel No.
Value
Liens
045 - 075 -32
470
815,500.00
0.00
045 - 075 -35
471
666,458.00
000
045 - 075 -36
472
484,450.00
0.00
045- 075 -37
473
357,225.00
0.00
045 -07538
474
94,219.00
0.00
045- 081 -07
475
337,552.00
0.00
045- 081 -08
476
116,902.00
0.00
045- 081 -09
477
495,583.00
0.00
045- 081 -14
478
274,990.00
0.00
045- 081 -15
479
485,866.00
0.00
045- 081 -16
480
281,867.00
0.00
045- 081 -17
481
318.471.00
0.00
045- 081 -18
482
530,400.00
0.00
045 - 081 -19
483
357,196.00
0.00
045- 081 -20
484
283,294.00
0.00
045 - 082 -04
485
102.198.00
0.00
045- 082 -05
486
315.430.00
0.00
045 - 082 -06
487
97.572.00
0.00
045 - 082 -07
488
97.386.00
0.00
045- 082 -08
489
359,186.00
0.00
045- 082 -10
490
422.913.00
0.00
045- 082 -11
491
712.980.00
0.00
045- 082 -13
492
296.566.00
0.00
045- 082 -16
493
359,420.00
0.00
045 - 082.17
494
432,420.00
0.00
045- 083 -01
495
350,484.00
0.00
045- 083 -09
496
434,057.00
0.00
045- 083 -10
497
420,563.00
0.00
045- 083 -11
498
322,586.00
0.00
045- 083 -12
499
347,384.00
0.00
045- 083 -13
500
432,972.00
0.00
939 - 720 -01
501
278,866.00
0.00
939 - 720 -02
502
266,708.00
0.00
939 - 720 -03
503
292.164.00
0.00
939 - 720 -04
504
227,667.00
0.00
939 - 720 -05
505
268,609.00
0.00
939 - 720 -06
506
279,266.00
0.00
045- 083 -15
507
89,499.00
0.00
045- 084 -01
508
1,248,480.00
0.00
045- 084 -03
509
225,476.00
0.00
045- 084 -04
510
189.331.00
0.00
045- 084 -06
511
979.200.00
0.00
045- 084 -09
512
630.938.00
0.00
045- 084 -10
513
74,521.00
0.00
045- 111 -15
514
86,636.00
0.00
045- 111 -17
515
181.356.00
0.00
045- 111 -18
516
226,644.00
0.00
045- 111 -19
517
223,027.00
0.00
045 - 111 -20
518
4,658,850.00
0.00
045- 112 -01
519
124,188.00
0.00
045- 112 -08
520
68,417.00
0.00
045 - 112 -09
521
64,599.00
0.00
045 - 112 -10
522
317,650.00
0.00
045- 112.11
523
157,875.00
0.00
045- 113 -01
524
60,292.00
0.00
045.113 -02
525
57,161.00
0.00
045- 113 -03
526
61,295.00
0.00
045- 114 -08
527
129,500.00
0.00
045- 114 -09
528
129,500.00
0.00
045- 114 -13
529
388,840.00
0.00
045- 114 -15
530
867,152.00
0.00
045- 114 -16
531
316,584.00
0.00
045 -11501
532
153.000.00
0.00
045 - 115 -08
533
426,800.00
0.00
045 - 115 -10
534
61,200.00
0.00
114- 661 -01
535
573,855.00
0.00
114- 661 -02
536
590,565.00
0.00
INITIAL BOND ISSUE
As
As
Preliminarily
Confirmed
Ada rovad
and Recorded
8.833.75
8,833.75
8,833.75
8,833.75
8,833.75
8,833.75
8.833.75
8.833.75
0.00
0.00
0.00
8,833.74
0.00
0.00
0.00
17,667.49
17,667.49
17.667.49
17.667.49
8,833.74
17,667.49
17,667.49
8,833.74
0.90
0.00
19,400.93
19,400.93
19,400.93
19,400.93
19,400.93
19,400.93
9,700.47
9,700.47
9,700.47
9.700.47
9.700.47
9,700.47
15,850.77
111,205.25
8,833.75
10.567.18
3,466.87
38,781.53
8,833.75
8,833.75
8,833.75
8,83375
30,653.11
36,836.73
26,501.25
0.00
0.00
48,585.61
22,084.37
0.00
0.00
0.09
4,416.88
0.00
17,667.49
106,004.96
61,836.23
0.00
17,667.49
0.00
0.00
0.00
Page 8 -8
TOTAL BOND ISSUE
(1st and 2nd Bond Issues)
As As
Preliminarily Confirmed
Aporoved and Recorded
9,897.31
9,897.31
9.897.31
9,897.31
9,897.31
9,897.31
9.897.31
9.897.31
0.00
0.00
0.00
9,897.30
0.00
0.00
0.00
19,794.60
19,794.60
19794.60
19,794.60
9.89730
19,794.60
19,794.60
9,897.30
0.00
0.00
21,528.04
21,528.04
21,528.04
21,528.04
21,528.04
21,528.04
10,764.03
10,764.03
10764.03
10764.03
10.764.03
10,764.03
17,446.10
123,967.92
9,89731
11 630.74
3,466.87
42,684.78
9,897.31
9,89731
9,897.31
9,897.31
34,343.65
41,271.76
29,691.92
0.00
0.00
54,435.17
24,743.26
0.00
0.00
0.00
4,948.66
0.00
19,794.60
118,767.63
69,281.12
0.00
19,794.60
0.00
0.00
0.00
Value -
to -Lien
92.32
75.44
54.84
40.44
10.67
38.21
13.23
56.10
Na
Na
n/a
36.05
n/a
n/a
n/a
5.78
17.85
5.52
5.51
40.66
23.94
40.36
33.57
n/a
n/a
18.07
22.37
21.68
16.63
17.91
22.32
28.75
27.49
30.12
23.47
27.69
28.79
5.65
11.23
25.52
17.92
282.44
16.27
8A4
9.81
20.53
25.66
7.28
12647
4.69
Na
n/a
6.54
7.15
n/a
n/a
n/a
29.32
n/a
22.01
8.18
5.12
n/a
24.16
ma
n/a
a/a
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
Section II - Assessment Roll
Assessment
Assessor's
Total Assessed
Existing
1,D N.
Parcel No
Value
Liens
114 - 68103
537
129,033.00
0.00
114 - 661 -04
538
673.200.00
0.00
114- 661 -05
539
714,000.00
0.00
114- 661 -06
540
495632.00
0.00
114- 661 -07
541
140,575.00
0.00
114- 662 -01
542
12,246.00
0.00
424 - 431 -03
543
28,938.00
0.00
424 - 431 -04
544
248 831.00
0.00
424 - 432 -01
545
100,701.00
0.00
424 - 432 -02
546
95,818.00
0.00
424 - 432 -03
547
139,798.00
0.00
424 -032 -05
54B
149,386.00
0.00
424 - 432 -06
549
137.072.00
0.00
424 - 432 -07
550
880.258.00
0.00
424 - 432 -08
551
108.141.00
0.00
424 - 432 -09
552
92,459.00
0.00
424 - 432 -10
553
144,742.00
0.00
424 - 433 -01
554
455257.00
0.00
424 - 433 -02
555
427,560.00
0.00
424-433 -03
556
430.000.00
0.00
424433 -04
557
144.487.00
0.00
424 - 433 -05
558
261,241.00
0.00
424 - 433 -08
559
143,047.00
0.00
424 - 433 -09
560
157,503.00
0.00
424 - 433 -11
561
157,310.00
0.00
424 - 433 -12
562
430.000.00
0.00
424 - 433 -13
563
427,560.00
0.00
424 - 434 -01
564
124.343.00
0.00
424 -034 -02
565
25,625.00
0.00
424 - 434 -03
566
323.564.00
0.00
424 - 434 -07
567
395,724.00
0.00
424 - 434 -08
568
343,743.00
0.00
424 - 434 -09
569
295,912.00
0.00
424- 434 -10
570
1,146.588.00
0.00
045- 010 -19
571
0.00
0.00
5]1 PARCELS
$185.907,096.00
80.00
INITIAL BOND ISSUE
As As
Preliminarily Confined
Approved and Recorded
0.00
0.00
0.00
0.00
0.00
0.00
0.00
58.119.46
19.400.92
1],66].49
4,416.88
0.00
0.00
0.00
1].66].49
19.400.92
4,416.88
19,400.92
19.400.92
17,66].49
17,667.49
1],66].49
1],66].49
1],66].49
19.400.92
6,625.31
19,400.92
1].66].49
1].66].49
1].66].49
17.66].49
1].66].49
1],66].49
44,16873
0.00
$6.140,000.00
Page B -9
TOTAL BOND ISSUE
0st and 2nd Bond Issues)
As As
Preliminarily Confirmed
Approve tl and Recorded
0.00
0.00
0.00
0.00
0.00
0.00
0.00
63,969.02
21,528.03
19,]94.60
4,948.66
0.00
0.00
0.00
19,]94.60
21.528.03
4,948.66
21.528.03
21,528.03
19,]94.60
19,]94.60
19.]94.60
19.]94.60
19.]94.60
21.528.03
],422.98
21,528.03
19,]94.60
19,]94.60
19.]94.60
19,]94.60
19794.60
19,]94.60
49,486.51
0.00
$6.800,000.00
Value -
to -Lien
n/a
n/a
n/a
n/a
n/a
Na
No
4.28
5.19
5A2
31.65
n/a
n/a
n/a
6.12
4.]]
32.]]
23.4]
22.04
24.34
8.18
14.]9
8.10
8.91
8.11
64.90
22.04
7.04
1.45
18.31
22.40
19.46
16.]5
25.96
n/a
30.28
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Table 2
Debt Limit Report
Under the Resolution of Intention, the following satisfies the requirements of Part 7.5 of Division 4
of the California Streets and Highways Code:
1. Estimated Balance to Assessment
$ 6,800,000.00
2. Unpaid Special Assessments
$
Total 1 + 2
$ 6,800,000.00
3. True Value of Parcels**
arcels *
$ 185,907,096.00
Average Value to Lien Ratio
27.34:1
* Unpaid Special Assessments shall consist of the total principal sum of all unpaid special
assessments previously levied or proposed to be levied other than in the instant proceedings.
** True Value of Parcels means the total value of the land and improvements as estimated and
shown on the last equalized roll of the County or as otherwise reasonably calculated.
Note: As it is not within the purview of this report, nor the responsibility of the Assessment Engineer,
this report makes no recommendations on parcel value, economic viability or financial feasibility.
CERTIFICATION
I, THE UNDERSIGNED Assessment Engineer, do hereby certify that
1. The total amount of the principal sum of the special assessments proposed to be levied, together
with the principal amount of previously levied special assessments, as set forth above, do not
exceed one -half (' /z) the total true value of the parcels proposed to be assessed; and
2. The proposed assessment amount upon any parcel does not exceed one -half (1/2) of the true
value of the parcel.
EXECUTED on this 1 st day of June 2004.
