Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
13 - Assessment District 69 - West Newport
CITY OF NEWPORT BEACH • CITY COUNCIL STAFF REPORT Agenda Item No. /3 July 27, 2004 TO: Mayor and Members of the City Council FROM: Public Works Department Patrick Arciniega, Associate Engineer 949 - 644 -3311 parciniega@city.newport-beach.ca.us SUBJECT: PROPOSED ASSESSMENT DISTRICT NO. 69 — WEST NEWPORT (AREA BETWEEN: SEASHORE DR. AND W. OCEAN FRONT, FROM SUMMIT ST. TO 33RD ST.; BETWEEN: RIVER AVE. AND SEASHORE DR., FROM 56' ST. TO 47TH ST.; AND OCEAN FRONT ALLEY, FROM 33RD ST. TO ALLEY EAST OF 30TH ST.) FOR UNDERGROUNDING UTILITIES AND DESIGNATION AS AN UNDERGROUND UTILITIES DISTRICT RECOMMENDATIONS: 1. Open public hearing on the formation of Assessment District No. 69. 2. Hear testimony from those who desire to speak. 3. Close the public hearing. 4. Count ballots. 5. If more 'Yes' votes than 'No' votes have been submitted, and if it is desired to form the District, take the following actions: a. Adopt Resolution No. 2004 - _ approving contracts for utility improvements. b. Adopt Resolution No. 2004 - _ declaring the results of the ballot tabulation, confirming the assessment, ordering the acquisition of improvement; approving the Assessment Engineer's Report, and designating the area an Underground Utilities District for Assessment District No. 69 West Newport. 6. Approve a Budget Amendment in anticipation of the formation and approval of Assessment District No. 69. The proposed Budget Amendment will increase revenue estimates by $9,117,156 and increase expenditure appropriations by $8,390,811. The difference of $726,345 will be utilized to establish a bond reserve of approximately $638,000 and $88,345 will be utilized to reimburse the City for past assessment engineering and design expenditures related to this district. This Budget Amendment also appropriates $789,204 for the related assessment on City owned property. 7. if desired, abandon the proceedings. SUBJECT: Undergrounding Utilities In Proposed Assessment District No. 69 West Newport District and Designation of this Area as an Underground Utilities District July 27, 2004 Page 2 DISCUSSION: On June 8, 2004, the City Council accepted a preliminary Engineer's Report for proposed Assessment District No. 69, adopted a Resolution of Intention to form the District, and set a public hearing on the Assessment District for July 27, 2004 (see attachment). The location of the proposed District and overhead facilities to be removed are shown on the attached sketch. Action on the District will be taken after the public hearing is closed and the ballots are counted. On June 30, 2004 and July 7, 2004, informal homeowner information meetings were held in the City Council Chambers to discuss the proposed District. The procedure being used is the Municipal Improvement Act of 1913. The project will be financed by municipal bonds over a period of fifteen years. Plans and specifications were prepared by the respective public utilities, which will own and operate the underground facilities being paid for by the Assessment District. The proposed District will underground all overhead electrical, telephone, and cable TV lines. However, each property owner will be required to underground his or her individual house services. The cost to convert the house services is not a part of the Assessment District and must be contracted separately by the private property owners. The total cost of the District is $10,154,959.00, which 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 because the City Attorney and the Bond Counsel have determined that underground utility districts are undertaken at the request of the community for purposes of community aesthetics and public safety, 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. If the Internal Revenue Service (IRS), state, city and /or local government taxing authority determines that this project is taxable, Southern California Edison (Edison) will require the City of Newport Beach to reimburse Edison for the full amount of the tax liability determined by the IRS, state, city and /or local government authority, plus interest, penalties, fees, and related costs. The City will sell a second issue of bonds, if necessary, to pay Edison within 60 days after SCE notifies the City. The ITCC Tax associated with this District is approximately $836,530.00, which the City would be liable for, plus penalties if the IRS should determine the District was not exempt from the tax. The Assessment Engineer's assessment methodology uses the City's zoning designation as a means to apportion assessments within this District. This assessment methodology takes into account the difference in development potential and the corresponding specific benefit that the R -2 zoned lots receive as opposed to the R -1 zoned lots. The property zoned as R- 1 allows for development of 1 dwelling unit, therefore 1 Benefit Unit was assigned to these properties. Properties zoned as R -2 allow for development of 2 dwelling units per parcel, therefore 2 Benefit Units were assigned to these properties. In instances where an R -2 lot . has split into two parcels for Condominium purposes each condominium is assigned 1 Benefit Unit. One property in the District is zoned MFR which allows for multi - family u SUBJECT: Undergrounding Utilities In Proposed Assessment District No. 69 West Newport District and Designation of this Area as an Underground Utilities District July 27, 2004 Page 3 residential unit construction. The Benefit Units were calculated for this property by dividing the total frontage for this lot along Seashore Drive, and River Avenue frontages (647.18 feet) by the average width of an R -2 zoned lot (35 feet), then multiplying this value by 2 potential dwelling units. This results in an 'equivalent potential dwelling units' number of 37 for this MFR lot. The City has 6 park parcel lots that have utility service and are therefore part of this district. Benefit Units were assigned to these parcels by taking the total frontage along Seashore Drive and dividing it by the average frontage of an R -2 zoned property. All of the City's parcels are zoned as open space and do not have any potential for further development, therefore their benefit is deemed to be half that of a residential property 's benefit and 50% of the potential dwelling units were assigned to as Benefit Units for these properties. The following chart shows the results of the City's assessments for the Park Parcels. Assessment No. Frontage (ft.) Equiv. Potential Dwelling Units Benefit Units Preliminary Assessment " Bon Cost (Ist & 2 Bond Issues) 53 676.50 39 20 $161,062.08 74 197.00 11 6 $48,318.60 85 839.71 48 24 $193,274.41 133 850.15 49 25 $201,327.49 155 376.73 22 11 $88,584.17 168 426.00 24 12 $96,637.28 Total: $789,204.03 The estimated assessment with the ITCC tax component ranges from $8,053.10 to $297,964.38, with the average assessment being $15,339.82. The estimated assessment without the ITCC tax component ranges from $7,230.10 to $267,513.38, with the average assessment being $13,772.14. Adoption of these Resolutions will also designate this area as an Underground Utilities District per Chapter 15.32 of the Municipal Code of the City of Newport Beach. Environmental Review: This project qualifies for a Class 2 California Environmental Quality Act (CEQA) exemption under Section 15302, item "d" of the Implementing Guidelines as follows: "Conversion of overhead electric utility distribution system facilities to underground including connection to existing overhead electric utility distribution lines where the surface is restored to the condition existing prior to the undergrounding." Public Notice for this Public Hearing was mailed out on March 12, 2004 to provide a minimum 45 -day noticing to property owners within the proposed district boundary. Funding Availability: SUBJECT: Undergrounding Utilities In Proposed Assessment District No. 69 West Newport District and Designation of this Area as an Underground Utilities District July 27, 2004 Page 4 Upon formation and approval of the District, funding will be provided by property owner contributions and bonded assessments. See attached Budget Amendment. Prepared by: (2- Patrick L. Arciniega Project Engineer Submitted by: t hens . Badum ublic orks Director Attachments: Resolution Approving Contracts for Utility Improvements Resolution Declaring Results of Ballot Tabulation June 8, 2004 Council Report Sketch Engineer's Report SBC Agreement Edison Agreement Budget Amendment 0 0 10 RESOLUTION NO. 2004 RESOLUTION DECLARING THE RESULTS OF THE BALLOT TABULATION, APPROVING THEASSESSMENT ENGINEER'S REPORT, CONFIRMING ASSESSMENTS FOR ASSESSMENT DISTRICT NO. 69 (WEST NEWPORT), ORDERING THE ACQUISITION OF IMPROVEMENTS, AND DESINATING THE AREA AN UNDERGROUND UTILITIES DISTRICT WHEREAS, this City Council has previously adopted its Resolution of Intention and initiated proceedings for the acquisition of certain public works of improvement, namely, the conversion of certain overhead electrical and communication facilities to underground locations, together with appurtenances and appurtenant work, in a special assessment district designated as Assessment District No. 69 (West Newport) (hereinafter referred to as the "Assessment District') 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 "Improvement Act'); WHEREAS, this City Council finds that the public necessity, health, safety and welfare requires the removal of poles, overhead wires and associated overhead structures within the area of the Assessment District and the underground installation of wires and facilities for supplying electric, communication or similar or associated service; WHEREAS, this City Council further finds that the 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; WHEREAS, the Report, as preliminarily approved, contained all the matters and items called for pursuant to the provisions of the Improvement Act, 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 Improvement Act, Article XIIID, and the Implementation Act are referred to herein collectively as the "Assessment Law "), including the following: 1. Plans and specifications of the improvements proposed to be acquired; 2. Estimate of cost of acquisition of the improvements proposed to be acquired; 3. Diagram of Assessment District identifying all parcels that will receive a special benefit conferred upon them from the acquisition of the improvements and upon which an assessment is proposed to be imposed; 4. An assessment proportionate to the special benefit to be conferred upon each parcel to be assessed; 5. A description of the works of improvement proposed to be acquired; 6. An estimate of the time required to complete the conversion. WHEREAS, notices of a public hearing, accompanied by ballot materials, were mailed in the time, form and manner required by the Assessment Law and as evidenced by . a certificate on file with the transcript of these proceedings, a full public hearing on the improvements and assessments was held on the date hereof, and at the conclusion of the it C- public hearing all ballots submitted pursuant to the Assessment Law were tabulated, all in the manner provided by the Assessment Law; WHEREAS, at this time this City Council determines that the ballots received by the City in favor of the proposed assessment and weighted as required by the Assessment Law exceeded the ballots received in opposition to the assessment and similarly weighted and, therefore, a majority protest does not exist; WHEREAS, this legislative body now desires to approve, confirm and order the improvements and assessments as set forth in the Assessment Engineer's Report as submitted; NOW, THEREFORE, the City Council of the City of Newport Beach does hereby Determine, Order and Resolve as follows: RECITALS SECTION 1. The above recitals are all true and correct. WRITTEN PROTESTS SECTION 2. All protests and objections of every kind and nature submitted pursuant to the Improvement Act are hereby overruled and denied. BALLOT TABULATION PURSUANT TO ARTICLE XIIID SECTION 3. The ballots submitted pursuant to the Assessment Law in opposition to the assessment and weighted as required by the Assessment Law do not exceed the ballots submitted in favor of the assessment and similarly weighted, and it is thereby determined that a majority protest pursuant to the Assessment Law does not exist. SPECIAL BENEFITS RECEIVED SECTION 4. Based upon the Assessment Engineer's Report and the testimony and other evidence received at the public hearing, it is hereby determined that: A. All assessed properties within the boundaries of the Assessment District receive a special benefit from the works of improvement as proposed to be acquired for said Assessment District; B. The proportionate special benefit derived by each parcel proposed to be assessed has been determined in relationship to the entirely of the cost of the acquisition of the works of improvement; C. No assessment to be imposed on any parcel exceeds the reasonable cost of the proportional special benefit to be conferred on such parcel; 2 D. Only special benefits have been assessed and all parcels receiving a special benefit are to be assessed. PUBLIC INTEREST AND CONVENIENCE SECTION 5. The public interest and convenience require the acquisition of the improvements, and therefore it is hereby ordered that the improvements be acquired, together with appurtenances and appurtenant work in connection therewith, in said Assessment District, as set forth in the Resolution of Intention previously adopted and as set forth in the Assessment Engineer's Report presented and considered at the public hearing. ASSESSMENT ENGINEER'S REPORT SECTION 6. The Assessment Engineer's Report, as now submitted, updated and amended, is hereby approved and said Report shall stand as the report as required bythe Assessment Law for all future proceedings for this Assessment District. CONFIRMATION OF ASSESSMENT SECTION 7. The assessments, as now filed in the Assessment Engineer's Report and diagram for the improvements to be acquired, together with appurtenances and appurtenant work in connection therewith, are hereby confirmed. The assessments contained in the Assessment Engineer's Report are hereby levied and approved as follows: A. The final assessments to represent the costs and expenses to finance acquisition of the works of improvement, including the portion for possible federal tax liability, as authorized by these proceedings and the Assessment Law. B. The annual assessment to pay for administrative costs in an amount not to exceed the maximum annual assessment as set forth in the Assessment Engineer's Re po rt. RECORDATION OF ASSESSMENT SECTION 8. The City Clerk shall forthwith deliver to the Superintendent of Streets the assessment, together with the diagram attached thereto and made a part thereof, as confirmed, with a certificate of such confirmation attached and the date thereof; and that said Superintendent of Streets shall then immediately record said diagram and assessment in his Office in a suitable book to be kept for that purpose and attach thereto his certificate of the date of such recording. COUNTY RECORDER NOTICE . SECTION 9. Upon confirmation of the assessments and recordation of the assessment roll and diagram, a certified copy of the assessment diagram shall be filed in the Office of the County Recorder. Immediately thereafter, a copy of the notice of • assessment shall be recorded in the Office of the County Recorder in the manner and form as set forth by law and specifically Section 3114 of the Streets and Highways Code of the State of California. MAILED NOTICE SECTION 10. Upon recordation of the diagram and assessment, a notice shall be mailed to each owner of real property within the Assessment District at the owner's last known address, as said address appears on the last equalized tax rolls of the County, said notice to set forth a statement containing a designation of the property assessed, as well as the amount of the final confirmed assessment, and further indicating that bonds will be issued pursuant to the "Improvement Bond Act of 1915'. PUBLICATION SECTION 11. Notice shall also be given by publication in the designated legal newspaper, said notice setting forth the amount of the final assessment and indicating that said assessment is now due and payable, and further indicating that if said assessment is not paid within the allowed thirty (30) day cash collection period, bonds shall be issued as authorized by law. ASSESSMENT COLLECTION SECTION 12. The County Auditor is hereby authorized and directed, in accordance 10 with the provisions of Section 8682 of the Streets and Highways Code of the State of California, to enter into the assessment roll on which property taxes will next become due, opposite each lot or parcel of land affected, in a space marked "public improvement assessment' or by other suitable designation, the next and several installments of such assessment coming due during the ensuing fiscal year covered by the assessment roll and that said entry then shall be made each year during the life of the bonds for the proceedings forthe above - referenced Assessment District. This authorization is continual until all assessment obligations have been discharged and the bonds terminated. As an alternate, and when determined to be in the best interests for bondholders of the Assessment District, this legislative body may, by Resolution, designate an official other than the County Tax Collector to collect and maintain records of the collection of the assessments, including a procedure other than the normal property tax collection procedure. In accordance with the provisions of Section 8685 of the Streets and Highways Code, if any lot or parcel of land affected by any assessment is not separately assessed on the tax roll so that the installment of the assessment to be collected can be conveniently entered thereon, then the Auditor shall enter on the roll a description of the lot or parcel affected, with the name of the owners, if known, but otherwise the owners may be described as "unknown owners ", and extend the proper installment opposite the same. 12 ASSESSMENT VERIFICATION STATEMENT • SECTION 13. The County Auditor is directed, within 90 days after any special assessment installment becomes delinquent, to render and submit a detailed report showing the amounts of the installments, interest, penalties and percentages so collected, for the preceding term and installment date, and from what property collected, and further identify any properties which are delinquent and the amount and length of time for said delinquency, and further set forth a statement of percentages retained forthe expenses of making such collections. This direction is specifically made pursuant to the authorization of Section 8683 of the Streets and Highways Code of the State of California. ASSESSMENT DISTRICT FUNDS SECTION 14. The Treasurer is hereby authorized at this time, if not previously done, to establish the following funds as necessary for the payment of costs and expenses and administration of the proceedings for this Assessment District: A. Improvement Fund: All monies received from cash collections, proceeds from the sale of bonds, and applicable contributions shall be placed into the Improvement Fund. B. Reserve Fund: All monies as designated to assist in the payment of delinquencies shall be placed into the Reserve Fund. • C. Redemption Fund: All monies received from the payment of assessments shall be placed in the Redemption Fund. For particulars as to the administration and handling of the Funds, the specific terms and conditions shall be set forth in a Bond Indenture to be approved by the subsequent adoption of a Resolution Authorizing the Issuance of Bonds. UNDERGROUND UTILITIES DISTRICT DESIGNATION SECTION 15. The Assessment District area is hereby designated an underground utilities district pursuant to Chapter 15.32 of the Code of Ordinances of the City of Newport Beach. A description of the area included within the underground utilities district is contained in the Assessment Engineer's Report and incorporated herein by this reference. PASSED, APPROVED AND ADOPTED at a regular meeting of the City Council of the City of Newport Beach, held on the 27th day of July, 2004, by the following vote: AYES: NOES: ABSENT: • ABSTAIN: 5 ct CITY OF NEWPORT BEACH RESOLUTION NO. 2004 - RESOLUTION OF THE CITY COUNCIL OF THE CITY OF NEWPORT BEACH APPROVING CONTRACTS FOR UTILITY IMPROVEMENTS FOR ASSESSMENT DISTRICT NO. 69 (WEST NEWPORT) WHEREAS, this City Council has, pursuant to the provisions of the "Municipal Improvement Act of 1913," being Division 12 of the Streets and Highways Code of the State of California, by adoption of its Resolution of Intention, declared its intention to order the installation of certain works of improvement, together with appurtenances, in a special assessment district designated as Assessment District No. 69 (West Newport) (hereinafter referred to as the "Assessment District'); WHEREAS, Streets and Highways Code Section 10110 specifies that before ordering any improvements which are to be owned, managed or controlled by another public agency or public utility, an agreement is required setting forth the terms and conditions of the installation, ownership, management and financing of the improvements; WHEREAS, at this time, contracts have been submitted and reviewed pursuant to the authorization of Section 10110 of said Streets and Highways Code; • NOW, THEREFORE, it is hereby Determined and Resolved as follows: C� SECTION 1: That the above recitals are all true and correct. SECTION 2. That the agreements, herewith submitted, relating to the installation of certain improvement facilities that will be under the ownership, management and control of other public agencies or regulated public utilities, are hereby submitted and herewith approved for execution and delivery. The agreements are the following: Southern California Edison - utility agreement Pacific Bell - letter agreement SECTION 3. That immediately upon execution, conformed copies of said contracts shall be transmitted to the offices of the respective public agency or utility company, together with a copy of this Resolution. 1 PASSED, APPROVED, and ADOPTED this 27th day of July 2004. • AYES: NOES: ABSENT: ABSTAIN: Mayor ATTEST: 0 9 2 0 May 21, 2004 Sales Invoice Name: Assessment District 469 Project Location: Seashore DrJLido Sands/River Ave. - Summit St. to 30th St, Newport Beach, CA 92663 Please mail payment to: Southern California Edison Company Attn: William Beckham 7333 Bolsa Ave. Huntington Beach, CA 92683 Prciect Description: Per Rule 20B -Convert existing overhead electric distribution system to uncerground. All prices are applicable far a period of 270 days from this data and are subj act to change thereafter. t 0 r C P C t� - E C P 5� S ? -� 7 .. �Y ".3 y f' ri"N ''v'4E f p i'lYi4tf, �yy351? '} # ;'��*.kT. i:0. ,• '. Non-refundable Billing: Structures Underground Cabling & Equipment xkYkt Total Less Customer Advance Please Pay This Amount Exempted I TCC (Indemnrfca5on Letter Required From Customer) 0 S 3,034,905.00 S 772,059.00 S - $ 3,OOB,964.00 $ {60,000.0o) $ 3,746,964.00 $ 836,529.44 Order# LE(19)1369S 3939 E. Coronado St. Anaheim, Ca. 92807 -1687 APPLICATION and LETTER OF AGENCY FOR CUSTOM WORK July 15, 2004 Project Number: LE(19)1369S Customer Billing Telephone Number: 949 - 644 -3347 BILL TO: City of Newport Beach Department of Public Works Attn: Mr. Patrick Arciniega 3300 Newport Blvd., Newport Beach, Ca. 92658 -8915 DESCRIPTION OF CUSTOM WORK: This is in response to the City of Newport Beach's request to convert all aerial facilities within Underground District No. 69, Subdistricts A -F to underground. This district includes the West Newport area in the City of Newport Beach, Ca. The remaining area of Assessment District 69, Subdistrict G, will have a different work order and C.W.O. number assigned to it. CHARGE FOR CUSTOM WORK: CONTRACT PRICE: $2,915,788.00 Applicant requests that SBC act as its agent in performing the above - described custom work on Applicant's behalf. Applicant agrees to pay the charge(s) indicated above for such work. The charge(s) will be computed in accordance with SBC's ordinary accounting practices under the Uniform System of Accounts for Class A telephone companies and will include allocated costs for labor, engineering, materials, transportation, motor vehicles, tool and supply expenses and sundry billings from sub - contractors and suppliers for work and materials related to the job. Applicant agrees to make an advance payment of $2,821,888.00 prior to commencement of the work. This amount is less the deposit of $93,900.00 received on April 17,2000. Applicant agrees to pay the contract price as stated above plus any applicable taxes when the work is completed. If the applicant cancels the work prior to completion, Applicant agrees to pay SBC for the costs it has incurred in starting performance under the contract and before being notified to cease only. The price is guaranteed until December 31, 2004. If the charges are not accepted by December 31, 2004 the order will be cancelled and a new order will need to be placed. The second estimate may be higher than the price that was originally quoted. ACCEPTED FOR CUSTOMER Authorized Signature Company ACCEPTED FOR SBC: � /' Tit el Mgt/ Engineering Date: _ Date: -T-)L.—CH L_J 0 i Order# LE(19)1103Q 3939 E. Coronado St. Anaheim, Ca. 92807 -1687 APPLICATION and LETTER OF AGENCY FOR CUSTOM WORK July 15, 2004 Project Number: LE(19)1103Q Customer Billing Telephone Number: 949- 644 -3347 BILL TO: City of Newport Beach Department of Public Works Attn: Mr. Patrick Arciniega 3300 Newport Blvd., Newport Beach, Ca. 92658 -8915 DESCRIPTION OF CUSTOM WORK: This is in response to the City of Newport Beach's request to convert all aerial facilities within Underground District No. 69, Subdistrict G, to underground. This district includes Seashore Drive- 30th Street (or 2914 Seashore drive) to 33ftl Street in the City of Newport Beach, Ca. The remaining area of Assessment District 69, Subdistricts A — F, will have a different work order and C.W.O. number assigned to it. CHARGE FOR CUSTOM WORK: CONTRACT PRICE: $170,879.00 Applicant requests that SBC act as its agent in performing the above - described custom work on Applicant's behalf. Applicant agrees to pay the charge(s) indicated above for such work. The charge(s) will be computed in accordance with SBC's ordinary accounting practices under the Uniform System of Accounts for Class A telephone companies and will include allocated costs for labor, engineering, materials, transportation, motor vehicles, tool and supply expenses and sundry billings from sub - contractors and suppliers for work and materials related to the job. Applicant agrees to make an advance payment of $170,879.00 prior to commencement of the work. Applicant agrees to pay the contract price as stated above plus any applicable taxes when the work is completed. If the applicant cancels the work prior to completion, Applicant agrees to pay SBC for the costs it has incurred in starting performance under the contract and before being notified to cease only. The price is guaranteed until December 31, 2004. If the charges are not accepted by December 31, 2004 the order will be cancelled and a new order will need to be placed. The second estimate may be higher than the price that was originally quoted. 0 ACCEPTED FOR CUSTOMER Authorized Signature Company Date ACCEPTED FOR SBC: T'616' . Mgf. Engineering Date 1_1L, L; I 'I �Y i" 8115 2 c1 i I -w I U � Q � I w c CO IL W C 0 O n U� i r? X W ry Z O I W O U I I � � U d I. U F N G G N O O 0. O C O r C G C z 0 IN o` / l opv l l3 i / r ✓ / / rq 0� 9 / s06y , p/ 9 el 3` U S 0 0 9 hg, 1�� i I i 0 •..\; \ ci1 C L iO olN O Ols� I W w I W J C r —i3N O w / Nw� > z �jZp Z o 0 n1 I - w G o G Zp WIZ C O V)Izz d o 0 O'�w w di U 3 CG Oiw O c C>- G J 0 • E (k a LJ am L,J LJ LLI 0 u H C7 u 'L Lot 0 1-1 ul �� W , j) Ot79 160VS IL — LOSS Z/4 5o9S LOSS it F6099 I A" SO is H193 �Oqg U99 Lu 19099 tE 0 0 16099 IS H-LIS; !go/g --J 0-1 V11 IS H199 r6099 M 0 0 IS H16S Ll to 1206g g069 0 Cf) 1106 o L) l< LU TO-6917 U) is J-0J U09P. .2009 C) L009 I 600 L —j- Lot 0 1-1 ul �� W , . �i C, SO 0 0 z V11 M 0 0 O 0 01 � ao' c J � +In 1 Z H W m' a- w � O O d N 3 Y w ch� Z O I � � o v U Ci U O I 0 0 w u, O a O C C r s a z p m *2 goat 6084 '8064 4064i� 6064 1 j w r 80641 i gL64 ZL64: y 6L61 9 a W09 1 000 g00g ! t00g1 I¢ 6009 o . 1~ 800g� Img 1 ZLOS; !N l6LOg - - -'�' 9LOg a £ZOg OZOgI N LO LF -0 g OOIg —~ 1 i 10 . � 8068 4CL9; �J 1 I Us d; Ianoo IANV0 'gLLg i ZLLgi Q '! � I Mn 00cg1 I � 160Zg 1 90Z gi I I gLZg nz'31 1 v~i I 6LZg 9LZgl U £ZZg OZZgII W LO£g 00£g', R IgOf Eg — 40£g11 .N,60£g i 80£g1, w g ZL£g �, 1 � 6LEg 9LE5'1 a 16048 t 004E 11 904 81 LLi \ .m 1 Q UI II !6L84 ) 9L8t £683 — OZab LZ84 4284 IL£94 i 9Z84� ' 8£84 ZE84� 1L064 – —' 0064, '8064 4064i� 6064 1 j w r 80641 i gL64 ZL64: y 6L61 9 a W09 1 000 g00g ! t00g1 I¢ 6009 o . 1~ 800g� Img 1 ZLOS; !N l6LOg - - -'�' 9LOg a £ZOg OZOgI N LO LF -0 g OOIg —~ 1 i 10 . � 8068 4CL9; �J 1 I Us d; Ianoo IANV0 'gLLg i ZLLgi Q '! � I Mn 00cg1 I � 160Zg 1 90Z gi I I gLZg nz'31 1 v~i I 6LZg 9LZgl U £ZZg OZZgII W LO£g 00£g', R IgOf Eg — 40£g11 .N,60£g i 80£g1, w g ZL£g �, 1 � 6LEg 9LE5'1 a 16048 t 004E 11 904 81 LLi \ .m 1 Q UI II 6i O!w Zi? c o w UI� < z D a w c L'JI O ? O O Z z F c J K J J p J j 0 p m a C < Q r]I – U! Olc Olw i u • £ y xP t SI � 1L o\ <i Z na svvrs�an = W < Vogt, W 80891 M < �' 1 ZLBtl W 9184 O azsa C (n 42841 - x LJ a ! gz9v Z up W 0064 O 56 w Wet 0005:. _ leas vlas i LOOS r• �' 4005. 1 ,BOOS ZOOS 80 6005 1 Z LOST 1 iS LO S gooc 9005 mg BOOS 9LOSi 0209 I T 'EZOS OLDS. 00L91 ! ?3Y15 LOLL 15'.: — .ODES• SOLS ZOLS 1 I60LS to Zg } Z !aocc ^ar' 6LS BO Lc � ZLtB I, �Ei LS DL'S � !aaelsxzs ILOZS OGZS � gOZS� ,SOZS Zon 8025.1 ;60ZS 4023 1 yl 3LZ5 90ZS �S'•, ' l 16LZ5 8025 9LZ5 C 'iEZZS� OLZS I OZZ9'. w c c x!<s YG 1 r�60 \\ GOES, 1 I 1 r lL J O Z Olz II< Q7 Z OIC Zlz U Z N y N fl 4 O (/) w z O Z () J O � < f <, Uj z W z c o N z Z C Z O °cc 3 0 1 Q 7 c w � O C C x w t;eo® r Q- c � w I 8 aa9b! lu9� ! 1 f 1 ��9C � EQ9� A�ytcx sgpgal !s`O '—is ig, Il0 , ! 1s 1Ic— f �I H I OOLb ^ H4a z 10', W bOLt7 I£04 U I z" Fa 1 Q 1 OLLb w mW Ili BLLb 1lsOlb G bLb 0 80, II I 1 O N I I 008bj w C I � L08b 809b1 y I ZtBbl L08b O U_ 9LEb I608b ;! U � I ~ I OZBb tt864 I U CL m i w1 006t7 LL I j eo�J 3 I 'll >' bO6b T, ' Z!l aOET l I 806b LO6b 1I I I ZL64�— 1606 1,1', I� 9l6bm't6lblcIi- lOS i 000g, 009 1 17009 ! E009 I I J 9009,! !9009 w ZL09i eons of ✓l 6�CS l I 9L091 'L LOS I I I I —J lc 1Slc � ir_ I ! E s� s o �IJ H z = w U � W � 07 CL W cj� C) 0. N �y X W cy- zo W � O U � CD U � m b 1 H __+l 7 + :c �I �Ir 1 11j II 1� I �I z yyI e yl o YI r I X11 1 � I fiI I Wh m � !an ea44 , Ili I j nn I ItOpq � 1 i Z N tog S6S4 r } �ito Z� W F C O W FI OC o <w F F W F W Sn M1 yr O W V) W Z O WI O Z 4 0 N W 0 U O O Z 2 J O o J W Z Z � n w O F O'0z 3 0 W �cW O{a� U�'= O a tr a X W • CL m 0 El ' -r Ld <F-- wry ma a- L'i ED 0 a- � 3� Y Of 0 0 u J cn Hf6c: HIOC I i�CIO 1 000£1 Koci Eoc OM t7o LC: 9M 9E i o801E 4c IL __J� _ _ i N Im , j co cc! LD 0;0 10; i J7 LC H i S ONZC -LEE'd LS QNZC ooc:cl LDI t7ozc eon I J'w cn 0 u :3 Zj CD CD C""c I :zj 0 cn C I b0££ 0 L-Li.tz z V90cc 990EE N. cnj WE Mc O m �<!i! z cc On 01 C�� 0 C) Final Engineer's Report for Underground Utility Assessment District No. 69 (West Newport) Prepared under the provisions of the Municipal Improvement Act of 1913 Forthe CITY OF NEWPORT BEACH County of Orange, California Prepared by: Harris & Associates July 9, 2004 City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report TABLE OF CONTENTS Introduction and Certifications ............................................. ............................... PART I Plans and Specifications .................................... ............................... PARTII Cost Estimate ...................................................... ............................... PART III Assessment Roll and Method of Assessment Spread ..................... Table 1 — Assessment Roll ................................... ............................... Debt Limit Valuation ........................................... ............................... Exhibit 1 — Method and Forniula of Assessment Spread .................... PART IV Annual Administrative Assessment .................. ............................... PART V Boundary Map and Diagram of Assessment District .................... PART VI Description of Facilities ..................................... ............................... Right -of -Way Certificate ..................................... ............................... Certification of Completion of Environmental Proceedings ............... APPENDIX Page 4 5 G 8 ........21 ---22 ---26 .........27 ---48 49 50 0 0 Q.`,Nea-pon BeachWd9',repons %.69 CN I7rpt 9ju104.doc !