MuniFinancial
David L. Hunt, P.E. (CE 30514)
Assessment Engineer
City of Newport Beach h
State of California ;
MuniFinancial Page 9 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
EXHIBIT 1
METHOD AND FORMULA OF ASSESSMENT
BACKGROUND
Statutes require that assessments levied pursuant to the Municipal Improvement Act of 1913 be based
on the estimated special benefit that the properties receive from the Works of Improvement. However,
the law does not specify the method or formula that should be used to apportion the assessments in
Assessment District proceedings. Further, Articles XIIIC and XIIID of the California Constitution
require that only special benefits are assessable, that no assessment may exceed the proportional special
benefit conferred on the parcel assessed and that publicly owned parcels shall not be exempt from
assessment unless clear and convincing evidence demonstrates that such public owned parcels receive
no special benefits from the improvements or services for which the assessment is levied. Special
benefit is a particular and distinct benefit over and above general benefits conferred to the public at large
on real property located in the Assessment District. General enhancement of property value does not
constitute special benefit.
Therefore, it is necessary to identify the benefit that the Works of Improvement will render to the
properties within the Assessment District. It is also necessary that the properties receive a special and
direct benefit as distinguished from general benefit to the general public.
The responsibility rests with the Assessment Engineer, who is appointed for the purpose of analyzing
the facts and determining the method or formula for apportionment and the assessment obligation to
the benefited properties. For these proceedings, the City has retained the firm of
MuniFinancial /Willdan as the Assessment Engineer.
The Assessment Engineer makes the recommendation for the method and spread of the apportionment
at the public hearing. The final authority and action rest with the City Council after hearing all evidence
and testimony presented at the public hearing and the tabulation of assessment ballots. Upon
conclusion of the public hearing, the City Council must make the final determination as to whether or
not the assessment spread has been made in direct proportion to the special benefit received by each
parcel within the Assessment District. Ballot tabulation will then be completed, and if a majority of
ballots, weighted by assessment amount, are in support of the assessment, then the City Council mav_
establish the Assessment District.
SPECIAL BENEFIT
Recognizing the special benefit properties receive from the removal of overhead utifity lines and poles,
the Certificate of Sufficiency verified that property- owners submitted a petition, signed by sixty -two
(62 0/o) percent of the assessable area of property within the Assessment District boundaries. Planned
improvements to the entire Assessment District will provide a special benefit as the conversion to the
new distribution system will not only be safer, but will enhance service reliability and capacity while
improving property aesthetics.
MuniFinancial Page 10 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Further, the construction of these improvements will conform to existing City of Newport Beach,
Southern California Edison, SBC Communications and Adelphia Cable standards, applicable to the
value of Assessment District parcels, therefore providing a special and direct benefit to said properties.
Therefore, 100°,4 of the improvements are considered direct and special benefits only to the specific
properties within the Assessment District and general benefit, if any, is tie minimus.
METHOD OF ASSESSMENT
All parcels are assessed based on the direct and special benefit that they receive. All of the
improvements have been shown to provide direct and special benefit to the properties and we have
determined that there is no general benefit portion of the assessment to be considered.
The properties within the Assessment District are a mixture of residential and commercially zoned
properties with the exception of the Newport Shores Park property. The vast majority of the parcels are
zoned single - family residential parcels (R -1). Since the single - family residential parcels receive the same
benefit from the undergrounding of the overhead utilities and the), make up the majority of the propert}
types within the district, they will each be assigned one equivalent benefit unit or one EBU. Special
benefits ascribed to commercial and other land use types will be equated to the single - family unit or
EBU.
This same approach applies to the parcels located on alleyways that are being reconstructed as part of
the District improvements. Only the parcels that are located along the alletiways benefit from these
improvements and receive a special benefit. Since the front footage of most of the single - family and
multi - residential parcels is approximately the same, all of the residential parcels located along the
alleyways will be assigned one EBU. Benefit to commercial and other land use types will be equated to
the residential units or EBU.
R -2 Zoned Properties
R -2 Zoned properties have the potential to have two dwelling units located on the parcel. Since each
dwelling unit is likely to use a similar amount of electrical and other utility- services as a typical single -
family residential parcel, R -2 zoned lots will be assigned 2 EBUs per parcel.
Apartment Properties
Apartment site properties are assessed 1 EBU for each apartment located in the building. This is the
case since each apartment unit is likely to use a similar amount of electrical and other utility services
as a typical single - family residential parcel. Below is a listing of the apartment parcels and their
preliminary assessment amount.
APN
Assessment
ID No.
No. of Apartment
Units
EBUs
Preliminary
Assessment
045 - 084 -01
508
12
12
$123,967.92
045- 114 -15
530
12
13
X118,767.63
MuniFinancial Page 11 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Commercial Pronertv
The commercial property was assigned EBUs based on the parcel's average width along the streets being
undergrounded as compared to the average front footage for a single - family residential parcel. The
average front footage for a single -family residential parcel has been calculated at 30 feet.
Park
The City owned park does not have connections to electricity, telephone or cable and therefore does not
receive a special benefit. Consequently, these parcels will have a $0 assessment.
Non Assessed and Pardally Assessed Parcels
Parcels that are already served by existing underground utilities (electricity and telephone) located on
West Pacific Highway will not benefit from the utility improvements for this District. Therefore, they
are not assessed for the utility construction costs. Parcels served with existing underground utilities but
not underground telephone service are assessed at one -half (V2) the rate of other parcels with the same
land use.
Detail of EBUs and Assessments
After determining the number of EBUs per parcel based on the above for both utility undergrounding
and for alleyway improvements, each parcels total number of EBUs were added together and divided by
the total dollar amount of the specific improvements (utilityundergrounding or alleyway improvements).
This resulted in a dollar amount per EBU that is then multiplied by each parcel's number of EBUs to
determine the assessment amount.
The incidental and financing costs are allocated to each parcel in the District on a prorated basis based
on each parcel's share of the total construction costs. This percentage is then multiplied by the total
cost of incidental and financing cost's to determine the individual parcel's share.
The table located at the end of this section displays individually by assessor parcel number, the number
of EBUs assigned for each improvement and the corresponding assessment amount.
Conclusion
It is my opinion that the assessments for Assessment District No. 68 (Newport Shores) are allocated in
accordance with the direct and special benefit that the land receives from the Works of Improvement.
MuniFinancial/ W illdan
David L. Hunt, P.E. (CE 30514)
Assessment Engineer
City of Newport Beacha °NO" F�
3osia
"Ew ;.ueoo-
MuniFinancial Page 12 City of Newport Beach
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Page 12 -1
4,784,526.55
574,410.00
781,063.45
6,140.000.00
660,000.00
Assessors
Assessment
Utility Costs
Total Utility
Alley Costs
Total Alley
Incidental
Total lst
ITCC
Preliminary
Parcel No.
I . No
EBUs
Costs
EBUs
Costs
Costs
Bond Issue
Costs
Total Assessment
045- 010 -15
1
0.0
$0.00
0.0
$0.00
$0.00
$0.00
$0.00
$0.00
045 - 010 -16
2
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
045 - 010 -17
3
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
045 - 010 -18
4
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
045 - 010 -20
5
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
045 - 010 -21
6
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
045 - 010 -22
7
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
045 - 010 -23
8
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
045- 010 -26
9
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
045- 051 -09
10
2.0
15,420.03
0.0
0.00
2,247.47
17,667.50
2,127.11
19.794.61
045- 051 -10
11
2.0
15,420.03
0.0
0.00
2,247.47
17,667.50
2,127.11
19,794.61
045- 051 -11
12
2.0
15,420.03
0.0
0.00
2,247.47
17,667.50
2,127.11
19,794.61
045- 051 -12
13
2.0
15,420.03
0.0
0.00
2,247.47
17,667.50
2,127.11
19,794.61
045- 051 -13
14
2.0
15,420.03
0.0
0.00
2,247.47
17,667.50
2,127.11
19,794.61
045- 052 -03
15
1.0
7,710.01
1.0
1,512.92
1,344.25
10,567.78
1,063.56
11,630.74
045- 052 -04
16
1.0
7,710.01
1.0
1,512.92
1,344.25
10,567.18
1,063.56
11,630.74
045- 052 -05
17
1.0
7,710.01
1.0
1,512.92
1,344.25
10,567.18
1,063.56
11,630.74
045- 052 -06
18
1.0
7,710.01
0.0
0.00
1,123.74
8,83315
1,063.56
9,897.31
045- 052 -08
19
1.0
7,710.01
1.0
1,512.92
1,344.25
10,567.18
1,063.56
11,630.74
045- 052 -09
20
1.0
7,710.01
1.0
1,512.92
1,344.25
10,567.18
1,063.56
11,630.74
045- 052 -10
21
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11.630.73
045- 052 -11
22
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 052 -12
23
1.0
7,710.01
1.0
1.512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 052 -13
24
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 052 -14
25
1.0
7,710.01
1.0
1,512.92
1.344.24
10,567.17
1,063.56
11,630.73
045- 053 -02
26
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 053 -03
27
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 053 -05
28
1.0
7,710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.56
11,630.73
045 - 053 -06
29
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1.063.56
11,630.73
045 - 053 -10
30
1.0
7,710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.56
11,630.73
045- 053 -12
31
1.0
7,710.01
1.0
1.512.92
1,344.24
10.567.17
1.063.56
11,630.73
045 - 053 -13
32
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045 - 053 -17
33
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045 - 053 -18
34
1.0
7,710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.56
11,630.73
045- 053 -19
35
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045 - 053 -20
36
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11.630.73
045 - 053 -21
37
1.0
7,710.01
1.0
1.512.92
1,344.24
10,567.17
1,063.56
11.630.73
045 - 053 -23
38
1.0
7,710.01
1.0
1,512.92
1.344.24
10,567.17
1,063.56
11,630.73
045- 053 -24
39
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 053 -25
40
1.0
7.710.01
1.0
1,512.92
1.344.24
10,567.17
1.063.56
11,630.73
045- 053 -26
41
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 053 -27
42
1.0
7,710.01
1.0
1.512.92
1,344.24
10.567.17
1,063.56
11,630.73
045- 053 -28
43
1.0
7,710.01
1.0
1.512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 053 -29
44
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 053 -30
45
1.0
7,710.01
1.0
1,512.92
1.344.24
10,567.17
1,063.56
11,630.73
045- 053 -31
46
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 053 -32
47
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11.630.73
045- 053 -33
48
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 053 -34
49
1.0
7,710.01
0.0
0.00
1,123.73
8.833.74
1,063.56
9.897.30
045- 053 -35
50
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 053 -36
51
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 053 -37
52
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 053 -38
53
1.0
7,710.01
0.0
0.00
1.123.73
8,833.74
1,063.56
9,897.30
045 - 053 -39
54
1.0
7.710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045 - 053 -40
55
1.0
7,710.01
0.0
0.00
1,123.73
8.833.74
1,063.56
9,897.30
045 - 053 -41
56
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9.897.30
045- 05342
57
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 053 -45
58
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.56
11,630.73
045- 054 -26
59
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1.063.56
9,897.30
045 - 054 -27
60
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 054 -28
61
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9.897.30
045 -054 -29
62
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 054 -30
63
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 054 -31
64
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1.063.56
9,897.30
045- 054 -32
65
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 054 -33
66
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 054 -34
67
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
Page 12 -1
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Page 12 -2
4,784,526.55
574,410.00
781,063.45
6,140,000.00
660,000.00
Assessor's
Assessment
Utility Costs
Total Utility
Alley Costs
Total Alley
Incidental
Total lst
ITCC
Preliminary
Parcel No.
I.D. No.
EBUs
Costs
EBUs
Costs
Costs
Bond Issue
Costs
Total Assessment
045- 054 -35
68
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 054 -36
69
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 055 -01
70
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 055 -02
71
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 055 -03
72
1.0
7,710.01
0.0
0.00
1.123.73
8,833.74
1,063.56
9,897.30
045- 055 -05
73
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 055 -06
74
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 055 -08
75
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 055 -25
76
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
045- 055 -26
77
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
114- 661 -11
78
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
045- 055 -28
79
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -29
80
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -30
81
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -31
82
1.0
7,710.01
0.0
0.00
1,12173
8,833.74
1,063.55
9,897.29
045 - 055 -32
83
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045 - 055 -33
84
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -34
85
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045 - 055 -35
86
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -36
87
1.0
7.710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -37
88
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -38
89
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -39
90
1.0
7.710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -40
91
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -41
92
1.0
7.710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -42
93
1.0
7.710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -43
94
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -44
95
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -45
96
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,06155
9,897.29
045- 055 -46
97
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045 -055 -07
98
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -48
99
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045 -055 -49
100
1.0
7,710.01
0.0
0.00
1.123.73
8,833.74
1,063.55
9,897.29
045- 055 -51
101
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1.063.55
9,897.29
045- 055 -52
102
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -53
103
1.0
7,710.01
0.0
0.00
1,123.73
8.833.74
1.063.55
9,897.29
045- 055 -54
104
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -55
105
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -56
106
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045 - 055 -57
107
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -58
108
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045 - 055 -59
109
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -60
110
1.0
7.710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -61
111
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 055 -62
112
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 056 -32
113
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 056 -33
114
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 056 -34
115
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 061 -06
116
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -10
117
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -11
118
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -12
119
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -13
120
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1.063.55
11,630.72
045- 061 -14
121
1.0
7,710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.55
11,630.72
045 - 061 -15
122
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -16
123
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11.630.72
045- 061 -17
124
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -18
125
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -19
126
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 061 -20
127
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -22
128
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,06155
11,630.72
045- 061 -24
129
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,06155
11,630.72
045- 061 -25
130
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -26
131
1.0
7,710.01
1.0
1.512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -27
132
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -28
133
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -29
134
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
Page 12 -2
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Page 12 -3
4,784,526.55
574,410.00
781,063.45
6,140,000.00
660,000.00
Assessors
Assessment
Utility Costs
Total UtIIIN
AIIev Costs Total Alley
Incidental
Total tat
ITCC
Preliminary
Parcel No.
I.D. No.
EBUS
Costs
EBUS
Costs
Costs
Bond Issue
Costs
Total Assessment
045- 061 -30
135
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -31
136
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -32
137
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -33
138
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -36
139
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -37
140
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 061 -38
141
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -07
142
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 -062 -08
143
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -09
144
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -10
145
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -11
146
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -12
147
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -13
148
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -15
149
1.0
7,710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.55
11,630.72
045- 062 -16
150
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 062 -17
151
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -18
152
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -19
153
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -20
154
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -21
155
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11.630.72
045- 062 -22
156
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -23
157
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -25
158
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -26
159
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 062 -27
160
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063 -04
161
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 063 -05
162
1.0
7,710.01
1.0
1.512.92
1.344.24
10,567.17
1,063.55
11,630.72
045 -063 -06
163
1.0
7,710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.55
11,630.72
045 - 063 -07
164
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063 -08
165
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063 -09
166
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063 -10
167
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063 -11
168
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063.12
169
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,06155
11,630.72
045 -063-13
170
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063 -15
171
1.0
7,710.01
1.0
1,512.92
1.344.24
10,567.17
1,063.55
11,630.72
045- 063 -16
172
1.0
7.710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9.897.29
045- 063 -18
173
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063 -19
174
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 063 -20
175
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 063 -21
176
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063 -22
177
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 063 -23
178
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 063 -24
179
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -05
180
1.0
7,710.01
1.0
1,512.92
1.344.24
10,567.17
1,063.55
11,630.72
045- 064 -10
181
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -11
182
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -12
183
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -13
184
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -14
185
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -16
186
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1.063.55
11,630.72
045- 064 -18
187
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -19
188
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -20
189
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 064 -21
190
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -22
191
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -23
192
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -24
193
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11.630.72
045- 064 -25
194
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 064 -26
195
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -27
196
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -28
197
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -29
198
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -30
199
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -31
200
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -32
201
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
Page 12 -3
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Page 12 -4
4,784,526.55
574,410.00
781,06145
6,140.000.00
660,000.00
AssessoYS
Assessment
Utility Costs
Total Utility
Alley Costs
Total Alley
Incidental
Total 1st
ITCC
Preliminary
Parcel No.
I.D. No.
EBUS
Costs
EBUS
Costs
Costs
Bond Issue
Costs
Total Assessment
045- 064 -33
202
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 064 -34
203
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 064 -35
204
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1.063.55
11,630.72
045- 064 -36
205
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 065 -06
206
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -07
207
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -08
208
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -09
209
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -10
210
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -11
211
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -12
212
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -13
213
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -14
214
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -15
215
1.0
7,710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.55
11,630.72
045- 065 -16
216
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -17
217
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -18
218
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 065 -20
219
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -21
220
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -23
221
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -24
222
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -25
223
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -26
224
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -27
225
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 065 -29
226
1.0
7,710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.55
11,630.72
045- 065 -30
227
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -31
228
1.0
7,710.01
1.0
1.512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -32
229
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -33
230
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -34
231
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -35
232
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -36
233
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -37
234
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -38
235
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 065 -39
236
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 06540
237
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 06541
238
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -07
239
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -08
240
1.0
7.710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -09
241
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -10
242
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -11
243
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -12
244
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -13
245
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045 - 066 -14
246
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -15
247
1.0
7,710.01
1.0
1,512.92
1,344.24
10567.17
1,063.55
11,630.72
045- 066 -16
248
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,63032
045- 066 -17
249
1.0
7.710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.55
11,630.72
045- 066 -18
250
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -19
251
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -20
252
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -22
253
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -23
254
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -24
255
1.0
7,710.01
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
045- 066 -25
256
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -26
257
1.0
7,710.01
1.0
1,512.92
1,344.24
10.567.17
1,063.55
11,630.72
045- 066 -27
258
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -28
259
1.0
7,710.01
1.0
1.512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -29
260
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -30
261
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -31
262
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -32
263
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -33
264
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -34
265
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -35
266
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
045- 066 -36
267
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1.063.55
11,630.72
045- 066 -37
268
1.0
7,710.01
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
Page 12 -4
Assessot's
Parcel No.
045- 066 -38
045- 066 -39
045- 066 -40
045- 066 -41
045 -066 -42
045- 066-43
045- 066 -44
045- 066 -45
045 - 066 -46
045- 066 -47
045- 066 -48
045- 066 -49
045 - 066 -50
045- 066 -51
045- 066 -52
045 - 066 -53
045- 067 -02
045- 067 -06
045 - 067 -10
045 -067 -12
045- 067 -13
045- 067 -14
045 - 067 -15
045- 067 -16
045- 067 -17
045 - 067 -18
045 - 067 -19
045 - 067 -20
045 - 067 -21
045- 067 -22
045- 067 -23
045- 067 -24
045- 067 -25
045- 067 -26
045- 067 -27
045- 067 -28
045- 067 -29
045- 067 -30
045- 067 -31
045- 067 -32
045- 067 -34
045- 067 -35
045- 067 -37
045- 067 -38
045- 067 -39
045- 067 -40
045- 067 -41
045 - 067 -42
045- 067 -43
045 - 067 -44
045 - 067 -45
045 -067 -46
045- 067 -47
045 - 067 -48
045- 067 -49
045- 067 -50
045- 067 -51
045 - 067 -52
045- 067 -53
045- 067 -54
045- 067 -55
045- 067 -56
045- 067 -57
045- 071 -18
045- 071 -20
045- 071 -22
045- 071 -23
Assessment
I.D. No.
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
4,784,526.55
Utility Costs Total Utility
EBUS Costs
1.0 7,710.01
1.0 7,710.01
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7.710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
1.0 7,710.02
Page 12 -5
574,410.00
781,063.45
6,140A00.00
660,000.00
Alley Costs Total Alley
Incidental
Total 1st
ITCC
Preliminary
EBUS
Costs
Costs
Bond Issue
Costs
Total Assessment
1.0
1,512.92
1,344.24
10,567.17
1,063.55
11,630.72
0.0
0.00
1,123.73
8,833.74
1,063.55
9,897.29
0.0
0.00
1,123.73
8,833.75
1,063.55
9.897.30
0.0
0.00
1,123.73
8,833.75
1,063.55
9.897.30
0.0
0.00
1.123.73
8.833.75
1,063.55
9.897.30
0.0
0.00
1,123.73
8,833.75
1,063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1,063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1,063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1,063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1,063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1.063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1.063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1,063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1,063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1.063.55
9,897.30
0.0
0.00
1,123.73
8,833.75
1,063.55
9,897.30
1.0
1.512.92
1,344.24
10,567.18
1,063.55
11,630.73
1.0
1,512.92
1,344.24
10, 567.18
1,063.55
11, 630.73
1.0
1,512.92
1,344.24
10,567.18
1,063.55
11,630.73
1.0
1,512.92
1,344.24
10, 567.18
1,063.55
11, 630.73
1.0
1,512.92
1,344.24
10, 567.18
1,063.55
11, 630.73
1.0
1,512.92
1.344.24
10.567.18
1,063.55
11, 630.73
1.0
1,512.92
1,344.24
10, 567.18
1,063.55
11, 630.73
1.0
1,512.92
1,344.24
10, 567.18
1,063.55
11, 630.73
1.0
1.512.92
1,344.24
10.567.18
1,063.55
11, 630.73
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10,567.18
1.063.56
11,630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
%567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1.344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1.344.24
10, 567.18
1,063.56
11, 630.74
1.0
1.512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
0.0
0.00
1,123.73
8,833.75
1.063.56
9,897.31
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
1.0
1,512.92
1,344.24
10,567.18
1.063.56
11.630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1.344.24
10, 567.18
1,063.56
11, 630.74
1.0
1.512.92
1.344.24
10.567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10, 567.18
1.063.56
11,630.74
1.0
1,512.92
1,344.24
10.567.18
1,063.56
11, 630.74
1.0
1.512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1.344.24
10,567A8
1,063.56
11, 630.74
1.0
1, 512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
1.0
1,512.92
1,344.24
10.567.18
1,06156
11, 630.74
1.0
1,512.92
1,344.24
10.567.18
1,06156
11,630.74
1.0
1.512.92
1,344.24
10,567.16
1,063.56
11,630.74
1.0
1,512.92
1,344.24
10, 567.18
1,063.56
11, 630.74
Page 12 -5
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Page 12 -6
4,784,526.55
574.410.00
781,063.45
6,140,000.00
660,000.00
Assessors
Assessment
Utility Costs
Total Utility
Alley Costs Total Alley
Incidental
Tots 11 at
ITCC
Preliminary
Parcel No.
I.D. No.