� � Harris &Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report 0 AGENCY: CITY OF NEWPORT BEACH PROJECT: ASSESSMENT DISTRICT NO. 69 TO: CITY COUNCIL ENGINEER'S "REPORT" PURSUANT TO THE PROVISIONS OF SECTIONS 2961 AND 10204 OF THE STREETS AND HIGHWAYS CODE July 9, 2004 The purposes of this Assessment District is to provide financing to underground power, telephone and cable facilities in the area generally described as West Newport, specifically the areas between Seashore Drive and West Ocean Front, from Summit Street to 33`d Street; between River Avenue and Lido Sands Drive, from West Coast Highway to Balboa Avenue; between River Avenue and Seashore Drive, from 56`h Street to 47'h Street; and Ocean Front alley, from 33rd Street to the alley east of 30th Street. The proposed underground utility improvements will provide conversion to a more safe and reliable upgraded utility system and will improve neighborhood aesthetics The construction of these improvements will conform to existing City of Newport Beach, Southern California Edison, SBC Communications and Adelphia Cable standards. By virtue of such improvements, the proposed improvements are of special and direct benefit to these properties. Pursuant to the provisions of Article X111D 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 and Highways 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, State of California, in connection with the proceedings for Assessment District No. 69 (hereinafter referred to as the "Assessment District "), 1, Joan E. Cox, P.E., a Registered Professional Engineer and authorized representative of Harris & Associates, the duly appointed Engineer of Work, herewith submits the "Report" for the Assessment District, consisting of six (6) parts as stated below. PART This part contains the plans and specifications which describe the general nature, location and extent for the proposed improvements to be constructed, and are filed herewith and made a part hereof. Said plans and specifications are on file in the Office of the Superintendent of Streets. PART II This part contains an estimate of the cost of the proposed improvements, including capitalized interest, if any, incidental costs and expenses in connection therewith as set forth herein and attached hereto. PART III This part consists of the following information: A. A proposed assessment of the total amount of the costs and expenses of the proposed improvements upon the several subdivisions of land within the Assessment District, in Q:We«port Beach\Ad69\reports \69 in] 13rpt 9ju103.doc Wl Harris & Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 2 proportion to the special benefits to be received by such subdivisions from said improvements, i 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, 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 which are proposed to be assessed. PART IV This part contains the proposed maximum annual administrative assessment to be levied upon each subdivision or parcel of land within the Assessment District to pay the 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. PART V This part contains a map showing the boundaries of the Assessment District, and a diagram showing the Assessment District, the boundaries and the dimensions of the subdivisions of land within said Assessment District, as the same existed at the time of the passage of the Resolution of Intention. The Boundary Map and Assessment Diagram are filed herewith and made a part hereof, and part of the assessment. PART VI This part shall consist of the following information: A. Description of facilities B. Right -of -Way Certificate C. Environmental Certificate This report is submitted on the day of 2004. HARRIS & ASSOCIATES JOAN E. COX, P.E. R.C.E. No. 41965 ENGINEER OF WORK CITY OF NEWPORT BEACH STATE OF CALIFORNIA i Q.Wcwpon 13each\Ad69'rcporns�69 rnl 13rpt 9ju104.doc !S � Harris &Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 3 Is Preliminary approval by the CITY COUNCIL of the CITY OF NEWPORT BEACH, CALIFORNIA, on the 9 day of June , 2004. ��( U�. ! 9 1 • �9"ICXYir� CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA Final approval by the CITY COUNCIL of the CITY OF NEWPORT BEACH, CALIFORNIA, on the day of 12004. CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA Q'. \Ncwpon Beachb\d69\repons \69 fnl I3rpt 9ju104.doc � Harris &Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Part I Plans and Specifications July 9, 2004 The plans and specifications to construct the utility under-grounding improvements, and any ancillary improvements thereof, for the area generally described as Assessment District No. 69, West Newport, specifically the areas between Seashore Drive and West Ocean Front, from Summit Street to 33rd Street; between River Avenue and Lido Sands Drive, from West Coast Highway to Balboa Avenue; between River Avenue and Seashore Drive, from 56" Street to 47th Street; and Ocean Front alley, from 33`d Street to the alley east of 30d' Street, describe the general nature, location and extent of the improvements for this Assessment District are referenced herein and incorporated as if attached and a part of this Report. Said Plans and Specifications for the improvements are on file in the office of the Superintendent of Streets. i► • • Q.'%Newpon nech�Ad694cporti.69 H 1)rp[ 9jul04 doc � Harris &Associates City of Newport Beach Underground Utility Assessment District No. 69 (west Newport) Final Engineer's Report • Part II Cost Estimate • • CONSTRUCTION COSTS Electrical Construction Costs' Southern California Edison Street Rehabilitation Contingency ( -15 %) Edison Design Engineering Telephone Construction Costs' July 9, 2004 Estimated Costs Preliminary Final $3,746,964 $3,746,964 $130,131 $130,131 $581,814 $551,842 $60,000 $60,000 Subtotal Electrical Costs: $4,518,909 $4,488,937 SBC Communications $2,992,767 $2,992,767 Contingency (-15%) $450,036 $426,852 SBC Communications Design Engineering $93,900 $93,900 Subtotal Telephone Costs: $3,536.703 $3,513,519 Total Construction Costs: $8,055,612 $8,002,456 INCIDENTAL EXPENSES Assessment Engineering $85.000 Contract Inspection $40,000 Disclosure Counsel $23,500 City Administration $99,500 Financial Advisor $30.000 Filing Fees $5,000 Bond Counsel $35.000 Paying Agent $3,000 Financial Printing, Registration and Servicing $16,000 Incidental Contingencies $39,388 Total Incidental Expenses: $376.388 $85,000 $40,000 $23,500 $99.500 $30,000 $5.000 $35,000 $3,000 $16,000 $39.700 $376.700 Total Construction and Incidental Expenses: $8.432.000 $8,379,156 FINANCING COSTS (1st Bond Issue) Underwriter's Discount 1.10% $101,000 $100,000 Bond Reserve/Credit Enhancement 7.00% $642.000 $638,000 Total Financial Costs: $743.000 $738.000 DISTRICT FORMATION AMOUNT TO ASSESSMENT: $9.175.000 $9.117,156 FEDERAL INCOME TAX COMPONENT OF CONTRIBUTION (ITCC) (2nd Bond Issue) " FINANCING COSTS (2nd Bond Issue) Federal Tax Component $836,530 Underwriters Discount 1.10% $11,000 Bond Reserve 3.00% $31,000 Funded Interest @ 6 months @ 6.00% $31,000 Bond Counsel $10,000 Disclosure Counsel $25,000 Paying Agent $3,000 Incidental Contingencies $96.857 TOTAL FEDERAL TAX AND FINANCING COSTS: $1.044,387 $836.530 $11,000 $31,000 $31.000 $10.000 $25,000 $3.000 $90,273 $1,037,803 TOTAL AMOUNT TO ASSESSMENT: $10,219,387 $10,154.959 ' Adelphia Cable is required to pay for undergrounding through the Franchise Agreement with the City. " 2nd Bond Issue for Federal Income Tax Component of Contribution (23.5%) will only be issued if the Federal Government requests payment of the tax. QnNe%spon Beach Ad691fepons',69 fn1 13ipt 91u104.doc Harris & Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 6 Part III Assessment Roll and Method of Assessment Spread WHEREAS, on June 8, 2004 the City Council of the CITY OF NEWPORT BEACH, State of California, did, pursuant to the provisions of the 1913 Act "Municipal Improvement Act of 1913 ", being Division 12 of the Streets and Highways Code, of the State of California, adopt its Resolution of Intention No. 2004 -49, for the installation and construction of certain public improvements, together with appurtenances and appurtenant work in connection therewith, in a special assessment district known and designated as ASSESSMENT DISTRICT NO. 69 (hereinafter referred to as the "Assessment District "); and WHEREAS, said Resolution of intention, as required by law, did direct the Engineer of Work to make and file a "Report ", consisting of the following as required by Section 10204 of the Act: a. Plans b. Specifications c. Cost Estimates d. Assessment Diagram showing the Assessment District and the subdivisions of land therein; e. A proposed assessment of the costs and expenses of the works of improvement levied upon the parcels within the boundaries of the Assessment District; f The proposed maximum annual assessment to be levied upon each subdivision or parcel of land • within the Assessment District to pay the costs incurred by the City and not otherwise reimbursed resulting from the administration and collection of assessments or from the administration and registration of any associated bonds and reserve or other related funds. For particulars, reference is made to the Resolution of Intention as previously adopted. NOW, THEREFORE, I, Joan E. Cox, the authorized representative of HARRIS & ASSOCIATES, pursuant to Article XIIID of the California Constitution and the "Municipal Improvement Act of 1913 ", do hereby submit the following: Pursuant to the provisions of law and the Resolution of Intention, I have assessed the costs and expenses of the works of improvement to be performed in the Assessment District upon the parcels of land in the Assessment District specially benefited thereby in direct proportion and relation to the special benefits to be received by each of said parcels. For particulars as to the identification of said parcels, reference is made to the Assessment Diagram, a copy of which is attached hereto and incorporated herein. 2. As required by law, a Diagram is hereto attached, showing the Assessment District, as well as the boundaries and dimensions of the respective parcels and subdivisions of land within said District as the same existed at the time of the passage of said Resolution of Intention, each of which subdivisions of land or parcels or lots respectively have been given a separate number upon said Diagram and in said Assessment Roll. 0 Q:'.No�port 6eachVW69:rc(wrt5�09 fnl iYpt %W04.tloc Harris & Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 7 • 3. The subdivisions and parcels of land the numbers therein as shown on the respective Assessment Diagram as attached hereto correspond with the numbers as appearing on the Assessment Roll as contained herein. 0 4. NOTICE IS HEREBY GIVEN that bonds will be issued in accordance with Division 10 of the Streets and Highways Code of the State of California (the "Improvement Bond Act of 1915 "), to represent all unpaid assessments, which bonds shall be issued not to exceed the legal maximum term as authorized by law, THIRTY -NINE (39) YEARS from the 2nd day of September next succeeding twelve (12) months from their date. Said bonds shall bear interest at a rate not to exceed the current legal maximum rate of 12% per annum. 5. By virtue of the authority contained in said "Municipal Improvement Act of 1913 ", and by further direction and order of the legislative body, I hereby recommend the following Assessment to cover the costs and expenses of the works of improvement for the Assessment District based on the costs and expenses as set forth below: For particulars as to the individual assessments and their descriptions, reference is made to Table I (Assessment Roll) attached hereto. 6. The Method of Spread of Assessment is as set forth in the exhibit identified as Part III (Exhibit 1), which is attached hereto, referenced and so incorporated. Q:`•Ncupori naach',AdWycponsM 1W 13rpt 9julW.doc Harrfs & Associates As Preliminarily Approved As Confirmed Estimated Cost of Construction: $8,055,612 $8,002,456 Estimated Incidental Expenses: $376,388 $376,700 Estimated Financial Costs: $743,000 $738,000 Estimated Federal Tax & Financing Costs: $1,044,387 $1,037,803 Estimated Total to Assessment: $10,219,387 $10,154,959 For particulars as to the individual assessments and their descriptions, reference is made to Table I (Assessment Roll) attached hereto. 6. The Method of Spread of Assessment is as set forth in the exhibit identified as Part III (Exhibit 1), which is attached hereto, referenced and so incorporated. Q:`•Ncupori naach',AdWycponsM 1W 13rpt 9julW.doc Harrfs & Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 8 Table 1 Assessment Roll Preliminary Preliminary Final Final Assessor's Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien No. Number Value Liens Bond Issue) Bond Issuesl Rnnd Issuel Rnnd lee ueel o -.:.- 1 045-021 -09 $1,225,000 $0 $14,460.20 $16,106.20 $14,460.20 $1610620 76 2 045-021 -10 $125,907 $0 $14,460.20 $16,106.20 $14,460.20 $1610620 8 3 045-021 -02 $100,694 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 6 4 045-021 -03 $570,105 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 35 5 045 -021 -08 $846,830 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 53 6 045- 021 -07 $148,527 _$14,460.20 $16,106.20 $14.460.20 $16,10620 9 7 045 -021 -05 $1,274,380 $0 $14,460.20 _ _ $16,106.20 $14,460.20 $16,106.20 79 _ 8 045 4 _ -021 -0 $971,776 $0 $14,460. 20 _ _ $16,106.20 $14,460.20 $16,106.20 60 9 045 -022 -01 $149,355 $0 $14,460.20 _ $16.106.20 $14,460.20 $16,106.20 9 10 045- 022 -13 $148,627 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 9 ___ 11 045- 022 -12 $797,048 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 49 12 045- 022 -11 $506,015 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 31 13 045 -022 -10 $492,431 _ $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 31 14 045-022 -09 $166,318 _ $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 10 15 045 -022 -03 $152,486 $0 $14,460.20 $16,106.20 $14,460.20 $16.106.20 9 16 045 -022 -04 $691,883 $0 $14,460.20 $16,106.20 -4,460.20$16,106.20 43 17 045-022 -05 $811,790 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 50 18 045 -022 -06 $1,062,481 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 66 19 045 -022 -07 $738,124 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 46 20 045 -022 -08 $1,501,258 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 93 21 045 -023-11 $157,124 $0 $14,460.20 $16,106.20 _ $14,460.20 $16,106.20 10 22 045-023 -10 $833,225 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 52 23 045 -023 -15 $163,946 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 10 24 045 -023-14 $163,633 $0 $14,460.20 $16,106.20 $14,460.20 $1610620 10 25 045- 023 -16 _ $838,000 -__$O $14,460.20 _$16,106.20 26 045 -023 -03 $347,628 _ $0 __$14,460.20 _ $16,106.20 27 045 -023 -04 $1,012,883 _ $0 $14,46020___ $'16,106.20_ 28 045 -023-05 $1,528,698 $0 $14,460.20 _ $16,10620 29 045 -023 -06 -- $688,021 $14,460.20 $16,106.20 $14,460.20 _ $16,106.20 52 _ $14,460.20 $16,106.20 22 -- _$14,460.20 $16,106.20 63 $14,460.20 _$16,106.20 95 $14,460.20 - - -- $16,106.20 - 43 -- 30 045-023-12 $1,192,009 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 74 31 045- 023 -13 _ $114,405 $0 $14,460.20 $16,106.20 - _ $14,460.20 $16,106.20 _ 7 32 045 -024 -01 $269,602 $0 $14,460.20 $16,106.20 __ $14,460.20 $16,106.20 17__ _ 33 645 -024 -02 $140,193 $0 $14,460.20 $16,106.20 $14,460.20 $16,10620 9 34 045- 024 -13 _ $1,299,000 $0 $14,460.20 $16,106.20 _ $14,460.20 $16,106.20 81 35 045- 024 -12 $1,018,759 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 63 36 045 - 024 -03 $135,083 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 8 37 045 -024 -04 $122,776 $0 $14,460.20 $16,106.20 _ $14,460.20 $16,106.20 8 38 045 -024 -05 $1,129,356 $0 $14,460.20 $16,106.20 $14,460.20 __ $16,106.20 70 39 045- 024 -06 $127,934 $0 $14460.30 _ $16,106.20 $14,460.20 $16,106.20 8 40 045 - 024 -07 $2,675,000 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 166 41 045- 024 -08 $2,700,000 $0 $14,46020 $16,106.20 $14,460.20 $16,106.20 168 42 045 - 031 -01 $374,657 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 23 43 045- 031 -02 $793,299 $0 $14,460.20 _ $16,10620 $14,460.20 $16,106.20 49 44 939 - 720 -14 $742,050 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 92 45 . 939- 720 -15 $351,978 _ _ $0 46 045- 031 -09 $59,344 $0- _ _$7,230.10 $8,053.10__ $7,230.10 _$8,053.10 44 --- '$14.a00.2o - $16_'I Ofi zo $14 56 .. $1r li nr ?n - -�4 - 47 _ 045- 031 -03 _ 48 045 -031 -04 49 045- 031 -05 Q tnl 13mt 91ut03.doi 106.20 $16,106.20 155 $16,106.20 59 0 0 �� Harris & Associates 0 0 City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 9 Preliminary Preliminary Final Final Assessor's Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien Q9Newpon Beach%Ad69Vepom%69 fnl 13rpt 9ju104.doc Harris & Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 10 Preliminary Preliminary Final Final Assessors Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation(tst (1 st&2nd mation(1 st (1 st 82nd to Lien 0 0 0 Q'. \Newport Beach\AdWTcpora\69 fn 1 3rpt 9ju105.doc !' Harris &Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 11 Preliminary Preliminary Final Final Assessors Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien 174 424 - 483 -05 $661,256 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 41 175 424 - 483 -06 $1,159,260 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 72 176 424-484 -01 $126.287 $0 $14,460.20 $16,106.20 $8,053.10 $8,053.10 $16,106.20 _ 8 177 424-484 -02 $278,794 _ $0 $14,460.20 _$14,460.20 $16,106.20 $14,46020 $16,106.20 _ 17 178 424 - 484 -03 $127,538 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 8 179 424 - 484 -04 $1,438,432 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 89 180 424 - 484 -05 $1,061,567 $0 $14,460.20 $16,10620 $14,460.20 $16,106.20 66 181 424 - 484 -06 $118,773 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 _ 7 193 424 - 491 -04 $590,381 $0 $7,230.10 $8053.10 $7,230.10 $8,053.10 73 194 424 - 491 -05 $169,384 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 21 195 196 _424-491 -06 424 - 502 -01 _ $216,495 _ $583,300 $0 _ _$7,230.10 $0 $7,230.10 $8,053.10 $8,053.10 $7 230.10 $7,230.10 _ $8,053.10 $8,053.10 _ 27 72 197 424 - 502 -02 $334,461 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 42 198 424 - 502 -03 $224,449 $0 $7,230.10 $8,053.10 $7,230.10 _ $8,053.10 _ 28 199 424 - 502 -04 $330,528 $0 $7230.10 $8,053.10 $7,230.10 $8,053.10 41 200 201 424 - 502 -05 424 - 502 -06 $289,246 $91,065 $0 _$7,230.10 $0 $7,230.10 $8,053.10 $8,053_10 $7,230.10 $7,230.10 $8,053.10 $8,053.10 36 11 202 424 - 503 -12 $465,445 $0 $14,460.20 $16,106.20 $14,460.20 $1610620 _ 29 203 424 - 503 -02 $302,493 $0 $14,460.20 $16,106.20 $14,460.20 $1610620 19 204 424 - 503 -03 $344,800 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 21 _ 205 424 - 503-04 $92;067__ $0 $14,460.20 $0 $14,460.20 $16,106.20 $16,106.20 _ $14,460.20 _ $14,460.20 $16,106.20 $16,106.20 6_ _ 35 206 424- 503 -05 $571,206 207 424 - 503 -06 $509,796 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 32 208 424 - 5044 -01 $521,625 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 32 209 424 - 504 -02 $321,508 $0 $14,460.20 $16,106.20 $14,460.20 $16,10620 20 210 211 424 - 504 -03 424- 504 -04 _ $91,745 $456,319 $0 $14,460.20 $0 $14,460.20 $16,106.20 _ $16,106.20 $14,460.20 _ $14,460.20 $16,106.20 $16,106.20 _ 28 212 424 -50405 $99,071 $0 $14,460.20 $16,106.20 $14,460.20 $1_6,106.20 6 ' City -owned orooerty will be ore -oaid prior to bond calP tharafnoP VaII1P tr fi.P ratln iC not nnnfinr hIP _ ` Q: \Nenport Beach\Ad69'.reports \69 Crtl 13rpe 9ju104.doe Harris & Associates City of Newport Beach 424 - 502 -11 $80,050 $0 $7,230.10 July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) $8,053.10 10 _216 Final Engineer's Report $390,532 $0 $7,230.10 $8,053_10 Page 12 26 _ 152 $8,053.10 48 217 424 - 502 -09 $296,562 $0 Preliminary Preliminary Final Final $8,053.10 Assessor's Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) Bond Issues) Ratio 214 424 - 502 -12 589,626 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 11 215 424 - 502 -11 $80,050 $0 $7,230.10 $8,053.10 $7,230.10 $14,460.20 $8,053.10 10 _216 424-502 -10 $390,532 $0 $7,230.10 $8,053_10 $7,230.10 26 _ 152 $8,053.10 48 217 424 - 502 -09 $296,562 $0 $7,230.10 $8,053.10 $7,230.10 $16,106.20 $8,053.10 37 218 424 - 502 -08 $585,000 $0 $7,230.10 $478,809 $377,313 $8,053.10 $7,230.10 $16,106.20 $16,106.20 $8,053.10 73 219 424 -50207 $622,200 $0 $7,230.10 424 - 504 -07 $8,053.10 $7,230.10 $14,460.20 $8,053.10 77 226 424 - 504 -12 $383,165 $0 $14,460.20 $16,106.20 $7,230.10 $14,460.20 $16,106.20 _ 248424- 249 24 227 424 - 504 -11 $743,580 $0 $14,460.20 $16,106.20 26 _ 152 $14,460.20 $16,106.20 $1,040,400 46 228 424 - 504 -10 $161,495 $0 $14,460.20 $16,106.20 424 - 492 -05 $14,460.20 $16,106.20 $0 10 229 424 - 504 -09 $478,809 $377,313 _$0 $0 $14,460.20 $14,460.20 $16,106.20 $16,106.20 $14,460.20 $14,460.20 $16,106.20 $16,106.20 $7,230.10 30 23 _ 230 424 - 504 -08 231 424 - 504 -07 $238,393 $0 $14,460.20 $16,106.20 $7,230.10 $14,460.20 $16,106.20 $8,053.10 15 232 424 - 506-01 $346,307 $0 $14,460.20 $16,106.20 $7,230.10 $7,230_10 $7,230.10 - _ 230. $14,460.20 $16,106.20 $8,053.10 22 233 424 - 506-02 $717,876 $0 $14,460.20 $16,106.20 $7,230.10 $14,460.20 $16,106.20 $8,053.10 45 234 424 - 506-03 $635,957 $0 $14,460.20 $16,106.20 $8,053.10 $14,460.20 $16,106.20 27 _ 39 238 424- 50ti -04_ _$1,150,000 _$0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 _71 236 424 - 506-05 $273,340 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 17 237 424 - 506-06 $207,745 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 13 238 424 - 506-07 $272347 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 17 239 424 - 506-08 $524,801 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 33 240 424 - 506-09 $346,307 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 22 241 424 - 506-10 $598,567 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 37 _ 242 424 - 506-11 $606,996 _$0 $14,460.20 $16,106.20_ __ $14,460.20 $16,106.20 _ 38____ 243 424 - 506-12 $721,621 $0 $14,460_20 $16,106.20 $14,460.20 $16,106.20 45 244 424 - 506-13 $463,043 $0 $14,460.20 $16,106.20 $14,4_60.20 $16,106.20 29 245 424 - 506-14 $189,778 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 12 246 424 - 506-15 $271,101 $0 $14,460.20 $16.106.20 $14.460.20 $16.106.20 17 247 424 - 492 -01 $1,244,318 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 155 _ 248424- 249 492 -02_ 424 - 492 -03 $213,047 _ $1,227,136 __$0 $0 $7,230.10 $7,230.10 $8,05_3:10 $8,053.10 $7,230.10 $7,230.10 $8,053.10 $8,053.10 26 _ 152 250 424 - 492 -04 $1,040,400 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 129 _ 251 424 - 492 -05 $115,155 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 14 252 424 - 492 -06 $381,199 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 47 253 424 - 493 -01 $1,027,750 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 128 254 255 256 424 - 493 -02 424 - 493-03 424 - 493 -04 _ $247,345 _ $840,824_ $1,603,837 $_0 __$0 $0 $7,230.10 $7,230_10 $7,230.10 $8,053.10 $8,053.10 $8,053.10 $7,230.10 $7,230_10 $7,230.10 - _ 230. $8,053.10 31 $8,053.10 104 $8,053.10 199 257 424 - 493 -05 $1,484,629 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 184 258 424 - 493-06 $217,863 _ $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 27 _259 424 - 494 -01 $107,138 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 13 260 424 - 494 -02 $534,338 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 66 261 _262 424 - 494 -03 424 - 494 -04 $1,253,529 $287,121 $0 $0 $7,230.10 $7,230.10 $8,053.10 $8,053.10 $7,230.10 $8,053.10 $7,230.10 $&053.10 156 36 263 424 - 494 -05 $1,432,630 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 178 264 424 - 494 -06 $1,051,700 $0 $7,230.10 $8,053.10 $7.230.10 $8.053.10 131 265 424 - 461 -01 $398,743 $0 $14.460.20 $16,106.20 $14,460.20 $16,106.20 25 266 424 - 461 -02 $114,332 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 7 0 Q: \Newport Ueach\Wd69\repons\69 fnl i 3rpt 9ju104.doc !! � Harris &Associates • 6.106.20 July 9, 2004 Final Total Asmt Value (1st 8 2nd to Lien Bond Issues) Ratio 13 269 City of Newport Beach $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 Underground Utility Assessment District No, 69 (West Newport) 270 424461 -06 $204,854 Final Engineer's Report $16,106.20 $14,460.20 $16,106.20 13 271 Preliminary Preliminary Final $16,106.20 Assessors Total District For- Total Asmt Dist. For - $14,460.20 Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st $14,460.20 $16,106.20 No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) • 6.106.20 July 9, 2004 Final Total Asmt Value (1st 8 2nd to Lien Bond Issues) Ratio 13 269 424461 -05 $106,388 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 7 270 424461 -06 $204,854 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 13 271 424462 -01 $516,769 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 32 272 424462 -02 $514,685 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 32 273 424462 -03 $676,260 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 42 274 424462 -04 $279,348 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 _ 17 275 424462.05 $624,240 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 39 276 424462 -06 $907,800 $14,460.20 $16,106.20 277 _ 424463 -01 _$0 $111,078 _$16,106.20 $0 $14,460.20 $16,106.20 __$14,460.20 $14,460.20 $16,106.20 _56 7 278 424463 -02 $510,094 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 32 279 424463 -03 $98,002 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 6 280 424463 -04 $654.200 s0 $14.460.20 $16.106.20 $14460.20 $16.106.20 41 Q:�Newpon Beach4Nd69'vcpons \69 fnl I Dept 9ju104.doc Harris & Associates .'i City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 14 Asmt No. Assessor's Parcel Number Total True Value Preliminary District For- Existing mation (1st Liens Bond Issue) Preliminary Total Asmt (1st & 2nd Bond Issues) Final Dist. For- mation (1st Bond Issue) Final Total Asmt (1st & 2nd Bond Issues) Value to Lien Ratio 321 424 - 464 -16 $599,252 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 37 _ 322 424 - 451 -01 $121,099 $8,053.10 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 _ 15 323 424 -451 -02 $115,153 330 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 14 324 424 - 451 -03 $114,433 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 14 325 424 - 451-04 $756,250 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 94 326 424 - 451 -05 $1,433,233 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 178 327 424 -451 -06 $792,966 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 98 328 424 -452 -01 $560,994 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 70 329 424 -452 -02 $1,494,470 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 186 330 424 - 452 -03 $1,698,300 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 211 331 424 - 452-04 $698,689 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 87 332 424 -452 -05 $208,173 $0 $7,230.10 $8,05110 $7,230.10 $8,053.10 26 333 _ 424 - 452 -06 $250,313 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 _ 31� 334 424 - 453-01 $187,405 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 12 _ 335 424- 453-02 $1,005,086 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 62 336 424 - 453 -03 $822,769 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 _ 51 337 424 - 453-04 $113,708 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.207 338 424 - 453-05 $127,726 $0 $14,460.20 $16,106.20 $14,46020 $16,106.20 8 339 114 -221 -01 $245,904 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 31 340 114 -221 -02 $349,216 $0 $7,230.10 $8,053.10_$7230.10 _$8,053.10 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 43 _ 38 341 114 - 221 -03 $303,302 342 114 - 221 -04 $92,792 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 12 343 114- 221 -05 $68,601 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 9 344 114 - 221 -06 $275,017 $0 $7,230.10 $8,05110 $7230.10 $8,053.10 34 345 114 - 221 -07 $65,418 $0 $7,230.10 $8,053.10 $7,230.10 _ $8,053.10 _ 8 346 114 - 221 -08 $646,394 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 _ 80 347 114- 222 -30 $83,232 $0 $7,230.10 $8,053.10 7,230.10 $8,053.10 10 348 114 - 222 -29 $417,239 $0 $7,230.10 $8,053.10 $7,230.10 $7,230.10 $8,053.10 $8,053.10 52 77 349 114 - 222 -28 $617,808 $0 $7,230.10 $8,053.10 350 114- 222 -27 $98,504 $0 $7,230.10 $8,053.10 _ $7,230.10 $8,053.10 12 351 114 - 222 -26 $401,058 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 50 352 114- 222 -25 $65,418 $0 $7,230.10 $8,053.10 $7230.10 $8,053.10 8 353 114 - 222 -24 $570,659 $0 $7,230.10 $8,053.10 $7230.10 $8,053.10 71 354 114 - 222 -23 $124,527 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 15 355 114- 222 -22 $236,432 $0 $7,230.10 $8,053.10 $7,230.10 $8,05110 29 356 114 - 222 -21 $67,417 $0 $7,230.10 $8,053.10 _ $7,230.10 $8,053.10 8J_ 357 114- 222 -20 $337,003 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 42 _ 358 114- 222 -19 $353,102 $0 $7,230.10 $8,053.10 $7,230.10 $8,05110 44 359 114 - 222 -18 $429,108 $0 $7,230.10 _ $0 $7,230.10 $8,053.10 $7,230.10 $7,230.10 $8,053.10 $8,053.10 _ 53 -.... .. 56 36 0 114 - 222 -17 $454,869 361 114 - 222 -16 $319,445 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 40 362 114 -211 -22 $358,073 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 44 363_ 364 _114- 211 -21 114- 211 -20 $227,457 $663,000 $0 $7,230.10 _ _$8,05_3.10 _$7,230.10 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 __ $8,053.10 _ 28 82 365 114 - 211 -19 $216,865 $0 $7,230.10 $8.053.10 $7.230.10 $8,053.10 27 366 114 - 211 -18 $283,996 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 35 367 368 114 - 211 -17 114 - 211 -16 $65,418 $97,617 $0 _ _ $7,230.10 _ $8,053.10 $7,230.10 _ _ _ _ $0 $7,230.10 - $8.053.1 0 $7,230_ 10 $8,053.10 $8,053.10 8 12 369 114- 211 -15 $523,680 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 65 370 114 - 211 -14 $341,724 $0 $7,230.10 $8,053.10 $7,230.10 $8.053.10 _ 42 _ _ 371 372 114 - 211 -13 _____ 114 - 211 -12 $484,287 $440,705$0 $0 $7,230.10 $8,053.10 $7,230.10 __ 30. $8,3.10 $7,230.70 $7,210 05 $8,053.10 $8,053.10 _ 60 55 373 114 - 211 -11 $474,892 $0 $7,230.10 $8.05110 $7,230.10 $8,053.10 59 • r 1 ICJ 374 114- 211 -10 $82,984 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 10 • Q9Newporl Oeach\AdWrepons \69 (n1 13rpt 9ju104.doc !, � Harris &Associates • City of Newport Beach 114 - 211 -09 $398,669 $0 $7,230.10 $8,053.10 $7,23U.tU July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) 376 114 - 211 -08 $637,227 Final Engineer's Report $7,230.10 $8,053.10 $7,230.10 $8,053.10 79 377 Page 15 $545,730 $0 $7,230.10 $8,053.10 _ $7,230.10 $8,053.10 $7,230.10 $8,053.10 68 378 114 - 211 -06 Preliminary Preliminary Final Final B Assessor's Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation list (1st 8 2nd mation (1st (1st & 2nd to Lien No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) Bond Issues) Ratio 375 114 - 211 -09 $398,669 $0 $7,230.10 $8,053.10 $7,23U.tU $7,230.10 $8,053.10 50 376 114 - 211 -08 $637,227 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 $7,230.10 $8,053.10 79 377 114 - 211 -07 $545,730 $0 $7,230.10 $8,053.10 _ $7,230.10 $8,053.10 $7,230.10 $8,053.10 68 378 114 - 211 -06 $65,418 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 $7,230.10 $8,053.10 B 379 114 - 211 -05 $629,442 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 78 380 114 -211 -04 $91,116 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 11 381 114 - 211 -03 $292,256 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 36 382 114 - 211 -02 $67,417 $0 $7,230.10 $8,053.10 $7.230.10 $8,053.10 8 383 114 - 211 -01 $576,344 $0 $7,230.10 _ $8,053.10 $7,230.10 $8,053.10 72 384 114 - 222 -01 $325,832 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 40 385 114 - 222 -02 $684,522 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 85 386 114- 222 -03 $431,843 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 54 387 114 - 222 -04 $389,032 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 48 388 114 - 222 -05 $493,461 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 61 389 114 - 222 -06 $_140,177$0 $7,230.10 $8,053.10__ $8,053.10 _ $7,230.10 $8,053.10 $7,230.10 $8,053.10 17 71 390 114 - 222 -07 $572,220 $0 $7,230.10 391 114 - 222 -08 $600,000 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 75 392 114 - 222 -09 $70,424 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 9 393 114 - 222 -10 $519,991 $0 $7,230.10 $8,053.10 $7,230.10 $8.053.10 65 394 114 - 222 -11 $107,236 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 13 395 114 - 222 -12 $5U4,U73 $0 $7,23MU $8,U53.lu $7,23U.tU 58,053.10 63 396 114 - 222 -13 $97,628 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 _ 12 397 114 - 222 -14 $358,306 $0 _ $7,230.10 $8,053.10 $7,230.10 $8,053.10 44 398 114 - 222 -15 $226,159 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 28 399 114 - 211 -23 $458,968 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 57 400 114 - 211 -24 $65,418 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 8 401 402 114 - 211 -25 . 114 - 211 -26 $67,417 $65,418 $0 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 $7,230.10 $7_230.10 _ $8,053.10 $8,053.10 8 _ 8 403 404 114 - 211 -27 $642,748 114 - 211 -28 $459,935 $0 -$0 -_ - -- $7,230.10 $8,053.10 $7,230.10 $8,053.10 - -- $7,230.10 $7,230.10 $8,053.10 - -- $8,05110 - - - 80 - -- 57 -- 405 114 - 211 -29 $870,847 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 108 406 114 - 211 -30 $85,490 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 11 407 114 - 211 -31 $96,378 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 12 408 409 114 - 211 -32 _ $75,548 114 - 211 -33 $962,370 $0 $0 $7,230.10 $8,053.10 _ $7,230.10 $8,053.10 _$7,230.10 $7,230.10 $8,053.10 $8,053.10 9 120 410 114- 211 -34 $349,139 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 _ 43 411 114 - 211 -35 $65,418 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 _ 8 412 114 -211 -36 $389,032 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 48 413 114 - 211 -37 $570,292 $0 _ $7,230.10 $8,053.10 $7,230.10 $8,053.10 71 414 114 - 211 -38 $440,223 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 55 415 416 114 - 211 -39 114 - 211 -40 $67,417 $65,418 $0 $0 $7,230.10 $7,230.10 $8,053.10 _ $8,053.10 $7,230.10 $7,230.10 $8,053.10 - 38,051T0 - 8 -- 8 -- 417 114 - 21141 $719,100 $0 $7,230.10 $8,053.10 $8,053.10 89 418 114 -21142 $244,164 $0 $7,230.10 _$7,230.10_ $8,053.10 $7,230.10 $8,053.10 30 419 114- 211 -43 $468,180 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 _ 58 420 114- 21144 $353,723 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 44 421 114 - 211 -46 $728,866 " $0 $28,920.41 $32,212.41 $28,920.39 $32,212.39 _ 44 422 423 424 - 411 -01 _ _ $81,617 _ 424411 -02 $630,360 __$0 $14,460.20 _ $16,106.20 _ $0 $14,460_20 $16,106.20 $14,460.20 $14,460.20 $16,106.20 _ $16,106.20 5 39 424 424 - 411 -03 $332,678 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 21 425 424 - 411 -04 $492,849 $0 $14,460.20 $16,106.20 $14,460.20 $16.106.20 _ 31 426 424 - 411 -05 $520,200 $0 $16,106.20 $14,460.20 $16,106.20 32 . 