EBUS
Costs
EBUS
Costs
Costs
Bond Issue
Costs
Total Assessment
045- 071 -24
336
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 071 -25
337
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
045- 071 -26
338
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 071 -27
339
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
045 - 071 -28
340
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 071 -31
341
1.0
7,710.02
0.0
0.00
1,123.73
8,833.75
1,063.56
9.897.31
045- 071 -32
342
1.0
7,710.02
0.0
0.00
1,123.73
8,833.75
1,063.56
9,897.31
045 - 071 -35
343
1.0
7.710.02
1.0
1.512.92
1,344.24
10,567.18
1,063.56
11.630.74
045 - 071 -36
344
1.0
7,710.02
1.0
1.512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 071 -37
345
1.0
7,710.02
1.0
1512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 071 -38
346
1.0
7,710.02
1.0
1.512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 071 -39
347
1.0
7,710.02
1.0
1.512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 071 -40
348
1.0
7,710.02
1.0
1512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 071 -41
349
1.0
7,710.02
1.0
1.512.92
1.344.24
10,567.18
1,063.56
11,630.74
045- 071 -42
350
1.0
7,710.02
1.0
1.512.92
1,344.24
10,567.18
1,063.56
11.630.74
045 - 071 -43
351
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 071 -44
352
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
045 - 071 -46
353
1.0
7,710.02
1.0
1.512.92
1.344.24
10,567.18
1,063.56
11,630.74
045- 071 -47
354
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 071 -50
355
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
045 - 071 -52
356
1.0
7,710.02
1.0
1,512.92
1,344.24
10.567.18
1,063.56
11.630.74
045 - 071 -53
357
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 071 -54
358
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 071 -55
359
1.0
7.710.02
1.0
1,512.92
1,344.24
10567.18
1,063.56
11.630.74
045- 071 -56
360
1.0
7.710.02
0.0
0.00
1,123.73
8,833.75
1,063.56
9.897.31
045- 071 -57
361
1.0
7,710.02
1.0
1,512.92
1.344.24
10,567.18
1,063.56
11,630.74
045- 071 -58
362
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
045- 072 -07
363
1.0
7,710.02
1.0
1,512.92
1.344.24
10,567.18
1,063.56
11.630.74
045- 072 -09
364
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -12
365
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -15
366
1.0
7,710.02
1.0
1,512.92
1.344.24
10,567.18
1.063.56
11,630.74
045- 072 -16
367
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
045- 072 -17
368
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -18
369
1.0
7,710.02
1.0
1,512.92
1.344.24
10,567.18
1,063.56
11,630.74
045- 072 -19
370
1.0
7,710.02
1.0
1,512.92
1.344.24
10,567.18
1,063.56
11,630.74
045 - 072 -20
371
1.0
7.710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 072 -21
372
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -22
373
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -23
374
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -24
375
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -25
376
1.0
7,710.02
1.0
1,512.92
1,344.24
10.567.18
1,063.56
11,630.74
045- 072 -26
377
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -28
378
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -29
379
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -30
380
1.0
7,710.02
1.0
1.512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 072 -31
381
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 072 -32
382
1.0
7.710.02
1.0
1,512.92
1,344.24
10,567.18
1.063.56
11,630.74
045 - 072 -33
383
1.0
7,710.02
1.0
1,512.92
1,344.24
10567.18
1.063.56
11,630.74
045- 072 -34
384
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -35
385
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 072 -36
386
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1.063.56
11,630.74
045 - 072 -37
387
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 072 -39
388
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072.40
389
1.0
7,710.02
1.0
1,512.92
1,344.24
10567.18
1.063.56
11,630.74
045- 072 -41
390
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -42
391
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1.063.56
11,630.74
045 - 072 -43
392
1.0
7,710.02
1.0
1.512.92
1,344.24
10.567.18
1,063.56
11,630.74
045 - 072 -44
393
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 072 -45
394
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -46
395
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 072 -47
396
1.0
7,710.02
1.0
1,512.92
1.344.24
10,567.18
1,063.56
11,630.74
045- 072 -50
397
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 072 -51
398
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -52
399
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
045- 072 -53
400
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11.630.74
045- 072 -54
401
1.0
7,710.02
1.0
1.512.92
1,344.24
10.567.18
1,063.56
11,630.74
045- 072 -55
402
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
Page 12 -6
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Page 12 -7
4,784,526.55
574,410.00
781,063.45
6,140,000.00
660,000.00
Assessor's
Assessment
Utility Costs
Total Utility
Alley Costs
Total Alley
Incidental
Total lst
ITCC
Preliminary
Parcel No.
I.D. No.
EBUs
Costs
EBUs
Costs
Costs
Bond Issue
Costs
Total Assessment
045- 072 -56
403
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045- 072 -57
404
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1.063.56
11,630.74
045- 072 -58
405
1.0
7710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,630.74
045 - 072 -59
406
1.0
7710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,63074
045 - 072 -60
407
1.0
7710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,63074
045- 072 -61
408
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,63074
045- 072 -62
409
1.0
7710.02
1.0
1.512.92
1,344.24
10,567.18
1,063.56
11,63074
045 - 073 -07
410
1.0
7,710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,63074
045 - 073 -08
411
1.0
7710.02
1.0
1,512.92
1,344.24
10.567.18
1,063.56
11,63074
045 - 073 -09
412
1.0
7710.02
1.0
1,512.92
1.344.24
10567.18
1,063.56
11,63074
045 - 073 -10
413
1.0
7710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,63074
045- 073 -11
414
1.0
7710.02
1.0
1.512.92
1,344.24
10,567.18
1,063.56
11,63074
045- 073 -12
415
1.0
7710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,63074
045- 073 -13
416
1.0
7710.02
1.0
1,512.92
1,344.24
10,567.18
1,063.56
11,63074
045- 073 -14
417
1.0
7710.02
1.0
1,512.91
1.344.24
10,567.17
1,063.56
11,63073
045- 073 -15
418
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 073 -16
419
1.0
7,710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 073 -17
420
1.0
7710.02
1.0
1.512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 073 -18
421
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 073 -19
422
1.0
7,710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 073 -20
423
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045 - 073 -21
424
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 073 -22
425
1.0
7,710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 073 -23
426
1.0
7,710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045 - 073 -24
427
1.0
7,710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045 - 073 -25
428
1.0
7,710.02
1.0
1,512.91
1,344.24
10,567.17
1.063.56
11,630.73
045 - 073 -26
429
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,630.73
045- 073 -27
430
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045 - 073 -29
431
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045 - 074 -05
432
1.0
7710.02
0.0
0.00
1,12173
8,83375
1,063.56
9,897.31
045- 074 -06
433
1.0
7710.02
0.0
0.00
1,123.73
8,83375
1,063.56
9,897.31
045- 074 -07
434
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 074 -08
435
1.0
7,710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 074 -09
436
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 074 -10
437
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 074 -11
438
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 074 -12
439
1.0
7,710.02
0.0
0.00
1,123.73
8,833.75
1,063.56
9,897.31
045- 074 -13
440
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 074 -14
441
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045 - 074 -15
442
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 074 -16
443
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 074 -17
444
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045 - 074 -18
445
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045 - 074 -20
446
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 075 -07
447
1.0
7,710.02
1.0
1,512.91
1,344.24
10,567.17
1,06156
11,63073
045 - 075 -08
448
1.0
7,710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045 - 075 -09
449
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,630.73
045- 075 -10
450
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11.63073
045- 075 -11
451
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,630.73
045- 075 -12
452
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -13
453
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -14
454
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -15
455
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -18
456
1.0
7,710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -19
457
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -20
458
1.0
7710.02
1.0
1,512.91
1,344.24
10.567.17
1,063.56
11,63073
045- 075 -21
459
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -22
460
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -23
461
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -24
462
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045- 075 -25
463
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045 - 075 -26
464
1.0
7710.02
1.0
1,512.91
1,344.24
10,567.17
1,063.56
11,63073
045 - 075 -27
465
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 075 -28
466
1.0
7,710.02
0.0
0.00
1,12373
8.83375
1,06156
9,897.31
045- 075 -29
467
1.0
7710.02
0.0
0.00
1,12373
8.83375
1,063.56
9.897.31
045- 075 -30
468
1.0
7710.02
0.0
0.00
1,12373
8,83375
1,063.56
9,897.31
045- 075 -31
469
1.0
7710.02
0.0
0.00
1,123.73
8,83375
1,063.56
9,897.31
Page 12 -7
Assessors
045- 075 -32
045- 075 -35
045- 075 -36
045- 075 -37
045- 075 -38
045- 081 -07
045- 081 -08
045- 081 -09
045- 081 -14
045- 081 -15
045 - 081 -16
045- 081 -17
045- 081 -18
045 -081 -19
045- 081 -20
045- 082 -04
045- 082 -05
045- 082 -06
045- 082 -07
045- 082 -08
045- 082-10
045- 082 -11
045- 082 -13
045- 082 -16
045- 082 -17
045- 083 -01
045- 083 -09
045- 083 -10
045- 083 -11
045- 083 -12
045- 083 -13
939 - 720 -01
939 - 720 -02
939 - 720 -03
939 - 720 -04
939 - 720 -05
939 - 720 -06
045- 083 -15
045- 084 -01
045- 084 -03
045- 084 -04
045- 084 -06
045- 084 -09
045- 084 -10
045 - 111 -15
045- 111 -17
045 - 111 -18
045- 111 -19
045- 111 -20
045- 112 -01
045- 112 -08
045 - 112 -09
045- 112 -10
045- 112 -11
045- 113 -01
045- 113 -02
045- 113 -03
045- 114 -08
045 - 114 -09
045- 114 -13
045- 114 -15
045- 114 -16
045- 115 -01
045- 115 -08
045- 115 -10
114- 661 -01
114 - 661 -02
Assessment
I.D. No.
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
4.784,526.55
Utility Costs Total Utility
EBUS Costs
1.0 7,710.02
1.0 7,710.02
1.0 7.710.02
1.0 7.710.02
1.0 7.710.02
1.0 7.710.02
1.0 7,710.02
1.0 7.710.02
0.0 0.00
0.0 0.00
0.0 0.00
1.0 7,710.01
0.0 0.00
0.0 0.00
0.0 0.00
2.0 15,420.03
2.0 15,420.03
2.0 15,420.03
2.0 15.420.03
1.0 7,710.01
2.0 15.420.03
2.0 15,420.03
1.0 7,710.01
0.0 0.00
0.0 0.00
2.0 15,420.03
2.0 15,420.03
2.0 15,420.03
2.0 15,420.03
2.0 15.420.03
2.0 15,420.03
1.0 7,710.01
1.0 7,710.01
1.0 7710.01
1.0 7,710.01
1.0 7,710.01
1.0 7,710.01
1.5 11,565.02
12.0 92,520.17
1.0 7,710.01
1.0 7,710.01
0.0 0.00
3.7 28,295.75
1.0 7,710.01
1.0 7,710.01
1.0 7,710.01
1.0 7,710.01
3.5 26,753.75
4.2 32,150.76
3.0 23,130.04
0.0 0.00
0.0 0.00
5.5 42,405.08
2.5 19,275.04
0.0 0.00
0.0 0.00
0.0 0.00
0.5 3,855.01
0.0 0.00
2.0 15,420.03
12.0 92,520.17
7.0 53,970.10
0.0 0.00
2.0 15,420.03
0.0 0.00
0.0 0.00
0.0 0.00
Page 12 -8
574,410.00
781.063.45
6140,000.00
660,000.00
Alley Costs
Total May
Incidental
Total lst
ITCC
Preliminary
EBUS
Costs
Costs
Bond Issue
Costs
Total Assessment
0.0
0.00
1,123.73
8,833.75
1,063.56
9,897.31
0.0
0.00
1,123.73
8,833.75
1,063.56
9,897.31
0.0
0.00
1,123.73
8.833.75
1,063.56
9,897.31
0.0
0.00
1,123.73
8,833.75
1,063.56
9,897.31
0.0
0.00
1,123.73
8,833.75
1,063.56
9,897.31
0.0
0.00
1,123.73
8.833.75
1,063.56
9,897.31
0.0
0.00
1,123.73
8,833.75
1,063.56
9,897.31
0.0
0.00
1,123.73
8,833.75
1,063.56
9,897.31
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
0.0
0.00
2,247.46
17.667.49
2,127.11
19,794.60
0.0
0.00
1,123.73
8,833.74
1,063.56
9,897.30
0.0
0.00
2,247.46
17.667.49
2,127.11
19,794.60
0.0
0.00
2247.46
17,667.49
2,127.11
19,794.60
0.0
0.00
1.123.73
8,833.74
1,063.56
9,897.30
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
1.0
1,512.92
2,467.98
19,400.93
2,127.11
21,528.04
1.0
1,512.92
2,467.98
19,400.93
2,127.11
21,528.04
1.0
1,512.92
2,467.98
19,400.93
2,127.11
21,528.04
1.0
1,512.92
2,467.98
19,400.93
2,127.11
21,528.04
1.0
1,512.92
2,467.98
19,400.93
2,127.11
21,528.04
1.0
1,512.92
2,467.98
19,400.93
2,127.11
21,528.04
0.5
756.46
1,234.00
9,700.47
1,06156
10,764.03
0.5
756.46
1,234.00
9,700.47
1,063.56
10,764.03
0.5
756.46
1,234.00
9,700.47
1,063.56
10,764.03
0.5
756.46
1,234.00
9,700.47
1,063.56
10,764.03
0.5
756.46
1,234.00
9,700.47
1,063.56
10,764.03
0.5
756.46
1 234. 00
9,700.47
1,063.56
10,764.03
1.5
2,269.38
2,016.37
15,850.77
1,595.33
17,446.10
3.0
4,538.76
14,146.32
111205.25
12,762.67
123,967.92
0.0
0.00
1,123.74
8,83175
1,063.56
9,897.31
1.0
1,512.92
1.344.25
10,567,18
1,063.56
11,630.74
2.0
3,025.84
441.03
3,466.87
0.00
3,466.87
3.7
5,552.41
4,933.37
38,781.53
3,903.25
42,684.78
0.0
0.00
1,123.74
8,833.75
1,063.56
9,897.31
0.0
0.00
1,123.74
8,833.75
1,063.56
9,897.31
0.0
0.00
1,123.74
8,833.75
1,063.56
9,897.31
0.0
0.00
1,123.74
8,833.75
1,063.56
9,897.31
0.0
0.00
3,899.36
30,653.11
3,690.54
34,343.65
0.0
0.00
4,685.97
36,836.73
4,435.03
41,271.76
0.0
0.00
3,371.21
26,501.25
3,190.67
29,691.92
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
6,180.53
48,585.61
5,849.56
54,435.17
0.0
0.00
2,809.33
22,084.37
2.658.89
24,743.26
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
561.87
4,416.88
531.76
4,948.66
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
0.0
0.00
13,484.79
106,004.96
12,762.67
118,767.63
0.0
0.00
7,866.13
61,836.23
7,444.89
69.281.12
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
Page 12 -8
CITY OF NEWPORT BEACH
Underground Assessment District No. 68 (Newport Shores)
EBUs and Assessment Calculation
Page 12 -9
4,784.526.55
574,410.00
781,063.45
6,140.000.00
660.000.00
Assessor's
Assessment
Utility Costs
Total Utility
Alley Costs
Total Alley
Incidental
Total lst
ITCC
Preliminary
Parcel No.
I.U. No.
EBUs
Costs
EBUs
Costs
Costs
Bond Issue
Costs
Total Assessment
114- 661 -03
537
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
114 - 661 -04
538
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
114 - 661 -05
539
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
114 - 661 -06
540
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
114 - 661 -07
541
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
114 - 662 -01
542
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
424 - 431 -03
543
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
424 - 431 -04
544
5.5
42,405.08
5.5
8,321.06
7,393.32
58,119.46
5,849.56
63,969.02
424 - 432 -01
545
2.0
15,420.03
1.0
1,512.92
2,467.97
19,400.92
2,127.11
21,528.03
424 - 432 -02
546
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
424A32 -03
547
0.5
3,855.01
0.0
0.00
561.87
4,416.88
531.78
4,948.66
424 -032 -05
548
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
424 - 432 -06
549
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
424 - 432 -07
550
0.0
0.00
0.0
0.00
0.00
0.00
0.00
0.00
424 - 432 -08
551
2.0
15,420.03
0.0
0.00
2.247.46
17.667.49
2,127.11
19,794.60
424 - 432 -09
552
2.0
15,420.03
1.0
1,512.92
2,467.97
19.400.92
2.127.11
21,528.03
424 - 432 -10
553
0.5
3,855.01
0.0
0.00
561.87
4,416.88
531.78
4,948.66
424 - 433 -01
554
2.0
15,420.03
1.0
1,512.92
2467.97
19,400.92
2,127.11
21,528.03
424 - 433 -02
555
2.0
15,420.03
1.0
1,512.92
2,467.97
19,400.92
2,127.11
21,528.03
424 - 433 -03
556
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2.127.11
19,794.60
424 - 433 -04
557
2.0
15,420.03
0.0
0.00
2,247.46
17.667.49
2,127.11
19,794.60
424 - 433 -05
558
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
424 - 433 -08
559
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2127.11
19,794.60
424 - 433 -09
560
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
424 -433 -11
561
2.0
15,420.03
1.0
1,512.92
2,467.97
19,400.92
2,127.11
21,528.03
424 - 433 -12
562
0.8
5,782.51
0.0
0.00
842.80
6,625.31
797.67
7,422.98
424 - 433 -13
563
2.0
15.420.03
1.0
1,512.92
2,467.97
19,400.92
2,127.11
21,528.03
424 - 434 -01
564
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
424 - 434 -02
565
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
424 - 434 -03
566
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
424 - 434 -07
567
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
424 - 434 -08
568
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
424 - 434 -09
569
2.0
15,420.03
0.0
0.00
2,247.46
17,667.49
2,127.11
19,794.60
424 - 434 -10
570
5.0
38,550.07
0.0
0.00
5,618.66
44,168.73
5,317.78
49,486.51
045- 010 -19
571
Q_4
0-00
00
0.00
0.00
0.00
0.00
0.00
TOTAL
620.56
$4,784,526.55
379.67
$574,410.00
$781,063.45
$6,140,000.00
$660,000.00
$6,800,000.00
Page 12 -9
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
State of California
CERTIFICATIONS
I HEREBY CERTIFY that the enclosed Engineer's Report, together with the Assessment and
Assessment Diagram thereto attached was filed with me on this /' %% ) day of L(1J { 2004.
} Clerk of the Ciry Council,
•r City of Newport Beach, California
I HEREBY CERTIFY that the enclosed Engineer's Report, together with the Assessment and
Assessment Diagram thereto attached received preliminary approval by the City Council of the City of
Newport Beach, California on this day of 12004
Clerk of the City Council,
City of Newport Beach, California
I HEREBY CERTIFY that the Engineer's Report, together with the Assessment and Assessment
Diagram thereto attached received final approval and confirmation by the City Council for the City of
Newport Beach, California, on the day of 2004.
Clerk of the City Council,
City of Newport Beach, California
I HEREBY CERTIFY that the enclosed Engineer's Report, together with the Assessment and
Assessment Diagram thereto attached was recorded in my office on the
, 2004.
Superintendent of Streets
City of Newport Beach, California
day of
MuniFinancial Page 13 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Section IV
MAXIMUM ANNUAL ADMINISTRATIVE COST
In addition to or as a part of the assessment lien levied against each parcel of land within the
Improvement District, an annual administrative assessment shall be levied on each parcel of land and
subdivision of land within the Assessment District to pay for necessary costs and expenses incurred by
the City of Newport Beach, and not otherwise reimbursed, resulting from the administration and
collection of assessments, or both from the administration or registration of any bonds and reserve or
other related funds. The annual administrative assessment is authorized pursuant to the provisions of
$1020469 of the Streets & Highways Code.
The annual administrative assessment shall not exceed $50.00 per individual assessment parcel and will
be collected in the same manner and in the same installments as the assessment levied to pay the cost for
the Works of Improvement.
This annual administrative assessment is subject to an annual increase, based upon increases in the
Consumer Price Index (CPI) during the preceding year ending]anuary, for all Urban Consumers in the
Los Angeles - Riverside - Orange County areas.
The exact amount of the administrative assessment shall be established each year by the Superintendent
of Streets
MuniPinancial Page 14 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
CITY OF NEWPORT BEACH
Section V
ASSESSMENT DIAGRAM & BOUNDARY MAP
Pursuant to the Act, a Diagram showing the Assessment District, the boundaries, and the dimensions of
the subdivisions of ]and within the Assessment District as they existed at the time of the passage of the
Resolution of Intention is filed with and made a part of this Report and part of the assessment. Each of
the subdivisions of ]and, parcels, or lots will be given a separate number on the Assessment Diagram,
which corresponds with the assessment number shown on the Assessment Roll (Exhibit C).
The Assessment Diagram and Boundary Map in a reduced -scale format follows.
MuniFinancial Page 14 City of Newport Beach
}\i z Ji
0 \ \� o [ S
• 9 , < 6
\\ / 2 | /2=
} \ - <0\ q\
z � z i \7 i \, . /)� G�
\ / \/ } o » %
!, / ( ! \ z =22 :
\ \ \ \ \� \/ } | \ \
. \ ; / , n /) ) a z
!\ ` / / £ # / ° /
) !/ \ \ \ \u / §) § I <
y |
\ /
� t
IS ON003S—XIXJS
Is I03dSOHd
\ s m,
3
— S n Rym — —
/ #
�7
/ & , .
!
ƒ k
ƒ t )
§IS 30NVaO
o
o
_ E|
}° ~ �
N
nnnnnnnnnnnnnnnnnn..nnnnnn
4
O
F
W
nn
00
�
O
�
d
Q
O
Z
(� x
� U a
aw_
U L
mao
<
Z
O
N N °oQ
a0U
L
--
O
o Zoo
ns
"mod
M
Z 3 Ooa
0
000
_
"do
C)
W O F N
g=
W
� Z U
�i��g
N
N
O
(n
d
w
N
O
af
N
as
s=
1. G6666 6
111111111
oR__
��m
„ „�R:R�S$_�r:;ASroRS
8=
8°
8°==
rnrsoB��rY��e�B
°gSZd__es
°rr�6_rd�
°8
°mmB=
U �
o��0��'2
����8����e�����0oo888gBBBgg888888
:,SSd.ld!!dArA:,
�s
nnnnnnnnnnnnnnnnnn..nnnnnn
nn
--
Bo
ns
"mod
S
OR
0
000
_
"do
6m8r
g=
g
�i��g
Ali4i
��'aao
s=
111111111
oR__
��m
„ „�R:R�S$_�r:;ASroRS
8=
8°
8°==
rnrsoB��rY��e�B
°gSZd__es
°rr�6_rd�
°8
°mmB=
”
o��0��'2
����8����e�����0oo888gBBBgg888888
:,SSd.ld!!dArA:,
d`
--
Bo
ns
"mod
S
OR
0
000
"do
6m8r
g
�i��g
Ali4i
��'aao
s=
oR__
��m
„ „�R:R�S$_�r:;ASroRS
8=
8°
8°==
rnrsoB��rY��e�B
°gSZd__es
°rr�6_rd�
°8
°mmB=
”
o��0��'2
����8����e�����0oo888gBBBgg888888
:,SSd.ld!!dArA:,
777
INN
7�����7����������::::
-
-P
-
��r
d`
--
ns
"mod
ado
OR
0
000
"do
pSo$oopp
g
$op
Ali4i
i
8=
8°
8°==
rnrsoB��rY��e�B
°rr�6_rd�
°8
°mmB=
”
o��0��'2
����8����e�����0oo888gBBBgg888888
-
-P
-
��r
W 00
_ SEE SHEET 5 T a .