427 426 424411 -06 $204,843 31 424 - 411 -07 $264,6 __$14,460.20 _ $0 $14146020 $16,106.20__ $0 $14,460.2 _ 0 $16,106.20 $7,230.10 $7,230.10 $8,053.10 $6,053.10 25 33 The Total True Value for this property has within this Assessment District sold in the been calculated last two years. using the average assessed value of properties _ Q kNeaport Beach`Ad69`seports169 fal Orpt 9ju104.doc Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Preliminary Preliminary Final Assessor's Total District For- Total Asmt Dist. For - Asmt Parcel True Existing mation(1 st (1st 8. 2nd mation(1st No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) July 9, 2004 Final Total Asmt Value (1st & 2nd to Lien Bond Issues) Ratio 16 429 930 -614 -01 $303,970 $0 $7,230.10 $8,053.10 $7,230.10 $8,053.10 38 430 930 - 614 -02 $632,400 _ $0 $7,230.10 _ $8,053.10 $7,230.10 $8,053.10 79 431 424- 411 -12 $482,282 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 30 432 424 - 411 -11 $671,058 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 42 433 424 - 411 -10 $641,496 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 40 434 424- 411 -09 $402,209 $0 $14,460.20 $16,10620 $14,460.20 $526,976 $0 $16,106.20 25 435 424- 411 -08 $90,309 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 6 436 424 - 414 -01 $490,739 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 30 437 424 -414 -02 $387,417 $0 $14,460.20 $16,106.20 $14,460.20 $14,460.20 14,460.20 $16,106.20 24 438 424 - 414-03 $925,000 $0 $14,460.20 $16,106.20 $14,460.20 $139,670 $16,10620 57 439 424 - 414 -04 $584,317 $0 $14,460.20 $16,106.20 $14,460.20 $14,460.20 $16,106.20 36 440 424 - 414-05 $562,739 $0 $14,460.20 $16,106.20 424-043 -02 $14,460.20 $16,106.20 35 441 424 - 454 -01 $1,333,722 $0 _ $14,460.20 $16,106.20 $14,460.20 $14,460.20 _ $16,106.20 83 442 424 -45402 $164,344 $0 $14,460.20 $16,106.20 $14,460.20 424-043 -03 424-043 -04 $16,106.20 10 443 424454 -03 $1,938,000 $0 $14,460.20 $16,106.20 $14,460.20 $14,460.20 $14,460.20 $16,106.20 120 444 424 - 454 -04 $1,145,419 $0 $14,460.20 $16,106.20 _10 7- $14,460.20 $16,106.20 445 424- 454 -05 $163,252 $0 $14,460.20 $16,106.20 $14,460.20 _ _ _71 $16,106.20 10 446 424 - 454 -06 $858,668 $0 $14,460.20 $16,106.20 478 $14,460.20 $16,106.20 53 447 424 - 415-01 $507,142 $0 $14,460.20 $16,106.20 $16,106.20 $14,460.20 $14,460.20 $16,106.20 31 448 424 - 415-02 $333,505 $0 $14,460.20 $16,106.20 _ $415,140 $14,460.20 $16,106.20 21 449 424 - 415-03 $508,116 $0 $14,460.20 $16,106.20 $14,460.20 $O--t _ $16,106.20 32 450 424 - 415-04 $318,429 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 20 451 424 -415-05 $1,140,798 $0 $14,460.20 $16,106.20 $14,460.20 _ $16,106.20 71 452 424-041 -01 $424,206 $0 $14,460.20 $16,106.20__$14,460.20 $16,106.20 26 453 424-041 -02 $1,281,633 $0 - $14,460.20 $16,106.20 $14,460.20 $16,106.20 80 454 424-041 -03 $171,696 $0 $14,460.20 $16,106.20 $14,460.20 _ $16,106.20 11 _ 455 424-041 -04 $496,276 $0 $14,460.20 $16,106.20 $14,460.20 _ $16,106.20_ 31 467 468 424-042 -05 424-042 -06 $1,068,310 $0 _$14,460.20 $1,273,392 $0 $14,460.20 _$16,106.20 $14,460.20 $16,106.20 $14,460.20 $16,106.20 $16,106.20 66 79 469 423 -021 -09 $876,769 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 54 470 423 - 021 -12 $526,976 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 33 _ 471 472 _ 423- 021 -10 423- 021 -11 _$718,859 $0 $321 ____ ,896 $0 $_14,460.20 $14 ,460.20 _ _ $16,106.20 $16,106.20 _ _ $14,460.20 $14,460.20 $16,106.20 $16,106.20 45 20 473 424-043 -01 $139,670 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 9� 474 424-043 -02 $2,100,000 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 _ 130 _ _475 476 424-043 -03 424-043 -04 _ $153,184 $106452 $0 _ $0 $14,460.20 $14,460.20 $16,106.20 ___$14,460.20 $16,106.20 $14,466.20 $16,106.20 $16,106.25 _10 7- 477 424-043 -05 $1,282,681 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 80 478 424-043 -06 $223,559 $0 $14,460.20 $16,106.20 $14,460.20 $16,10620 14 479 —4W--423- 423- 022 - 09_$518,168 - 022 -12 _ $415,140 $0 $14,460.20 14,460.20 $16,106.20 $14,46_0.20 $16,106.20 $14,460.20 $16,106.20 $16,106.20 32 26 $O--t _481 423 - 022 -10 $1,581,000 $0 $14,460.20 $16,10620 $14,460.20 $16,106.20 98 , 482 423- 022 -11 $476,281$0 $14.460.20 $16,106.20 $14,460.20 $16,106.20 30 0 0 9 Q:Wcupoa Reach\Ad69\reporu \69 (N 13rpt 9ju104.doc � Harris &Associates • 0 City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 17 Preliminary Preliminary Final Final Assessor's Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien 522 423 - 321 -10 $981,565 $534,796 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 33 523 423 - 326-01 $16,106.20 $130,287 $0 $14,460.20 $16,106.20 423 - 322 -09 $14,460.20 $16,106.20 _ 8 524 423 - 326-02 23 $113,023 $0 $14,460.20 $16,106.20 $16,106.20 $14,460.20 $16106.20 7 525 423 -326-03 $1,299,979 $0 $14,460.20 $16,106.20 $16,106.20 $14,460.20 $16,106.20 81 526 423 - 326-04 $1,004,768 $0 $14,460.20 $16.106.20 _ $14.460.20 $16106.70 62 _ o21 42&32(1 -OS $746,067 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 46 —. 528 473 - 326-06 40]Oa0 cn ¢ I „cn'1� .ric'1� 529 423 - 326-07 $981,565 $0 $1446020 $16106.20 $14,460.20 $16,106.26 61 530 423 - 326-08 1741,421 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 46 531 423 - 322 -09 $373,265 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 23 532::: 423 - 322 -12 __ $298,214___ $0 _ $16,106.20 $14,460.20 $16,106.20 533 423 - 322 -10 $573,292 __$14,460.20 $0 $14,460.20 $16,10620 $14,460.20 $16,106.20 _19 __ 36 534 423 - 322 -11 $522,908 $0 $14,460.20 $16,106.20 $14,460.20 $16,10620 32 535 423 - 325-01 $299,786 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 19 536 423- 325 -02 $1,975,000 $0 $14.460.20 $16.10620 $1446020 _ $1R 1nR 2n 193 Q: \Newport Ileach MOVepons \69 fnl 13rpt 9ju104.doc Harris & Associates City of Newport Beach 423 - 323 -15 $295,185 $0 $14,460.20 $16,106.20 July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) 546 423 - 324-01 $107,077 Final Engineer's Report $14,460.20 $16,106.20 $14,460.20 $14,460.20 Page 18 7 Preliminary Preliminary Final Final $14,460.20 Assessors Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) Bond Issues) Ratio 545 423 - 323 -15 $295,185 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 18 546 423 - 324-01 $107,077 $0 $14,460.20 $16,106.20 $14,460.20 $14,460.20 $16,106.20 7 547 423 - 324 -02 $1,333,810 $0 $14,460.20 $16,106.20 56 $14,460.20 $16,106.20 83 548 423 - 324 -03 $786,799 $0 $14,460.20 $16,106.20 70 $14,460.20 $16,106.20 49 549 423324-0 4 __ $1,456,560 _ $0 $14,460.20 $16,106.20 _ $14,460.20 $16,106.20 90 550 423 - 324 -05 $997,751 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 62 551 423 - 324 -06 $792,967 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 49 552 $16,106.20 $871,216 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 54 553 423- 324 -08 $1,485,691 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 92 554 423 - 331 -15 $445,226 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 28 555 423 - 331 -12 $397,669 $0 $14.460.20 $16,106.20 $14,460.20 $16,106.20 25 556 423 - 331 -14 $663,255 $0 $14,460.20 $16,106.20 $16,106.20 _ 14,460.20 $14,460.20 _ $16,106.20 $16,106.20 41 47 557 423 - 331 -13 $759,492 $0 $14,460.20 558 423 - 336-01 $160,254 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 10 559 423 - 336-02 252,269 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 16 560 561 423 - 336-03 423 - 336-04 $168,383 $977,176 $0 $14,460.20 $0 $14,460.26 __ '$16,106.20 $16,106.20 $14,460.20 $16,106.20 10 $14,460.20 $16,106.20 61 562 423 - 336-05 $945,862 $0 $14,460.20 $16,106.20 $14,460.20 $16.106.20 59 563 423 - 336-06 _ $130,288 $0 $14,460.20 $16,106.20 $14,460.20 _ $16,106.20 8 1 567 423 - 332 -07 $547,354 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 34 568 423 - 332 -12 $466,527 $0 $i4,460.20 $16,106.20 $14,460.20 _ _ 17 49 $16,106.20 29 569 423 - 332 -08 $697,744 $0 $14,460.20 $16,106.20 56 $14,460.20 $16,106.20 43 570 423- 332 -11 539,866 $0 $14,460.20 $16,106.20 70 $14,460.20 $16,106.20 34 571 423- 332 -09 $598.511 $0 $14.460.20 $16.106.20 $16,106.20 $14,460.20$16,106.20 _579 _ 580 423 - 335-07 $355,346 37 572 423- 332 -10 $505,323 $0 $14,460.20 $16,106.20 $14,46020 $16,106.20 31 573 423 - 335-08 $753,054 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 47 574 423 -335-09 $1,340,523 $0 $14,460.20 $16,106.20 14,460.20 $16,106.20 83 575_ 423- 335-02 $266,017 $0 $14,460.20 $0 $14,460.20 $16,106.20 $16,106.20 _ _ $14,460.20 $16,106.20 $14,46020 _ _ - $16, J 10620 _ _ 17 49 576 423 - 335-03 $787,175 577 423 - 335-04 $909,551 _ $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 56 578__4M35-05____$1,135,470 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 70 423 - 335 -06_ $719,7_02 $0 $14,460.20 _ $16,106.20 $16,106.20- 14,460.20 _ _ $16,106.20 $14,460.20 $16,106.20 45 22 _579 _ 580 423 - 335-07 $355,346 $0 581 423- 333 -07 $701,794 $0 $14,460.20 $16,106.20 $14,460.20 $16.106.20 44 582 423 - 333-12 $884,340 $0 $14460.20 $16,106.20 $14,460.20 $16,106.20 55 583 _ 584- 423- 333 -08 423333-11 963,655 $0 $513,049 - $0 $14,460.20 $14,460.20 $16,106.20 __ $16,106.20 $14,460.20 _$16.106.20 - $14,46~ _ __ _6,1 0.20 $106.20 _29 _ 32 585 423 - 333 -09 $784,326 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 _ 49 -_ 586 423 - 333 -10 $788,228 $0 $14,460.20 $16,106.20 $14,460.20 $16,10620 49 001_42 -664-Ul assb,JU3 W514,4W.ZU ZM,1Ub.2U v,26U.1U atl,U06AU 4[ _ 588 423- 334 -02 $76,984 $0 $14,460.20 $16,106.20 - $7,230.10 $8,053.10 10 589 423 - 334 -03 $1,206,780 $0 $14,460.20 $16,106.20 $14,460.20 $16.106.20 75 E • Qi�Nc�%port Beach'OA69krpons \69 GI 13rpt 9ju104.Joc !! � Harris &Associates 0 1� u City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 19 Preliminary Assessor's Total District For - Asmt Parcel True Existing mation(1st No. Number Value Liens Bond Issue) Preliminary Final Total Asmt Dist. For - (1st & 2nd mation (1st Bond Issues) Bond Issue) Final Total Asmt Value (1st & 2nd to Lien Bond Issues) Ratio 594 423 - 334 -08 $117.649 30 S14460.20 51610670 Sid dan 2n Sta ana Wn _ 595 423 - 334-09 $106,892 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 7 596 423- 341 -06 $508,817 $0 $14,460.20 $16,106.20 _ $14,460.20 $16,106.20 _ 32 597 423- 341 -12 $274,884 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 17 598 423 - 341 -07 $797,986 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 50 599 423 - 341 -11 $312,963 $0 $14,460.20 $16,106.20 $14,460.20 $16106.20 19 600 423 - 341 -08 $419,194 $0 $14,460.20 $16,106.20 $14,460.20 $16106.20 26 601 423- 341 -10 $179,756 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 _ 11 602 423 - 341 -09 $655,979 $0 _ $14,460.20 $16,106.20 $14,460.20 41_ 603 423 - 342 -02 $134,812 $0 $14,460.20 $16,106.20 _$16,106.20 $14,460.20 $1610620 8 604 423 - 342 -01 $700,610 $0 $14,460.20 $16,106.20 $14.460.20 $16.106.20 43 witnin this Assessment District sold in the last two years. Q:\Ncopan Beach1Ad691rcpor1s\69 1A 13rpr 9jul04.dOC Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) 047- 081 -10 $1,004,168 July 9, 2004 Final Engineer's Report $16,106.20 $14,460.20 $16,106.20 62 Page 20 047- 081 -20 $919,711 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 Preliminary Preliminary Final Final $0 Assessor's Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) Bond Issues) Ratio 645 047- 081 -10 $1,004,168 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 62 646 047- 081 -20 $919,711 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 57 647 047 - 081 -21 $1,301,877 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 81 648 047- 082 -10 $344,016 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 21 649 047 - 082 -18 $300,632 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 19 650 047 - 082 -38 $551,973 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 _ 34 651 047- 082 -37 $220,088 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 14 652 047- 082 -33 $1,035,431 $0 $14,460.20 $16,106.20 $14,460.20 $16,10620 64 653 047 -082 -34 $1,680,030 $0 $14,460.20 $16,106.20 $14,460.20 $1610620 104 654 047 - 082 -14 $1,146,660 $0 $14,460.20 $16,106.20 $14,460.20 $1610620 71 655 047 - 082 -15 $1,281,971 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 80 656 047 -082 -17 $47,022 $0 $14,460.20 $16,106.20 $14,460.20 $1610620 3 657 047 - 082 -16 $1,164,732 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 72 658 047 -083 -09 $515,975 $0 $14,460.20 $16,106.20 $14,460.20 _ $16,106.20 32 659 047 - 083 -27 $1,602,610 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 _ 100 660 047- 083 -26 $124,272 $0 $14,460.20 $16,106.20 $14,460.20 $16,106.20 8 661 047 - 083 -24 $141,981 $0 $14,460.20 $16,106.20 $14,460.20 $16,10620 9 662 047 - 083 -25 $140,167 $0 $14,460.20 $16,106.20 $14.460.20 $16.106.20 _ a $377,461,576 $0 $9,175,000 $10,219,387 $9,117,156.00 $10,154,959.00 37 0 11 Q.\Nc%�pon Bead,Ad6%repons \69 (nl 13rpt 91ul04.doc � Harris &Associates A City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report iTable 2 Debt Limit Valuation 0 A. ESTIMATED BALANCE TO ASSESSMENT $10,154,959 B. UNPAID SPECIAL ASSESSMENTS $0 TOTAL A & B $10,154,959 C. TRUE VALUE OF PARCELS $377,461,576 " AVERAGE VALUE TO LIEN RATIO 37:1 July 9, 2004 21 * 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. This report does not represent a recommendation of parcel value, economic viability or financial feasibility, as that is not the responsibility of the Assessment Engineer. CERTIFICATION 1, the undersigned Assessment Engineer, do hereby certify that (i) 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 (112) the total true value of the parcels proposed to be assessed, and (ii) the amount proposed to be assessed upon any parcel does not exceed one -half of the true value of the parcel. EXECUTED on July 9, 2004. HARRIS & ASSOCIATES ASSESSMENT ENGINEER CITY OF NEWPORT BEACH COUNTY OF ORANGE, STATE OF CALIFORNIA Q: \Neupon BeaMM69'vepons \69 0d 13mi 9ju10H.doc Harris & Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 22 Exhibit 1 Method and Formula of Assessment Spread Since the improvements are to be funded by the levying of assessments, the "Municipal Improvement Act of 1913" and Article XIIID of the State Constitution require that assessments must be based on the special benefit that the properties receive from the works of improvement. In addition, Section 4 of Article XIIID of the State Constitution requires that a parcel's assessment may not exceed the reasonable cost of the proportional special benefit conferred on that parcel. Section 4 provides that only special benefits are assessable and the local agency levying the assessment must separate the general benefits from the special benefits. It also provides that parcels within a district that are owned or used by any agency, the State of California, or the United States shall not be exempt from assessment unless the agency can demonstrate by clear and convincing evidence that those publicly owned parcels in fact receive no special benefit. Neither the Act nor the State Constitution specifies the method or formula that should be used to apportion the costs to properties in any special assessment district proceedings. The responsibility for recommending an apportionment of the costs to properties which specially benefit from the improvements rests with the Assessment Engineer, who is appointed for the purpose of making an analysis of the facts and determining the correct apportionment of the assessment obligation. In order to apportion the assessments to each parcel in direct proportion with the special benefit which it will receive from the improvements, an analysis has been completed and is used as the basis for apportioning costs to each property within the Assessment District. Based upon an analysis of the special benefit to be received by each parcel from the construction of the works of improvement, the Assessment Engineer recommends the apportionment of costs as outlined below. The final authority and action rests with the City Council after hearing all testimony and evidence presented at a public hearing, and tabulating the assessment ballots previously mailed to all record owners of property within the Assessment District. Upon the conclusion of the public hearing, the City Council must make the final determination whether or not the assessment spread has been made in direct proportion to the special benefits received by each parcel within the Assessment District. Ballot tabulation will be done at that time and, if a majority of the ballots weighted by assessment amount are not in opposition to the Assessment District, the City Council may form the Assessment District. The following sections set forth the methodology used to apportion the costs of the improvements to each parcel. Special Benefit In further making the analysis, it is necessary that the properties receive a special benefit distinguished from general benefits conferred on real property located in the District or to the public at large. The purpose of this Assessment District is to provide the financing to underground existing overhead electrical, telephone and cable facilities as well as rehabilitate the streets within the District. These facilities are the direct source of service to the properties within the Assessment District. Q:',Newport r3eachWd694epons\69 fnl 13rpt 9ju104.doc � I Harris &Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Paae 23 • The proposed replacement of existing overhead utility facilities (power, telephone and cable facilities) with underground facilities will provide a special benefit to the parcels who will be served by the new distribution facilities as a result of enhanced service, reliability and capacity, as well as improved safety. Removal of the existing wood poles and the overhead wires will also aesthetically enhance all parcels that are directly adjacent to these facilities. To reduce costs, the street rehabilitation work associated with the undergrounding has been eliminated from the Southern California Edison project and the City will construct these improvements. In this Assessment District, 100% of the cost allocation for the improvements is special benefit to the parcels within the Assessment District and there is no general benefit. By virtue of such special benefits, the proposed improvements will provide a higher level of service, increase the desirability of the properties and will specifically enhance the values of the properties within the Assessment District. Therefore, the proposed improvements are of direct and special benefit to these properties. Method of Apportionment Based upon the findings described above, the special benefit received by the properties within the boundaries of the Assessment District is the conversion from an overhead to an underground utility system resulting in improved safety, reliability, a higher level of service to all properties that will take service from the new facilities and improved aesthetics to the adjacent properties. Based on these conditions, it is our conclusion that the improvements specially benefit all properties • in the Assessment District. Most properties within this Assessment District are residential; and, for residential properties, the special benefit is directly related to the number of dwelling units that may be built on the property, Some properties have higher potential for use than others do, and this higher potential for use is identified by the City's zoning designation for each property. Residential R -I zoning allows a property to have I dwelling unit on it; therefore, each of the R - I -zoned properties is assigned I Benefit Unit. Residential R -2 zoning allows a property to have 2 dwelling units on it; therefore, each of the R -2 -zoned properties is assigned 2 Benefit Units. R -2 -zoned lots that have split into two parcels are considered Condominium lots, and each condominium lot receives I Benefit Unit. Residential MFR zoning allows a property to have multi - family residential units (high density apartments) on it. Only one property in the Assessment District is zoned MFR: Assessor's Parcel Number (APN) 424 -471 -03 (Assessment Number 182). To assign Benefit Units to this property, we took the average width of an R -2 zoned lot in this Assessment District (35 feet) and divided it into the total frontage for this property on both River Avenue and Seashore Drive (647.18 feet) and then multiplied that by 2 potential dwelling units. This calculates the equivalent potential dwelling units on this property. Based on this calculation, we have assigned 37 Benefit Units to this MFR property. The 1-lomcowner's Association parcel in the Lido Sands development, APN 114 -21 1 -46 (Assessment • Number 421) is zoned R -I but is used as a clubhouse facility. To assign Benefit Units to this Q: \Ne�epon Bcach�AdWxcports \69 fn1 13rpt 9ju104.doc � Harris &Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report July 9, 2004 24 property we took the average width of the R -I properties in the Lido Sands development area (44 feet) and divided it into the total frontage along Lido Sands Drive (193.47 feet). This calculates the equivalent potential dwelling units on this property. Based on this calculation, we have assigned 4 Benefit Units to this property. The City-owned open space properties, located between Seashore Drive and West Coast Highway from Summit Drive to Highland Street, do not have connections to the electrical, telephone, or cable facilities being undergrounded as part of this Assessment District nor do they have any potential for development. Therefore, it is deemed that they have no direct or special benefit from the proposed improvements and are excluded from the boundaries of this Assessment District. Assessment Numbers 53, 74, 85, 133, 155, 168 are City-owned Park and Parking Lot properties that have direct connections to the electrical and telephone facilities being undergrounded by this District. These properties contain recreation facilities, with parking lot and bathroom amenities. To assign Benefit Units to these properties, we took the average width of an R -2 zoned lot in this Assessment District (35 feet) and divided it into the total frontage for these properties and then multiplied that by 2 potential dwelling units. This calculates the equivalent potential dwelling units on these properties. However, because these properties are zoned as Open Space and their potential for higher development does not exist, they are deemed to benefit less than residentially zoned property. Therefore, their benefit is considered to be half of a residential property's benefit and 50% of the calculated potential dwelling units will be assigned as benefit units for these properties. The following table provides the calculations. Asmt. No. Frontage (ft.) Equiv. Potential Dwelling Units Benefit Units 53 676.50 39 20 74 197.00 11 6 85 839.71 48 24 133 850.15 49 25 155 376.73 22 11 168--r 426.00 24 _ 12 Assessment Number 186, APN 424 - 501 -04, is a City-owned property that is now part of 54`h Street. This property, as part of the street with no potential for development, receives no special benefit from the proposed improvements and is considered exempt from the assessment. Each parcel will be apportioned its fair share of the construction costs based on the Benefit Units assigned to it. Incidental Expenses and Financial Costs have been assessed to the entire Assessment District on a prorata basis relative to the total construction cost allocations. The Total Assessment in this Assessment District has two components. The first component, and issuance of the first series of bonds, is for the District Formation Assessment to underground the utilities. The second component is the Income Tax Component of Contribution (ITCC) and is assessed to cover any tax liability incurred by Southem California Edison as a result of an Intemal Revenue Service determination that the utility conversion is a taxable event. If in the future, Southern California Edison is taxed, a second series of bonds will be issued. The Federal ITCC is predicated on the issuance of a second series of bonds not being issued immediately for investor- 0 QSNeepon Ueach�Ad691repons\69 fnl 13rpt 9ju104.doc � � Harris &Associates i FJ i City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 25 owned utility tax liabilities. The ITCC costs are apportioned based on Electrical Benefit Units. The total assessment lien on each parcel will be the estimated Total Assessment for District Formation plus the ITCC. The individual assessment calculations are provided in the Appendix. For particulars to the Assessment Roll, reference is made to Table I in Part III of this report. In conclusion, it is my opinion that the assessments for the referenced Assessment District have been spread in direct accordance with the special benefits that each parcel receives from the works of improvement. DATED: July 9, 2004 41965 3/31/06 Q 1Neupon 6cach'Ad69Ucpons169 fn] 13rpt 9ju104,doc HARRIS & ASSOCIATES JO COX, P.E. R.C.E. No. 41965 ASSESSMENT ENGINEER CITY OF NEWPORT BEACH COUNTY OF ORANGE, STATE OF CALIFORNIA Harris & Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 26 1, 1,gC1O1)ne. M, rru rk (t?s S , as CITY CLERK of the CITY OF NEWPORT BEACH, CALIFORNIA do hereby certify that the foregoing Assessment, together with the Diagram attached thereto, was filed in my office on the 3rd. day of ZUn E , 2004. 1��J 8'21�n -C -� • /P� CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA 1, L 1001 C �� • � /GrK�t'S S as CITY CLERK of the CITY OF NEWPORT BEACH, CALIFORNIA do hereby certify that the foregoing Assessment, together with the Diagram attached thereto, was preliminarily approved by the City Council of the CITY OF NEWPORT BEACH, CALIFORNIA, on the -9iLl day of•Jun�<(fq%' 2/)0 %004. /J 001612A- CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA 1, , as CITY CLERK of the CITY OF NEWPORT BEACH, CALIFORNIA do hereby certify that the foregoing Assessment, together with the Diagram attached thereto, was approved and confirmed by the City Council of said City on the day of .2004. CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA 1, , as SUPERINTENDENT OF STREETS of the CITY OF NEWPORT BEACH, CALIFORNIA do hereby certify that the foregoing Assessment, together with the Diagram attached thereto, was recorded in my office on the _ day of , 2004. SUPERINTENDENT OF STREETS CITY OF NEWPORT BEACH STATE OF CALIFORNIA • u • Q ?Ne��pon 4ieacMAd69veports169 (N 13ryt 9ju104.doc Harris & Associates 0 9 9 City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 27 Part IV Annual Administrative Assessment A proposed maximum 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, from the administration or registration of any bonds and reserve or other related funds, or both. The maximum assessment is authorized pursuant to the provisions of Section 10204(f) of the Streets and Highways Code and shall not exceed fifty dollars ($50) per parcel per year, subject to an annual increase based on the Consumer Price Index (CPI), during the preceding year ending in Janttary, for all Urban Consumers in the Los Angeles, Riverside, and Orange County areas. The exact amount of the administration charge will be established each year by the Superintendent of Streets. The annual administrative assessment will be collected in the same manner and in the saute installments as the assessment levied to pay for the cost of the works of improvement. Q:VNewpoa neach�A,09veports \69 fn1 13rpt 9iu104.doc �' Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Part V Boundary Map and Diagram of Assessment July 9, 2004 28 A reduced copy of the Boundary Map and Assessment Diagram are attached hereto. Full -sized copies of the Boundary Map and Assessment Diagram are on file in the Office of the City Clerk, of the City of Newport Beach. As required by the Act, the Assessment Diagram shows the exterior boundaries of the Assessment District and the assessment number assigned to each parcel of land corresponding to its number as it appears in the Assessment Roll contained in Part III Table I. The Assessor's Parcel Number is also shown for each parcel as they existed at the time of the passage of the Resolution of Intention and reference is hereby made to the Assessor's Parcel Maps of the County of Orange for the boundaries and dimensions of each parcel of land. u 0 QAWe�pon Beach41d69'.repor1s�r39 inl 13rpt 9ju104.doc � Harris &Associates LI 0 � G% of Newport r Underground Utility Assessment District No. e (West Newport) Final _A Report July s ma me» ; w / \� � \� / R 6 {/• \ `6 \ _qq J-07+ 3Nn LM 5 - , § b J Mij. — \\\ \ \ \\/ a- (n ,m_, a a,m ; § | � § � { N. Harris &a mate , City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report W U Z U- to L] Q O o W Z a <00 �W zf5a 00 mv)� x� M ao F m F W W W rc a O V) 0 W z aQ o Y U -331 M0138 3NnHOlVN e a s W t U £ 133HS 33S 3NI11-131VW W ' LS NO110'J I _ I O I u 30W80 W I Z ? ' O O S Q I N IS Na3.4 ' -- 11-1918 3A08V 3NI1HOlVN July 9, 2004 30 J 0 0 Q:\Newpon Qcach\AdO reports \69 Inl 1 trpt 9ju104.&c Harris &Associates i City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 31 QANmpoa neach`AdOVeport5\69 fnt 13rpt 9jtj104 doc Harris & Associates Y a= t ��a Li3l MO-138 3NIlHO1VW a x a ti �. r O f ^ - -" 15 ONZ9 O 1 3 - V 01 0 b O O4 W Z O _ ___ Q <U0 oK ry Z�03- oo M _ i V =)LnG s,s _ , a V 133HS 33S 3NIlHOlVW Z Z� �slo3dsoaa m m o --------- - - D Z w W V)M3 0� a N - ------ ga= 2 0 �� ^ �Wvz r _ ------ a vt o Cl J J < u atl030 1S H16S • ry G 3 - o ry ^ 0 • I _ 9L- Q ^ V n N ^ e I l^f%I ��M1U_V Iv n ° W Z _ u � M V�`I \ ° s 15 H109 0 qq I ^ J 6 133HS 3NIl1-10lVW 1HOIN 3AO9V 3NI-1HO1VW QANmpoa neach`AdOVeport5\69 fnt 13rpt 9jtj104 doc Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report July 9, 2004 Page 32 0 0I 0 Q:\Ne%port Bcach�AdO%repons1691'nI 13rpt 9juIO4.duc !! � I Harris &Associates p d R o� L 9 133HS 3NnHO1VW s mz. n , ti'? , e, a aac9 is aac9 Y m , r ffi H x E? a. 15 49 Is HLYS w u z _ 0 WFF �- ? 0 • City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 33 Q :'Nc«port RcachWd69'reports',69 fnl 13rpt 9ju104.doe i�7 Harris & Associates "g;QQ N o Q W 3 A x z 3 l�3ys V � a 3Ni V W U QI z 0f0 ll � O W 4 nZ ° 2 Q QU0 Z (na 00 =tn W a U mnZ a� is Ni I, - ` »•» is Nib m ° (n �Z VI 0O r (%j : 3 py. -.ay. W _ 3 OW z V1 .,O f� �J a Q. (n o Z m Z = N a � is Nios _ j snNios r �- i - o ° 4 W Z W K im 1 O Z a iljVln ^ � iSls is N 1Sts O O o °5 'm 4 133HS 3NIH3iV4N Q :'Nc«port RcachWd69'reports',69 fnl 13rpt 9ju104.doe i�7 Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report July 9, 2004 Paae 34 0 E 0 Q:\Neuport 6cacWA09`rcpons \69 fnl Uipt 9juIO4.doc � Harris &Associates li3l MO 138 3 3S s�'s 3NIIH0iVW 1Ad Mn03 11NVj < W= `; ax , mid- n " n " a n - = (is ia) Na saNvs oan • U � _1 F N Oz 2Q W _= h n a LL CO n O Q N W n O o n QUO 7tt zz—> _ J i o n z 4 00Z U� in , n W m O MZV) W F '� WWW 2Q 0�33in O v m a o (u lld) O W z AVM 3NNV ar R W (n 0 Q _ } Y 3 Vl U N O 4 Z LLI tO L Z vg n O = • 1 n n � F d tKu J > � Ia � rW I u " 7 `` e 1S lAd 1i1f103 UWJ 1HOR1 3A08V 33S 3NnHO1VIN 0 E 0 Q:\Neuport 6cacWA09`rcpons \69 fnl Uipt 9juIO4.doc � Harris &Associates • `I • City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 35 H 1 HS 3NIIHO1VW �i w a Oa[Y is aacY I - � s � J � R x.. FILMY L7 0 ° O 4 �Z ° , a QV0 D¢ ? Z d o° 04 Is FILSY Dv) iU FILSY m� Z w 0 LULU o� I 0 MZ5 SN Q O W I win I a< ° m 2 LS H191, LS H19b ° A __ HOLY 2 3 i a aavee S 133HS 3NIIHD1VW Q: \Newport Beach\Ad69\reports \69 fnl 13rpt 9jul04.doc 0 La 0 0 >v w i o � r 1 _ I I� t `° t 0 i 66 -5 v Harris & Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 36 JS HlR U Ol O� p a m HL6£ ,2z �- z 0 00 Oin U� OQ ffl�Z ¢4 Z m� O Z U3 W i (n Oti p N O W " z JS HLOY WN a s ITM o U 1S 1SIl• L 133HS 3NIIRQ runs Q` GS � � e 4 V 4o z a U eF Q O `o `o � I i Q: \Newport Beach Wd69\reporls \69 fnl 13rpt 9ju104.duc � Harris & Associates U `J 0 City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 37 Q: \Newpon neach\Ad69\repors \69 Ld I brpt 9ju104.doc 1 Harris & Associates 7S § t x of Ila W I el a e`• U =1 U °I a p� o OL 133HS 3NIlHOIM WZ o a ry QOO DW =)( SU 0 Q J W W W W K Q J m I _ (n :E3 o °.n .... is HLS£ is HLS£ O W d N a RR Q F M o O U m „ �J m 1 1 � 0 I I 0 ^ 11 I (L v V is HL9£ is HL9£ a W W U O N ffi�' IS HI 8 L33HS 3NIlHO1VW Q: \Newpon neach\Ad69\repors \69 Ld I brpt 9ju104.doc 1 Harris & Associates City of Newport Beach $m4 Underground Utility Assessment District No. e (West Newport) Final Engineer's Report Page 38 , ) -MA \ \ ) §§ � w -- q is d }}\ \_ �\ . Ag,H {§( /) : )® � a 2( , � m° ( ( , A U � \ \(\\°. ! \ §«« § IL (n 0 s MiT ai33«3Nl,iVh ! � e- � 0 � Q:%N _,Beach\Ad _pons ve,mmm+ Harris & Ass m_, E 11 City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report July 9, 2004 Paqe 39 e° � gay bss� b$�b g a bt zb o "s a WE C3 R aa j x g I iil 3NNn kxvvk 3 Kb alI <I W V � 4 0� ao /) p Z P y �UXO ji Up� < 3 0 $2 W i, FOZ ai Z F F m' Uj In I Inw In z In <IIn 0 < r V 11 )I I I! Q:Wewport Beach'\Ad69\repon5\69 fnl 13rpt 9ju104.doc D a r� 1HOW ;i I<. =Y S MI Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report July 9, 2004 e'• a Rgg a x �� � �� N u i•es d. 0 s 3 1331 MO-138 3Nl1HO1VVi a o o: o Io Q £ 133HS 33S 3NIIHOIVW a' a p O Oto xo u �NVIHOIH Q L, O Q _❑ • i Z WW ED E C) 0 �¢ 3 O 3 p ❑m <Fa oo 0 o oN� = l oo ° ® a Z�Z mo x LS N01100 WI'Z, W W W x a LS tlNI0a0N V)� 3 a u I tow 0 to w � 0 ® •� [] o Q r= I I ❑ o ° o L a 3 is 0MM0 0 —� , Is vaoNOS Ln rvoo' o ° o o i a ® oIf o I o L 1S I Is 3Ar10 Q O 0 0 0 ;- o I _o o a I ° of - s a � l wwns n 1H918 3AOBV 3NI1H3IVW 40 r, iLJ 0 Q:Wewpon Beach\Ad691repom \69 fnl 13rpt 9ju191.doc � I Harris &Associates 0 r-� U • City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report July 9, 2004 Q:\Newpon Beach \Ad69Vcpons \69 Inl 13rpt 9jul04.doc 41 Harris & Associates 1431 MO-139 3NI1HOldW •© � 0 4'pi4 a � a © In, W IS ONL9 u t Y� L W > u D: ryt � to ® • X 0c; o 3 x �� =u ISJOUSONd b 133HS 33S 3Nf1HOlVW aC)a • fl asn . t� f 1 Vo �sZ w4 Z mO MW (n (n3 3�u 2W 4 Q o 3 Q En LS N4 3� IS HL6S } u 3 O N W ® S •ff] 4 ys i rc 0 IS inNNM LS HLO9 O ® ysy N � � a o o o ID o Z 133HS 3NI1HOlVW 1H918 3AO8V 3NI1HOlVW Q:\Newpon Beach \Ad69Vcpons \69 Inl 13rpt 9jul04.doc 41 Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report July 9, 2004 Paae 42 e� a` h S 133HS 3NnHO1VW ONZC • LS aacs ® LS 0a£9 %MMM `a W LS H146 LS HU*G ° v 12 z ® Q MCD o RE ¢�d oo p 0 Oz Z O Z x� � o .f-F m0 • MWW rca ❑° En En a n Win W y w En W En En En S 2 � Z � • W 8 � ° 2 LS H195 © O • w K • o' j °j IS H1L5 0 oil Emil ' o l II £ 133HS 3NnHOIVA 0 0 r Q:Wewport Beach\AdO\repomu 69 (nl Orpt 9ju104.doc Harris & Associates 0 0 � City of Newport Beach %m4 Underground Utility Assessment District No. @ (West Newport) Final Engineers Report Page 43 ,_ponsae,W Harris &Associates ; H - | C1 S E e * - @ 2 2 \ @ 3 )• z ƒ�0 3 E 3 m 3 k$$ / 3 m�s� -O= ( §§ \\ \ 3 @ w g 3 , » �- ]G—>" 3 / § ( § \ § / 2 2 3 FE is �uos . % HIOG 3 E [ 3 ^ ' ' I 2 ® ) 2 E m E | e IS stG a e, e e I m! +i33 « 3mHOI m ,_ponsae,W Harris &Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 44 0 0 0 Q: \Ncwpon r3eaehVsd69`,repons \69 fnl 13rpt 9jul04 doe � Harris &Associates 1J31 M0138 33S 3NnH01yyf IS IM tanoo a Ila ® o CF ® ` t i © ® (LS Ld) U s as Sams oan U N 2 00 o a: w Z Q K x Q- t5 J W i ° ' m° LLIZ Q �\ VW)W vM aNtiv)or W I O ® W J �K 3 ' L±1 I7 © 1 1 1H012! 