'is VINoom v a
�aOa�A�����
0
$
00
}
0
................... v
wzx
ass
0 V)
go-
z V
y
'is_.....iwVM p `p
zFo
'is VINoom v a
�aOa�A�����
0
$
00
0
s_.
W �I
V)
Z
c W � N
w
V)
V) U
00000a00000000000v000
V)
CL�
oV)
'is VINoom v a
�aOa�A�����
0
$
00
0
s_.
W �I
V)
Z
c W � N
w
V)
'is VINoom v a
�aOa�A�����
0
$
00
0
m ~ a I z W
Z 3 °o<
c W � N
V) U
V)
CL�
oV)
'is VINoom v a
�aOa�A�����
A�aaoo�00000.
s
0
w
I
is
tom
a�
0
J
m
V)
Q
0
U
� c�c
•� T
fill
i
°
w �oo
if) o co
F, Q O
x
mao
Z � o
L.ZW
Z 3 °oa
O s v w N
® is dV030 o w
roO ®� OOa V)
DO` Up�oO g"` 'is iwvm ._ ...�.._ .._
000000
O e`er 'is viNOOm
,.....
o� w
_, .... .....
o` Q� 0000000 °
�s �o° 0 00000 = OOO N'`
0 is NOi�00
O v 626
�VNV
'is O - -
���'titi_`'�
0
o
,, o0
%
��
3::mw:�»6 §
\ \ \ \ / \ / / / \ \ / \g " \• \
J: Snama
%% % / / / \ \ \ \ \ /\ // \
» :. »> J: A:3
\
C)
\
k�
. �
( )
§
�!>
t,!
E|
-
22
!|
}
§!-
, \
3 & -C
}/(
is
H109
\
\
\\
X23
::
=ecru:
D@E
0 V)
a
a@e�»6
\\
%
��
3::mw:�»6 §
\ \ \ \ / \ / / / \ \ / \g " \• \
J: Snama
%% % / / / \ \ \ \ \ /\ // \
» :. »> J: A:3
\
C)
\
k�
. �
( )
§
�!>
t,!
E|
-
)& /§
! ( ^%) z (/ 2
% Do \ ! �Z2
\ < 1 00 e)
ai \ \( \�0 D
/\ }j / \.j \) 5C /\
2 /yd
§% z+S
\ �_ } ) | \ 2z m:
~� [{ 2 /§ \ [ j\ *��
( /G% �zh £ /J ].r
\\ \/ | )ji/ \ \; &\
\ { \\ \ \ \ \ § \[ !; \) §\
y |
\'IS 103dSOad \
� [
\ ®8VO30
3
` — — —��
7 & s , ,
`
ƒ k
IS 30NYdo
ƒ Is < �
§
E
� _ E�|
�� ~ \$
�
=2
\§�
j §
< / }\
/ (0
/ /
O\�
\ § /
V)
$ k
{
}}
\
{}
}
\\
\
\\
e\
<
ovinn-
o
\
\\\
/
/
/
/
}\I
\�
/
.
,
(R
RE
§R!B
|
§RRRlRBRR<R!
t!�
k| \
)
{
{ \((
{
}}
\
{}
}
\
\
\\
e\
\
\\\
/
/
/
/
}\I
\�
.
(R
RE
§R!B
|
§RRRlRBRR<R!
((
{
{ \((
{ {
§((
{)(((.}
} }
})
\2(
\)))(
)\\\\((((
,,,
!
!
! :
:!!
;,!
(B
§!!R!§
§RRRR
\
\\\
/
/
/
/
}\I
\�
.
(R
RE
§R!B
|
§RRRlRBRR<R!
((
{
{ \((
{ {
§((
{)(((.}
} }
})
\2(
\)))(
)\\\\((((
\
\\\
/
/
/
/
}\I
(R
RE
§R!B
|
§RRRlRBRR<R!
a
wzx
a t � <o
__ ._._...._...._. '15�._ . iWVM._... ._ i' Z o o z °°
w F- a I =w
Z 3 °o<
V% w F °N
V) :2 Z U
w V% \/
V) V)
V] w
a V)
1S VINOOM _.
� L
J
J
0]
F-
0
U
0
C�
g 8
� d^
fill
;1 vo
1
6
00
Lo w
E-F, p
W gz�
o
�s v�'. l • ¢ -C p o
V) o ° <
0 `y6 z ZF°
w a 4Zw
�O O Ow w on�
0N
rq .. N z u
'LS aea3o V) wv
¢0 ®® O ¢ V)
r �
'1S 1nMVM_
CO
IX "'ATONR
is VlNoom
rW ..... .
� go Q�0 0000000 � -_
uj�� -
'1S NOi�00 U)
JG6 '1S lVNVO
m `
�: ov
§
�2
go
°d
! \ \ \ \ A
J HiO9
E q \ G�
\§ /\o\
\ \z`
! Jaa -Q<; �\
/\ / \// / / / \//
Z; 7003 �2 3 «
\
is
aga
§ �
� .
: 0
R $
�
M
\
� |
ƒ �< !
§
�
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
Section VI
GENERAL DESCRIPTION OF
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
510100 of the Act provides for the legislative body of any municipality to finance certain capital facilities
and services within or along its streets or any public way or easement. The proposed improvements,
allowed under the Act and subject of this report, will be constructed in the area referred to as
Assessment District No. 68 (Newport Shores) and are briefly described as follows:
The Assessment District generally includes properties that are referred to as the Assessment District No.
68 (Newport Shores) area. This area is located in the western portion of the City and generally includes
those properties along Canal Street; 62nd Street; 6151 Street; Newport Shores Drive; Grant Street; Fern
Street; Orange Street; Colton Street; Lugonia Street; Walnut Street; Cedar Street; Prospect Street and
Sunset Drive. The Canal acts as the northern boundary; the Santa Ana River provides the northwestern
boundary while Coast Highway West delineates the District's southern boundary.
The Assessment District is comprised primarily of residential and commercial properties with a publicly
owned park situated on three parcels within the District boundaries. Residential properties include
single - family units (457 parcels) and multi- family units (77 parcels). There are 33 commercial parcels
within the District and three (3) City owned park parcels. Acreage ascribed to the commercial properties
is negligible.
DESCRIPTION OF WORK
The following is a description of the planned improvements for the entire Assessment District.
A. UNDERGROUNDING OF OVERHEAD UTILITY LINES
Undergrounding of overhead utility lines in Assessment District No. 68 (Newport Shores) includes
demolition of existing hardscape, trenching, installing new utility vaults needed to receive the conduits
and transformers, laying the conduit lines into the trenches, backfilling and compacting the trenches per
code, re- paving the street, switching service to the underground system, removing the existing overhead
poles and wires and completion of any ancillary improvements.
Improvements will be designed by the Southern California Edison Company, SBC Communications and
Adelphia Cable. The City of Newport Beach will be responsible for the street repair work associated
with the undergrounding and inspect all work to insure conformance to applicable city standards and
specifications.
In order to install the underground utility system, the streets and alleyways will need to be saw cut and
refurbished. The Assessment District will refurbish the roadways throughout the Assessment District.
The existing alleyways are very old and it is not possible to saw cut any uniform trench width for the
installation of the underground system house laterals. Since it is not possible to patch the existing
alleyways, the Assessment District will reconstruct them to City standards.
Once completed, the underground facilities will become the property and responsibility of Southern
California Edison, SBC Communications and Adelphia Cable.
MuniFinancial Page 15 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
As conversion of individual service connections on private property is not included in the work being
completed by the Assessment District, property owners within the Assessment District will be
responsible for arranging and paving for required work on his or her property to connect facilities
constructed by the public utilities in the public right -of -way to the point of connection on their private
property.
It is estimated that the undergrounding project will be completed eight (8) months after the bond sale.
Property owners are required to provide permitted and approved underground connections no more
than 10 months after the completion of the undergrounding project.
Failure to convert individual service connections on private property map lead to a recommendation to
the City Council that the public utilities be directed to discontinue service to said property. Overhead
facilities cannot be removed until all overhead service has been discontinued.
MuniFinancial Page 16 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
RIGHTS -OF -WAY CERTIFICATE
CITY OF NEWPORT BEACH
COUNTY OF ORANGE
STATE OF CALIFORNIA
The undersigned, under penalty of perjury, CERTIFIES as follows:
That at all time herein mentioned, the undersigned was, and now is, the authorized representative of the
duly appointed SUPERINTENDENT OF STREETS for the City of Newport Beach, California.
That there have now been instituted proceedings under the provisions ofArticleXIIID of the California
Constitution, and the "Municipal Improvement Act of 1913," being Division 12 of the Streets and
Highways Code of the State of California, for the construction of certain public improvements in a
special assessment district know and designated as Assessment District No. 68 (Newport Shores).
THE UNDERSIGNED STATES AND CERTIFIES AS FOLLOWS:
It is acknowledged that the proposed Works of Improvement must be located within public rights -of-
way, land, or easements owned by or licensed to the City of Newport Beach, County of Orange, State of
California, at the time of the construction of the Works of Improvements, and the undersigned hereby
further certifies that all rights -of -Way necessary, for the Works of Improvements will be obtained and in
the possession of the City, County or State prior to construction by the City of Newport Beach.
'1H
EXECUTED this 7 day of JUNe , 2004, at the City of N�ort Beach.
Su mendent of Street
tty of Newport Beach
State of California
MuniFinancial Page 17 City of Newport Beach
ENGINEER'S REPORT
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES)
CERTIFICATE OF COMPLETION OF ENVIRONMENTAL PROCEEDINGS
CITY OF NEWPORT BEACH
COUNTY OF ORANGE
STATE OF CALIFORNIA
The undersigned, under penalty of perjury, CERTIFIES as follows:
1. The improvements to be constructed under the proceedings in Assessment District No. 68
(Newport Shores) are categorically exempt from the provisions of the California Environmental
Quality Act (CEQA) under the provisions of Paragraph 15302, Class 2 (d) of "Guidelines For
Implementation of the California Environmental Quality Act ", as adopted by the Secretary for
Resources of the State of California, June 1992.
2. The undergrounding to be done under Assessment District No. 68 (Newport Shores) is categorically
exempt from the requirement for the preparation of environmental documents under the California
Environmental Quality Act guidelines because the Secretary for Resources has found that
conversion of overhead electric utility distribution system facilities to underground locations where
the surface is restored to the condition prior to the undergrounding, does not have a signitI ant
effect on the environment, and are declared to be categorically exempt.
3. A Notice of Exemption has been filed in the office of the County Clerk of Orange County,
California. A copy of the Notice of Exemption marked "Exhibit J - 2" is attached to this Report
and is hereby made a part of this Report.