3/ 08V 335 3tSVlHOiVW 0 0 0 Q: \Ncwpon r3eaehVsd69`,repons \69 fnl 13rpt 9jul04 doe � Harris &Associates City of Newport Beach Newport) Underground Utility Assessment District No. 69 (W est P Final Engineer's Report • I 8 133HS WHOi" I I 1 I - ®• I* 0 Q M 0 W z z �� as is QW, is H" is ob ® ® M is Hi® KV O oO ON�J IV Z(- W4 m0 W MWW KF W �v w V}W a jn o U y U is Hi9v fl Gfl U 15 H19Y � O Q:WCwPori ncach�Ad69VCports169 fnt 13ml 9j'tO4.dOC — � Q S 133HS 3NIIHO1VW July 9, 2004 Paoe 45 r e =1 X as a � Y tl C I i V s e� Harris & Associates City of Newport Beach est Newport) Underground Utility Assessment District No. 69 (W P final Engineer's Report W 0 m m1s n16F 1s H16C `0 ° ' 4 a ® rL K U 9 2 IIIFF� -- --- fff��°R��ll=--- 777iii O o d oo Q � 0 s O w m° r w iWW �a r/I�3 av NN, u LS HM ri uj(n z 'l is ` H Q u is isli 1S Hloi 1 •w oqq t1S mi I L 133HS 3NI1H31VN Q'Ne«pon neach�Ad69Veports\69 rn) 13M, 9j"@4.doc July 9, 2004 Page 46 ;9g S iG �pppp a I V x a i� m v 7 7S 7 8 � p . 1 Harris & Associates P4.1 94 W 0 m m1s n16F 1s H16C `0 ° ' 4 a ® rL K U 9 2 IIIFF� -- --- fff��°R��ll=--- 777iii O o d oo Q � 0 s O w m° r w iWW �a r/I�3 av NN, u LS HM ri uj(n z 'l is ` H Q u is isli 1S Hloi 1 •w oqq t1S mi I L 133HS 3NI1H31VN Q'Ne«pon neach�Ad69Veports\69 rn) 13M, 9j"@4.doc July 9, 2004 Page 46 ;9g S iG �pppp a I V x a i� m v 7 7S 7 8 � p . 1 Harris & Associates 0 • City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 47 W Z 0 U O 0 U-o 0 z,� r Q a KU� sir ¢a 00 °N W =S *°z1� WZt� �WW r¢ NN3 a� 3 y N W z QN o Q � 0 Y o N N N c 5 n m 5 a Ol 133HS 3NnHXVA 8 133HS 3NIIHOiVF4 Q: \Ne•,rort Beach1AdWxeporta \69 fnl 13rpt 9ju104.doc a 3 t F Y fg A N �A 4 p x a H�Gp Harris & Associates I City @ Newport Beach %m4 Underground Utility Assessment District No. e (West Newport) Final Engineer's Rep a m,# ! ) )� § III IIIIIII] ��` ` �aa \ _ g . 3 § ® / @ m � Is _ )\ ) ) . ,jp \! E ! : sK)(§ §�) #� )\ \&/ © ) \ §] tn ^�� �\ e LLI . 2 # g )\ I e � �. � s m, _ _ e Ez73 j 0 3 @ . $ � I3I% i g a� « 3m� m 011 � :1 � Q:N � r_h\Ad 0'Te pons a w, +9ju10 4.doc � Harris &Associates mmwmmw ���Q� � mmmm�. � � :1 � Q:N � r_h\Ad 0'Te pons a w, +9ju10 4.doc � Harris &Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Page 49 is Part VI Description of Facilities Section 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 following is a list of proposed improvements as allowed under the Act to be installed, or improved under the provisions of the Act, including the acquisition of required right -of -way and/or property. For the general location of the improvements to be constructed referenced is hereby made to the Plans and Specifications described in Part I of this report. The following improvements are proposed to be constructed and installed in the general location referred to as Assessment District No. 69. 1. Removal of existing power and telephone poles. 2. Removal of overhead resident service drops. 3. Construction of mainline underground power and telephone conduit, with appurtenant manholes and pullboxes. 4. Construction of service conduit and appurtenances. The improvements will be designed by the Southern Califomia Edison Company, SBC Communications and Adelphia Cable. The City of Newport Beach will inspect the work to ensure conformance to City standards and specifications where applicable. To reduce costs, the street rehabilitation work associated with the undergrounding has been eliminated from the Southern Califomia Edison project and the City will construct these improvements. Once completed, the underground facilities will become the property and responsibility of Southern Califomia Edison Company, SBC Communications, and Adelphia Cable. Each owner of property located within the Assessment District will be responsible for arranging for and paying for work on his or her property necessary to connect facilities constructed by the public utilities in the public streets and alleys to the points of connection on the private property. Conversion of individual service connections on private property is not included in the work done by the Assessment District. The estimated time for completion of the undergrounding of the utilities is 12 months after the sale of bonds. Property owners will be required to provide necessary underground connections within 300 days of the completion of the underground facilities. Failure to convert individual service connections on private property may result in a recommendation to the City Council that the public utilities be directed to discontinue service to that property pursuant to Section 15.32 of the Municipal Code. Overhead facilities cannot be removed until all overhead service has been discontinued. Q: \Newport BeachVWb9Vcports \69 fnl 13rpt 9ju109 doc Harris & Associates City of Newport Beach Underground Utility Assessment District No, 69 (West Newport) Final Engineer's Report Right -of -Way Certificate STATE OF CALIFORNIA COUNTY OF ORANGE CITY OF NEWPORT BEACH July 9, 2004 The undersigned hereby CERTIFIES UNDER PENALTY OF PERJURY that the following is all true and correct. That at all time herein mentioned, the undersigned was, and now is, the authorized representative of the duly appointed SUPERINTENDENT OF STREETS of the CITY OF NEWPORT BEACH, CALIFORNIA. That there have now been instituted proceedings under the provisions of Article XIIID of the California Constitution, and the "Municipal Improvements 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 known and designated as ASSESSMENT DISTRICT NO. 69 (hereinafter referred to as the "Assessment District "). 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 Improvement, and the undersigned hereby further certifies that all rights -of -way necessary for the Works of Improvements will be obtained and in possession of the City, County, or State prior to construction by the CITY OF NEWPORT BEACH. EXECUTED this day of ``"`ji 2004, at CITY OF NEWPORT BEACH, California. SUPERINTENDENT OF STREETS CITY OF NEWPORT BEACH State of California (!;:;en Badum, PE 0 0 0 Qr\Ne«pon HeachM69''repom\69 fil 13rpt 9ju104.doc � Harris &Associates City of Newport Beach July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Paoe 51 0 Certificate of Completion of Environmental Proceedings STATE OF CALIFORNIA COUNTY OF ORANGE CITY OF NEWPORT BEACH The undersigned, under penalty of perjury, CERTIFIES as follows: I. That I am the person who authorized to prepare and process all environmental documentation as needed as it relates to the formation of the special Assessment District being formed pursuant to the provisions of the "municipal Improvement Act of 1913" being Division 12 of the Streets and Highways Code of the State of California, said special Assessment District known and designated as ASSESSMENT DISTRICT NO. 69 (hereinafter referred to as the "Assessment District "). 2. The specific environmental proceedings relating to this Assessment District that have been completed are as follows: CEQA compliance review: The proposed project is Categorically Exempt (Class 2) from the provisions of CEQA (replacement or reconstructions). • 3. 1 do hereby certify that all environmental evaluation proceedings necessary for the formation of the Assessment District have been completed to my satisfaction, and that no furlher environmental proceedings are necessary. 40 EXECUTED this OV" day of 2004, at CITY OF NEWPORT BEACH, California. CITY OF NEWPORT BEACH STATE OF CALIFORNIA Q.1Newpun Beadmd691repons169 fiil Brpl 9ju104.doc j I Harris & Associates City of Newport Beach 045- 021 -09 R -2 July 9, 2004 $12,692.24 Underground Utility Assessment District No. 69 (West Newport) $1,170.50 $14,460.20 $1,646.00 $16506.20 Final Engineer's Report 045-021 -10 R -2 Appendix Page 1 $12,69214 $597.46 Assessment Calculations $14,460.20 $1,646.00 $16,10620 3 045-021 -02 R -2 Final Final $597.46 Assessors Benefit Total Incidental Financial District For- ITCC Total Asmt R -2 Asmt Parcel City Units Construction Expenses Costs mation(I st Costs (1st &2nd $16,106.20 No. N, m. w, Tone ner Parcel Casts Bond Issue) Bond Issues) 045- 031 -05 1 045- 021 -09 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16506.20 2 045-021 -10 R -2 2 $12,69214 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,10620 3 045-021 -02 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 4 045 -021 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 5 045 -021 -08 R -2 2 $12,692.24 045- 031 -05 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 6 045 -021 -07 R -2 2 $12,692.24 $597.46 50 $1,170.50 $14,460.20 $1,646.00 $16,106.20 7 045- 021 -05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16.106.20 8 045-021 -04 R -2 2 _ $12,692.24 $597.46 $1,170.50 $14,460 .20 $1.646.00 $16,106.20 9 045-022 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.60 $16,106.20 10 045- 022 -13 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 11 045-022 -12 R -2 2 $12,692.24 $597.46 1,170.50 $14,460.20 $1,646.00 $16,106.20 12 045- 022 -11 R -2 2 $12.692.24 $597.46 1,170.50 $14,460.20 $1,646.00 $16,106.20 13 045- 022 -10 R -2 2 _ $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 14 045- 022 -09 R -2 _$12,692.24 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 15 045 - 022 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 16 045-022 -04 R -2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 $16,106.20 17 045- 022 -05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16.106.20 18 045 -022 -06 R -2 2 $12.692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16.106.20 19 045- 022 -07 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 20 045-022 -08 _ R -2 _ 2 $12,692.24 $597.46 $1,170.50 _$1.646.00 $14,460.20 $1,646.00 _$16,106.20 $16,106.20 21 045-023 -11 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $18,106.20 22 045-023 -10 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 23 045- 023 -15 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16.106.20 24 045- 023 -14 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 25 045- 023 -16 R -2 2 $597.46 $1,170.50 $14.460.20 $1,646.00 $16,106.20 26 045- 023 -03 R -2 _$12.692.24 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 27 045-023 -04 R -2 _ 2 _ $12,692.24 $597.46 $1,170.50 $14,460.20 _ $1,646.00 _$16,106.20 $16,106.20 28 045-023 -05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 29 045- 023-06 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 30 045- 023-12 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 31 045- 023 -13 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 32 045- 024 -01 R -2 2 $12,692.24 $597.46 $1,170.50 14,460.20 1.646.00 $16,106.20 33 045 - 024 -02 _ R -2 2 $12,692.24 $597.46 $1.170.50 $14,466.20 $1,646.00 $16.106.20 34 045 - 024 -13 R -2 2 $12,69224 $597.46 $1,170.50 _ $14,460.20 $1,646.00 _ $16,106.20 35 045- 024 -12 R -2 2 $12,692.24 $597.46 $14,460.20 $1,646.00 $16,106.20 36 045-024 -03 R -2 2 _$1,170.50 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 16.106.20 37 045-024 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 $16.106.20 38 045- 024 -05 R -2 2 $12,692.24_ $597.46 $1,170.50 $14,460.20 $1,646.00 $1,646.00 $1.646.00 $16,106.20 $16,106.20_ _ $16.106.20 _ 39 045 - 024-06 R -2- - 2 - - $12,692.24 $597.46 _ _ 40 045 - 024 -07- R -2- _ 2 -- $12.69224 - $597.46 _ $1,170.50 $14,460.20 $1.170.50 _ $14.460.20 41 045 - 024 -08 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 42 045 - 031 -01 R -2 2 $12.692.24 $597.46 $1.170.50 $14.460.20 $1.646.00 $16,106.20 43 045-031 -02 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 $16.106.20 44 -14 CONDO 1 $6,346.12 $298.73 $298.73 $597.46 $585.25 ____$7$7,230.10 $585.25 ,230.10 $1,170.50 $14.460.20_ _ $823.00 _ `_$823.00 - $1,646.00 __$8.053.10 $8.053.10 $16,106.20 _ _939720 45 939720 -15 CONDO 1 _ $6,346.12 _ 46 045- 031 -09 - R -2 - 2 $12,692.24 47 045- 031 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 48 045- 031 -04 R -2 2 $12,692.24 $597.46 $1.170.50 $14,46020 $1,646.00 $16,10620 49 045- 031 -05 R -2 2 $12.692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 50 045- 031 -06 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16.106.20 51 045- 031 -07 R -2 2 $12,692.24 $597.46 $597.46 $1,170.50 $14.460.20 _ $1,170.50 $14,460.20 _ _$1,64600 $1,646.00 _$16.106.20 _ $16,106.20 52- 045031 -68 R -2 2 $12,692724 53 04503516 OS 20 $126,922.38 $5.975.42 $11.704.28 $144.602.08 $16.460.00 $161.062.08 54 045032 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 55 045032 -02 R -2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1.646.00 $16,106.20 56 045032 -10 CONDO 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 57 045032 -09 _ CONDO _ 1 $6,346.12 $298.73 _ _ _ $585.25 $7.230.10 _ $823.00 $8,053.10 _. - 58 045032 -03 R -2 - 2 _ _ _ $12,692.24 __ _ $597.4b_'__' $1,170.50 $14.460.20 - $1,646.00 $16.106.20 59 045032 -04 R -2 2 $12,692.24 $597.46 $1,17050 $14.460.20 $1,646.00 $16,106.20 ,60 045032-05 _ R -2 _ 2 _ 92 $12.692.24 $597.46^ - $1,170.50 _ $14,460.20 - $1,646.00 $16,10620 61 045032 -06 R -2 2 $12,6.24 $597.46 _ � $1,170.50 $14,460.20 $1,646,00 $16,706.20 0 Q \Ncupon 6each1M691reports169 fnl l3rpt 9ju104.dm M Harris & Associates u 0 • City of Newport Beach 045033 -01 CONDO 1 $6,346.12 $298.73 July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) $7,230.10 $823.00 $8,053.10 Final Engineer's Report 045033 -10 CONDO 1 $6,346.12 $298.73 Appendix Page 2 $585.25 $7,230.10 Assessment Calculations $8,053.10 66 045033 -09 CONDO 1 $6,346.12 $29873 Final Final Assessor's Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation(1 st Costs (1st &2nd No. Number Zone per Parcel Costs $597.46 $1,170.50 Bond Issue) Bond Issues 62 045032 -07 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 63 045032 -08 R -2 2 $12.692.24 $597.46 $1. 170.50 $14460.20 $1646.00 S16.10B2n 64 045033 -01 CONDO 1 $6,346.12 $298.73 $585.25 $585.25 $7,230.10 $823.00 $8,053.10 65 045033 -10 CONDO 1 $6,346.12 $298.73 $585.25 $585.25 $7,230.10 $823.00 $8,053.10 66 045033 -09 CONDO 1 $6,346.12 $29873 $58525 $7,230.10 $7230.10 $823.00 $8,053.10 67 045033 -08 CONDO 1 $6,346.12 $298.73 $14,460.20 $585.25 $7,230.10 $823.00 $8,053.10 76 045034 -07 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 77 045034 -11 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 78 045034 -05 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 79 045034 -10 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 80 -08 R -2 _ 2 $12_692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 81 _045034 045034 -09 R -2 2 $12,692.24 _ $597.46 $1,170.50 $14,460.20 .__ $1,646.00 $16,106.20 82 045034 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 83 045-034 -14 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 at 045-034 -13 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 95 045-091 -05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $14,460.20 $16,106.20 96 045092 -01 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 97 045092 -02 CONDO 1 $6,346.12 $298.73 $585.25 $7.230.10 $823.00 $8,053.10 98 045092 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 99 100 101 045092 -09 045092 -10 045092 -07 R -2 R -2 _ R -2 2 2 2 $12,692.24 $12,692.24 $12,692.24 $597.46 $597.46 $597.46 $1,170.50 .$1,170_50_ $1,170.50 $14.460.20 $1,646.00 $14,460.20_____ $1,646.00 _ $14,460.20 $1,646.00 $16,106.20 _$16.106.20 $16,106.20 102 045092 -06 R -2 2 $12,69224 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 $16.106.20 103 045092 -05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 104 045092 -11 R -2 2 $12.692.24 $597.46 $1.170.50 $14460.20 $1646 on $16.106.20 105 045093-09 CONDO 1 _ $6,346.12 $298.73 $585.25 $7,230.10 _ $823.00 _ $8.053.10 - __.... 106 045093 -10 CONDO 1 $6.346.12 5298.73 $58425 $7230.10 $R2300 AR 059.70 107 045093 -02 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 108 045093 -08 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 109 045093 -07 R -2 2 $12,692.24 $597.46 $1,170.50 514,460.20 $1,646.00 $16,106.20 110 045093 -06 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 111 045093 -05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 112 045093 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 113 045093 -11 R -2 2 512 692 24 $597 48 S1 17n sn S 14 46n 2n 51 646 On S16 1 n6 20 114 045094 -12 CONDO 1 _$6.34612$298.73 $585.25 $7,230.10 $823.00 $8,053.10 115 045094 -02 CONDO 1 $6,346.12 $298.73 _ $585.25 $7,230.10 $823.00 $8,053.10 116 045094 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 _ $16,106.20 117 045094 -13 R -2 2 $12,692.24 $597.46 $1,170.50 _ $14,460.20 $1,646.00 $16,106.20 Wz!Lv? , R_L L 21 04 5 094 -1 5 R -2 - 2 _- -_ - - $1 939 - 720 -T2 CONDO 1 Si 939 - 720 -13 CONDO 1 $i Q:\Newporl BeachWd69Uepons169 fnl 13rpt 9ju104.dx 111_1 MW 1114,46020 ZI.b4bAV $1,170.50 _ $14,460._20 __ _ _$1.646.00 _ $585.25 $7.23010 $823.00 Harris & Associates - I'1 City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Assessment Calculations July 9, 2004 Appendix Page 3 Final ITCC Total Asmt Costs (1st 82nd Bond Issues) 123 045- 094 -10 Final Assessor's Benefit Total Incidental Financial District For - Asmt parcel City Units Construction Expenses Costs mation (1st No. Number Zone Der parcel Costs Bond Issue) July 9, 2004 Appendix Page 3 Final ITCC Total Asmt Costs (1st 82nd Bond Issues) 123 045- 094 -10 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 124 045- 101 -13 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 125 045- 101 -15 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $1,646.00 $823.00 $8,053.10 126 045- 101 -05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $1,646.00 $16,106.20 127 045- 101 -11 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 128 045- 101 -10 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $14,460.20 $16,106.20 129 045- 101 -14 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 -- $16,106.20 130 045 -101 -09 R -2 2 $12,692.24 -- $597.46 $1,170.50 $14,460.20 _ $1,646.00 $1,170.50 $16,106.20 131 045 -101 -08 R -2 2 $12,692.24 f5 97.46 $1,170.50 $14,460.20 $1,646.00 $1,170.50 $16,106.20 132 045- 101 -16 R -2 2 $12.692.24 $597.46 $1.170.50 $14.460.20 $1.646.00 $597.46 $16.106.20 133 045-10S22 OS 25 $158652.97 $7.468.28 514631.24 $180.752.49 $2057500 $201.327.49 134 045- 102 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,64&00____V $14,460.20 6,106:20 135 045 -102 -02 R -2 2 $12,692.24 $597.46 $1,170.50 2 $12,692.24 $1,646.00 $1,170.50 136 045- 102 -12 R -2 2 $12,692.24 $597.46 $1,170.50 _$14,460.20 $14,460.20 R -2 $1,646.00 _ __$16,106.20 $16,106.20 137 045- 102 -11 R -2 2 $12,692.24 $597.46 $1,646.00 $1,170.50 $14,460.20 177 $1,646.00 R -2 $16,106.20 138 045 -102 -08 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 178 $16,106.20 139 045702 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 140 045102 -03 R -2 2 $12,692.24 597.46 $1,170.50 $14,460.20 $1,170.50 __ $14,460.20 $1,170.50 __ $14,460.20 $1,17050 $14,460.20 $1,646.00 $1,646.0_0 -- $1,646.00 _$1,646.00 $16,106.20 141 045103 -01 R -2 2 $12,692.24 $597.46_ $1,170.50 $14,460.20_ $1,646.00 $16,106.20_ 142 045103 -02 _ R -2 _ 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 - $16,106.20 143 045103 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 144 045103 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 145 045103 -05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 146 045103 -06 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 147 045104 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1_4,460.20 _ $1,646.00 $16,106.20 $16,106.20_ _ 148 045104 -02 R -2 2 $12,692.24 _ $597.46 $1,170.50 149 932 -700 -49 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 _$1,646.00 $823.00 _ $8,053.10 150 932 -700 -50 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 151 932 -700 -47 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 152 932 -700 -48 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 153 045104 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 _ 154 755 045104 -05 424 - 471 -05 R -2 OS _2 11 $12692.24 $597.46 $1,170.50 $14,460.20 _ $1,646.00 $9,053.00 _ $16,106.20 $88,584.17 _ $69,807.30 $3286.84 $6,437.03 $79531.17 156 424 - 481 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14460.20 $1,646.00 $16,106.20 157 424 - 481 -02 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 158 424 - 481 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 159 424 -481 -04 R -2 2 $12,692.24 $1,170.50 $14460.20 $1,646.00 $16,106.20 160 161 162 424 - 481 -05 424 -081 -06 424 - 482 -01 R -2 R -2 RR -2 2 2 2 -- _$597.46 $12,692.24 $597.46 $12,69224 _$597.46 $12,692.24 $597.46 $1,170.50 $7,170.50 _ _ $1,170.50 $14460.20 $_14,460.20 $14,460.20 -� $1,646.00 $1,646.00 $1,646.00 $16,106.20 $16,106.20 $16,106.20 163 424 - 482 -02 R -2 2 $12692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 164 424 - 482 -03 R -2 2 $12692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 165 424 - 482 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 166 424 - 482 -05 R -2 2 $12,692.24 _ $597.46 1,170.50 - -- $1,170.50 _ $76,153.43 $3,585.57 $7,02228 - - -- $14,460.20 $14460.20 $86,761.28 _ $1,646.00 $1,646.00_ $9,876.00 $16,106.20 _$16,106.20 $96,637.28 167_ 424 -082 -06 R -2 2 __$12692.24__$5_97.46 168 424 - 471 -04 OS 12 169 424 - 483 -01 R -2 2 $12,692.24 $597.46 $1,770.50 $14,460.20 $1,646.00 $16,106.20 170 424 - 483 -02 R -2 _ 2 $12692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 171 424 - 483 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14460.20 $1,646.00 $16,106.20 172 939 -290 -48 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 173 03420030 r.ONrN1 1 S6 346 12 A20A 71 SSAS 2S R7 230 In SA23 On SA 053 10 174 424483-05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 175 424 - 483 -06 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 176 424 -484 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14460.20 $1,646.00 $16,106.20 177 424- 4a4 -02 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 178 424 - 484 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 _ 179 _180 181 424 -084 -04 _424 -084 -05 424 -084 -06 R -2 R -2 R -2 __ 2 _ __$12,692_.24 2 2 $1269224 ---- $12,692724 -- $597.46, $597.46__ $5WA6 . $1,170.50 __ $14,460.20 $1,170.50 __ $14,460.20 $1,17050 $14,460.20 - - - $1,646.0_0 -- $1,646.00 _$1,646.00 $166106_20 $16,106.20 - -- $16,106.20 0 182 424 - 471 -03 MFR $234805.24 $11,051.97 $21,656.17 $267,513.38 - $30,451.00 4,297,964.38 183 424 - 501 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20_ $1,646.00 $16,106.20 Harris &Associates Q: \Newport BeachWdW9 repons \69 fnl 13 pt 9ju104.doc 0 • City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Assessment Calculations July 9, 2004 Appendix Page 4 187 424 -505-01 R -2 Final Final Assessor's Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation (1st Costs (1st & 2nd No. Number Zone per Parcel Costs Bond Issue) Bond Issues 187 424 -505-01 R -2 2 $12.692.24 097.46 $1.170.50 $14,460.20 $1646.00 $16.106.20 188 424 -505-02 R -2 2 $12,692.24 597.46 $1.170.50 $14,460.20 $1.646.00 $16,106.20 189 424 -505-03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16.106.20 190 424-491 -01 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 R -1 ^$823.00 $8.053.10 191 424491 -02 R -1 1 $6.346.12 $298.73 $58525 $7230.10 $298.73 SA23 on 11.05310 192 424-491 -03 R -1 1 $6.346.12 $298.73 SAS 2s 17 23n in 1123 nn 1A n53 In 193 424-491-04 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 194 424-491 -05 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 195 424-491 -06 R -1 1 $6.346.12 $298.73 $585.25 $7.230.10 _ - _ $823.00 424 -503 -03 196 424 -502 -01 R -1 1 $6.346.12 $298.73 $585.25 _$8,053.10 $7,230.10 $823.00 $8,053.10 197 424. 502 -02 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 198 424 -502 -03 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 199 424 -502 -04 R -1 1 $6,346.12 $298.73 $585.25 $7.230.10 $823.00 $8.053.10 _200 424 -502 -05 R -1 1 $6.346.12_ $298.73 $5_85.25 $7.230.10 $823.00 $8,053.10_ m 5310 201 424 -502 -06 R -1 1 $6.346.12 $298.73 _ $585.25 57.230.10 SA2300 202 424 - 503 -12 R -2 2 - $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $76.106.20 203 424 - 503 -02 R -2 2 $72,69224 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 204 424 -503 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 205 424 -503 -04 R -2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1.646.00 $16,106.20 206 424 -503 -05 R -2 2 $12,692.24 $597.46 $14,460.20 $1.646.00 $16,106.20 207 424 -503 -06 R -2 2 f12,692.24 $597.46 _$1,170.50 _ $14,460.20 $1,646.00 $1,646.00 $16,106.20 $16,106.20 _$1,170.50 208 424 -504 -01 R -2 2 $12.692.24 $597.46 $1,170.50 $14,460.20 209 424-504 -02 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 $16,106.20 210 424 -504 -03 R -2 2 $12692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 211 424 - 504 -04 R -2 2 $12,692.24 $59746 $1,170.50 $14,460.20 $1,646.00 $16,106.20 212 424 -504 -05 R -2 2 $597.46 $1,646.00 $16,106.20 213 424 -504 -06 R -2 _$12,692.24 2 $12,692.24 $597.46 $298.73 _ _ $1,170.50 $14,020 $585.25 46 $7,230.70 _ $1,646.00 $823.00 _ __$16,106.20 $8,053.10 214 424 - 502 -12 R -1 1 $6.346.12 215 424 - 502 -11 R -1 7 $6,346.72 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 216 424 - 502 -10 R -1 1 $6,346.12 $298.73 $585.25 $7230.10 $823.00 $8,053.1_0 217 424 - 502 -09 R -1 1 $6,346.12 $298.73 $585.25 $7.230.10 1823.00 $8,053.10 218 219 424 - 502 -08 424 -502 -07 R-1 R -7 _ 1 1 $6,346.12 $6.346.12 $298.73 $298.73 $597.46 - $585.25 $25 585. $1.170.50 - -- - $14,460.20 $7,230.10 $7,230.10 $823.00 $823.00 $1,646.00 $8,053.10 $8, 053.10 $16,106.20 -- _ _ 220 424-503 _ R--13 2 2 $12,692.24 221 424 - 503 -11 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 222 424 - 503 -10 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 223 424 - 503 -09 R -2 2 $12.692.24 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 _224 225 226 424 - 503 -08 _R 424 -503 -07 424 - 504 -12 -2 R -2 R -2 _ 2 $12.692.24 2 - $12.692.24__$597.46 2-- $12,692.24 $597.46 _ $597.46 _$1,170.50 $14,460.20 $1,170.50 - -- $14,460.20 $1,170.50 $14,460.20 __ $1,646.00 $1,646.00 $1,646.00 _ _$16,106.20_ $16,106.20 $16,106.20 227 424 - 504 -11 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 228 424 - 504-10 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 229 424 -504 -09 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 230 424 - 504 -08 R -2_ 2 -$12,692.24$597.46 692.24 $546 92 $12,692.24 $596 7.4 $12,692.24 $597.46 $1,170.50 46$14,46020 __ $1,170.50 _$14,020 $1.170.50 _ $14,460.20 $1.17010 $14.460.20 __- $1,646.00 _$1,646.00 $1,646.00 $1,646.00 $16,106.20 - $16,106.20 _ $16.106.20 $16.106.20 �... . _ 231 424 - 504 -07 R -2 2 __$12 332 424 -506 -01 R -2 2 233 424 -506 -02 R -2 2 234 424 - 506 -03 R -2 2 $12,692.24 $597.46 $1.170.50 $14.460.20 $1,646.00 $16,106.20 235 424 - 506 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 $1.646.00 _ $16,106.20 236 237 424 -506 -05 424 - 506 -06 R -2 R -2 2 2 $12,692.24 $597.46 - - -J $72692.24 $597.46 $12,692.24 $597.46 $1,770.50 $14,460.20 -- - -- - -- _ $1,170.50 $14,460.20 $14,460.20 -- $1.646.00 - - - - -- $1,646.00 $1,646.00 $16,106.20 - _ $76,106.20 $16,706220 __ _ _ 238 424 -506 -07 R -2 2 239 424 -506 -08 R -2 _ 2 $12,692.24 $597.46 _$1,170.50 $1,170.50 $14,460.20 $1,646.00 $16,106.20 240 424 - 506 -09 R -2 2 $12.692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 $16,106.20 _241 242 _243 244 424 - 506 -10 R -2 424 - 506 -11 R -2 4- 506 -12 R -2 24 -_. 424 - 506 -13 R -2 2 $12.692.24 _ $597.46 _ 2 $12,692.24 __ _$597.46 _2 - $12,692.24 - $597746 2 $12,692.24 $597.46 _ $1.170.50 $14.460.20 $1,170.50 $14.460.20 $1,170.50 $14,460.20-- $1,170.50 $14.460.20 - $1,646.00 -- $1,646.00 - $1,646.00 $1,646.00 -� -- $16.106.20 $16,10620 $16,106.20 $16,106.20 ..m.�,. rvu. i oo rs d i rty -owned property that is now pan of 54th Street This property, as part of the street with no potential for development, receives no special benefit and is considered exempt from the assessment Q: \Newport 6each\Ad69veports \69 fnl 13rpt 9jul04 dcc Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Assessment Calculations July 9, 2004 Appendix Page 5 246 424 - 506 -15 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 Final Final Assessor's R -1 Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation(1 st Costs (1st &2nd No. Number Zone per Parcel Costs $823.00 $8,053.10 Bond Issue) Bond Issues) 245 424- 506 -14 R -2 2 $12.692.24 $597.46 $1.170.50 $14460.20 1.646.00 $16.106.20 246 424 - 506 -15 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 247 424 - 492 -01 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 248 424 - 492 -02 R -1 1 $6,346.12 $298.73 $585.25 $7,230,10 $823.00 $8,053.10 249 424 - 492 -03 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 250 424 - 492 -04 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 251 424 -092 -05 R -1 1 $6,346.12 $1,646.00 $298.73 $585.25 V 2-3-0. 10 $823.00 $8,053.10 252 424 -092-06 R -1 1 $6,346.12 $14,460.20 $1,646.00 $585.25 $7,230.10 $823.00 $8,053.10 253 424 -493 -01 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 254 424 - 493 -02 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 277 424 - 463 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 278 424-463 -02 R -2 2 2 5597.46 $1,170.50 $14,460.20 $1,646,00 $16,106.20 279 424-463 -03 R -2 _$12,692.24 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 280 424 - 463 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 281 424 -063 -05 yR -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 282 424 -063 -06 R -2 2 $12,692.24 $12,692.24 -. $12,692.24 $597.46 $597.46 _ $597.46 $1,170.50 $1,170.50 $1,170.50 $14,460.20 _ $14,460.20 $14,466.20 - $1.646.00 $1,646.00 -_ -- 81,646.00 $16,106.20 $16.106.20 $16,106.20 283 424 -063 -07 R -2 2 284 424 463 -OB -R -2 - - - - -2 285 424 - 463 -09 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 286 424 - 461 -12 R -2 2 $12,692.24 $597.46 $1,170.50 _ $14,460.20 $1,646.00 $16,106.20 287 424 - 461 -11 R -2 2 $12.692.24 $597.46 $1.170.50 $14460.20 $1.646.00 $16.106.20 288 289 290 424 - 461 -10 424 -061 -09 424 - 461 -08 R -2 _.. R -2 _ R -2 _.. 2 .._ 2 2 $12,692.24 $12,692.24 $12.692.24 $597.46 $59797.46 $597.46 $1,170.50 _ $1,170.50 $1,170.50 __ $14,460.20 $1,646.00 $16,106.20 $14,460.20 51,646.00 __ __$16,106.20 $14,460.20 - $1,646.00 $16,106.20 291 424 - 461 -07 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 292 424 - 462 -12 R -2 2 $12,692.24LL $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 293 424 - 462 -11 R -2 _2 $12,692.24 $597.46 $1,170.50 $14,460.20 $7,646.00 $16,106.20 294 424 - 462 -10 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 295 296 424 - 462 -09 424 -062-08 R -2 R -2 2 2 $12,692.24 $12,692.24 - $59746 - -- $597.46- - $1,170.50 - -$1. 170.50 - - $14,460.20 $1,646.00 $16,106.20 - - -- $14,460.20 -- 57,646.00 $16,106.20 297 424 - 462 -07 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20_ 298 424 - 463 -16 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 299 424 - 463 -15 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 300 424 - 463 -14 R -2 2 $12,692.24 $1,170.50 $14,460.20 $1,646.00 $16,106.20 301 302 _ ..._ _303 424- 463 -13 _ 424 - 463 -12 44 424 -063 -11R R -2_ R -2 -2 -_2 _ 2 2 _ $12,692.24 $12,692.24 $12,692.24 __$597.46 $597.46 5597.46 $597.46 $1,170.50_ $1,170._50 $1,17050 $14,460.20 $1,646.00 $14,460.20 $1,646.00 .._.__....- .__._ $14,460.20 $1,646.00 $16,106.20 $16,106.20 -. $16,106.20 304 305 424 - 463 -10 424 -064 -01 R -2 R -2 2 -2 $12,692.2_4_ $12,692_24 $597.46 $597.46 _ $1,170.50 $1,170.50 $1,646.00 _ _ 574,460.20 $1,646.00 __$76.106.20 $16.106.20 • 0 • Harris & Associates Q: \Newport Beach\Ad69\reports \69 fnl 13tpt 9ju104.doc City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Assessment Calculations July 9, 2004 Appendix Page 6 9 Final Final Assessor's Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation(tst Costs (1 st 82nd No. Number Zone per Parcel Costs Bond Issue) Bond Issues) L, • 306 424 -46402 R -2 2 $12.692.24 $298.73 $597.46 $1.170.50 $14,460.20 $1.646.00 $16.106.20 307 424 - 464 -03 R -2 2 $12.692.24 $6,346.12 $597.46 $1,170.50 $14.460.20 $1,646.00 $16.106.20 308 424 -464-04 R -2 __2_____$12.692.24 1 $597.46 $1,170.50 $14.460.20 $1.646.00 $16,106.20 309 424 -464 -05 R -2 2 $12.692.24 $6,346.12 $597.46 $1,170.50 $14.460.20 $1,646.00 $16,106.20 310 424 -464-06 R -2 2 $12.692.24 $597.46 $1.170.50 $1,170.50 $14,460.20 $1.646.00 $16,106.20 311 424 - 464 -07 R -2 2 $12,692.24 $597.46 $597.46 $1.170.50 $14.460.20 $1,646.00 $16.106.20 312 424 - 464 -08 R -2 _ 2 $12.692.24 $597.46 $1.170.50 $14.460.20 $1.646.00 $16.10620 313 424 -464 -09 R -2 2 $12.692.24 597.46 $1.170.50 $14.460.20 $1.646.00 $16.106.20 314 930£1439 CONDO 1 $6,346.12 $298.73 $585.25 $7.230.10 $823.00 345 $8,053.10 315 930614 -40 CONDO i $6,346.12 $298.73 $585.25 $7,230.10 $823.00 114 - 221 -08 $8,053.10 316 A 930614 -44 CONDO 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 R -1 $8,053.10 316 B 930614 -45 CONDO 1 $6,346.12 $298.73 $585.25 $7.230.10 $823.00 1 $8,053.10 317 424 - 464 -12 R -2 2 $12.692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 _ RR =1 -1 1_ J$6.346.12 1 $16,106.20 318 424 - 464 -13 R -2 _ 2 $12.692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 _ R -1 1 _ $16,106.20 319 424 - 464 -14 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 114 - 222 -24 R -1 $16,106.20 320 424 -46415 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 114- 222 -23 R -1 $16,106.20 321 424-464 -16 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1.646.00 R -1 R -1 _ 1 _ $6,346.12 _ 1 $6,346.12 $16.106.20 322 424 - 451 -07 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8.053.10 323 324 424 - 451 -02 424 -051 -03 R -1 R -1 1 1 J $6,346.12 $6,346.12 $298.73 $298.73 $585.25 _ $7,230.10 _ _ $585.25 $7,230.10 $823.00 $823.00 $8,053.10___ $8,053.10 325 424 -451-04 R -1 1 _ $6.346.12 $298.73 _ _ $585.25 $7.230.10 $823.00 _ $8,053.10 326 424-451 -05 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8.053.10 327 424 - 451 -06 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 328 424 - 452 -01 R -1 1 $6.346.12 $298.73 $585.25 $7.230.10 $82100 $8,05110 329 424 - 452 -02 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $82100 $8,05110 344 114 -221 -06 R -1 1 56,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 345 114 - 221 -07 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $82100 $8,053.10 346 114 - 221 -08 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8.053.10 347 114 - 222 -30 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 348 114 - 222 -29 R -1 1 $6,346.12 $298.73 $585.25 $7230.10 $823.00 $8,05110 349 350. 114_222.26 114- 222 -27 _ RR =1 -1 1_ J$6.346.12 1 _.._....... $6,346.12 $6,346.12 $298.73 $585.25 _ .., $298.73$585.25 $298.73 $585.25 $7,230.10 __$823.00 $7,230.10 _ $7,230.10 $8.053.10_ _ _ _$823.00 _ $8,053.10_ $823.00 $8.053.10_ -_- ._,R _ 351 114- 222 -26 R -1 1 352 114 - 222 -25 _ R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 353 114 - 222 -24 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8.05110 354 114- 222 -23 R -1 1 $6.346.12 $298.73 $585.25 $7230.10 $823.00 $8,053.10 _ 355 356 114.222 -22 114222 -21 R -1 R -1 _ 1 _ $6,346.12 _ 1 $6,346.12 $298.73 $585.25 $298.73 $585.25 $7,230.10 $7.230.10 $82100 $823.00 $8,053.10 $8.053.10 QANe%port BeachWM69\repons \69 fni 13rpt 9ju104.doc Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Assessment Calculations July 9, 2004 Appendix Page 7 Final Final Assessor's Benefit Total Incidental Financial District For- ITCC Total Asmt Ascot Parcel City Units Construction Expenses Costs mation(I st Costs (1st &2nd 371 114- 211 -13 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 $82100 372 114 - 211 -12 R-1 394 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 _$8,053.10 $6,346.12 373 114 - 211 -11 R -1 __1 1 $6,346.12 $298.73 $585.25 $7,230.10 1823.00 $8.053.10 1 374 114 - 211 -10 _ R -1 _ 1-$6-,346 1-2 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 114- 222 -13 375 114 - 211 -09 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 R -1 $823.00 $8,053.10 $8.053.10_ $8,053.10 376 114- 211 -08 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $585.25 $7,230.10 $823.00 $8,053.10 114- 222 -07 377 114 -211 -07 R-1 1 $6.346.12 $298.73 $585.25 $7,230.10 1 _ $6,346.12 1 $6,346.12 $823.00 $8,053.10 $7230.10 $7,230.10 378 114 - 211-06 R -1 1 $6,346.12 $298.73 $585.25 1 $6.346.12 $29873 $823.00 $8.053.10__ $58525 379 114 - 211 -05 R -1 1 $6,346.12 __$7,230.10 $298.73 $585.25 $7,230.10 $823.00 _ $8,053.10 $823.00 $8.053.10 401 _ _ _$7,230.10 38CF 114 - 211 -04 R -1 1 $6,346.12 $298.73 $585.25 381 114-211 -03 R-1 1 $6,346.12 $298.73 $585.25 $7.230.10 $823.00 $823.00 $8,053.10 2 $12,692.24 - 2 $12,692.24 -2 -- $12,692.24 �ua�aev�aav�: o���aael�rl 3' 41: AIt�; s7: >.�rx��w�rn�n>�aa�rwrn>�1aax�u� 386 114- 222 -03 R -1 1 $6,346.12 $298.73 $585.25 $585.25 $7,230.10 $82100 $823.00 $8,053.10 $8,053.10 394 387 114 -222 -04 R -1 1 $6,346.12 $298.73 415 $585.25 $7,230.10 1 $823.00 114- 222 -12 $8,053.10 1 388 114 - 222 -05 R -1 1 $6,346.12 $298.73 8,053.10 $585.25 $7,230.10 114- 222 -13 $823.00 1 $8.053.10 _$7,230.10 $298.73 $585.25 $7,230.10 389 114 -222 -06 R -1 1 $6,346.12 $298.73 $8.053.10_ $8,053.10 $585.25 $7,230.10 R -1 $823.00 $6,346.12 $8.053.10 $585.25 $7,230.10 390 114- 222 -07 R -1 1 $6,346.12 $298.73 _ 398 399 $585.25 $7,230.10 1 _ $6,346.12 1 $6,346.12 $823.00 $7230.10 $7,230.10 $8,053.10 $823.00 $823.00 391 114- 222 -08 R -1 1 $6.346.12 $29873 R -1 $58525 $7.230.10 $298.73 $585.25 $7.230.10 $823.00 $823.00 $8.053.10 $8,053.10 392 114- 222 -09 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8.053.10 393 114- 222 -10 R -1 1 $6,346.12 $585.25 $298.73 $585.25 $7.230.10 $82100 $823.00 $8,053.10 114 - 211 -38 394 114- 222 -11 R -1 1 $6,346.12 $823.00 $298.73 $585.25 $7,230.10 415 $823.00 $8,053.10 1 395 114- 222 -12 R -1 1 $6,346.12 $298.73 $585.25 114 -211 -00 $823.00 1 8,053.10 _ _$7,230.10 $585.25 ` 396 114- 222 -13 R -1 1 $6,346.12 _$7,230.10 $298.73 $585.25 $7,230.10 1 $6,346.12 $298.73_ 1 $6,346.12 - $298.73 - -- $623.00 $7230.10 $7,230.10 $6,053.10 $8.053.10_ $8,053.10 397 114- 222 -14 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $7,230.10 $823.00 $8,053.10 420 _ 398 399 114- 222 -15 114- 211 -23 R -1 R -1 1 _ $6,346.12 1 $6,346.12 $298.73 $585.25 $290.73 $505.25 $7230.10 $7,230.10 $7230.10 $823.00 $823.00 _ $8,053.10 $8,053.10 421 400 114- 211 -24 R -1 1 $6,346.12 $298.73 $585.25 $7.230.10 $32,212.39 $823.00 424 - 411 -01 $8,053.10 2 $12,692.24 401 114- 211 -25 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $16,106.20 $823.00 424 - 411 -02 424 - 411 -03 _10-4Z411-04 $8,053.10 2 $12,692.24 - 2 $12,692.24 -2 -- $12,692.24 413 114 - 211-37 R-1 1 $6,346.12 $298.73 $585.25 $7,230.10 $82100 $8,053.10 414 114 - 211 -38 R -1 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 415 114 - 211 -39 R -1 1 $6,346.12 $298.73 $585.25 $823.00 $8.053.10 416 114 -211 -00 R -1 1 $6,346.12 $298.73 _ _$7,230.10 $585.25 ` $7,230.10 $823.00 $8,053.10 417114 418 -211 -41 _ 114 - 211 -42 R -1 R -1 1 $6,346.12 $298.73_ 1 $6,346.12 - $298.73 - -- $585.25 $585.25 $7230.10 $7,230.10 _ $823.00 $823.00 $8.053.10_ $8,053.10 419 114 -211 -43 R -1 1 $6.346.12 $298.73 $585.25 $7,230.10 $823.00 $8,053.10 420 114- 211-44 R -1 1 $6,346.12 $298.73 $585.25 $7230.10 $8,053.10 421 114 -211 -46 R -1 4 $25.384.47 $1,194.92 $2,341.00 $28920.39 _$823.00 $3292.00 $32,212.39 422 424 - 411 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1646.00 $16,106.20 423 424 __. 425 424 - 411 -02 424 - 411 -03 _10-4Z411-04 R_2 R-2 R -2 2 $12,692.24 - 2 $12,692.24 -2 -- $12,692.24 $597.46 $1,170.50 _ $14,460.20 $597.46 $1,170.50 $14,460.20 $597.46 $1,170.50 $14,460.20 _ $1646:00 $1646.00 - -- $1646.00 $16,106.20_ $16,106.20 . _0 ._..__._ $16.106.20 426 424 411 -05 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1646.00 $16,106.20 dG/ 4[4- 411 -Ub CVNUV 1 $8,346.12 $298.73 $585.25 41/,23U.IU zazj.UU yb,UJJ.IU Q:Wewpon 8each1Ad691reportt169 fni 13rpt 9julO4.doc • Harris & Associates i 0 E 0 City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Assessment Calculations Assessor's Senefit Total Incidental Financial Asmt Parcel City Units Construction Expenses, Costs July 9, 2004 Appendix Page 8 Final Final District For- ITCC Total Asmt mation (1st Costs (1st & 2nd 456 930. 614-42 CONDO 1 $12,692.24 $6,346.12 $59746 $298.73 $585.25 $7,230.10 $823.00 $8,05310 457 930.614 -03 CONDO 1 $597.46 $6,346.12 $1,170.50 $298.73 $585.25 $7,230.10 $823.00 $8,05310 458 424 - 441 -06 R -2 2 $12,692.24 $597.46 $1,170.50 $1,170.50 $14,460.20 $1,646.00 516,106.20 459 - 424 - 413 -11 R -2 2 $12,692.24 $597.46 $14,460.20 - -- $1.170.567_$14._460.20 $16,106.20 $1646.00 $16,106.20 460 424 - 413 -14 R -2 2 $12,692.24 $597.46 $1,170.50 $14,46020 _ $14,460.20 $1,646.00 _ $16,106.20 _ 461 424 - 413 -12 R -2 2 $12,692.24 $597.46 $1.170.50 $14.460.20 $1.646.00 $R23 no $16.106.20 479 423-022 -09 R -2 2 $12,692.24 $298.73 $59746 11,170.50 $14,46(120 -- $1,646.00 $16,106.20 480 423 -022 -12 R -2 2 $12,692.24 $597.46 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 481 423 -022 -10 R -2 2 $12.692.24 $597.46 $597.46 $1.170.50 $1,170.50 $14,460.20 $1.646.00 $16,106.20 482 423-022 -11 R -2 2 _2_____T12.692.24 $12,692.24 $597.46 $14,460.20 - -- $1,170.50 $16,106.20 $14460.20 $1.646.00 $16,106.20 483 424 - 444 -01 R -2 $597.46 $1,170.50 $14,460.20 $1,646.00 $16.106.20 484 930 - 614 -36 CONDO 1 $6.346.12 $298.73 5585 25 %7230 10 $R23 no $R 053 to 485930.614 -37 CONDO - 1 $6,346.12 $298.73 $565.25 $7,230.10 $823.00 $8,053.10 _486 424 - 444 =03 R -2 - -- - 2 _ _ $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 487 424 - 444 -04 R -2 2 $12.692.24 $597.46 $1.170.50 $14.460.20 $1,646.00 $16.106.20 488 424;444 -05_ _ R-2 $597.46 $1,170.50 $14,460.20 - -- $1.646.00 $16,106.20 Q \Newpon BcachWdWxeparts \69 fnl 13rpt 9ju104.doc I Harris & Associates I ./ City of Newport Beach 423-023 -11 July 9, 2004 Underground Utility Assessment District No. 69 (West Newport) $12,692.24 $1,170.50 Final Engineer's Report $1,170.50 Appendix Page 9 Assessment Calculations $16106.20 493 423 -315-01 Final Final Assessors Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation list Costs (1 at 142nd No. Number Zone per Parcel Costs Bond Issue) Bond Issues) 490 423-023 -12 492 423-023 -11 R -2 2 $12,692.24 $1,170.50 $597.46 $1,170.50 $14,460,20 $1,646.00 $16106.20 493 423 -315-01 R -2 2 $12,692.24 $1,170.50 $597.46 $1,170.50 $14,460.20 $1,646,00 $16,106.20 494 423 - 315-02 R -2 2 $597.46 $12,692.24 _ 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 495 423 -315-03 R -2 2 $1,170.50 $12.692.24 $14,460.20 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 496 423 - 315 -04 R -2 2 $12692.24 $14 ,460.20 _ $14,460.20 --_ __ $14,460.20 $597.46 $1,170.50 $14,460.20 423 -326 -07 $1.646.00 2 $16,106.20 497 423 - 315-05 R -2 2 4,12692.24 $597.46 $1.170.50 $14,460.20 423 -326 -08 $1,646.00 2 $12,692.24 $16.106.20 498 423 - 315-06 R -2 2 $12.692.24 $597,46 $1,170.50 $14.460.20 $1.646.00 2 $16.106.20 522 423- 321 -10 R -2 2 $12,692.24_ $597.46 $1,170.50 $1646,00 $14,460.20 539 540- $1.646.00 $16,106.20 523 423 -326 -01 R -2 _ 2 $12.692.24 $597.46 $1,170.50 423 - 325 -07 $14460.20 _ $1,646.00 $16,106.20 524 423- 326 -02 R -2 2 $12,692.24 $597.46 $1,170.50 _ 2 $12,692.24 $14,460.20 $14,460.20 $1,646.00 $16,106.20 525 423 - 326 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $14,460.20 $1,646.00 $1,646.00 $16,106.20 526_ 527 -, 528 423- 326-04 423 - 326 -OS 423 - 326 -06 R -2 R -2 ...- R -2 2 $12,692.24 $ _ 2 $12,692.24 .. .._ .. __- .- 2 $12,692.24 597.46 $597.46 _.- __ $597.46 $1,170.50 $1,170.50 -_ -. 0.'.6___. $1,170.50 _ $14 ,460.20 _ $14,460.20 --_ __ $14,460.20 _ 1,646.00 $1,646.00 _.__.._ $1,646.00 $16,106.20 $16,106.20 - .106.2o $16,106.20 529 423 -326 -07 R -2 2 $12.692.24 $597.46 $1,170.50 $1,646.00 $1,646.00 - - - -- $14,460.20 548 $1,646.00 $16,106.20 530 423 -326 -08 R -2 2 $12,692.24 $597.46 $1,170.50 $16,106.20 $14,460.20 _423- 423 -324 -04 $1,646.00 $16,106.20 531 423- 322 -09 R -2 _ 2 12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 _ 532 533 _423- 322 -12 423 - 322 -10 R -2 __ R -2 .. 2 _ $12,692.24 _ 2 $12,692.24 $597.46 $597.46 $1,170.50 $1.170.50 _ $14,460.20 $14,460.20 _ $1,646.00 $1.646.00 $16,106.20 $16.106.20 538 423 - 325 -04 R-2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1646,00 16,106.20 539 540- 423- 325 -05 423- 325-06 R -2 R -2 2 $12,692.24 2 -3-12,T4224 $597.46 $1,170.50 -- $1,170.50 _ $14,460.20 $14,460.20 $1,646.00 __$16,106.20 $1,646.00 $16,106.20 -- 541 423 - 325 -07 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 542 423 - 323 -13 R -2 _ 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 543 423- 323 -16 R -2 2 $12692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 544 423 - 323 -14 R -2 2 $12,692.24 _ $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 545 54 6 547 423 - 323 -15 423 - 324 -01 - 423 - 324 -02 R -2� - -F2 -2 R-2_ 2 _ $12,692.24 2 _$12,692.24 - 2 $12,692.24 - $597.46 1,170.50 - - $597.46_ $1,170.50_ - -- $597.46 $1,170.50 $14,460.20 -__ - $74,460.20 $14,460.20 - $1,646.00 $16,106.20 $1,646.00 $1,646.00 - - - -- $16,106.20 $16,106.20 548 324 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 - -549 _423- 423 -324 -04 _ R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 9 Harris &Associates Q:`,Ncaport Bcach\M69\rcports \69 (nl 13rpt 9ju104.doc 0 10 i City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Assessment Calculations July 9, 2004 Appendix Page 10 Final Final Assessor's Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation(1st Costs (1st &2nd 557 423 - 331 -13 R -2 2 $12.692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 $16,106.20 558 423- 336 -01 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16.106.20 559 423 -336 -02 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 $16,106.20 560 423 -336 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 561 423 - 336 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 $16,106.20 562 423 - 336 -05 R -2 2 $12.69224 $597.46 $1.170.50 $14,460.20 $1,646.00 $16.106.20 563 423 -336 -06 R -2 2 $12.692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 $16,106.20 564 423 - 336 -07 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 $1.646.00 $16,106.20 565 423 - 336 -08 CONDO 1 $6,346.12 $298.73 $58525 $7230.10 $823.00 $8,053.10 566 423 - 336 -09 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $8.053.10 567 423 - 332 -07 R -2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 $16,106.20 568 423 - 332 -12 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 569 _ 423 - 332 -08 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 _ $1,646.00 $16,106.20 570 423- 332 -11 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 571 423 - 332 -09 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16.106.20 572 423 - 332 -10 R -2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 $16.106.20 573 423 -335-08 R -2 2 $12.692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 $16,106.20 574 423- 335 -09 _ R;2 2 _ $12,692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 $16,106.20 575 423 - 335 -02 R -2 2__$12,692.24 $597.46 _ _ $1,170.50 $14,460.20 _ $1,646.00 $16,106.20 576 423 - 335-03 _ R -2 2 $12,692.24 $597.46 $1,170.50 - -- $14,460.20 _ _ $1,646.00 $16.106.20 577 423 - 335-04 R -2 2 $12.692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 $16,106.20 578 423 -335-05 R -2 2 $12692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,10620 579 423 -335 -06 R -2 2 $12,692.24 $597.46 $1,170.50 $14.46020 $1.646.00 $16,106.20 580 423- 335 -07 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 581 423 - 333 -07 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,10620 582 423 - 333 -12 R -2 2 $12,692.24 $597.46 $1.170.50 $14.460.20 _ $1,646.00 $16.10620 583 423 - 333 -08 R -2 2 $12,692.24 $597.46 $1,170.50 $14,46020 $1.646.00 $16.106.20 584 423- 333 -11 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 585 423- 333 -09 R -2 2 $12,69224 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,10620 586 423- 333 -10 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 _ -587 588 589 423. 334-01 CONDO 423 -334 02 CONDO 423 - 334 -03 R -2 _ 1 , $6,346.12 _ 1 $6,346.12 2 $12,692.24 ____ $298.73 _ $585.25 _$7.230.10 _ __ _$823.00 __$8,053.10__ $298.73 _ -_ $585.25 7,230 10 _J $823.00 $8,053.10 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 590 423 - 334 -04 R -2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 $16,106.20 591 423 - 334 -05 R -2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 $16,106.20 592 423 -334 -06 R -2 2 $12,692.24 $597.46 $1,170.50 $14.46020 $1,646.00 $16,106.20 593 594 595 423- 334 -07 423 - 334 -08 _ 423 - 334 -09 R -2 R -2- R -2 -- 2 $12,692.24 '$597_46 2 - -- $12,692.24__ $597.46_ 2 - -- $12.692.24 $597.46 $1,17050 $14.460.20 $1,170.50 _ $14,460.20 $1,170.50 $14,460.20 _ $1,646.00 $16,106.20 $1,646.00 _ $16,106.20 $1.646.00 $16,106.20 596 423- 341-06 R -2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 $16,106.20 597 423 - 341 -12 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 598 423. 341 -07 R -2 2 -$12.692.2,F $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 599 423 - 341 -11 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 116,106.20 600 601 423 - 341 -08 423 - 341 -10 R -2 R -2 2 __$12,692.24 - - -2 $12,692.24 _ _$5$597.46 97.46'$1,170.50 $1,170.50 $14;460.20 - -- $14,460.20 $1.646.00 $1,646.00 $16,106.20 602 423 - 341 -09 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 _ $1,646.00 $16,106.20 603 423 -342 -02 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 _604 423 - 342 -01 R -2 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1,646.00 $16,106.20 605 423 - 342 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 606 607 608 423 - 342 -04 _4_23- 342 -OS _ -- 423 - 342 -06 R -2 R -2- R -2 2 _ _ $12,692.24 $597.46 - -2 _ $12,692.24_ $597.46 - 2 - $12,692.24 $597.46 $1,170.50 _ _ $14.460.20 -_ -- - $1,170.50 _ $14460.20_ $1,170.50 $14,460.26 _$1,646.00 _$16,106.20 $1646.00 $16,106.26 $16,106.20 vco- avcvvi rrc G >1Z,b9Z.Z4 $b97.4b _'7,170.50 514,4bU.ZU 5Lb4b.UU 57b,- 1106.ZU _610 423-342 -08 _ R -2 2'_.$12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 QANeNTon 11caCh\Ad69Ue{0rtS %9 fnl 13Mt 9ju104.doc Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Final Engineer's Report Assessment Calculations July 9, 2004 Appendix Page 11 613 423 - 343-11 CONDO 1 $6,346.12 $298.73 $1,170.50 $14,460.20 $1,646.00 Final 7,230.50 Final 047 - 081 -22 Assessors 614 Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation (1st Costs (1st & 2nd No. Number Zone per Parcel Costs $8,053.10 616 Bond Issue) CONDO Bond Issues) 611 423 - 342 -09 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 612 423 - 342 -10 R -2 2 $12.692.24 $597.46 $1.170.50 1 $6,346.12 2 $12,692.24 - -2 - -- $12,692.24 $14.460.20 $1.646.00 $16.106.20 613 423 - 343-11 CONDO 1 $6,346.12 $298.73 $1,170.50 $14,460.20 $1,646.00 $585.25 7,230.50 $823.00 047 - 081 -22 $8,053.10 614 423 - 343-10 CONDO 1 $6,346.12 $298.73 $585.25 $7,230A0 $823.00 $8,053.10 615 423 - 343 -09 CONDO 1 $6,346.12 $298.73 047- 081 -12 $585.25 $7,230.10 $823.00 _ $8,053.10 616 423 - 343-08 CONDO 1 $6,346.12 $298.73 639 932- 840 -25 $585.25 $7,230.10 $823.00 _ $8,053.10 617 423 - 343 -12 R -2 2 $12,692.24 $597.46 $1,646.00 $1,170.50 $14,46020 $1,646.00 1 $6,346.12 2 $12,692.24 - -2 - -- $12,692.24 $16,106.20 $298.73 618 423 - 343-13 R -2 2 $12,692.24 $1,170.50 597.46 $1,170.50 $14,460.20 $1,646.00 $1.170.50 $16,106.20 $16,106.20 619 423 - 343 -14 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $1.170.50 $16,106.20 $14.46020 $1.646.00 620 423 - 343 -15 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 2 621 423 - 343-16 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 622 423 - 343-17 R -2 2 $12,692.24 $12692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 $1,646.00 623 423 - 343 -18 R -2 2 $12,692.24 047- 082 -14 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 $1,170.50 624 423 - 343 -19 CONDO 1 $6,346.12 $298.73 $16,106.20 $585.25 $7,230.10 $823.00 R -2 $8,053.10 625 423 - 343-20 CONDO 1 $6,346.12 $298.73 $585.25 $7,230.10 $823.00 $16,106.20 $8,053.10 626 423 - 346-07 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,506.20 $14,460.20 627 047 -081 -02 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 2 $16,106.20 628 047- 081 -03 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 $16,106.20 658 629 047- 081 -04 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $1,646.00 $16,106.20 $16,106.20 630 047- 081 -19 R -2 2 $12,692.24 2 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,10620 $1,646.00 631 047- 081 -18 R -2 2 $12,692.24 $597.46 $1,17050 $14,460.20 $1,646.00 $16,106.20 $1,170.50 632 047 -081 -17 R -2 2 $12,692.24 $597.46 $1,170.50 $14.460.20 $1,646.00 R -2 $16,106.20 $12,692.24 633 047- 081 -16 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 $16,106.20 662 634 047 -081 -15 R -2 2 $12.692.24 $597.46 $1.170.50 $14.460.20 $1.646.00 $14,460.20 $16.106.20 635 047- 081 -14 R -2 2 $12692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 $14,460.20 636 047 - 081 -22 R -2 2 $12,692.24 047- 081 -21 $1,170.50 $14.460.20 2 $_16,106.20 637 047 -081 -23 R -2 _ 2 $12,692.24 __$597.46 $597.46 _ __$1,646.00 $1,170.50 $14.460.20 $1,646.00 $16,106.20_- 047- 082 -10 638 047- 081 -12 _ R -2 2 $12,692.24 _ $597.46 $1,170.50 $14,460.20 $1,646.00 $1,646.00 $16,106.20 $16,106.20 639 932- 840 -25 CONDO _ 1 $6,346.12 _ $298.73 $597.46 $585.25 $7,230.10 $823.00 $8,053.10 $1,646.00 640 641 642 932 - 840 -26 047 -081 -06 047- 081 -07 CONDO R -2 R -2 1 $6,346.12 2 $12,692.24 - -2 - -- $12,692.24 _ -___- $298.73 $585.25 $7,230.10 $823.00 $8,053.10 $1,170.50 _ $597.46 $1,170.50 $14,460.20__ $1,646.00 _ $16,106.20 $14,460.20 $597.46 - -- $1.170.50 $14,460.20 $1,646.00 $16,106.20 - 643 047 -081 -08 R -2 2 $12.692.24 $597.46 $1.170.50 $1.170.50 $14.46020 $1.646.00 $14,460.20 $16.106.20 644 047 -081 -09 R -2 2 __$12,692.24_ $597.46 $1,170.50 $14,46020 1,646.00 16,106.20 645 047- 081 -10 R -2 2 $12.692.24 $597.46 $1.170.50 $14.460.20 $1.646.00 $16.106.20 646 047- 081 -20 R -2 2 $12,692,24 $1,170.50 $14,460.20 $1,646.00 $16,106.20 647 047- 081 -21 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 _ $1,646.00 $16,106.20 648 047- 082 -10 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 649 047- 082 -18 R -2 2 $12692.24 $597.46 $1,17050 $14,460.20 $1,646.00 $16,106.20 650 047 -082-38 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 651 047- 082 -37 R -2 _ 2 $12,692.24 $597.46 $1.170.50 $14,460.20 $1.646.00 $16,106.20 652 047 - 082 -33 R -2 2 $12692.24 _ $597.46 $1,170.50 $14,460 00 $1,646.00 $16,106.20 653 047- 082 -34 R -2 2 $12692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 654 047- 082 -14 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 655 047 -082 -15 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1.646.00 $16,106.20 656 047- 082 -17 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 657 047 - 082 -16 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 658 047- 083 -09 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 659 047 -083 -27 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 660 047- 083 -26 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 661 047 - 083 -24 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 1,646.00 $16,106.20 662 047 - 083 -25 R -2 2 $12,692.24 $597.46 $1,170.50 $14,460.20 $1,646.00 $16,106.20 11L4 6. nnn ..0 nn Q -I -inn nn 117 .SC IN Qt I17 -1 OI17 IlI1 C,/ Sit OSO /NI E • Harris & Associates QANewpon BcachAdWTeports \69 fnl 13rpt 9ju104.doc City of Newport Beach BUDGET AMENDMENT 2004 -05 FECT ON BUDGETARY FUND BALANCE: Increase Revenue Estimates Increase Expenditure Appropriations Transfer Budget Appropriations SOURCE: from existing budget appropriations X from additional estimated revenues from unappropriated fund balance EXPLANATION: NO. BA- 05BA -004 AMOUNT: $s,1n,156.00 X Increase in Budgetary Fund Balance AND Decrease in Budgetary Fund Balance No effect on Budgetary Fund Balance This budget amendment is requested to provide for the following: To increase revenue estimates and expenditure appropriations for proposed Assessment District #69 -West Newport. This Budget Amendment also appropriates $789,204.03 for the related assessment on City owned property. ACCOUNTING ENTRY: BUDGETARY FUND BALANCE 74069 Fund Account 4069 3605 830 1000 010 3605 REVENUE ESTIMATES (3601) Fund /Division 4069 Account 6960 830 26669 EXPENDITURE APPROPRIATIONS (3603) Division Account Division Account Division Account Division Account Signed: Signed: 1-1 Number 74069 Number Various Number 7013- C5200797 Number Number Number Number Number Amount Debit Credit Description AD 69 Fund Balance AD 69 Bond Reserves General Fund Unappropriated Surplus $789,204 Description AD 69 Contributions $8,479,156 AD 69 Bond Reserve Proceeds $638,000 Description AD - 69 West Newport See Attached District Recap AD 69 - City Property Assessment $88,345 $638,000 $8,390,811 $789,204 nistratiJ�ces tort Date City Manager D e City Council Approval: City Clerk Date 0 CITY OF NEWPORT BEACH CITY COUNCIL STAFF REPORT COUNCIL AGENDA NR L3 I I Z Agenda Item No. 3 Dt- 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. 69 — WEST NEWPORT (AREA BETWEEN: SEASHORE DR. AND W. OCEAN FRONT, FROM SUMMIT ST. TO 33RD ST.; BETWEEN: RIVER AVE. AND SEASHORE DR., FROM 56T" ST. TO 47T" ST.; AND OCEAN FRONT ALLEY, FROM 33RD ST. TO ALLEY EAST OF 30T" ST.) FOR UNDERGROUNDING UTILITIES AND DESIGNATION AS AN UNDERGROUND UTILITIES DISTRICT RECOMMENDATIONS: 1. Adopt the following Resolutions for Proposed Assessment District No. 69: 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. 69. b. Resolution No. 2004- declaring intention to order the construction of certain improvements in proposed Assessment District No. 69; 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. 69. 2. Approve the Bond Counsel Agreement with Robert Hessell. 3. Approve a Professional Services Agreement Amendment with Harris and Associates for an additional fee of $38,600.00. HISTORY: • The Public Works Department originally hired Harris and Associates to provide Assessment Engineering services for this District in April 2002 for a not to exceed fee of $48,200.00. SUBJECT: Proposed Assessment District No. 69 (West Newport) for Undergrounding Utilities June 8, 2004 Page 2 Due to the large size of this District (600+ parcels) staff requested additional services . for coordination of the District during the homeowner conversion phase after the District had been formed. This portion of the contract was originally estimated at $20,000. Since 2002 the scope of work has increased to more accurately reflect the amount of work involved. This revised scope of work will increase the cost for coordination efforts by an additional $25,000.00. The Public Works Department is requesting additional funds be encumbered to Hams and Associates to complete this work. The scope of this work will include: conducting monthly meetings with 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, Building, City Attorney's Office, and the community to ensure the conversion phase proceeds in a timely manner. DISCUSSION: Assessment District No. 69 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. 69 is estimated as follows: ITEM ESTIMATED COST Cost of Construction $8,055,612 Incidental Costs and Expenses $376,338 Financing (Bond) Costs $743,000 Federal Income Tax Component of Contribution (ITCC) $1,044,387 Estimated Total Cost: $10,219,337 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 is $1,044,387. The City Attorney's Office has reviewed SCE's request to have the preceding statement included SUBJECT: Proposed Assessment District No. 69 (West Newport) for Undergrounding Utilities June 8, 2004 Page 3 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 replace waterlines within Seashore Drive and update the streetlight electrical system within the assessment district area. The timing of these projects will enable a savings to both the assessment district and the City because of shared repaving costs. 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 seven percent for this district. Property owners who pay assessments in cash will receive a discount of approximately eight percent, which represents the financial cost of issuing and servicing bonds. The following is a tentative schedule for proposed Assessment District No. 69: • Resolution of Intention June 8, 2004 • Property Owner Information Meeting 1 June 30, 2004 • Property Owner Information Meeting 2 July 7, 2004 • Public Hearing July 27, 2004 • Public Utilities Commence Work September 13, 2004 • City Notifies Property Owners to Install Service July 2005 Connections • Property Owners Complete Conversions May 2006 • Public Utilities Begin to Remove Overhead November 2006 Structures • Public Utilities Finish Removing Poles and January 2007 Overhead Structures The Assessment Engineer's assessment methodology uses the City's zoning designation as a means to apportion assessments within this District. This assessment methodology takes into account the difference in development potential and the corresponding specific benefit that the R -2 zoned lots receive as opposed to the R -1 zoned lots. The property zoned as R -1 allows for development of 1 dwelling unit, therefore 1 Benefit Unit was assigned to these properties. Properties zoned as R -2 allow for development of 2 dwelling units per parcel, therefore 2 Benefit Units were assigned to these properties. In instances where an R -2 lot has split into two parcels for Condominium purposes each condominium is assigned 1 Benefit Unit. One property in the District is zoned MFR which allows for multi - family residential unit construction. The Benefit Units were calculated for this property by dividing the total frontage for this lot along Seashore Drive, and River Avenue frontages (647.18 feet) by the average width of an R -2 zoned lot (35 feet), then multiplying this value by 2 potential dwelling units. This results in an 'equivalent potential dwelling units' number of 37 for this MFR lot. SUBJECT: Proposed Assessment District No. 69 (West Newport) for Undergrounding Utilities June 6, 2004 Page 4 The City has 6 park parcel lots that have utility service and are therefore part of this district. Benefit Units were assigned to these parcels by taking the total frontage along Seashore Drive and dividing it by the average frontage of an R -2 zoned property. All of the City's parcels are zoned as open space and do not have any potential for further development, therefore their benefit is deemed to be half that of a residential property 's benefit and 50% of the potential dwelling units were assigned to as Benefit Units for these properties. The following chart shows the results of the City's assessments for the Park Parcels. Assessment No. Frontage (ft.) Equiv. Potential Dwelling Units Benefit Units Preliminary Assessment Cost & 2 Bond Issues) 53 676.50 39 20 $161,062.13 74 1 197.00 1 11 6 $48,318.61 85 839.71 48 24 $193,274.46 133 850.15 49 25 $201,327.56 155 376.73 22 11 $88,584.20 168 426.00 24 12 $96,637.30 Total: $789,204.26 The estimated assessment with the ITCC tax component ranges from $8,053.10 to $297,967.33, with the average assessment being $15,437.14. The estimated assessment without the ITCC tax componenet ranges from $7,230.10 to $267,516.33, with the average assessment being $13,859.52. 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 December 12, 2003, and filed with the County Recorder on December 12, 2003. A Certificate of Environmental Proceedings was completed May 28, 2004. Prepared Patnck L. rciniega Associate Engineer Attachments: Submitted b phen 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 Initiation Of Assessment Ballot Procedures 5. Bond Counsel Agreement 6. Engineer's Report 7. Amendment No. 1 Setting Public Hearing, and Ordering • • � 0: ■ j\ jb _< e_E \ ze /4 z\ \o \\ 5z rI L E / \\ o\ \ )r U) U) _ 3)« . e,a 2, /)} 0 a LL) z _ \« 2 Czl » Ion .\« ^ � $ p { 1S H b 6 � 60bS i [nw oo,s r EOiS I W 1 Z LOb9 6 5o S 1 I. I 1 66bS f ♦— 1 1S Hi93 I = w I 6055 U :2 , cogs Wr I soss m < I UL SOSS LOss w C5� 0 6055 a Cl) 1 6655 ; 1 1S H199 jl z 0 ` 6095 I 1 £095 1 J w 9095 m L099 �I v I 6095 ILL 1 6699 1 , LOLS I UL IOLS i COLS I 1 90L9 I m � o� 80L9 1 06L9 1 ` O Y 1S H199 I Z y I b085 o \o m l I v T 1 £099 o a v is LO89 I O w w ? 6089 6 689 w LLJ m 0 4 v 1S H169 I ^ te a= ? o o z ° z _y I cf� ���� Z N 4 6069 I LLJ sz zU Q , m 1 C069 I N_ o ° 0 0 0 z O 9069 I z+ < 4 �^ o o> >° X o U I I 6069 w a m o o n w o � 6669 ' O °� o_ LL1 1S H109 O w ° ! 6009 1 x I! 1£009 1 � < ° 1 . 1 za sooe I I z i I zn soot 11 • o IL009 m j I; �; 1 1 09 ! 1 1 ILL09 i I IJ; 11S 1SL9 i! 0 i S � �1 t` �ttn Z w U Q ~ W CIf 07 d H w lY � O a- v W CL Z O O u J H � U !Z ti U in s i m w 0 O d O C 0 Y c e 0 z 0 m 064 0 W2 160917 iL8�ZL L94 ' 9L, 4064 z 3064 Ic $ I 9L64 a LOOS 0005 9005 w 4005+ wa I600 G ) ROOCI w ILOLS OOLS� 1 �9 SOLS tr0 S J - (1S Ned) 1L't10J 1AL'�� � = SLLS 1 ZLLS� Q� 3 i G W > LOZS OOZS� CD SOZS )- 171)ZS, ---- -1 O �60ZS i 90ZS i SLZS ZLZS aV 4 6LZ5 BLZ I a, EZZS OZZS� > LO ES 00CS!, 1 SOES b0E5: �60ES HOESy 3 ! QLES L65i m o ! 0 6LES 91E5{ z 'o 'Lot's —._1 0045 %. a S079 ! Lots, '`6045 8045. �' � J LLS No AW NNd Of in in z a O w o N w U � = H Q G W > W Z J F W J O O w ti W z ? m o c o z o a Z � z O in in in z a O U O O O p p J a O w w N O Z OO � c c > o > o C d X w 0 c cf c w G � i ` I • it r w 4 z Z a w z ] Z P Q O w z � z - wi _ z w C ) F J C7 � - W W � W ? O C < N W N n W v Z O iJ FO O Z n O a p Q 1 0 3 N w J O a °o 3 o N j w � 0 0 0 ycu p i � 2D t— Z =w U:2 Q w Q IL W O Lo 3: X w Z O 4, O O J � U D _H m U 0. m I� 1 1 I� OOL4 40L4 1 1 OLL4 41L4 ' I 81L4 1 1 .0084. 1 1 ZL84 I 9L84 OZ84 1 IW 0064. 1� w 4064 8064 1 1 Z[64 1 9164 0009 1 4009 1 8009 2109 1 9109 1 1 is `I OOL9 1 4015 1'z 9015 w ZL6S Iz 9LLS 1 OOZS 40ZS 1 80Z9 1 zzs � 9LZ5 oo£s 1 170£5 90£5 1 II_ 1 I 9L£9 1094 , E094 1 SO9P . zpgt 1 S09y 1 119P 1 - Hit ! 