4. All environmental evaluation proceedings necessary for the formation of Assessment District No.
68 (Newport Shores) pursuant to the provisions of the "Municipal Improvement Act of 1913" being
Division 12 of the Streets Fr Highways Code of the State of California have been completed to my
satisfaction, and no further environmental proceedings are necessary.
Executed this / day of V y'1C , 200 'V , at Newport Beach, California.
MuniFinancial Page 18 City of Newport Beach
RESOLUTION NO. 2004 - 45
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF NEWPORT
BEACH MAKING FINDING ON A PETITION FOR, ADOPTING A MAP
SHOWING THE PROPOSED BOUNDARIES OF, AND MAKING
APPOINTMENTS FOR PROPOSED ASSESSMENT DISTRICT NO. 68
(NEWPORT SHORES)
WHEREAS, this legislative body has received from certain property owners an
executed petition (the "Petition ") requesting the formation of a special assessment district,
to be designated as Assessment District No. 68 (Newport Shores) (the "Assessment
District "), to provide for the conversion of certain overhead electrical and communication
facilities to underground locations as described in the Petition, together with appurtenances
and appurtenant work in connection therewith, pursuant to the terms and provisions of the
ordinances of the City of Newport Beach and the "Municipal Improvement Act of 1913 ",
being Division 12 of the Streets and Highways Code of the State of California (the "Act ");
and
WHEREAS, the Development Engineer of the City of Newport Beach has certified to
this legislative body that the Petition has been signed by owners owning more than fifty
percent (50 %) in area of all assessable property within the boundaries of the proposed
Assessment District, and
WHEREAS, this legislative body has been presented and has received a map (the
"Map ") showing and describing the boundary of the area proposed to be assessed in the
Assessment District;
NOW, THEREFORE, BE IT Determined, Resolved, and Ordered as follows:
SECTION 1. The above recitals are all true and correct.
SECTION 2. The Petition shall be retained as a permanent record and remain open
to public inspection.
SECTION 3. The Map is hereby approved and adopted. The original map of the
boundaries of the proposed Assessment District and one copy thereof is to be filed in the
Office of the City Clerk.
SECTION 4. A certificate shall be endorsed on the original Map and on at least one
copy of the Map evidencing the date and adoption of this Resolution, and within fifteen (15)
days after the adoption of a resolution fixing the time and place of hearing on the formation
or extent of the Assessment District, a copy of the Map shall be filed with the correct and
proper endorsements thereon with the County Recorder, all in the manner and form
provided in Section 3111 of the Streets and Highways Code of the State of California.
SECTION 5. Stephen G. Badum P.E., Director of Public Works for the City of
Newport Beach, is hereby appointed to perform all of the duties and functions of the
Superintendent of Streets for the Assessment District as said duties are specified and
designated in the Act. The place for recordation of the assessment roll and diagram shall
be in the office of the appointed Superintendent of Streets, and said assessment roll and
diagram, upon recordation, shall be kept as a permanent record.
SECTION 6. The Daily Pilot is hereby designated as the newspaper for all
publications as required by law and as necessary for the Assessment District proceedings.
SECTION 7. The firm of MuniFinancial is hereby appointed the Assessment
Engineer for the Assessment District proceedings and the contract for services submitted is
hereby approved.
SECTION 8. The firm of Fieldman Rolapp & Associates is hereby appointed the
Financial Advisor for the Assessment District proceedings and the contract for services
submitted is hereby approved.
SECTION 9. The firm of Stradling Yocca Carlson & Rauth is hereby appointed the
Disclosure Counsel for the Assessment District proceedings and the contract for services
submitted is hereby approved.
SECTION 10. Robert E. Hessell, attorney at law, is hereby appointed to act as Bond
Counsel for the Assessment District and the contract for services submitted is hereby
approved.
SECTION 11. This legislative body hereby authorizes the establishment of a special
improvement fund for the Assessment District and into the improvement fund shall be
placed all proceeds from the sale of Assessment District bonds and cash collections. In
order to expedite the improvements to be made under the Assessment District proceedings
and as authorized by law, funds from any available source may be transferred into the
special improvement fund. Any funds transferred into the special improvement fund (other
than proceeds from the sale of Assessment District bonds and cash collections) shall be
deemed a loan to the fund and shall be repaid out of the proceeds of the sale of
Assessment District bonds as authorized by Section 10210 of the Streets and Highways
Code of the State of California.
2
PASSED, APPROVED AND ADOPTED at a regular meeting of the City Council of
the City of Newport Beach, held on the 8th day of June, 2004, by the following vote:
AYES: Adams, Bromberg, Webb, Nichols, Mayor Ridgeway
NOES: hone
ABSENT: Heffernan
ABSTAIN: Rosansky
ATTEST:
City Clerk
3
/ ` r
l�J
Mayor
STATE OF CALIFORNIA }
COUNTY OF ORANGE } ss.
CITY OF NEWPORT BEACH }
I, LaVonne M. Harkless, City Clerk of the City of Newport Beach, California, do
hereby certify that the whole number of members of the City Council is seven; that the foregoing
resolution, being Resolution No. 2004 -45 was duly and regularly introduced before and adopted by
the City Council of said City at a regular meeting of said Council, duly and regularly held on the Soh
day of June, 2004, and that the same was so passed and adopted by the following vote, to wit:
Ayes: Adams, Bromberg, Webb, Nichols, Mayor Ridgeway
Noes: None
Absent: Heffernan
Abstain: Rosansky
IN WITNESS WHEREOF, I have hereunto subscribed my name and affixed the
official seal of said City this 9th day of June, 2004.
(Seal)
City Clerk
Newport Beach, California
RESOLUTION NO. 2004- 46
RESOLUTION DECLARING INTENTION TO ORDER THE
CONSTRUCTION OF CERTAIN IMPROVEMENTS IN PROPOSED
ASSESSMENT DISTRICT NO. 68 (NEWPORT SHORES), DECLARING
THE IMPROVEMENTS TO BE OF SPECIAL BENEFIT, DESCRIBINGTHE
DISTRICT TO BE ASSESSED TO PAY THE COSTS AND EXPENSES
THEREOF, PROVIDING FOR THE ISSUANCE OF BONDS, AND TO
DESIGNATE THE AREA AN UNDERGROUND UTILITIES DISTRICT
WHEREAS, this legislative body has instituted proceedings for the formation of a
special assessment district designated as Assessment District No. 68 (Newport Shores)
(hereinafter referred to as the "Assessment District') to provide forthe conversion of certain
overhead electrical and communication facilities to underground locations, together with
appurtenances and appurtenant work in connection therewith, pursuant to the terms and
provisions of the "Municipal Improvement Act of 1913 ", being Division 12 of the Streets and
Highways Code of the State of California (the "Act');
WHEREAS, this legislative body further desires to ascertain whether area
comprising the Assessment District should be designated an underground utilities district
pursuant to Chapter 15.32 of the Code of Ordinances of the City of Newport Beach (the
„City.,);
WHEREAS, the conversion of the overhead electrical and communication facilities
to underground locations, togetherwith appurtenances and appurtenantwork in connection
therewith, is to be done to further public safety and welfare and to improve aesthetics
within the area of the Assessment District;
WHEREAS, this legislative body has been presented and has received a map (the
"Map ") showing and describing the boundary of the area proposed to be assessed in the
Assessment District;
WHEREAS, the assessment proceedings for the Assessment District were initiated
by owners of the real property;
NOW THEREFORE, Be it Determined, Resolved, and Ordered by the City Council
of the City as follows:
DECLARATION OF INTENTION
SECTION 1. The public interest and convenience require, and it is the intention of
this legislative body to order, pursuant to the Act, the construction of the public
improvements hereinafter described in and forthe Assessment District, to assess the cost
thereof against the real property specially benefited thereby, and to designate the area an
underground utilities district.
DESCRIPTION OF IMPROVEMENTS
SECTION 2. The public improvements to be constructed and the manner of the
construction are generally described as follows:
A. The improvements generally consist of the conversion of existing overhead
electrical and communication facilities to underground locations within the
area shown on the Map, togetherwith appurtenances and appurtenant work
thereto, all to serve and specially benefit the properties within Assessment
District No. 68 (Newport Shores).
B. All rights -of -way and easements required for the improvements shall be
shown upon the plans to be made a part of the Assessment Engineer's
Report (described below) and to be filed with these proceedings.
C. All of the improvements to be constructed are to be installed at the places
and in the particular locations, and to the sizes, dimensions and materials,
and to the lines, grades and elevations, as shown and delineated upon the
plans, profiles and specifications all to be made a part of the Assessment
Engineer's Report.
D. The description of the improvements contained in this Resolution is general
in nature, and the plans and profiles of the work as contained in the
Assessment Engineer's Report shall be controlling as to the correct and
detailed description thereof.
DESCRIPTION OF ASSESSMENT DISTRICT
SECTION 2. The improvements are of special benefit to the real property within the
Assessment District, and this legislative body hereby makes the expenses of the
construction of such improvements chargeable upon the Assessment District, which is
described as follows:
All real property and other territory in the proposed Assessment District
included within the exterior boundary lines shown on the Map described
above, which Map, entitled 'Proposed Boundaries Assessment District No.
68 (Newport Shores)," was previously approved by this legislative body,
exhibits the property specially benefited and proposed to be assessed to pay
the costs and expenses of the construction of the work and improvements,
and is on file with the transcript of these proceedings. For all particulars as to
the boundaries of the Assessment District, reference is hereby made to the
boundary Map.
2
REPORT OF THE ASSESSMENT ENGINEER
SECTION 3. The proposed improvements are hereby referred to MuniFinancial (the
"Assessment Engineer'), who is hereby directed to make and file a report as required by
the Improvement Act, The Special Assessment Investigation, Limitation, and Majority
Protest Act of 1931, Article XIIID of the Constitution of the State of California, and the
Omnibus Proposition 218 Implementation Act (Government Code Section 53750), such
report (the "Assessment Engineer's Report ") shall be in writing and contain the following:
A. Plans and specifications of the improvements proposed to be constructed;
B. An estimate of the cost of the construction of the improvements proposed to
be constructed, including the cost of the incidental expenses, in connection
therewith;
C. A diagram showing the Assessment District, which shall also show the
boundaries and dimensions of the respective real property and otherterritory
within such Assessment District, as the same existed at the time of the
passage of this Resolution of Intention, each of which subdivisions shall be
given a separate number upon such diagram;
D. The proposed assessment of the assessable costs and expenses of the
construction of the proposed improvements upon the real property in the
Assessment District in proportion to the estimated special benefits to be
received by the real property, respectively, from such improvements. Such
assessment shall refer to such real property upon such diagram by the
respective numbers thereof;
E. The description of the improvements proposed to be constructed under
these proceedings.
When any portion or percentage of the assessable costs and expenses of the
construction of the improvements is to be paid from sources otherthan assessments, the
amount of such portion or percentage shall first be deducted from the total estimated costs
and expenses of such construction, and such assessment shall include only the remainder
of the estimated costs and expenses. The assessment shall refer to the subdivisions by
their respective numbers as assigned pursuant to subparagraph D above.