0l4 1 bey , :014 I 'Oly X014 i �l� 1 1S Hlgt I 084 084 1 .084 1 Opt, L84 Hl6b i 064 w 1 06b s 065069 O6b 1 1064 1 loS a oos , oos ' ,00s DOS Ron= 1 Isis I OLS o1S 1 !0 LS 1 o1S 1 � iOLS I. it`ius 1 ❑NZc 1 oZS ;oZs . oz= n sozs 1 IOJ ILZS oaE. 1 I >0£S ass :n .ocs CO£9 i 1 i0£S 1 I I u v o F- O d � O z w ZN w N v Ln o (/7 w O Z w O d O Q < w z a w O O �Z w a- 0 a a w 03 �IDM ®� _- I F- V 4 1 I � � I w 0 O S S H Vt O S � W W � Q V w N ~ C Z O ¢ U Q F 1/i O V O VI W J O Z_ J J O W a Ln ¢ z 3 O cn w3 d a w 0 �m • U i ZO �o fl`e tsa Z = W U � Q � w � a Mm LiJ O dN Y LLJ ZO L� 3 O U J } m H � U 11 133a1S H16Z 133a1S H108 t— - - - Q N N� co Tlm t� OOIE LE OO6Z 0 /t Ze LE 0 too EC ' rr b06Z ` 000£ e Z/t HOLE 9062 VR06Z 8906Z OIIE b00£ 900£ 800£ ZIIE 1 1_ � g�o o bllE w 133a1SONZ£�� 133a1S aNZ£ z� w N \dp o o ooze 1 - \ VMZ W bOZE W O N W 0 90ZC 1 z W 80ZE 1 0 o ` i OlZ£ 8MZ Zl6Z LNNNO O i o.- ME ME 11 bIZC HVIIZZ I 133a1S H108 t— - - - 3 I I I I 1 I 133231S Q N N� co Tlm t� OOIE LE �Z Uz 0 /t Ze LE 0 too EC ' rr 901E ` 000£ e Z/t HOLE OIIE b00£ 900£ 800£ ZIIE 1 1_ � g�o o bllE w 133a1SONZ£�� 133a1S aNZ£ z� w N \dp o o ooze 1 - \ ZOZE W bOZE W O N W 0 90ZC 1 z W 80ZE 1 0 o F i OlZ£ Q < LNNNO O i o.- ME ME 11 bIZC Z N a U 1 o m o V4LOE 84COE a-ICM mr 0 0 OOCC Iti X m< N. T T T ZOEE 3 I I I I 1 I 133231S Q N N� co Tlm t� OOIE LE �Z Uz 0 /t Ze LE 0 too EC ' rr 901E ` e Z/t HOLE OIIE T T ZIIE 1 1_ � g�o o bllE w 133a1SONZ£�� 133a1S aNZ£ z� w N \dp o o ooze 1 - \ ZOZE W bOZE W O N W 0 90ZC 1 z W 80ZE 1 0 o F i OlZ£ Q < LNNNO O i o.- ZIZE J 11 bIZC Z N a U 1 133a 1S 1 '- a-ICM mr 0 0 OOCC Iti X m< N. T T T ZOEE to ❑' b0EC� ILL y y vsOeC esOEE j j _ I atec SOCC n l ° LE O E 1 ZLCE; 1 — i t7 CC 133a1S — H14E — Q} zQ �Z Uz 0 rr a QH J !- Z z� w Qx W O N W 7 w z O Un ° 0 o F Q < O Z X J O UJ Z N a U '- a-ICM O c X c C�Z,• ❑' 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. 69 (WEST NEWPORT) 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. 69 (West Newport) (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. E 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 Harris & Associates 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: NOES: ABSENT: ABSTAIN: ATTEST: City Clerk 3 Mayor 0 • 0 RESOLUTION NO. 2004 -. RESOLUTION DECLARING INTENTION TO ORDER THE CONSTRUCTION OF CERTAIN IMPROVEMENTS IN PROPOSED ASSESSMENT DISTRICT NO. 69 (WEST NEWPORT), 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. 69 (West Newport) (hereinafter referred to as the "Assessment District') to provide for the 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. CJ DESCRIPTION OF IMPROVEMENTS 0 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. 69 (West Newport). 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. 69 (West Newport)," 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. 1J K is REPORT OF THE ASSESSMENT ENGINEER SECTION 3. The proposed improvements are hereby referred to Harris & Associates (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 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 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 of the proceeds of the sale of bonds as authorized by law. 0 !! 0 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 10110 ofthe 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: Mayor ATTEST: City Clerk 1] 9 • RESOLUTION NO. 2004- RESOLUTION GIVING PRELIMINARY APPROVAL TO THE REPORT OF THE ASSESSMENT ENGINEER FOR ASSESSMENT DISTRICT NO. 69 (WEST NEWPORT) 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. 69 (West Newport) (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 Engineers 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 92663 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: Mayor ATTEST: City Clerk C1 3 BOND COUNSEL AGREEMENT • ASSESSMENT DISTRICT NO. 69 (WEST NEWPORT) THIS AGREEMENT is made and entered into as of May 1, 2004, by and between the City of Newport Beach, California, a municipality ( "City"), and Robert E. Hessell, attomey -at -law ( "Counsel "). IT IS 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. 69 (West Newport) (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 cervices 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; 6) 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 ofbonds 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. Fumish 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: $0.10 per page Mileage: IRS Rate - (unless over one -half hour and billed hourly) Facsimile: $0.10 per page (sending only) Computer Research: Cost, plus 10% Transcript Preparation: Not to exceed $90 per transcript Bond Preparation: Not to exceed S' )00 per series of bonds Costs and expenses incurred in connection with theproceedings to form the AD shall be due and payable at the time the fee for the services is due and payable and sball 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 inN estment 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 csaminations 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. Approved as to form: City Attomey • City of Newport Beach By: Mayor, for the City of Newport Beach Robert E. Hessell C AMENDMENT NO. 1 TO PROFESSIONAL SERVICES AGREEMENT WITH HARRIS & ASSOCIATES FOR ASSESSMENT DISTRICT NO. 69 (WEST NEWPORT) THIS AMENDMENT NO. 1 TO PROFESSIONAL SERVICES AGREEMENT, entered into this day of May, 2004, by and between the CITY OF NEWPORT BEACH, a municipal corporation, (hereinafter referred to as "City ") and Harris & Associates, Inc., whose address is 34 Executive Park, Suite 150, Irvine, CA 92614- 4705, (hereinafter referred to as "Consultant'), is made with reference to the following: RECITALS A. On April 23, 2002, CITY and CONSULTANT entered into a Professional Services Agreement, hereinafter referred to as "Agreement', for additional engineering services for Underground Assessment District No. 69 (West Newport), hereinafter referred to as "Project'. This Agreement is scheduled to expire on April 30, 2006. B. City desires to enter into this Amendment No. 1 to reflect additional services not included in the Agreement. 10 C. City desires to compensate Consultant for additional professional services needed for Project. D. City and Consultant mutually desire to amend Agreement, hereinafter referred to as "Amendment No. 1 ", as provided here below. NOW, THEREFORE, the parties hereto agree as follows: 1. Consultant shall be compensated for services performed pursuant to this Amendment No. 1 according to "Exhibit A" attached hereto. 2. Total additional compensation to Consultant for services performed pursuant to this Amendment No. 1 for all work performed in accordance with this Amendment, including all reimburseable items and subconsultant fees, shall not exceed Thirty Six Thousand Eight Hundred Dollars ($36,800.00). 3. Except as expressly modified herein, all other provisions, terms, and covenants set forth in Agreement shall remain unchanged and shall be in full force and effect. 0 IN WITNESS WHEREOF, the parties hereto have executed this Amendment No. 1 on the date first above written. APPROVED AS TO FORM: City Attorney for the City of Newport Beach ATTEST: LaVonne Harkless, City Clerk Attachment: Exhibits A and B 0 CITY OF NEWPORT BEACH, A Municipal Corporation Mayor for the City of Newport Beach CONSULTANT: An Harris & Associates f: \users \pbw \shared \agreements \fy 03 -04 \hams -amend 1 -ad69 west newport.doc 9 Assessment Engineering Services Amendment #1— EXHIBIT "A" Proposed Assessment District No. 69 Scope of Services SCOPE OF SERVICES — AMENDMENT #1 0 The following are amendments to our scope of services as requested by the City. The amended items are underlined. Phase 3 - Property Owner Coordination after Formation 21. Answer property owner questions relating to the underground district, service connections, building permits and all other miscellaneous questions related to the undergrounding. 22. Mailing No. 1: Mail letters to property owners and site address telling them that the Edison contractor is starting work. Provide drafts of all correspondence to City prior to mailings to ensure letter content, inspector information, utility personnel, and phone numbers are accurate. City will provide letterhead for all mailings. 23 Mailing No. 2: Mail letters to property owners and site address telling them that it is time to connect to the new underground system once Edison has completed installation of the underground conduits and vaults. The format of the mailing is subiect to change (i.e. staggering by blocks or subsections of the District). The mailing of this letter will be subject to the contractor's schedule. (The City is extending the usual conversion time frame from 4 months to 10 months. 24 Research all returned letters to determine correct address and re -mail. Use sources such as MetroScan, the City's master ID System, and returned envelopes to verify owner's address. 25 Keep accurate records to avoid multiple letters to incorrect addresses. Check the City's website to verify homes that have pulled electrical underground permits. If a resident has not pulled a permit, coordinate with the Building Department Inspector to verify status of resident service (ext. underground, not responsive, etc). Field check residences as necessary to determine if properties have existing underground service when City information is not available. City's permit's Plus program is available at City Hall for use if needed. to assist in accessing information not available via the internet 26 Mailing No. 3: Mail follow -up letter to owners and site addresses that have not pulled Electrical Permits approximately 4 months after the date of letter #2. 27 Research all returned letters to determine correct address and re -mail. 28 Mailing No. 4: Mail follow -up letter 4 months after the date of Letter #3 to those property owners and site addresses that have not pulled Electrical Permits. Property owners should be reminded of the approaching deadline to have their utility service in compliance. 29 Mailing No. 5. Mail follow -un letter one month after the date of Letter #4 to those property owners and site addresses that have not pulled Electrical- Permits. Property owners should be reminded .of the . approaching deadline to have their utility service in compliance. This Letter shall have a final conversion date with a statement of legal ramifications. Failure to comply will result in the matter being turned over to the City Attorney's Office 30 Coordinate with the City to have non - conforming pronerty owners underground their overhead services. This may require an additional letter reviewed and approved by the City Attorney's Office. Mail final letter #6 to owner /site address with 30 -dav deadline and cC City Attornev's Office for legal action for non - compliance. C\Documenis and Seuings�parciniega,local Seuinus\Temporaq, imemel Files \OLKR%Zrnendl exh A2.doc Page A -1 mod • • Assessment Engineering Services Proposed Assessment District No. 69 31 Track conversion efforts on the City's FTP site Amendment #1— EXHIBIT "A" Scope of Services 32 During the homeowner utility conversion phase conduct monthly meetings to update Citv and community on progress of district conversions (estimated at 10 months). Preliminary Schedule The following schedule is an estimated timeline of project tasks and is based on receiving final cost estimates for the improvements in early May 2004. Task Est. Date A r Mayl Jun I Jul Aug Se Receive Updated Design Plans from Utilities 9 -A r -04 Research and update Parcel Database mid A r -04 Re- define District Boundary per updated plans late Apr -04 .Prepare Boundary Map & Asmt Diagram late Apr-04 Prepare 1st Draft Prel. Engineer's Report late Apr-04 Review Comments with Project Team early Ma -04 Receive Final Cost estimates from Utilities 10-May-04 Prepare 2nd Draft Prel. Engineer's Report mid Ma -04 Review Comments with Project Team late May-04 Submit Prel. Engineer's Report 25-May-04 Resolution of Intention 8- Jun -04 Notice /Ballot Production and Mailing by 11- Jun -04 45 Day Noticing Period thru 27- Jul -04 Property Owner Information Meeting Jun - Jul -04 Submit Final Engineer's Report 13- Jul -04 Public Hearing 27- Jul -04 Notice of Asmt Production and Mailing earl Aug-04 30 Day Cash Collection Period thru late Au -04 Com ilation of Paid/Unpaid List earl Sep-04 CA)o.-uments and Settings \parciniega \Local Settings`,Temporary Intemet Files \OLKB\amendl eah A2.doc Page A -2 mod Assessment Engineering Services Amendment #1 — EXHIBIT "B" Proposed Assessment District No. 69 Fee Schedule FEE SCHEDULE — AMENDMENT #1 0 The following fees are being amended based on the additional work required to be performed due to: • Multiple plan revisions and cost revisions from the utilities, which required numerous modifications of the Engineer's Report, the Boundary Map and the Assessment Diagram; • Incorporating more than 1 property owner meeting and 1 team meeting, which were all that was funded initially; • Changes to Phase 3 of the Scope of Services described in Amendment #1 Exhibit "A ": Phase 1 - Engineer's Report and Formation Proceedings Tasks 1 through 14 (including ROI and Public Hearing meetings) ........... add additional $7,000 lump sum Task 15 (Utility, Project Team and Property Owner meetings) ....................... $600 lump sum per meeting Add additional 6 meetings = $3,600 Phase 2 - Assessment Confirmation and Bond Sale Tasks16 through 19 ........................................................................................ ............................... no change Task 20 (Project Team meetings) ........................................ ............................... $600 lump sum per meeting Add additional 2 meetings = $1,200 Phase 3 - Property Owner Coordination after Formation Tasks 21 through 32 ..................... ............................... time & materials, estimated at an additional $25,000 Total Additional Fee = $36,800 These lump sum fees and the time & material rates shown below include most indirect costs such as vehicle usage and mileage, equipment usage (including computers), and printing and copying, and are based on the assumption that the Assessment District will be formed prior to December of 2004. Harris' current schedule of hourly rates are provided below. SCHEDULE OF HOURLY RATES Project Director ................... ...........................$200 / hour Project Manager .................. ...........................$190 / hour Deputy Project Manager ...... .......................... $160 / hour Senior Project Engineer ....... ..........................$140 / hour Project Engineer ................... ..........................$120 / hour Junior Project Engineer ........ ............................$90 / hour Senior Project Analyst ......... ............................$85 / hour Senior brafting Technician ............................ /hour Project Anal yst ..................... ............................$75 / hour Clerical Staff .............................. ......................$60 / hour • These hourly rates may be updated on an annual (calendar year) basis. C\Documents and Settings \parciniega\Loca] Settings \Temporary Intemet Files \OLKB\amendl exh_BI.doc Page B -1 Mod • 0 Assessment Engineering Services Amendment #1 — EXHIBIT "B" Proposed Assessment District No. 69 Fee Schedule A table showing the total estimated hours of work allocated for the amended Phase 3 Tasks is provided below. C:1Documenu and Scttinus \parciniega'�LocaI Settings \Temporary Intemet Files \OLRBtamcndl esh BI Ann Page B -2 Mod Project Manager Sr. Proj. Analyst Clerical TOTALS HOURS iTASK HOURS I HOURS HOURS Phase 3 - Property Owner (and situs address) Coordination after Formation Answer Property Owner Questions regarding undergrounding 6 110 116 Mailing No. 1 2 14 8 24 Mailing No. 2 2 16 8 26 Research returned letters 1 4 5 Maintain records of mailings 2 36 38 Mailing No. 3 2 16 8 26 Research returned letters 1 4 5 Mailing No. 4 2 16 8 26 Research returned letters 1 4 5 Mailing No. 5 2 16 8 26 Research returned letters 1 4 5 Mailing No. 6 and coordination with City Atty's office 4 16 8 28 Track Conversion Efforts on FTP Site (monthly tracking) 1 20 21 Coordination to finalize undergrounding 6 20 26 Monthly Status Meetings during conversion (est. 10 months) 1 40 40 73 296 48 417 C:1Documenu and Scttinus \parciniega'�LocaI Settings \Temporary Intemet Files \OLRBtamcndl esh BI Ann Page B -2 Mod City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report TABLE OF CONTENTS Page Introduction and Certifications ............................................................. ............................... I PART I Plans and Specifications ..................................................... ..............................4 PARTII Cost Estimate ...................................................................... ............................... 5 PART III Assessment Roll and Method of Assessment Spread ....... ..............................6 Table 1 — Assessment Roll ..:................................................. ..............................8 Debt Limit Valuation., ...................................................................................... 21 Exhibit 1 — Method and Formula of Assessment Spread ..... .............................22 PART IV Annual Administrative Assessment .................................. .............................26 PART V Boundary Map and Diagram of Assessment District ..... .............................27 PART VI Description of Facilities ..................................................... .............................48 Right -of -Way Certificate ................................................... ............................... 49 Certification of Completion of Environmental Proceedings ............................. 50 APPENDIX 0 0 Q: i\cwporn Beach`.Ad69'JCp0115` prc1 1',pi 26N7a%04 doc � Harris &Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 1 • AGENCY: CITY OF NEWPORT BEACH PROJECT: ASSESSMENT DISTRICT NO. 69 TO: CITY COUNCIL ENGINEER'S "REPORT" PURSUANT TO THE PROVISIONS OF SECTIONS 2961 AND 10204 OF THE STREETS AND HIGHWAYS CODE The purposes of this Assessment District is to provide financing to underground power, telephone and cable facilities in the area generally described as West Newport, specifically the areas between Seashore Drive and West Ocean Front, from Summit Street to 33rd Street; between River Avenue and Lido Sands Drive, from West Coast Highway to Balboa Avenue; between River Avenue and Seashore Drive, from 56`h Street to 47`h Street; and Ocean Front alley, from 33rd Street to the alley east of 30Th Street. The proposed underground utility improvements will provide conversion to a more safe and reliable upgraded utility system and will improve neighborhood aesthetics. The construction of these improvements will conform to existing City of Newport Beach, Southern California Edison, SBC Communications and Adelphia Cable standards. By virtue of such improvements, the proposed improvements are of special and direct benefit to these properties. Pursuant to the provisions 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 and Highways 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, State of California, in connection with the proceedings for Assessment District No. 69 (hereinafter referred to as the "Assessment District "), I, Joan E. Cox, P.E., a Registered Professional Engineer and authorized representative of Harris & Associates, the duly appointed Engineer of Work, herewith submits the "Report" for the Assessment District, consisting of six (6) parts as stated below. PART This part contains the plans and specifications which describe the general nature, location and extent for the proposed improvements to be constructed, and are filed herewith and made a part hereof. Said plans and specifications are on file in the Office of the Superintendent of Streets. PART II This part contains an estimate of the cost of the proposed improvements, including capitalized -- interest, if any; incidental costs and expenses in connection - therewith as set forth- herein and attached - hereto. PART III This part consists of the following information: A. .A proposed assessment of the total amount of the costs and expenses of the proposed improvements upon the several subdivisions of land within the Assessment District: in Q `Ne�.pon Qeach',Ad69'reports`prel Urpt 26\1a }04 duc � Harris &Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 2 proportion to the special benefits to be received by such subdivisions 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, 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 which are proposed to be assessed. PART IV This part contains the proposed maximum annual administrative assessment to be levied upon each subdivision or parcel of land within the Assessment District to pay the 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. PART V This part contains a map showing the boundaries of the Assessment District, and a diagram showing the Assessment District, the boundaries and the dimensions of the subdivisions of land within said . Assessment District, as the same existed at the time of the passage of the Resolution of Intention. The Boundary Map and Assessment Diagram are filed herewith and made a part hereof, and part of the assessment. PART VI This part shall consist of the following information: A. Description of facilities B. Right -of -Way Certificate C. Environmental Certificate iX This report is submitted on the day of /CL V , 2004. HARRIS & ASSOCIATES JOAN E. COX, P.E. R.C.E. No. 41965 ENGINEER OF WORK CITY OF NEWPORT BEACH STATE OF CALIFORNIA 0 Q'Nt.�:ori l3cu<h :4dp0 repurts.prel l3ipt 26alayUl due �® IIIQ� I Harris & Associates 0 0 City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 3 Preliminary approval by the CITY COUNCIL of the CITY OF NEWPORT BEACH, CALIFORNIA, on the day of , 2004. CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA Final approval by the CITY COUNCIL of the CITY OF NEWPORT BEACH, CALIFORNIA, on the day of 2004. CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA Q: We,,pun Beach\TdO iepons`.pteI 13rpI 'WayN doc �I Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 4 Part Plans and Specifications The plans and specifications to construct the utility undergrounding improvements, and any ancillary improvements thereof, for the area generally described as Assessment District No. 69, West Newport, specifically the areas between Seashore Drive and West Ocean Front, from Summit Street to 33d Street; between River Avenue and Lido Sands Drive, from West Coast Highway to Balboa Avenue; between River Avenue and Seashore Drive, from 56h Street to 47`" Street; and Ocean Front alley, from 33`d Street to the alley east of 30d' Street, describe the general nature, location and extent of the improvements for this Assessment District are referenced herein and incorporated as if attached and a part of this Report. Said Plans and Specifications for the improvements are on file in the office of the Superintendent of Streets. 0 0 Q ?Nc�.pori Bnch%Ad69%rep0ns�prel 131pi 26NIa704AO �I Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report May 26, 2004 Page 5 Assessment Engineering Part II Contract Inspection $40,000 Cost Estimate $23,500 City Administration $99,500 Estimated Costs CONSTRUCTION COSTS Filing Fees Preliminary Confirmed Electrical Construction Costs' $35,000 Paying Agent Southern California Edison Financial Printing. Registration and Servicing $3.746,964 Street Rehabilitation $39,388 $130.131 Contingency (15%) Total Construction and Incidental Expenses: $581,814 Edison Design Engineering $60,000 $101,000 Subtotal Electrical Costs: $4,518,909 Telephone Construction Costs' $743,000 DISTRICT FORMATION AMOUNT TO ASSESSMENT: SBC Communications $2,992,767 Contingency (15%) $450.036 SBC Communications Design Engineering $93.900 Subtotal Telephone Costs: $3,536,703 Total Construction Costs: $8,055,612 INCIDENTAL EXPENSES Assessment Engineering $85.000 Contract Inspection $40,000 Disclosure Counsel $23,500 City Administration $99,500 Financial Advisor $30.000 Filing Fees $5.000 Bond Counsel $35,000 Paying Agent $3.000 Financial Printing. Registration and Servicing $16,000 Incidental Contingencies $39,388 Total Incidental Expenses: $376,388 Total Construction and Incidental Expenses: $8,432,000 FINANCING COSTS (1st Bond Issue) Underwriter's Discount 1.10% $101,000 Bond Reserve/Credit Enhancement 7.00°% $642,000 Total Financial Costs: $743,000 DISTRICT FORMATION AMOUNT TO ASSESSMENT: $9,175,000 FEDERAL INCOME TAX COMPONENT OF CONTRIBUTION (ITCC) (2nd Bond Issue) " FINANCING COSTS (2nd Bond Issue) Federal Tax Component $836.530 Underwriters Discount 1.10°% $11.000 Bond Reserve 3.00°% $31,000 Funded Interest @ 6 months @ 6.00% $31.000 Bond Counsel $10,000 Disclosure Counsel $25,000 Paying Agent $3,000 - Incidental Contingencies $96,857 TOTAL FEDERAL TAX AND FINANCING COSTS: $1,044,387 TOTAL AMOUNT TO ASSESSMENT: $10,219,387 Adelphia Cable is required to pay for undergrounding through the Franchise Agreement with the City. " 2nd Bond Issue for Federal Income Tax Component of Contribution (23.5 %) will only be issued if the Federal Government requests payment of the tax. Q Nc,pon Beach'•Ad69'reonrts`.prel 13rpt 26JIa�1U4.doc ��Harris &Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 6 Part III Assessment Roll and Method of Assessment Spread WHEREAS, on 2004 the City Council of the CITY OF NEWPORT BEACH, State of California, did, pursuant to the provisions of the 1913 Act "Municipal Improvement Act of 1913 ", being Division 12 of the Streets and Highways Code, of the State of California, adopt its Resolution of Intention No. 2004 -, for the installation and construction of certain public improvements, together with appurtenances and appurtenant work in connection therewith, in a special assessment district known and designated as ASSESSMENT DISTRICT NO. 69 (hereinafter referred to as the "Assessment District "); and WHEREAS, said Resolution of Intention, as required by law, did direct the Engineer of Work to make and file a "Report ", consisting of the following as required by Section 10204 of the Act: a. Plans b. Specifications c. Cost Estimates d. Assessment Diagram showing the Assessment District and the subdivisions of land therein; e. A proposed assessment of the costs and expenses of the works of improvement levied upon the parcels within the boundaries of the Assessment District; f. The proposed maximum annual assessment to be levied upon each subdivision or parcel of land within the Assessment District to pay the costs incurred by the City and not otherwise reimbursed resulting from the administration and collection of assessments or from the administration and registration of any associated bonds and reserve or other related funds. For particulars, reference is made to the Resolution of Intention as previously adopted. NOW, THEREFORE, I, Joan E. Cox, the authorized representative of HARRIS & ASSOCIATES, pursuant to Article XIIID of the California Constitution and the "Municipal Improvement Act of 1913 ", do hereby submit the following: 1. Pursuant to the provisions of law and the Resolution of Intention, I have assessed the costs and expenses of the works of improvement to be performed in the Assessment District upon the parcels of land in the Assessment District specially benefited thereby in direct proportion and relation to the special benefits to be received by each of said parcels. For particulars as to the identification of said parcels, reference is made to the Assessment Diagram, a copy of which is attached hereto and incorporated herein. 2. As required by law, a Diagram is hereto attached, showing the Assessment District, as well as the boundaries and dimensions of the respective parcels and subdivisions of land within said District as the same existed at the time of the passage of said Resolution of Intention, each of which subdivisions of land or parcels or lots respectively have been given a separate number upon said Diagram and in said Assessment Roll. Q `Ne.�7+ort CSeach'e \d6q.aeports'.pre7 t ?rpi'_5b1ay03 doc !� Harris & Associates 0 City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 7 3. The subdivisions and parcels of land the numbers therein as shown on the respective Assessment Diagram as attached hereto correspond with the numbers as appearing on the Assessment Roll as contained herein. 4. NOTICE IS HEREBY GIVEN that bonds will be issued in accordance with Division 10 of the Streets and Highways Code of the State of California (the "Improvement Bond Act of 1915 "), to represent all unpaid assessments, which bonds shall be issued not to exceed the legal maximum term as authorized by law, THIRTY -NINE (39) YEARS from the 2nd day of September next succeeding twelve (12) months from their date. Said bonds shall bear interest at a rate not to exceed the current legal maximum rate of 12% per annum. 5. By virtue of the authority contained in said "Municipal Improvement Act of 1913 ", and by further direction and order of the legislative body, I hereby recommend the following Assessment to cover the costs and expenses of the works of improvement for the Assessment District based on the costs and expenses as set forth below: For particulars 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 as set forth in the exhibit identified as Part III (Exhibit 1), which is attached hereto, referenced and so incorporated. Q aVe,,pon Beach Ad69'repors'•prel 12,rrl 20M9 .104 doc 1 Harris & Associates As Preliminarily As Approved Confirmed Estimated Cost of Construction: $8,055,612 Estimated Incidental Expenses: $376,388 Estimated Financial Costs: $743,000 Estimated Federal Tax & Financing Costs: $1,044,387 Estimated Total to Assessment: $10,219,387 For particulars 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 as set forth in the exhibit identified as Part III (Exhibit 1), which is attached hereto, referenced and so incorporated. Q aVe,,pon Beach Ad69'repors'•prel 12,rrl 20M9 .104 doc 1 Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 8 Table 1 Assessment Roll Preliminary. Assessors Total District For - Asmt Parcel True Existing mation (1st No. Number Value Liens Bond Issue) Preliminary Final Final Total Asmt Dist. For- Total Asmt Value (1st & 2nd mation (1st (1st & 2nd to Lien Bond Issues) Bond Issue) Bond Issues) Ratio 1 045- 021 -09 $1,225,000 $0 $14,460.20 $16,106.20 76 2 045 -021 -10 $125,907 $0 $14,46020 $16,106.20 8 3 045 -021 -02 $100,694 $0 $14,460.20 $16,106.20 6 4 045 -021 -03 $570,105 $0 $14,460.20 $16,106.20 35 5 045 -021 -08 $846,830 $0 $14,460.20 $16,106.20 53 6 045- 021 -07 $148,527 $0 $14,460.20 $16,106.20 9 7 045- 021 -05 $1,274,380 $0 $14,460.20 $16,106.20 79 8 045- 021 -04 $971,776 $0 $14,460.20 $16,106.20 60 9 045 -022 -01 $149,355 $0 $14,460.20 $14,460.20 $16,10620 9 10 045- 022 -13 $148,627 $0 $14,460.20 $14,460.20 $16,106.20 9 11 045- 022 -12 $797,048 $0 $14,460.20 $16,106.20 49 12 045- 022 -11 $506,015 $0 $14,460.20 $16,106.20 31 13 045- 022 -10 $492,431 $0 $14,460.20 $16,106.20 _ 31 14 045- 022 -09 $166,318 $0 $14,460.20 $16,106.20 10 15 045- 022 -03 $152,486 $0 $14,460.20 $16,106.20 9 16 045- 022-04 $691.883 $0 $14.460.20 $16.106.20 _ 43 17 045- 022 -05 $811,790 $0 $14,460.20 $16,106.20 50 18 045- 022 -06 $1.062.481 $0 $14.460.20 $16.106.20 66 22 045- 023 -10 $833,225 $0 $14,460.20 $16,10620 52 23 045- 023 -15 $163,946 $0 $14,46020 $16,106.20 10 24 045 - 023 -14 $163,633 $0 $14,46020 $16,106.20 10 25 045 - 023 -16 $838,000 $0 $14,460.20 $16,106.20 _ 52 26 045- 023 -03 $347,628 $0 $14,460.20 $16,106.20 22 27 045 -023 -04 $1,012,883 $0 $14,460.20 $16,106.20 _ 63 28 045- 023 -05 $1,528,698 $0 $14,460.20 $16,106.20 _ 95 29 045- 023 -06 $688,021 $0 $14,460.20 $16,106.20 43 30 045- 023 -12 $1,192,009 $0 $14,460.20 $16,106.20 74 31 045- 023 -13 $114,405 $0 $14,460.20 $16,106.20 J 32 045- 024 -01 $269,602 $0 $14,460.20 $16,106.20 _7 _ 17 33 045- 024 -02 $140.193 $o $14.460.20 $16.106.20 9 34 045- 024 -13 $1,299,000 $0 $14,460.20 $16,106.20 81 _ 35 045- 024 -12 $1.018.759 $0 $14.460.20 $16.106.20 63 36 045- 024 -03 $135,083 $0 $14,460.20 $16,106.20 8 37 045 -024 -04 $122,776 $0 $14,460.20 $16,106.20 8 38 045- 024 -05 $1,129,356 $0 $14,460.20 $16,106.20 70 39 045-024 -06 $127,934 $0 $14,460.20 $16,106.20 8 40 045- 024 -07 $2,675,000 $0 $14,460.20 $16,106.20 166_ 41 045- 024 -08 $2,700,000 $0 $14,460.20 $16,106.20 168 42 045- 031 -01 $374,657 $0 $14,460.20 $16,106.20 23 43 045- 031 -02 $793.299 $0 $14.460.20 $16.106.20 49 Q ?N,vpon Beach'? db9 repons'prcl 13rpt 26NIayU4 doc " Harris &Associates P E 0 City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 9 Preliminary Preliminary Final Final Assessor's Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien Q:'Ne«pan 8eachlAd69'repons : prel I3rpz 26 \9a�04 doc `Harris & Associates City of Newport Beach 045- 093 -07 $690,291 $0 $14,460.20 $0 $14,460.20 $16,106.20 May 26, 2004 110 Underground Utility Assessment District No. 69 (West Newport) $14.460.20 $16,106.20 60 111 Preliminary Engineers Report $325,510 $0 $14,460.20 $14,460.20 $16,106.20 Page 10 112 045-093 -04 $109,262 $0 $14,460.20 $14,460.20 $16,106.20 7 • 045 - 093 -11 $118,212 $368,331 Preliminary Preliminary Final Final 114 Assessor's Total $55,588 District For- Total Asmt Dist. For- Total Asmt Value 115 Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien 045- 094 -03 $129.914 No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) Bond Issues) Ratio 149 105 045 - 093-09 $68,908 $0 $7,230.10 $8,053.10 $14,460.20 9 60 106 045- 093-10 $523,680 $0 $7,230.10 $8,053.10 65 107 045-093 -02 $271,359 $0 $14,460.20 $16,10620 17 108 045 - 093-08 $1.785.000 $0 $14.460.20 $16,106.20 111 109 045- 093 -07 $690,291 $0 $14,460.20 $0 $14,460.20 $16,106.20 43 110 045 - 093-06 $962,501 $0 $14,460.20 $14.460.20 $16,106.20 60 111 045 - 093-05 $325,510 $0 $14,460.20 $14,460.20 $16,106.20 20 112 045-093 -04 $109,262 $0 $14,460.20 $14,460.20 $16,106.20 7 113 045 - 093 -11 $118,212 $368,331 $0 $14,460.20 $14,460.20 $16,106.20 7 114 045 - 094 -12 $55,588 $0 $7,230.10 $8,053.10 7 115 045- 094 -02 $363,799 $0 $7,230.10 $8,053.10 45 116 045- 094 -03 $129.914 $0 $14.460.20 045 - 103-06 $16.106.20 8 139 045 - 102 -04 $2,548,980 $0 $14,460.20 $16,106.20 158 140 045 - 102 -03 $163,064 $0 $14.460.20 $16,106.20 10 141 045 - 103-01 $1,304,728 $0 $14,460.20 $16,106.20 81 142 045 - 103-02 $452,007 $0 $14,460.20 $16,106.20 28 143 045 - 103-03 $368,331 $0 $14,460.20 $16,106.20 23 144 045- 103-04 $827,738 $0 $14,460.20 $16,106.20 51 145 045 - 103 -05 $174.010 $0 $14,460.20 $16,106.20 11 146 045 - 103-06 $2,400,000 $0 $14,46020 $16,106.20 149 147 045 - 104 -01 $963,244 $0 $14,460.20 $16,106.20 60 0 Q 9'JC��pUrt Beach,AdO repurts'.prcl 1 irpt 2614aW4 drx � Harris &Associates u 0 Iv City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 11 Preliminary Preliminary Final Final Assessoes Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation list Ost & 2nd mation list Ost & 2nd to I ien Q:Wenporl Beach'Ad69''reports`.prel I lrpt 26,',1ay04 doc Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 12 Preliminary Final Preliminary Assessors Total District For - Asmt Parcel True Existing mation(1 st No. Number Value Liens Bond Issue) Preliminary Final Final Total Asmt Dist. For- Total Asmt Value (1st & 2nd mation (1st (1st & 2nd to Lien Bond Issues) Bond Issue) Bond Issues) Ratio 215 424 - 502 -11 $80,050 $0 $7,230.10 $8,053.10 10 226 424 - 504 -12 $383,165 $14.460.20 $0 $14,46020 $16,106.20 424 - 506 -01 24 227 424 - 504 -11 $743.580 233 $0 $14,460.20 $16,106.20 $16,106.20 46 228 424 - 504 -10 $161,495 $0 $14,460.20 $0 $14,460.20 235 $16,106.20 $1,150,000 10 229 424 - 504 -09 $478,809 $0 $273,340 $14,460.20 $16.106.20 $16,106.20 $0 $14,460.20 $16,106.20 30 230 424 - 504 -08 $377.313 $0 $0 $14,460.20 $16,106.20 $14.460.20 17 $16.106.20 424 - 492 -01 $1,244,318 23 231 424 - 504 -07 $238,393 $0 $14.460.20 $16,106.20 15 232 424 - 506 -01 $346,307 $0 $14,460.20 $16,106.20 22 233 424 - 506 -02 $717,876_ $0 $14,460.20 $16,106.20 45 234 424 - 506 -03 $635,957 $0 $14,460.20 $16,106.20 39 235 424 - 506-04 $1,150,000 $0 $14,460.20 $16,106.20 71 236 424 - 506-05 $273,340 $0 $14,460.20 $16.106.20 17 237 424 - 506 -06 $207,745 $0 $14,460.20 $16,10620 13 238 424 - 506-07 $272,847 $0 $14.460.20 $16.106.20 17 239 424 - 506 -08 $524,801 $0 $14,460.20 $16,106.20 33 240 424 - 506-09 $346,307 $0 $14,460.20 $16,106.20 22 241 424 - 506-10 $598,567 $0 $14,460.20 $16,106.20 37 242 424 - 506-11 $606,996 $0 $14,460.20 $16,106.20 38 243 424 - 506-12 $721,621 _ $0 $14,460.20 $16,106.20 45 244 424 - 506 -13 $463,043 $0 $14,460.2() $16,106.20 29 245 424 - 506.14 $189,778 $0 $14,460.20 $16,106.20 12 246 424 - 506 -15 $271,101 $0 $14,460.20 $16,106.20 17 247 424 - 492 -01 $1,244,318 $0 $7,230.10 $8,053.10 155 248 424 - 492 -02 $213,047 $0 $7,230.10 $8,05110 26 249 424 - 492 -03 $1,227,136 s0 $7,230.10 _ $8,053.10 152 250 424- 492 -04 $1,040,400 $0 $7.230.10 $8,053.16 129 251 424 - 492 -05 $115.155 $0 $7,230.10 $8,053.10 14 252 424 - 492 -06 $381,199 $0 $7,230.10 $8,053.10 47 253 424 - 493 -01 $1,027,750 $0 $7,230.10 $8,053.10 128 254 424 - 493 -02 $247,345 $0 $7,230.10 $8,05110 31 255 424 - 493 -03 $840,824 $0 $7,230.10 $8,05110 104 256 424 - 493 -04 $1,603,837 $0 $7,230.10 $8,053.10 199 257 424 - 493 -05 $1,484,629 $0 $7,230.10 $8,053.10 184 258 424 - 493 -06 $217.863 $0 $7,230.10 $8,053.10 27 259 424- 494 -01 $107,138 $0 $7,230.10 $8,053.10 _ 13 260 _ 424- 494 -02 $534.338 $0 _ _ $7,230.10 $7,230.10 $8,053.10 $8,053.10 66 156 -261 424 - 494 -03 $1;253,529 $0 262 424 - 494 -04 $287,121 $0 $7,230.10 $8,053.10 36 263 424 - 494 -05 $1,432,630 $0 $7,230.10 $8,053.10 178 264 424 - 494 -06 $1.051.700 $0 $7.230.10 $8.053.10 131 265 424 - 461 -01 $398,743 $0 $14,460.20 $16,106.20 25 266 424 -46702 $114,332 $0 $1446020 $16,106.20 7 Is 0 Q \ \ewpon 13cach'AdhT cpons r,cl 13rpi 'bi \ga}Oy doc � Harris &Associates Ll City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 13 Preliminary Preliminary Final Final Assessor's Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien No. Number Value Liens Bond Issue) Bond Issues) Bond Issuel Bond Issues) o,r:.. 267 424 -461 -03 $421,699 $0 $14,460.20 $16,106.20 26 268 424 -461 -04 $160,499 $0 $14,460.20 $16,106.20 10 269 424 -461 -05 $106,388 $0 $14,460.20 $16,106.20 7 270 424 -461 -06 $204,654 $0 $14,460.20 $16,106.20 13 271 424 -462 -01 $516,769 $0 $14,460.20 $16,106.20 32 272 424 -462 -02 $514,685 $0 $14,46020 $16,106.20 32 273 424 -462 -03 $676,260 $0 $14,460.20 $16,106.20 42 274 424 -462 -04 $279,348 $0 $14,460.20 $16,106.20 17 275 424 -462 -05 $624,240 $0 $14,460.20 $16,106.20 39 276 424-462 -06 $907,800 $0 $14,460.20 $16,105.20 56 277 424 -463-01 $111,078 4,0 4,14.460.20 $16,106.20 7 278 424 -463 -02 $510,094 $0 $14,460.20 $16,106.20 32 279 424 -463-03 $98,002 $0 $14,460.20 $16,106.20 6 280 424-463 -04 $654,200 $0 $14,460.20 $16,106.20 41 281 424-463 -05 $393,833 $0 $14,460.20 $16,106.20 24 282 424 -463 -06 $756,641 $0 $14,460.20 $16,106.20 47 283 424 -463 -07 $166,841 $0 $14,460.20 $16,106.20 10 284 424 -463-08 $469,578 $0 $14,460.20 $16,106.20 29 285 424 - 463 -09 $163,759 $0 $14,460.20 $16,106.20 10 286 424-461 -12 $568,276 $0 $14,460.20 $16,106.20 35 287 424 -461 -11 $101,951 $0 $14,460.20 $16,106.20 6 288 424 -461 -10 $112,832 $0 $14,460.20 $16,106.20 7 289 42461 -09 $113,521 $0 $14,460.20 $16,106.20 7 290 42461 -08 $384,188 $0 $14.460.20 $16,10620 24 291 424 - 461 -07 $113,018 $0 $14,460.20 $16,106.20 7 292 424 -462 -12 $512,868 $0 $14,460.20 $16,106.20 32 293 424 -462 -11 $352,146 $0 $14,460.20 $16,106.20 22 294 424-462 -10 $473,187 $0 $14,460.20 $16,106.20 29 295 424 -462 -09 $577,422 $0 $14,460.20 $16,106.20 36 296 424 -462 -08 $97,816 $0 $14,460.20 $16,106.20 6 297 424 -462 -07 $652,642 $0 $14,460.20 $16,106.20 41 298 424 -463 -16 $475,776 $0 $14.460.20 $16.106.20 an 299 424 - 463-15 $300.629 s0 s1446090 s1F; 1nF; 9n ,o 300 424 -463 -14 $239,723 $0 $14.460.20 $16,106.20 15 301 424 -463-13 $151,122 $0 $14,460.20 $16,106.20 9 302 424 - 463 -12 $96,308 $0 $14.460.20 $16,106.20 6 303 424 -463 -11 $523,475 $0 $14,460.20 $16,106.20 33 304 424 -463-10 $371,984 $0 $14,460.20 $16,106.20 23 305 424 -464 -01 $348,222 $0 514,460.20 $16,106.20 22 306 424 -464 -02 $721,621 $0 $14,460.20 $16,106.20 45 307 424 -464 -03 $272,287 $0 $14,460.20 $16,106.20 17 308 424 -464 -04 $483.550 $0 $14.460.20 $16,106.20 30 309 424 -464 -05 $470,281 $0 $14,460.20 $16,106.20 29 310 424 -464 -06 $275,413 $0 $14,460.20 $16,106.20 17 311 424 - 464 -07 $644,225 $0 $14.460.20 $16.106.20 4n Q. \Neu port Beach Ad60 reperni.ptel 13rpt261Ma}'04 doc �I Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No, 69 (West Newport) Preliminary Engineer's Report Page 14 Preliminary Preliminary Final Final Assessor's Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1 st (1st & 2nd mation (1st (1st & 2nd to Lien 0 `J 0 QANC pun Ueach`Ad09 \zeports'yprd 131pt 26Ma}04.duc !� � Harris &Associates 0 0 E City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 15 Preliminary Preliminary Final Final Assessors Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st 82nd to Lien No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) Bond Issues) Ratio 375 114 - 211 -09 $398,669 $0 $7,230.10 $8,053.10 50 376 114- 211 -08 $637,227 $0 $7,230.10 $8,053.10 79 377 114 -211 -07 $545,730 $0 $7,230.10 $8,053.10 68 378 114- 211 -06 $65,418 $0 $7,230.10 $8,053.10 8 379 114- 211 -05 $629.442 s0 $7.230.10 $8.053.10 78 383 114- 211 -01 $576,344 $0 $7,230.10 $8,053.10 72 384 114- 222 -01 $325,832 $0 $7,230.10 $8,053.10 40 385 114- 222 -02 $684,522 $0 $7,230.10 $8,053.10 85 386 114- 222 -03 $431,843 $0 $7,230.10 $8,053.10 54 387 114- 222 -04 $389,032 $0 $7,230.10 $8,053.10 48 388 114- 222 -05 $493,461 $0 $7,230.10 $8,053.10 61 389 114 - 222 -06 $140,177 $0 $7,230.10 $8,053.10 17 390 114 -222 -07 $572.220 $0 $7230.10 $8.053.10 71 within this Assessment Distnct sold in the last two years. Q \Newport Beach�Ad0Y`.repon5lprel 1 ',pt 2b. \1ar04 dnc Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No, 69 (West Newport) Preliminary Engineers Report Page 16 Preliminary Preliminary Final Final Assessors Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien 464 424 - 442 -02 $112,648 $0 $14,460.20 $16.106.20 45 7 465 424 - 442 -03 $1,353,040 $0 $14,460.20 $16,106.20 _ 84 466 424 - 442 -04 $1,103,760 $0 $14,460.20 $16,106.20 69 467 424 - 442 -05 $1,068,310 $0 $14,460.20 $16,106.20 66 468 424 - 442 -06 $1,273,392 $0 $14,460.20 $16,106.20 $14,460.20 79 469 423 - 021 -09 $876.769 $0 $14.460.20 $16.106.20 $0 54 470 423 - 021 -12 $526.976 $0 $14.460.20 $16.106.20 33 471 423 - 021 -10 $718,859 $0 $14,460.20 $16,106.20 45 472 423 - 021 -11 $321,896 $0 $14,460.20 $16,106.20 20 473 424 - 443 -01 $139,670 $0 $14,460.20 $16,106.20 9 474 424- 443 -02 $2,100,000 $0 $14,460.20 $16,106.20 130 475 424-443 -03 $153,184 $0 $14,460.20 $16,106.20 10 476 424 -443 -04 $106,452 $0 $14,460.20 $16,106.20 7 477. 424- 443 -05 $1,282,681 $0 $14,46020 - $16,106.20 80 478 424 - 443 -06 $223,559 $0 $14,460.20 $16,10620 14 479 423 - 022 -09 $518.168 s0 $14.460.20 $16.106.20 32 480 423 - 022 -12 $415,140 $0 $14,460.20 $16,106.20 26 423 - 022 -10 106.20 r� u Q: \,1e, pon 8,�c i,AdW9 ,pom,p,d 13rpi 26M ayO4.doc � Harris &Associates J 0 City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 17 Preliminary Preliminary Final Final Assessoes Total District For- Total Asmt Dist. For. Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien Q'Nc, Pon I. each`Adb?`.rep(,m'prd I,rpt 26NIay 03 doc Harris & Associates City of Newport Beach 423 - 323 -16 $908,269 $0 $14,46020 $16,106.20 May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) $795,906 $0 $14,46020 $16,106.20 49 Preliminary Engineers Report 423 - 323-15 $295,185 $0 $14,460.20 $16,106.20 Page 18 • 546 423 - 324 -01 $107,077 $0 $14,460.20 $16,106.20 7 Preliminary Preliminary Final Final $16,106.20 Assessoes Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st 8 2nd to Lien No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) Bond Issues) Ratio 538 423 - 325-04 $123,403 $0 J14,4W.2U a10, 1M.zu 0 539 423 - 325-05 $893,015 $0 $14,460.20 $16,106.20 55 540 423 - 325-06 $1,800,000 $0 $14,460.20 $16,106.20 112 ceo All 10q 19na 114 An S1 44609n 11610670 13 543 423 - 323 -16 $908,269 $0 $14,46020 $16,106.20 56 544 423 - 323 -14 $795,906 $0 $14,46020 $16,106.20 49 545 423 - 323-15 $295,185 $0 $14,460.20 $16,106.20 18 546 423 - 324 -01 $107,077 $0 $14,460.20 $16,106.20 7 547 423 - 324 -02 $1,333,810 $0 $14,460.20 $16,106.20 83 548 423 - 324 -03 $786,799 $0 $14,460.20 $16,106.20 49 549 423 -324 -04 $1,456,560 $0 $14,460.20 $16,106.20 90 550 423 - 324 -05 $997,751 $0 $14,460.20 $16,106.20 62 551 423 - 324 -06 $792,967 $0 $14,460.20 $16,10620 49 552 423 - 324 -07 $871,216 $0 $14,460.20 $15,106.20 54 553 423 - 324 -08 $1,485,691 $0 $14,460.20 $16,106.20 92 554 423 - 331 -15 $445,226 $0 $14,460.20 $16,106.20 28 555 423 - 331 -12 $397,669 $0 $14,460.20 $16,106.20 25 556 423- 331 -14 $663,255 $0 $14,460.20 $16,106.20 41 557 423 - 331 -13 $759,492 $0 $14,460.20 $16,106.20 47 _ 558 423 - 336-01 $160,254 $0 $14,460.20 $16,106.20 10 559 423 -336 -02 $252,269 $0 $14,460.20 $16,106.20 16 560 423 - 336 -03 $168,383 $0 $14,460.26 $16,106.20 10 561 423 - 336 -04 $977,176 $0 $14,460.20 $16,106.20 61 562 423 - 336-05 $945,862 $0 $14,460.20 $16,106.20 59 563 423 - 336 -06 $130,288 $0 $14,460.20 $16,106.20 8 564 423 -336 -07 $500,687 $0 $14,460.20 $16,106.20 31 565 423 - 336 -08 $1,019,592 $0 $14,460.20 $16,106.20 63 566 423 - 336 -09 $262,675 $0 $14,460.20 $16,106.20 16 567 423 - 332 -07 $547,354 $0 $14,460.20 $16,106.20 34 568 423 - 332 -12 $466,527 $0 $14,460.20 $16,106.20 29 569 423 - 332 -08 $697,744 $0 $14,460.20 $16,106.20 43 570 423 - 332 -11 $539,866 $0 $14,460.20 $16,106.20 34 571 423 -332 -09 $598,511 $0 $14,460.20 $16,106.20 37 572 423 - 332 -10 $505,323 $0 $14,460.20 $16,106.20 31 573 423 - 335 -08 $753,054 $0 $14,460.20 $16,106.20 47 574 423 - 335 -09 $1,340,523 $0 $14,460.20 $16,106.20 83 575 423 - 335-02 $266,017 $0 $14,460.20 $16,106.20 17 576 423 - 335-03 $787,175 $0 $14,460.20 $16,106.20 49 577 423 - 335 -04 $909.551 $0 $14.460.20 $16.106.20 56 SRO 423- 335 -07 $355.346 $0 $14460.20 $16.106.20 22 581 423 -333 -07 $701.794 $0 $14,460.20 $16,106.20 44 582 423- 333 -12 $884,340 $0 $14,460.20 $16,106.20 55 583 423 - 333 -08 $463655 $0 $14,460.20 $16,106.20 _ 29 423 - 333 -11 $513,049 $0 $14,460.20 $16,106.20 32 _584 585 423- 333 -09 $784,326 $0 $14,460.20 $16,10620 49 586 423 - 333 -10 $788,228 $0 $14,460.20 $16,106.20 49 587 423 - 334 -01 $336,501 $0 $14,460.20 $16,106.20 21_ 588 423 - 334 -02 $76.984 $0 $14460.20 $16.106.20 5 589 423 - 334 -03 $_1,206,780 $0 $14,460.20 $16,106.20 75_ 590 423- 334 -04 $771,369 $0 $14,460.20 $16,106.20 48_ • Q: Nt..port 6cach'.4A69'acporu \prcl 13nt 26May04 duc � Harris &Associates • lr� u City of Newport Beach . May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 19 Preliminary Preliminary Final Final Assessors Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st & 2nd to Lien No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) Bond Issues) Ratio 591 423 - 334 -05 $202,825 $0 $14,460.20 $16,106.20 13 592 423 - 334 -06 $110,078 $0 $14,460.20 $16,106.20 7 593 423 - 334 -07 $424,305 $0 $14,460.20 $16,106.20 26 594 423 -33408 $117,649 $0 $14,460.20 $16,106.20 7 595 423 - 334 -09 $106,892 $0 $14,460.20 $16,106.20 7 596 423 - 341 -06 $508,817 $0 $14,460.20 $16,106.20 32 597 423- 341 -12 $274,884 $0 $14,460.20 $16,106.20 17 596 423 - 341 -07 $797,986 $0 $14,460.20 $16,10620 50 599 423 - 341 -11 $312,963 $0 $14,460.20 $16,106.20 19 600 423 - 341 -08 $419,194 $0 $14,460.20 $16,106.20 26 601 423 - 341 -10 $179.756 $0 $144Fr190 SiF 1nt; 90 11 within this Assessment District sold in the last Nvo years. Q' \Ncw ron QeachWd69\repons \prel I3rpi 26613y04.doc NHarris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 20 Preliminary Preliminary Final Final Assessoes Total District For- Total Asmt Dist. For- Total Asmt Value Asmt Parcel True Existing mation (1st (1st & 2nd mation (1st (1st 82nd to Lien No. Number Value Liens Bond Issue) Bond Issues) Bond Issue) Bond Issues) Ratio 645 047- 081 -10 $1,004,168 $0 $14,460.20 $16,106.20 62 646 047 -081 -20 $919,711 $0 $14,460.20 $16,106.20 57 647 047 -081 -21 $1,301,877 $0 $14,460.20 $16,106.20 81 648 047- 082 -10 $344,016 $0 $14,460.20 $16,106.20 21 649 047- 082 -18 $300,632 $0 $14,460.20 $16,106.20 19 650 047 -082 -38 $551,973 $0 $14,460.20 $16,106.20 34 651 047 - 082 -37 $220,088 $0 $14,460.20 $16,106.20 14 652 047- 082 -33 $1,035,431 $0 $14,460.20 $16,106.20 64 653 047 - 082 -34 $1,680,030 $0 $14,460.20 $16,106.20 104 654 047- 082 -14 $1,146,660 $0 $14,46020 $16,106.20 71 655 047- 082 -15 $1,281,971 $0 $14,460.20 $16,106.20 80 656 047 - 0_82 -17 $47,022 $0 $14,460.20 $16,106.20 3 657 047 - 082 -16 $1,164,732 $0 $14,460.20 $16,106.20 72 658 047 - 083 -09 $515.975 $0 $14.460.20 $16.106.20 32 659 047 -083 -27 $1,602,610 $0 $14,46020 $16,106.20 100 660 047 -083-26 $124,272 $o $14,460.20 $16,106.20 8 _ 661 047 - 083 -24 $141.981 $0 $14.460.20 $16.106.20 9 ,461,576 s0 $9,175,000 $10,21 a 0 • Q \New?on Beach'Ad69`vepons \prel I ?rpz 26MavG4 doc � Harris &Associates 0 0 City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Table 2 Debt Limit Valuation A. ESTIMATED BALANCE TO ASSESSMENT $10,219,387 B. UNPAID SPECIAL ASSESSMENTS $0 TOTAL A & B $10,219,387 C. TRUE VALUE OF PARCELS $377,461,576 ** AVERAGE VALUE TO LIEN RATIO 37:1 May 26, 2004 Paoe 21 * 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. This report does not represent a recommendation of parcel value, economic viability or financial feasibility, as that is not the responsibility of the Assessment Engineer. CERTIFICATION I, the undersigned Assessment Engineer, do hereby certify that (i) 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 (ii) the amount proposed to be assessed upon any parcel does not exceed one -half of the true value of the parcel. EXECUTED on May 26, 2004. HARRIS & ASSOCIATES R_C.E. No. 41965 ASSESSMENT ENGINEER CITY OF NEWPORT BEACH COUNTY OF ORANGE, STATE OF CALIFORNIA Q �Nc«port Bcach`.Ad69'.reporu \prel I t,pt 26MayQ4 doc Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 22 Exhibit 1 Method and Formula of Assessment Spread Since the improvements are to be funded by the levying of assessments, the "Municipal Improvement Act of 1913" and Article XIIID of the State Constitution require that assessments must be based on the special benefit that the properties receive from the works of improvement. In addition, Section 4 of Article XIIID of the State Constitution requires that a parcel's assessment may not exceed the reasonable cost of the proportional special benefit conferred on that parcel. Section 4 provides that only special benefits are assessable and the local agency levying the assessment must separate the general benefits from the special benefits. It also provides that parcels within a district that are owned or used by any agency, the State of California, or the United States shall not be exempt from assessment unless the agency can demonstrate by clear and convincing evidence that those publicly owned parcels in fact receive no special benefit. Neither the Act. nor the State Constitution specifies the method or formula that should be used to apportion the costs to properties in any special assessment district proceedings. The responsibility for recommending an apportionment of the costs to properties which specially benefit from the improvements rests with the Assessment Engineer, who is appointed for the purpose of making an analysis of the facts and determining the correct apportionment of the assessment obligation. In order to apportion the assessments to each parcel in direct proportion with the special benefit which it will receive from the improvements, an analysis has been completed and is used as the basis for apportioning costs to each property within the Assessment District. Based upon an analysis of the special benefit to be received by each parcel from the construction of the works of improvement, the Assessment Engineer recommends the apportionment of costs as outlined below. The final authority and action rests with the City Council after hearing all testimony and evidence presented at a public hearing, and tabulating the assessment ballots previously mailed to all record owners of property within the Assessment District. Upon the conclusion of the public hearing, the City Council must make the final determination whether or not the assessment spread has been made in direct proportion to the special benefits received by each parcel within the Assessment District. Ballot tabulation will be done at that time and, if a majority of the ballots weighted by assessment amount are not in opposition to the Assessment District, the City Council may form the Assessment District. The following sections set forth the methodology used to apportion the costs of the improvements to each parcel. Special Benefit In further making the analysis, it is necessary that the properties receive a special benefit distinguished from general benefits conferred on real property located in the District or to the public at large. 0 0 The purpose of this .Assessment District is to provide the financing to underground existing overhead electrical, telephone and cable facilities as well as rehabilitate the streets within the District. These facilities are the direct source of service to the properties within the Assessment District. • Q ^Nc,.pon (3each\Ad694epom\pre113rpi 26%1oy04.dOc � Harris &Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 23 The proposed replacement of existing overhead utility facilities (power, telephone and cable facilities) with underground facilities will provide a special benefit to.the parcels who will be served by the new distribution facilities as a result of enhanced service, reliability and capacity, as well as improved safety. Removal of the existing wood poles and the overhead wires will also aesthetically enhance all parcels that are directly adjacent to these facilities. To reduce costs, the street rehabilitation work associated with the undergrounding has been eliminated from the Southern California Edison project and the City will construct these improvements. In this Assessment District, 100% of the cost allocation for the improvements is special benefit to the parcels within the Assessment District and there is no general benefit. By virtue of such special benefits, the proposed improvements will provide a higher level of service, increase the desirability of the properties and will specifically enhance the values of the properties within the Assessment District. Therefore, the proposed improvements are of direct and special benefit to these properties. Method of Apportionment Based upon the findings described above, the special benefit received by the properties within the boundaries of the Assessment District is the conversion from an overhead to an underground utility system resulting in improved safety, reliability, a higher level of service to all properties that will take service from the new facilities and improved aesthetics to the adjacent properties. Based on these conditions, it is our conclusion that the improvements specially benefit all properties in the Assessment District. Most properties within this Assessment District are residential; and, for residential properties, the special benefit is directly related to the number of dwelling units that may be built on the property. Some properties have higher potential for use than others do, and this higher potential for use is identified by the City's zoning designation for each property. Residential R -I zoning allows a property to have 1 dwelling unit on it; therefore, each of the R -1 -zoned properties is assigned 1 Benefit Unit. Residential R -2 zoning allows a property to have 2 dwelling units on it; therefore, each of the R -2 -zoned properties is assigned 2 Benefit Units. R -2 -zoned lots that have split into two parcels are considered Condominium lots, and each condominium lot receives 1 Benefit Unit. Residential MFR zoning allows a property to have multi- family residential units (high density apartments) on it. Only one property in the Assessment District is zoned MFR: Assessor's Parcel Number (APN) 424 - 471 -03 (Assessment Number 182). To assign Benefit Units to this property, we took the average width of an R -2 zoned lot in this Assessment District (35 feet) and divided it into the total frontage for this property on both River Avenue and Seashore Drive (647.18 feet) and then multiplied that by 2 potential dwelling units. This calculates the equivalent potential dwelling units on this property. Based on this calculation, we have assigned 37 Benefit Units to this MFR property. • l he Ilwneokknrr's Association parcel in the Lido Sands development, APN 1 14- 211 -46 (Assessment Number 421) is zoned R -1 but is used as a clubhouse facility. To assign Benefit Units to this 0 %Ne,,pun Bcach'Ad69',rcponsiprel I3rpI 26M ay04.doc Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 24 property we took the average width of the R -1 properties in the Lido Sands development area (44 feet) and divided it into the total frontage along Lido Sands Drive (193.47 feet). This calculates the equivalent potential dwelling units on this property. Based on this calculation, we have assigned 4 Benefit Units to this property. The City-owned open space properties, located between Seashore Drive and West Coast Highway from Summit Drive to Highland Street, do not have connections to the electrical, telephone, or cable facilities being undergrounded as part of this Assessment District nor do they have any potential for development. Therefore, it is deemed that they have no direct or special benefit from the proposed improvements and are excluded from the boundaries of this Assessment District. Assessment Numbers 53, 74, 85, 133, 155, 168 are City-owned Park and Parking Lot properties that have direct connections to the electrical and telephone facilities being undergrounded by this District. These properties contain recreation facilities, with parking lot and bathroom amenities. To assign Benefit Units to these properties, we took the average width of an R -2 zoned lot in this Assessment District (35 feet) and divided it into the total frontage for these properties and then multiplied that by 2 potential dwelling units. This calculates the equivalent potential dwelling units on these properties. However, because these properties are zoned as Open Space and their potential for higher development does not exist, they are deemed to benefit less than residentially zoned property. Therefore, their benefit is considered to be half of a residential property's benefit and 50% of the calculated potential dwelling units will be assigned as benefit units for these properties. The following table provides the calculations. Asmt. No. Frontage (ft.) Equiv. Potential Dwelling Units Benefit Units 53 676.50 39 20 74 197.00 11 6 85 839.71 48 24 133 850.15 49 25 155 376.73. 22 11 77i_68 426.00 24 12 Assessment Number 186, APN 424 - 501 -04, is a City-owned property that is now part of 541h Street, This property, as part of the street with no potential for development, receives no special benefit from the proposed improvements and is considered exempt from the assessment. Each parcel will be apportioned its fair share of the construction costs based on the Benefit Units assigned to it. Incidental Expenses and Financial Costs have been assessed to the entire Assessment District on a prorata basis relative to the total construction cost allocations. The Total Assessment in this Assessment District has two components. The first component, and issuance of the first series of bonds, is for the District Formation Assessment to underground the utilities. The second component is the Income Tax Component of Contribution (ITCC) and is assessed to cover any tax liability incurred by Southern California Edison as a result of an Internal Revenue Service detenmination that the utility conversion is a taxable' event. If in the future, Southern California Edison is taxed, a second series of bonds will be issued. The Federal ITCC is predicated on the issuance of a second series of bonds not being issued immediately for investor- 0 0 ICJ Q:•,Newpon BeachWtl69Repons \pre1 13rpt 26May04.doc �! Harris $ ASSOC7at25 r -1 City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 25 owned utility tax liabilities. The ITCC costs are apportioned based on Electrical Benefit Units. The total assessment lien on each parcel will be the estimated Total Assessment for District Formation plus the ITCC. The individual assessment calculations are provided in the Appendix. For particulars to the Assessment Roll, reference is made to Table 1 in Part III of this report. In conclusion, it is my opinion that the assessments, for the referenced Assessment District have been spread in direct accordance with the special benefits that each parcel receives from the works of improvement. DATED: May 26, 2004 NO. 41965 EXP. 3/31/06 Q'.Newport BeacWAd69 repona'prel I3,pt 20Ma�4y4 doc HARRIS & ASSOCIATES `� COX, PT! R.C.E. No. 41965 ASSESSMENT ENGINEER CITY OF NEWPORT BEACH COUNTY OF ORANGE, STATE OF CALIFORNIA �I Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 26 I, as CITY CLERK of the CITY OF NEWPORT BEACH, CALIFORNIA do hereby certify that the foregoing Assessment, together with the Diagram attached thereto, was filed in my office on the __ day of , 2004. CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA I, , as CITY CLERK of the CITY OF NEWPORT BEACH, CALIFORNIA do hereby certify that the foregoing Assessment, together with the Diagram attached thereto, was preliminarily approved by the City Council of the CITY OF NEWPORT BEACH, CALIFORNIA, on the day of , 2004. CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA I, , as CITY CLERK of the CITY OF NEWPORT BEACH, CALIFORNIA do hereby certify that the foregoing Assessment, together with the Diagram attached thereto, was approved and confirmed by the City Council of said City on the day of 2004. CITY CLERK CITY OF NEWPORT BEACH STATE OF CALIFORNIA as SUPERINTENDENT OF STREETS of the CITY OF NEWPORT BEACH, CALIFORNIA do hereby certify that the foregoing Assessment, together with the Diagram attached thereto, was recorded in my office on -the day of , 2004. SUPERINTENDENT OF STREETS CITY OF NEWPORT BEACH STATE OF CALIFORNIA 0 0 Q:%ucpon Beach *s%d69'vcpons':prel 13rpt 26May04.doc � Harris &Associates • 0 J City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Part IV Annual Administrative Assessment May 26, 2004 27 A proposed maximum 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, from the administration or registration of any bonds and reserve or other related funds, or both. The maximum assessment is authorized pursuant to the provisions of Section 10204(1) of the Streets and Highways Code and shall not exceed fifty dollars ($50) per parcel per year, subject to an annual increase based on the Consumer Price Index (CPI), during the preceding year ending in January, for all Urban Consumers in the Los Angeles, Riverside, and OrangeCounty areas. The exact amount of the administration charge will be established each year by the Superintendent of Streets. The annual administrative assessment will be collected in the same manner and in the same installments as the assessment levied to pay for the cost of the works of improvement. Q: \Neu,pon Beach\AdOieponsiprel 13rpt 26MayN.doc �I Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 28 Part V Boundary Map and Diagram of Assessment A reduced copy of the Boundary Map and Assessment Diagram are attached hereto. Full -sized copies of the Boundary Map and Assessment Diagram are on file in the Office of the City Clerk, of the City of Newport Beach. As required by the Act, the Assessment Diagram shows the exterior boundaries of the Assessment District and the assessment number assigned to each parcel of land corresponding to its number as it appears in the Assessment Roll contained in Part III Table 1. The Assessor's Parcel Number is also shown for each parcel as they existed at the time of the passage of the Resolution of Intention and reference is hereby made to the Assessor's Parcel Maps of the County of Orange for the boundaries and dimensions of each parcel of land. • 0 QANc,cport Brach, :db9`r,p.n4,0 Urpt 26May04 doc � Harris &Associates 0 0 • City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 29 „3yb s° "a k�esyi � q g'8 y3 i Im 3NOn f4o1w "�1 Nn yDeJ13is _V C$ t ~ li f9 Y _ 7 Y 1 y NZ .pmpZ uo = 4 iiie,�Er, -L (n 0 rVj - n.... ._ aQ o a o It g WI gr f €`s ri r' IL' ifiJlbN d0i�335 ANJIa 31 om 33S Q:vNeapon Beach`.4d697epur&prel 13gx 26hlavp4.doc �� Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (Nest Newport) Preliminary Engineer's Report Page 30 e el _ s a � r � � a x a Li3l MO-138 3NIlHOlVW I _ , - - I -- -- u-<u -m ; -- - - -^ £ 133HS 33S 3NIlHOlVW V)Z 0 �0� j� 'o N p�pp o _ __1 C Za o o i- i 3 `; CI - --- -- Q �ylW i< M O Z w 4 I o LS NOilOO ° Oz (n V) w ti W n a ' ww Wa N IS vv YNIGNON a- n) I I - - - -- 0w Z I I o� \J o r e n 4 t" 1 f1 is 3VW80 is VHONOS _ I f V a ' Fe' vil m o is N2S3.i N 1 I .3M0 L H- IhOla 3A08V 3NIIHOlVW 0 0 • Q,Newpon Rc h\Ad6T,reponi`p,6 13,pi 26Mzy04 doe � Harris &Associates E 0 E City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report May 26,2004 Q:'.Nc,-porl Be3ch'Wd69Veports'�prel 13rpt 16May04.doc 31 Harris & Associates t IA31 M0138 31SIC1Hoilm � a t ?\lJ Cs 1S aNZ9 w � i R 4J 1L f0 2 O O r O o a a ----- + <20 o o - Z�a s \J a. -V 133HS 33S 3NnHO1Vf't o° N Z 1s153dsoaa m w� K 3- g� � ov) z r _ _____ IK ON d N o Uo - -- -- Q Q 1S ava3o z Is0 ifINNM i 1S H109 °o az Z J33HS 3NnHO1VW 1HOId 3A08V 3NIIHDIVW Q:'.Nc,-porl Be3ch'Wd69Veports'�prel 13rpt 16May04.doc 31 Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 32 7 �Q U Q1 Q 0 O O w W Z o QUA -z�d 80 L, z J =ON W u� O Z <4 m. w F.O m0 O Z N w U)m 0< O V) N z K W (1 W O a r V S -133HS 3Nl3HOldl9 r i is sacs 3 oats Vm �i ' o o RR � � Z H14S v is bS is �} 3 � Q o Hi is o� w K op n r is H19S w R S 1 is H L U 0 £ L33HS 3NnH :)iVN M yy a 3 tj �YV �j " a tr y V C VaY o `o t � • CI Q'Wtepon 6eochW,d69'vepons\prel Urpt 26May04 tloc " Harris & Associates 0 0 0 City of Newport Beach 3 m, Underground Utility Assessment District No. e (West Newport) Preliminary Enginee rRep « Page 33 °. \ |! j \\ \\ e,pn, woe'. _ " \., �. ? #133sIN1,HOim d \ j \\ \ \ � Harris &Associates K% $ } . \ 0k }j} _ [oz! a «, a m LZJWW j §) ±[2 §m E 2 a- En < / a is "09 IT Kos \ 7 - W� a 6 e,pn, woe'. _ " \., �. ? #133sIN1,HOim d \ j \\ \ \ � Harris &Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 34 " os 137 MO138 33S 3NnH01Vw IAd 121noo P � � x d o „ r t (is IM) t2 as suNYs can rz s _ O W 6 U Z � W tip O U W Z 40 „ W W~K zz „ _ V) a Q of 0 J W W S yr n W Z� a 00 n - Z U n Z S W U . U O 0OZ 0o _ H M0 BZ 07.,WW w :5i n WWW KQ m V) .M tT a o e O yv 3 (15 a-. N z AYM 3NNY Or ow F W O_ V) o H Q = } 3 N U ^n „ 4 Z C U Y 5" Q o � , Q� J � m �� I 1� lanoo uaYo 1H`918 3A09V 33S 3NI�HO1tlW 0 0 9 Q:Wewport Beach'Wd694epam',piel 13rpt 26May04.doc " Harris &Associates an L city of Newport Beach District No. 69 (West Ne Underground utility Assessment wport) III �► �� 3 IS '08ty is 08W, ILLUJI REr 6 9 [F � a.. lS rlLtitiD VIS Hlri lr-- O m 04 i{ = , c, 2 O w { Qo °a 00 is rusr is rasa 7NW iu 0 O Z �" r—r mo , O Z V7 w WwW Ka W rnV) °G I y 1 711 Ow i w N i a- W n N tn O NN a-ul Q 2 15 H19t 1S H194 V y� r n g [ Q "\iewport B-Ca ',4dG ?�reports`.prel 13rpI = 6tria}'04 Arc S i33HS 3NI-IHOIVN V HiG4 � , e O 1 May 26, 2004 Paae 35 ql, s G } x is zr o r ^ y V 6 V a{ Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 36 W ZVZ T G O� J is Q LL m W Z o iiF Q QO.O Z .a o0 5R6 _� o m'o z w M n 0 M M OZVY r WW W �Q O V) MO n 2 r/1 w lc O W Ir rn o_ a o V L 133HS 3MIH�1VW I fe ` V, Q1 r� V C9 M1^.J 0. �! Op U' O Q Z " r off 0 { 1 I 1 0 0 Q'Wewpon Beach�Ad09\repor s \prel 13rpt 26Ma�UA doc � Harris & Associates 0 L.J City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 37 W U Or a p ° o o t 133HS 3N"1HD1VW N o 0 W Z a < 0 �¢ zaa D0 W 05Z w U) ma o wwwxa (n7 0< _ O W is jHIW IS HLS£ R- f�/7 0 Q a o 0 m ° ZJ � � a is iS H1 9C ELLV 9 133HS 31JflFi31VW 0 z 0 f RRv W n Q O tl�tl Lr� 5 as z, ■z tl ° a ;4 V Q NNeupon Bcach'v \doQ':rcpon>�p,d 131pl RjNlay04,doc Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 38 e� U 'JS • rua b m u C9. 