BONDS
SECTION 4. Notice is hereby given that bonds to represent the unpaid
assessments, and bear interest at the rate of not to exceed the current legal maximum rate
of 12% per annum, will be issued hereunder in the manner provided in the Improvement
Bond Act of 1915 (Streets and Highways Code Section 8500, et seq.), which bonds shall
be issued for a term not to exceed the legal maximum term as authorized by law, namely,
thirty -nine (39) years from the second day of September next succeeding twelve (12)
3
months from their date. The provisions of Part 11.1 of the Act, providing an alternative
procedure for the advance payment of assessments and the calling of bonds shall apply.
The principal amount of the bonds maturing each year shall be other than an
amount equal to an even annual proportion oftheaggregate principal ofthe bonds, and the
amount of principal maturing in each year, plus the amount of interest payable in that year,
will be generally an aggregate amount that is equal each year, except for the first year's
adjustment.
Pursuant to the provisions of the Improvement Act and specifically Streets and
Highways Code Section 10603, the Treasurer is hereby designated as the officerto collect
and receive the assessments during the cash collection period.
CONSTRUCTION
SECTION 5. Except as may otherwise be provided for in the issuance of the bonds
described above, all of the improvements shall be constructed pursuant to the provisions of
the Act.
SURPLUS FUNDS
SECTION 6. If any excess shall be realized from the assessment, it shall be used,
in such amounts as the legislative body may determine, in accordance with the provisions
of law for one or more of the following purposes:
A. Transfer to the general fund; provided that the amount of any such transfer
shall not exceed the lesser of One Thousand Dollars ($1,000,00) or five
percent (5 %) of the total from the Improvement Fund;
B. As a credit upon the assessment and any supplemental assessment;
C. For the maintenance of the improvements; or
D. To call bonds.
IMPROVEMENT FUND
SECTION 7. The legislative body hereby establishes a special improvement fund
identified and designated by the name of this Assessment District, and into such Fund
monies may be transferred at any time to expedite the construction of the authorized
improvements, and any such advancement of funds is a loan and shall be repaid out ofthe
proceeds of the sale of bonds as authorized by law.
PROCEEDINGS INQUIRIES
SECTION 8. For any and all information relating to these proceedings, including
information relating to protest procedure, your attention is directed to the person
designated below:
Patrick Arciniega, Project Engineer
City of Newport Beach
P.O. Box 1768
Newport Beach, California 92658
(949) 644 -3347
PUBLIC PROPERTY
SECTION 9. All public property shall be subject to assessment in these
proceedings.
RIGHTS -OF -WAY
SECTION 10. The public interest, convenience and necessity requires that
certain land, rights -of -way or easements be obtained in order to allow the works of
improvement as proposed for this Assessment District to be accomplished. The
Assessment Engineer's Report, upon adoption, shall provide certification that the land,
rights -of -way or easements have been acquired or will be acquired as part of the
construction of the improvements.
NO CITY LIABILITY
SECTION 11. This legislative body hereby declares the City will not obligate
itself to advance available funds from the City treasury to cure any deficiency that may
occur in the bond redemption fund for the Assessment District.
ANNUAL ADMINISTRATIVE ASSESSMENT
SECTION 12. It is hereby declared that this legislative body proposes to levy
an annual assessment pursuant to Section 10204 of the Streets and Highways Code of the
State of California, such annual assessment to pay costs incurred by the City and not
otherwise reimbursed which result from the administration and collection of assessments
and from the administration and registration of assessment bonds and the related bond
funds.
UTILITY IMPROVEMENTS
SECTION 13. Pursuantto Section 101 10oftheStreetsand HighwaysCodeof
the State of California, it is also the intention of this legislative body with respect to the
improvements to be owned managed or controlled by any other public agency, regulated
public utility, or mutual water company, prior to ordering the construction of improvements,
to enter into an agreement with each public utility company or public agency, or any
combination thereof with respect to the improvements to be owned, controlled or managed
by the utility or agency.
PASSED, APPROVED AND ADOPTED at a regular meeting of the City Council of
the City of Newport Beach, held on the 8th day of June, 2004, by the following vote:
AYES: Adams, Bromberg, Webb, Nichols, Mayor Ridgeway
NOES: None
ABSENT: Heffernan
ABSTAIN: Rosansky
ATTEST:
6U -&) • %�/�
City Clerk
0
Mayor
STATE OF CALIFORNIA }
COUNTY OF ORANGE } ss.
CITY OF NEWPORT BEACH }
I, LaVonne M. Harkless, City Clerk of the City of Newport Beach, California, do
hereby certify that the whole number of members of the City Council is seven; that the foregoing
resolution, being Resolution No. 2004 -46 was duly and regularly introduced before and adopted by
the City Council of said City at a regular meeting of said Council, duly and regularly held on the 8th
day of June, 2004, and that the same was so passed and adopted by the following vote, to wit:
Ayes: Adams, Bromberg, Webb, Nichols, Mayor Ridgeway
Noes: None
Absent: Heffernan
Abstain: Rosansky
IN WITNESS WHEREOF, I have hereunto subscribed my name and affixed the
official seal of said City this 9th day of June, 2004.
(Seal)
C� M. 9'k
City Clerk
Newport Beach, California
RESOLUTION NO. 2004- 47
RESOLUTION GIVING PRELIMINARY APPROVAL TO THE REPORT OF
THE ASSESSMENT ENGINEER FOR ASSESSMENT DISTRICT NO. 68
(NEWPORT SHORES) AND AN UNDERGROUND UTILITIES DISTRICT,
SETTING A TIME AND PLACE FOR A PUBLIC HEARING THEREON, AND
ORDERING THE INITIATION OF ASSESSMENT BALLOT PROCEDURES
WHEREAS, this legislative body has instituted proceedings for the formation of a
special assessment district designated as Assessment District No. 68 (Newport Shores)
(hereinafter referred to as the "Assessment District') to provide forthe conversion of certain
overhead electrical and communication facilities to underground locations, together with
appurtenances and appurtenant work in connection therewith, pursuant to the terms and
provisions of the "Municipal Improvement Act of 1913 ", being Division 12 of the Streets and
Highways Code of the State of California (the "Act');
WHEREAS, the Assessment District area should be designated an underground
utilities district pursuant to Chapter 15.32 of the Code of Ordinances of the City of Newport
Beach (the "Ordinance ");
WHEREAS, a resolution of intention (the "Resolution of Intention ") forthe formation
of the Assessment District and the utility conversion was previously adopted by this
legislative body;
WHEREAS, there has been prepared and filed with this legislative body for its
consideration a Report of the Assessment Engineer (the 'Report") as provided for in and
required by the Resolution of Intention, Sections 10203 and 10204 of the Act, The Special
Assessment Investigation, Limitation, and Majority Protest Act of 1931, Article XIIID of the
Constitution of the State of California ( "Article XIIID "), and the Proposition 218 Omnibus
Implementation Act (commencing with Section 53750 of the Government Code) (the
"Implementation Act") (the Act, Article XIIID, and the Implementation Act are referred to
herein collectively as the "Assessment Law ") and the Ordinance;
NOW, THEREFORE, It is hereby Determined, Resolved, and Ordered as follows:
SECTION 1. The above recitals are all true and correct.
SECTION 2. The Report is adopted, passed upon, and preliminarily approved, as
follows:
A. The plans and specifications for the proposed improvements to be
constructed, as contained in the Report, are hereby preliminarily approved
and adopted;
B. The Assessment Engineer's estimate of the itemized and total costs and
expenses of the construction of the improvements and of the incidental
expenses in connection therewith contained in the Report, and each of them
are hereby preliminarily approved and adopted;
C. The diagram showing the Assessment District referred to and described in
the Resolution of Intention, and also the boundaries and dimensions of the
respective real property interests within the Assessment District, as the same
existed at the time of the passage of said Resolution of Intention, each of
which have been given a separate number upon the diagram, as contained
in the Report, is hereby preliminarily approved and adopted;
D. The proposed assessment upon the several property interests in the
Assessment District, in .proportion to the estimated special benefits to be
received by such property interests, respectively, from the improvements to
be constructed, and of the incidental expenses thereof, as contained in the
Report, are hereby preliminarily approved and adopted;
E. The descriptions of the improvements to be constructed contained in the
Report are hereby preliminarily approved.
SECTION 3. The Report shall stand as the Assessment Engineer's Report for the
purpose of all subsequent proceedings had pursuant to the Resolution of Intention.
SECTION 4. NOTICE IS HEREBY given that the City Council of the City Of
Newport Beach will hold a public hearing on the assessment district, the proposed
assessments, and the designation of the area as an underground utilities district at
its regular meeting place, being the Council Chambers at 3300 Newport Boulevard,
Newport Beach, California, on July 27, 2004 at 7:00 p.m.
Pursuant to the provisions of the Assessment Law, each record owner of property
that is subject to the assessment has the right to submit an assessment ballot in favor of or
in opposition to the proposed assessment.
Assessment ballots will be mailed to the record owner of each property interest
located within the assessment district and subject to a proposed assessment. Each such
owner may complete such ballot and thereby indicate their support for or opposition to the
proposed assessment. All such ballots must be received by the City Clerk at the following
address at or before the time set for the close of the public hearing:
City Clerk
City of Newport Beach
3300 Newport Boulevard
Newport Beach, CA 92658
A postmark prior to such date and time will not be sufficient.
2
At the conclusion of the public hearing, the City Council shall cause the assessment
ballots timely received to be opened and tabulated. If a majority protest exists, the City
Council shall not impose an assessment within the assessment district. A majority protest
exists if, upon the conclusion of the public hearing, assessment ballots submitted in
opposition to the assessments within the assessment district exceed the ballots submitted
in favor of such assessments. In tabulating the ballots, the ballots shall be weighted
according to the proportional financial obligation of the affected property.
SECTION 5. The City Clerk is hereby directed to mail, in the form and manner
prescribed in the Assessment Law and at least 45 days prior to the date of the public
hearing, notice of the public hearing and the adoption of the Resolution of Intention and of
the filing of the Report, togetherwith the assessment ballot materials, to the record owners
of all real property proposed to be assessed.
SECTION 6. The City Clerk is hereby further directed to file a copy of the proposed
boundary map in the Office of the County Recorderwithin fifteen (15) days of the adoption
of this resolution; said boundary map to be filed in the manner and form as set forth in
Division 4.5 of the Streets and Highways Code of the State of California.
PASSED, APPROVED AND ADOPTED at a regular meeting of the City Council of
the City of Newport Beach, held on the 8th day of June, 2004, by the following vote:
AYES: Adams, Bromberg, Webb, Nichols, Mayor Ridgeway
NOES: None
ABSENT: Heffernan
ABSTAIN: Rosansky
ATTEST:
%M.k
City Clerk
3
Mayor
STATE OF CALIFORNIA }
COUNTY OF ORANGE } ss.
CITY OF NEWPORT BEACH }
I, LaVonne M. Harkless, City Clerk of the City of Newport Beach, California, do
hereby certify that the whole number of members of the City Council is seven; that the foregoing
resolution, being Resolution No. 2004 -47 was duly and regularly introduced before and adopted by
the City Council of said City at a regular meeting of said Council, duly and regularly held on the 8th
day of June, 2004, and that the same was so passed and adopted by the following vote, to wit:
Ayes: Adams, Bromberg, Webb, Nichols, Mayor Ridgeway
Noes: None
Absent: Heffernan
Abstain: Rosansky
IN WITNESS WHEREOF, I have hereunto subscribed my name and affixed the
official seal of said City this 9th day of June, 2004.
(Seal)
City Clerk
Newport Beach, California