2 is w IS LSLC LstC c o IL to mo m O W Z V1 O F }y J QVg �� fE Z,�% ao W ::'W U m O Z W LL 1 LLJ WW ¢o {` �� 1S GPIZC Nz z (n OU) Of < 0 N 1 0 LS Garr — — —1 is oacc AIII W- 6 ie (L 3 I W o 133HS 3NnH31VIN 1 1 1_ I 1S GNif - . • Q've'`�evvport 6each'�4d69bePOrti ;xel 131PI 26AAay04.d oc � I Harris &Associates 0 0 � City « Newport Beach May %m4 Underground Utility Assessment District No. B (West Newport) Preliminary Engineers Report Page 39 } /2:j o§% /kz \ U) j LJ `\ / EM ^ n 4 \ «} \ 24 j � : } /:• �� \�� . om , SeachAd prel ems a � as / \� Harris aAssociates - � \ v )E\ � 2 . \� /! /d2§; } /2:j o§% /kz \ U) j LJ `\ / EM ^ n 4 \ «} \ 24 j � : } /:• �� \�� . om , SeachAd prel ems a � as / \� Harris aAssociates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 40 W rn z CE ( o O 0 0 z x000' Dz rc 3 Q�o 882 i; OL W iU �nZ U6, zr�- m� LjLiLj W u) a U) W a aU) 0 Q z U G W i JJ31 M0138 3NnHO1V O : p a o a Iois Qi4 O O 2 U a ❑ O --J is IMM(1C 1 o� e k: a m V # Ci n � 'Ift 1 1 a . 1 �s £ 133HS 33S 3N1lHO1Vh �.J 0 QANe,,pna 6each,kd69Vep.nS %p,1 13,p1 26klayO4.doc � Harris &Associates ¢ Q Q a l5 NOLl00 0 o a o o a a 1S 30WHO a IF 3 W ❑ i a o ❑' ❑ Wi OI N8-'U iLs I � 0 log 1< 1N32J`s 1 iHOli] 3A08V 3NJ-1 O3 h �.J 0 QANe,,pna 6each,kd69Vep.nS %p,1 13,p1 26klayO4.doc � Harris &Associates 0 u I • City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 41 Q :\Ncwport Bzach'Nd69\r ports \prtl 13rpt 26MayN doc Harris & Associates s °l MY a low 1331 M0138 3nnHa". � r W C U K � a • O6 4 a P M Z P. Z CS ¢ W G X Z. a x u is la3dsoaa 133HS 3Q 3 S 3NfHOlVW 0— oo . x z _ ® u n ® zF- mgrr Nw� oa d z. • �] �3a�o] o LJ fnw z ° a a a Ls M,4033 is rues ! � W S • � K is TfTN M °s is HL09 rz� 0 o n Z L33HS 3NI1HOIVW 1HON 3n0BV 3NI1HOIVW Q :\Ncwport Bzach'Nd69\r ports \prtl 13rpt 26MayN doc Harris & Associates City of Newport Beach $ 2004 Underground Utility Assessment District No. e (West Newport) . Preliminary Engineers Repa Page 42 � 0 i 0 1 >: 13qt :6M�W4 w � Harris !Associates ` ��m� . 3 9 133 6 +mam • �� 7�) ® m \ = E �/} ) 5 2 @ 3 -m 2� & \ \ Is Uts a @ )\�\ ƒGE(! \(\ }{ ~2! E f e2 ^ � ± :WZ U) k m3 ®(, e e g _ \§ \ ' ~ \ W ] }\\} g @ se\ \ �[ . \ .� E � ^ : ©� I z @ (2 e � a «nom w 0 i 0 1 >: 13qt :6M�W4 w � Harris !Associates ` ��m� . 3 «� �« • �� ® m \ = E � 5 2 @ 3 -m 2� & 0 i 0 1 >: 13qt :6M�W4 w � Harris !Associates LI CJ City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report U Q K . O O 0 Z < F ,Q �_Oz SU Z F- Zr mo 2wLLIMa wuj 3O UW1 z �U) V1 0 z V ..'r ti 133HS 3NnHOIVW May 26, 2004 Page 43 z" xa 3 � y � �R xx e� a? i x a i _1 � t9 e, x a - u Q' d1'ewpurt BezchWd69reports ' prcl Urp1'_6May04 doc Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 44 X31 M0139. 33S 3NnHZ) TON � $ Md lano i D I 1 ° 5 b - 1 i y �. yQ� x Us 4S as SQNM) orni © El 0 RI U ® Z © Q F a ® U W a Lm Cr to Qv RI Z 3 0 ® W 0 aid �° �1 f� z s o D z :L2L17w- Wa< o N:23 ain v N (IS Ld) V N N 4 , tlM 3NN Of � D I I� �1HGf�J 3�G9d 33S 3N11HG1'dYV 0 0 is Q.1NeaTon Beach41d69'',repons\prel 13rpr 26May04 duc e� Harris & Associates 1 May 26, 2004 City of Newport Beach Page 45 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report s "( 8 133HS 3NIIHO:L" m 0 v m p z tO o O p Z QI-� zz M ® ®• Is oara AS IS HI4i IS M" 'z - a u � U 0 e JS Hilo IS HLSt Q OZ aLL fn�3 ain W V, Inu N z Q� o I U Q LS HUi, LS • HI91, ° is Rut 0 21 \sl \ •1 7:1 S 133HS 3NIlHO1V94 BndV,4d0 \reportS Pt1 13cpt26\43 �1A doc L_ a g as 3 e r; r � U i t: r, c' r� 3 ��Harris & Associates Q 0 a u � U 0 e JS Hilo IS HLSt Q OZ aLL fn�3 ain W V, Inu N z Q� o I U Q LS HUi, LS • HI91, ° is Rut 0 21 \sl \ •1 7:1 S 133HS 3NIlHO1V94 BndV,4d0 \reportS Pt1 13cpt26\43 �1A doc L_ a g as 3 e r; r � U i t: r, c' r� 3 ��Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) 7 MIRt Iiill� tee w ° cla 0° o p a< m 15 HUE Z o oUcn)� za �.OZ aLL Zk—F mo W Z 47 w mul as v) (nv 3� M UJ Z 15 Fu ¢(n o a F 3 °1J • z [� ob Is mr ® r, 1514 LS z 777 1514 r'1. C7� b G J33HS 3Nl1H31VP1 May 26, 2004 Pape 46 � a F � t9 V G. x 0. _2 C) ' Z r is 0 Q ?Nmporn 6cach•M69Vepon %prcl I3ipt 26Ma304.doc � Harris &Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 47 5 4 r x y ° ' lit C � a y t9 < a -z V W V a o O o Ot 13311S 31Nn HOTM L,o o Z • aF it 'z 2 fl�[� M D;U0 0OD� 0 Q�4 J E3 U) raZ V, Zt't- m� 0 QE ® rz �WW¢ U) �3 3� U) LLI W i is H1SC 1S HLS£ U) Q Q Z o ® ®® U 1S HlgC 1S H1gC iW [RI M o z F I MIS 8 133HS 3NIIHOIVVi Q:Wewpon Beach', %d69'vepom%prel 13rpt 2hiM.yu4.doc Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 48 a l I I J IN 3 G: s s df=3 Aa. ar is Nto£ - a J ®n ® K � w 1S 1Sl£� lsl£ Of ° c oIZI® [MI Z Eli t 0Z ° m 1S ONZ£ l LLJ 2 raZW I `¢�' 1S ONL£ w Z N W 0 z 'cp - I i W M 1S Q3U , • Ls* aui [E] IEM- S fl • j ® G 0 �IIIJ 6 133HS 3NIlH01bNl • �J 0 Q:Wewpor. 6e2ch4\d G9\repons%prel I?rpi 'Wnl 0a doc � Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Page 49 • Part A Description of Facilities Section 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 following is a list of proposed improvements as allowed under the Act to be installed, or improved under the provisions of the Act, including the acquisition of required right -of -way and/or property. For the general location of the improvements to be constructed referenced is hereby made to the Plans and Specifications described in Part I of this report. The following improvements are proposed to be constructed and installed in the general location referred to as Assessment District No. 69. 1. Removal of existing power and telephone poles. 2. Removal of overhead resident service drops. 3. Construction of mainline underground power and telephone conduit, with appurtenant manholes and pullboxes. 4. Construction of service conduit and appurtenances. • The improvements will be designed by the Southern California Edison Company, SBC Communications and Adelphia Cable. The City of Newport Beach will inspect the work to ensure conformance to City standards and specifications where applicable. To reduce costs, the street rehabilitation work associated with the undergrounding has been eliminated from the Southern California Edison project and the City will construct these improvements. Once completed, the underground facilities will become the property and responsibility of Southern California Edison Company, SBC Communications, and Adelphia Cable. Each owner of property located within the Assessment District will be responsible for arranging for and paying for work on his or her property necessary to connect facilities constructed by the public utilities in the public streets and alleys to the points of connection on the private property. Conversion of individual service connections on private property is not included in the work done by the Assessment District. The estimated time for completion of the undergrounding of the utilities is 12 months after the sale of bonds. Property owners will be required to provide necessary underground connections within 300 days of the completion of the underground facilities. Failure to convert individual service connections on private property may result in a recommendation to the City Council that the public utilities be directed to discontinue service to that property pursuant to Section 15.32 of the Municipal Code. Overhead facilities cannot be removed until all overhead service has been discontin ued. Q. \N'e,poo IIeac WAd69'vepons�pre1 13rp1 26NIay04 due � � � Harris &Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Page 50 Right -of -Way Certificate STATE OF CALIFORNIA COUNTY OF ORANGE CITY OF NEWPORT BEACH The undersigned hereby CERTIFIES UNDER PENALTY OF PERJURY that the following is all true and correct. That at all time herein mentioned, the undersigned was, and now is, the authorized representative of the duly appointed SUPERINTENDENT OF STREETS of the CITY OF NEWPORT BEACH, CALIFORNIA. That there have now been instituted proceedings under the provisions of Article XIIID of the California Constitution, and the "Municipal Improvements 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 known and designated as ASSESSMENT DISTRICT NO. 69 (1lereina8er referred to as the "Assessment District'). 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 Improvement, and the undersigned hereby further certifies that all rights -of -way necessary for the Works of Improvements will be obtained and in possession of the City, County, or State prior to construction by the CITY OF NEWPORT BEACH. EXECUTED this 2.0_ day of MM 2004, at CITY OF NEWPORT BEACH, California. SUPERINTENDENT OF STREETS CITY OF NEWPORT BEACH • i E Q WC,port BeachV.MT eports�p,d 13,p[ 26May04.doc � Harris &Associates �/ 1l U May 26, 2004 Appendix Page 1 Preliminary ITCC Total Asmt Costs (1st &2nd 28 City of Newport Beach R -2 2 $12.696.00 Underground Utility Assessment District No. 69 (West Newport) 5585.50 $1,171.00 Preliminary Engineers Report $8.053.10 $14,460.20 • CONDO Assessment Calculations $16,106.20 29 045 - 023 -06R -2 Preliminary $12.696.00 Assessor's Benefit Total Incidental Financial District For - 2 Asmt Parcel City Units Construction Expenses Costs mation (4 st �/ 1l U May 26, 2004 Appendix Page 1 Preliminary ITCC Total Asmt Costs (1st &2nd 28 045- 023 -05 R -2 2 $12.696.00 $593.20 5585.50 $1,171.00 $823.00 $8.053.10 $14,460.20 939 - 720 -15 CONDO $1,646.00 $16,106.20 29 045 - 023 -06R -2 2 $12.696.00 $593.20 045- 031 -09 $1.171.00 2 $12.696.00 $14,460.20 $1,171.00 $14,460.20 $1.646.00 $16,106.20 30 045 - 023-12 R -2 2 $12,696.00 $593.20 $1.171.00 $14,460.20 $1,646.00 $14,460.20 48 045- 031 -04 $1,646.00 $16,106.20 31 045 - 023 -13 R -2 2 $12.696.00 $593.20 49 $1.171.00 R -2 2 $14.460.20 $593.20 $1,171.00 $1,646.00 $16.106.20 32 045 - 024 -01 R -2 2 $12.696.00 $593.20 $593.20 $1.171.00 $14.460.20 _$1,646.00 $1646.00 $16.106.20 $14,460.20 045 - 031 -07 R -2 $1,646.00 $16,106.20 33 045- 024 -02 R -2 2 _ $12.696.00 559320 045- 031 -08 $1.171.00 2 $12,696.00 $593.20 514.460.20 $14.460.20 $1,646.00 51646.00 16.106.20 34 045 - 024 -13 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1.646.00 516106.20 40 045024 -07 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1.646.00 $16.106.20 44 939 - 720-14 CONDO 1 $6,348.00 $296.60 5585.50 $7.230.10 $823.00 $8.053.10 45 939 - 720 -15 CONDO 1 $6,348.00 $296.60 $585.50 $7.230.10 $82100 $8,053.10 46 045- 031 -09 R -2 2 $12.696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16.106.20 47 045- 031 -03 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16.106.20 48 045- 031 -04 R -2 2 $12.696.00 $593.20 $1,171.00 $14.460.20 $1.646.00 $16.106.20 49 045- 031 -05 R -2 2 $12696.00 $593.20 $1,171.00 $14460.20 $16.106.20 56 045- 031 -06 R -2 2 $12696.00 $593.20 $1.171.00 $14.460.20 _$1,646.00 $1646.00 $16.106.20 51 045 - 031 -07 R -2 2 $12,696.00 $59120 $1,171.00 $14,460.20 $1.646.00 $16,10620 52 045- 031 -08 R -2 2 $12,696.00 $593.20 $1.171.00 $14.460.20 $1,646.00 $16,106.20 53 _ 045- 035-16 OS 20__$12696000 $5,932.84 $11,709.29 $144,602.13 $16.460.00 _ $161.062.13 54 045- 032 -01 R -2 2 $12.696.00 $593.20 $1.171.00 $14460.20 $1.646.00 $16.106.20 Q:'.N'ev,pon f. ica<hlAd691rep0rtslprel 13rpt 20hla),04.doc $1.646.00 58 045- 032 -03 R -2 2 $12696.00 _ __516J06.20 $16.106.20__ $593.20 _ 51.17100 - - - 6.16.00 - 516,106.20 • -_ 59 _- 60 045- 032 -04 ._ -.. .. 045- 032 -05 1-2 ..._- R -2 . , -.. .. 2 2 $12.695 .. -_.. $12,696 ..... ._..____ 00 .._. 00 9593 .._._.__ $.593 20 20 -. $1.171 . $1,171.00 .. 71.00 00 67 045 - 032 -06 R -2 2 $12,696.00 959320 51.177.00 Q:'.N'ev,pon f. ica<hlAd691rep0rtslprel 13rpt 20hla),04.doc $1.646.00 -- _-$1.64600 _ __516J06.20 $16.106.20__ _ 51 - - - 6.16.00 - 516,106.20 _- 511646 00 _ $16,10620 Harris & Associates City of Newport Beach May 26, 2004 Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineels Report Appendix Page 2 Assessment Calculations 62 045 -032 -07 Preliminary Preliminary Assessor's Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation (1st Costs (1st & 2nd N. Numher Zone Der Parcel Costs Bond Issue) Bond Issues) 62 045 -032 -07 R -2 2 $12,696.00 $59120 $1,171.00 $14,460.20 $1.646.00 $16,106.20 63 045- 032 -08 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16.106.20 64 045- 033 -01 CONDO 1 $6.348.00 $296.60 $585.50 $7,230.10 $823.00 $8.053.10 65 045- 033-10 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 66 045 - 033-09 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 67 045- 033 -08 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 68 045 -033-02 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 69 045 - 033-16 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 70 045 - 033-17 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 71 045- 033 -13 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 72 045- 033 -14 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 73 045- 033-15 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 74 045- 036-06 OS 6 $38,088.00 $1,779.61 $3,513.00 543,380.61 $4,938.00 $48,318.61 75 045 - 034-01 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 76 045- 034 -07- CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 77 045 - 034 -11 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 78 045- 034 -05 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 79 045- 034 -10 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16,106.20 80 045 - 034 -08 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 81 045 -034 -09 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 _ $16,106.20 82 045 -034 -03 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.26 83 045- 034 -14 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 84 045 - 034 -13 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 85 045- 095-22 OS 24 $152,352.00 $7,118.45 $14,052.01 $173.522.46 $19,752.00 $193,274.46 86 045 - 091 -01 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 87 045- 091 -02 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 88 045- 091 -03 CONDO 1 $6,348.00 $296.60 $585.50 $7.230.10 $82100 $8,053.10 89 045 - 091-04 CONDO 1 $6.348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 90 045- 091 -14 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00 $16,106.20 91 045-091 -12 R -2 2 $12,696.00 $59120 $1,171.00 $14,460.20 $1.646.00 $16,106.20 92 045 - 091 -10 R -2 2 $12.696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16,106.20 93 045- 091 -07 R -2 2 $12,696.00 $593.20 $1,171.00 $14.460.20 $1.646.00 $16,106.20 94 045 - 091 -06 R -2 2 $12.696.00 $593.20 $1,171.00 $14.460.20 $1.646.00 $16.106.20 95 045 - 091 -05 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16.106.20 96 045- 092 -01 CONDO 1 $6,348.00 $296.60 $585.50 7 .230.10 $823.00 $8,053.10 97 045- 092 -02 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 98 045- 092.03 R -2 2 $12,696.00 $59120 $1,171.00_$14,460.20 $1,646.00 $16,106.20 99 045- 092 -09 R -2 2 $12,696.00 $593.20 $1,171.00 $14.460.20 $16,106.20 100 045- 092 -10 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00 $16,106.20 _ 101 045 - 092 -07 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 102 045- 092 -06 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 103 045- 092 -05 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 104 045 -092 -11 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16.106.20 105 045- 093 -09 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 106 045- 093 -10 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 107 045- 093 -02 R -2 2 $12,696.00 $593.20 $1,171.00 $14.460.20 $1646.00 $16,106.20 108 045 - 093 -08 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16,106.20 109 045 -093 -07 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16,106.20 110 045 -093 -06 R -2 2 $12.696.00 $593.20 $1,171.00 $14.460.20 _ 11646.00 _ $16,106.20 111 045- 093 -05 R -2 2 $12_696.00 $593.20 $1,171.00 $14.460.20 $1.646.00 $16,106.20 112 045- 093 -04 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 _ $16,106.20 113 045 - 093 -11 R -2 2 $12,696.00 $593.20 $1,171.00$14,460.20 $1.616.00 $16,106.20 114 045- 094 -12 CONDO _ 1 $6.348.00 $296.60 $585.50 $7.230,10 $823.00 $8,053.10 115 045 - 094 -02 CONDO 1 $6,348.00 $296.60 $585.50 _ _ $7,230.10 $823.00 $8.053.10 116 045- 094 -03 R -2 2 $12.696.00 $593.20 $1,171.00 $14.460.20 $1,646,00 $16.106.20 _ 117 045- 094 -13 R -2 _ 2 $12.696.00 $593.20 $1,171.00 $14,46020 $1,646.00 $16,106.20 118 045- 094 -14 R -2 2 $12.696.00 $593,20 559120 $1,171.00 __$14,460.20 _ $17,460 2i5 $7.646.00 576,106.20 $1.646.00 516.10620 -- 119 045- 094 -15 R -2V 2 $12.696.00 -- - - $ - - -- $ $3,053 10 120 939- 720 -12 CONDO 1 $6,348.00 296.60 $585.50 $7.230 70 823.00 121 939- 720 -13 CONDO 7 $6.34800 $296.60 $585.50 57_230.10 $82300 58,05370 122 045 - 094 -06 R -2 2 $12,69600 $59320 $1,171.00 514,46020 51.64600 0 516,10620 Qi''Ne\vpon BcachM69'.rrpoa. 'prel 13rpt 26D1ay04.doc • 0 Harris & Associates 9 I 1 L 0 City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Assessment Calculations May 26, 2004 Appendix Page 3 Preliminary Preliminary Assessor's Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation(I st Costs (1st &2nd Q: \Newpon 13cach'vAd69,rcpum \prel 13rpr 26Nlav04.duc Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Assessment Calculations May 26, 2004 Appendix Page 4 187 424 - 505-01 R -2 2 $12,696.00 $593.20 $1,171.00 $14,46020 $1,646.00 $16.106.20 188 Preliminary R -2 Preliminary 202 Assessor's $14,460.20 Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel city Units Construction Expenses Costs mation (1st Costs (1st 82nd No. Number Zone per Parcel Costs 192 424 -091 -03 Bond Issue) 1 Bond Issues) 184 424 -501 -02 R -2 2 424 -091 -04 $12696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 185 424 - 501 -03 R -2 2 $823.00 $8,053.10 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 1R6 424- 501 -04 FXFMPT FXFMPT 424 - 502 -01 $000 $0.00 $0.00 $0.00 $000 $000 187 424 - 505-01 R -2 2 $12,696.00 $593.20 $1,171.00 $14,46020 $1,646.00 $16.106.20 188 424 -505-02 R -2 2 $12,696.00 202 $593.20 $1,171.00 $14,460.20 $1,646.00 $16.106.20 189 424 - 505-03 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00 $16,106.20 190 424 -091 -01 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 191 424 -091 -02 R -1 1 36,348.00 $1646.00 $296.60 $585.50 $7,230.10 204 $823.00 $8,053.10 192 424 -091 -03 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $1,171.00 $823.00 $8,053.10 193 424 -091 -04 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 R -2 $823.00 $8,053.10 194 424 -091 -05 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 195 424 -091 -06 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 $593.20 $823.00 $8,053.10 196 424 - 502 -01 R -1 1 $6,348.00 - $296.60 $585.50 $7,230.10 2 $823.00 $8,053.10 197 424 -502 -02 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 198 424 - 502 -03 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 199 424 - 502 -04 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 200 424 - 502 -05 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 ZU1 424- bUZ -U6 R -1 1 56,348.UU 5296.6U 5 .W 2 /,ZJU.IU SCZJ.UU Sd9,UJJ.iu 202 424 - 503-12 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $16.10620 $1,646.00 $16,106.20 203 424 - 503-02 R -2 2 $12,696.00 $14,460.20 $593.20 $1,171.00 $14,460.20 424 - 504 -05 $1646.00 $16,106.20 204 424 - 503 -03 R -2 2 $1,646.00 $12,696.00 213 $593.20 $1,171.00 $14,460.20 $12696.00 $1,646.00 $16,106.20 205 424 - 503 -04 R -2 2 $59120 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 206 424 - 503 -05 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 207 424 - 503-06 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,10620 2nR 424 - 5(14-01 R -2 2 � 51269600 $59320 $1171.00 $14460.20 $1646.00 $16.10620 209 424 - 504 -02 R -2 2 $12,696.00 $593.20 $1.171.00 $14,460.20 $1.646.00 $16,106.20 210 424 - 504 -03 R -2 2 S12,696.00 $593.20 $1.171.00 $14,460.20 $1.646.00 $16.10620 211 424- 504 -04 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 212 424 - 504 -05 R -2 2 $12,696.00 $59320 $1.171.00 $14,460.20 $1,646.00 $16,10620 213 424 -50x06 R -2 2 $12696.00 $593.20 $1.171.00 $14.460.20 $1.646.00 $16.106.20 214 424 - 502 -12 R -1 1 $6,348.00 $1,171.00 $296.60 $585.50 $7,230.10 $823.00 223 $8,053.10 R -2 215 424 - 502 -11 R -1 1 $6,348.00 $16,106.20 $296.60 $585.50 $7,230.10 $823.00 2 $8,053.10 $593.20 216 424 - 502 -10 R -1 1 $6,348.00 424 - 503 -07 $296.60 $585.50 $7,230.10 $823.00 _ $8,053.10 $1,171.00 217 424 - 502 -09 R -1 1 $6,348.00 R -2 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 $14.460.20 218 424 - 502 -08 R -1 1 $6,348.00 $59120 $296.60 $585.50 $7,230.10 $823.00 $16.106.20 $8,053.10 219 424 - 502 -07 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $14.460.20 $8,053.10 _ $16.106.20 220 424 - 503 -13 R -2 2 $12,696.00 5593.20 $1,111.UU 314,4tiU.21.1 51,846.UU 516,1U6.ZU 221 424- 503-11 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1.646.00 $16,106.20 222 424 - 503 -10 R -2 2 $12696.00 $59120 $1,171.00 $14,460.20 $1,646.00 $16.106.20 223 424 - 503-09 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00 $16,106.20 224 424 - 503 -08 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 225 424 - 503 -07 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 226 424 - 504 -12 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1.646.00 $16.106.20 E E PAMEE'. WIR -7KIiM 239 424 - 506 -08 R -2 2 512.696.00 $593.20 $1,171.00 $14,460.20 516,1U6.Z0 240 424 - 506 -09 R -2 2 $12696.00 $593.20 $1,171.00 $14,460.20 _51,646.00 $1.646.00 241 424- 506 -10 R -2 2 S12696.00_ $593.20 $1.171.00 514.460.20 $1.646.00 424- 506 -11 �R -2 2 $1269600 $59120 $1,171.00 $14,46020 $1.646.00 $16.106.20 _242 243 424. 506 -12 R -2 2 $12.696.00 _ 359120 $1,171.00 $14.460.20 $1.646.00 _ $16.106.20 _ 244 424 - 506 :13 R -2 2 $12.69600 $59:.20 $1.171.00 � _ _ $14 460 20 $1.646.00 376.706 _ 20 'Asmt No 186 is a Cily -owned property that is now pan of 54th Street. This property. as part of the Street with no potential for development, receives no special benefit and is considered exempt from the assessment. Q:`,Ncwpon Bc3ch•Ad69`scpons`prel 13rpt 26MayOb.doc 0 0 • Harris & Associates J City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Assessment Calculations May 26, 2004 Appendix Page 5 247 424492 -01 R -1 Preliminary Preliminary Assessor's Benefit Total Incidental Financial District For- rTCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation (1st Costs (1st & 2nd No. Number Zone per Parcel Costs Bond Issue) Bond Issues 247 424492 -01 R -1 1 $6,348.00 $296.60 $585.50 $7.230.10 $823.00 $8,053.10 248 424492 -02 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 249 424 -492 -03 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 250 424 - 492 -04 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 251 424 - 492 -05 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 252 424492 -06 R -1 1 $6.348.00 $296.60 $585.50 $7.230.10 $823.00 $8.053.10 253 424493 -01 R -1 1 $6,348.00 $296.60 $585.50 $7.230.10 $823.00 $8.053.10 254 424 - 493 -02 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 255 424493 -03 R -1 1 $6.348.00 $296.60 $585.50 $7.230.10 $823.00 $8,053.10 256 424493 -04 R -1 1 $6.348.00 $296.60 $585.50 $7230.10 $823.00 $8.053.10 257..424- 493-05 R -1 1 $6,348.00 $296.60 $585.50 _ _ $7,230.10 $823.00 $8.05110 258 424493 -06 R -1 1 $6,348.00 $296.60 $585.50 $7.230.10 $823.00 $8,053.10 259 424494 -01 R -1 1 $6,348.00 $296.60 $585.50 $7.230.10 $823.00 $8,053.10 260 424-494 -02 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 261 424494 -03 R -1 1 $6,348.00 $296.60 $585.50 _ $7,230.10 $823.00 $8,053.10 262 424494 -04 R -1 1 $6.348.00 $296.60 $585.50 $7.230.10 $823.00 $8.053.10 QANewpon 6eacMAd69Uepons \prel 13rpi26Ma}U4 doc Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineer's Report Assessment Calculations May 26, 2004 Appendix Page 6 306 424 - 464 -02 Preliminary Preliminary Assessors Benefit Total Incidental Financial District For- ITCC Total As mt Asmt Parcel City Units Construction Expenses Costs mation (1st Costs (1st & 2nd Mn Numher Znne oer Parcel Costs Bond Issue) Bond Issues) 306 424 - 464 -02 R -2 2 $12,696.00 $59320 $6,348.00 $1,171.00 $585.50 $14,460.20 $1,646.00 $16,106.20 307 424464 -03 R -2 2 $12,696.00 $593.20 1 $1,171.00 $296.60 $14,460.20 $1,646.00 $16,106.20 308 424 - 464 -04 R -2 2 $12,696.00 $593.20 1 $1,171.00 $296.60 $14,460.20 $1,646.00 $16,106.20 309 424 - 464-05 R -2 2 $12,696.00 $593.20 2 $12,696.00 $1,171.00 $1,171.00 $14,46020 $1,646.00 516,106.20 310 424 -464 -06 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $14,460.20 $1,646.00 $16,106.20 311 424 - 464 -07 R -2 2 $12,696.00 $593.20 $1,171.00 337 $14,460.20 $1,646.00 $16,106.20 312 424 - 464 -08 R -2 2 $12,696.00 $593.20 $1,171.00 R -2 $14,460.20 $1,646.00 $16,106.20 313 424464 -09 R -2 2 $12.696.00 $593.20 $1.171.00 $296.60 $14,460.20 $1,646.00 $16,106.20 331 424 -052 -04 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 R -1 1 $823.00 $8,053.10 332 424 -052 -05 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 114 - 222 -18 $823.00 $8,053.10 333 424 -052 -06 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $7 '30.10 $823.00 $823.00 $8,053.10 334 424 -053 -01 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 $8.053.10 335 424 -053 -02 R -2 2 $12,696.00 $593.20 $1.171.00 $14,460.20 $1,646.00 $16,106.20 336 424- 453 -03 R -2 2 $12,696.00 $593.20 $1.171.00 $14,460.20 $1,646.00 $16,106.20 337 424 - 453 -04 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1 646.00 $16,106.20 338 424 -453-05 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 339 114- 221 -01 R -1 1 $6 348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 340 114- 221 -02 R -1 1 $6.348.00 $296.60 $585.50 7230.10 $823.00 $8.053.10 341 114- 221 -03 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 342 114- 221 -04 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 343 114 - 221 -05 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 344 114 - 221 -06 R -1 1 $6,348.00 $296.60 $585.50 $7230.10 $823.00 $8,053.10 345 114 - 221 -07 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 346 114 - 221 -08 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 347 114- 222 -30 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 348 114 - 222 -29 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 349 114 - 222 -28 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 350 114-222 -27 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 823.00 $8,053.10 351 114- 222 -26 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 352 114 - 222 -25 R -1 1 $6,348.00 $296.60 $585.50 $7.230.10 $823.00 $8,053.10 353 114- 222 -24 R-1 1 354 114- 222 -23 R -1 1 355 114 - 222 -22 R -1 1 356 114 - 222 -21 R -1 1 357 114- 222 -20 R -1 1 358 114- 222 -19 R -1 1 359 114 - 222 -18 R -1 1 360 114 - 222 -17 R -1 1 363 211 -21 364 _11_4- 114- 211 -20 _ 114- 211 -19 _365 _ 366 18_- Q. :\,Nc ,por1 R <ach`.Ad694epon5:pre1 13rpt'Way04,doc $585.50 50 $7,230.10 $823.00 $8,053.10 .09.053. 1 $8.053.10 $8053.10 $585.50 50 $7.230.10 $82300 $8,053.10 $82300 $585.50 _ .$7,230.10 ..$823.00 18,053.10 $585.50 Harris & Associates $7.230.10 $823.00 $8,053.10 $585.50 _ $7.230.10 $823.00 $8,053.10 $585.50 $7 '30.10 $823.00 $8,053.10 $585.50 $7.230.10 $823.00 $8,053.10 $585.50 $7.230.10 $823.00 $8.053.10 $585.50 _ $7,230.10 $82300 $8,053.10 4sns sn u 230.10 $82300 $8.053.10 9 - - _5_585 $58550 50 5 /_23(.10 $7 230.70 57,230.10 _ $K3 00 $823.00 $823.00 .09.053. 1 $8.053.10 $8053.10 $585 50 - -_ $7,230 10 -_ $82300 $8.053.10 Harris & Associates E City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Assessment Calculations May 26, 2004 Appendix Page 7 368 114 - 211 -16 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 Preliminary $823.00 Preliminary Assessor's 369 Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation(1 st Costs (1st &2nd No. Number Zone per Parcel Costs 114 - 211-13 R -1 Bond Issue) $296.60 Bond Issues) 367 114-211 -17 R -1 1 $6.348.00 $296.60 $585.50 $7.230.10 $823.00 $&053.10 368 114 - 211 -16 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $585.50 $823.00 391 $8,053.10 369 114 - 211 -15 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 1 $823.00 $6,348.00 $8,053.10 370 114 - 211 -14 R-1 1 $6,348.00 $296.60 $585.50 $7,230.10 $8.053.10 $823.00 385 $8,053.10 371 114 - 211-13 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 $7,230.10 $823.00 $823.00 $8,053.10 372 114 - 211 -12 R -1 1 $6.348.00 $296.60 $585.50 $7.230.10 $6.348.00 $823.00 $8.053.10 383 114 - 211 -01 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 391 $823.00 R -1 $8,053.10 $6.348.00 $296.60 384 114- 222 -01 R -1 1 392 $6,348.00 $296.60 $585.50 $6,348.00 $7230.10 $585.50 $823.00 $8.053.10 393 385 114- 222 -02 R -1 1 $296.60 $6,348.00 $296.60 $585.50 $8,053.10 $7,230.10 114- 222 -11 $823.00 1 $8.053.10 $585.50 $7,230.10 386 114- 222 -03 R -1 1 R -1 $6.348.00 $296.60 $585.50 $7.230.10 $823.00 $8.053.10 396 387 114-222 -04 R-1 1 $823.00 $6.348.00 $296.60 $585.50 114 - 222 -14 $7.230.10 $823.00 $585.50 $7.230.10 _ $8,051T6___ 388 114- 222 -05 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 1111111:GYiDEY`rrdrll•.d n= 390 114 - 222 -07 R -1 1 $6.348.00 $296.60 $585.50 $7.230.10 $823.00 $8,053.10 391 114 - 222 -08 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 392 114 - 222 -09 R -1 1 $6,348.00 $296.60 $585.50 $7.230.10 $82100 $8,053.10 393 114- 222 -10 R -1 1 $6.348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 394 114- 222 -11 R -1 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 395 114 - 222 -12 R -1 1 $6.348.00 $296.60 $585.50 $7.230.10 $823.00 $8,053.10 396 114-222 -13 R -1 1 S6,349.00 $296.60 $585.50 $7,230.10 $823.00 $9.053.10 397 114 - 222 -14 R -1 1 $6.348.00 $296.60 $585.50 $7.230.10 $823.00 $8.053.10 QANewpott Beach`,Ad69vepom',prel 13rpt 26May04.doc Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Assessment Calculations May 26, 2004 Appendix Page 8 429 930 -614 -01 CONDO 1 Preliminary $296.60 Preliminary Assessors Benefit Total Incidental Financial District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation (1st Costs (1st & 2nd No. Number Zone per Parcel Costs Bond Issue) $1,171.00 $14,460.20 Bond Issues) o ... 432 Tt FoF nn Tsai gn Tt 171 nn $tA Afro ?n Al 6d6 nn $i67n6.76 429 930 -614 -01 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 430 930 -614-02 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 431 424 411 -12 R -2 2 $12696.00 $593.20 $1,171.00 $14,460.20 L64600 16,106.20 432 424 411 -11 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 433 424 411 -10 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 434 424 411 -09 R -2 2 $12696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 435 424 411 -08 R -2 2 $12,696.00 $593.20 $1,171.00 $14460.20 $1,646.00 $16.106.20 436 424 414 -01 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16.106.20 437 424 -414 -02 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 438 424 - 414 -03 R -2 2 $12696.00 $593.20 $1,171.00 $14460.20 $1,646.00 $16,106.20 439 424 414 -04 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16.106.20 440 424 414 -05 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16,106.20 441 424 - 454 -01 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16,106.26 442 424 454 -02 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16,106.20 443 424- 454 -03 R -2 2 $12,696.00 $59120 $1,171.00 $14,460.20 $1,646.00 $16,106.20 444 424 454 -04 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 445 424 454 -05 R -2 2 $12,696.00 $593.20 $1.171.00 $14,460.20 $1,646.00 $16,106.20 446 424 454 -06 R -2 2 $12,696.00 $593.20 $1.171.00 $14,460.20 $1,646.00 $16,106.20 447 424 415-01 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 _ 448 424 415-02 R -2 2 $12,696.00 $593.20 $1.171.00 $14460.20 $1,646.00 $16,106.20 449 424 415-03 R -2 2 $12696.00 $593.20 $1.171.06 $14460.20 $1,646.00 $16.10620 450 424 - 415-04 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 16- 1 451 424115 -05 R -2 2 $12,696.00 $59120 $1,171.00 $14,460.20 $1,646.00 $16.106.20 452 424 -441 -01 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 453 424 - 441 -02 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 454 424 -441 -03 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 455 424 - 441 -04 R -2 2 $12,696 -00 $593.20 $1,171 -00 $14,460.20 $1,646.00 $16,106.20 456 930-614 42 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 457 930-614 43 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 458 424 - 441 -06 R -2 2 $12696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 459 424 413-11 R -2 2 $12.696.00 $59120 $1,171.00 $14.460.20 $1,646.00 $16,106.20 460 424 413-14 R -2 2 $12.696.00 $593.20 $1,171.00 $14.460.20 $1,646.00 $16,106.20 461 424 - 413 -12 R -2 2 $12.696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 462 424 413 -13 R -2 2 $12,696.00 $593.20 $1,171.00 $14.460.20 $1,646.00 $16.106.20 463 424 -442 -01 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16.106.20 464 424 - 442 -02 R -2 2 $12,696.00 $593.20 $1,171.00 $14.460.20 $1,646.00 $16,106.20 465 424 - 442 -03 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 466 424 - 442 -04 R -2 2 $12.696.00 $593.20 $1,171.00 $14,460,20 $1,646.00 $16,106.20 467 424-042 -05 R -2 2 $12,696.00 $59120 $1,171.00 $14,460.20 $1,646.00 $16.106.20 468 424 - 442 -06 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16.106.20 469 423 - 021 -09 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 470 423 - 021 -12 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 471 423 -021 -10 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16,106.20 472 423 - 021 -11 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16.106.20 473 424 - 443 -01 R -2 2 $12696.00 $593.20 $1.171.00 $14,460.20 $1,646.00 $16,106.20 474 424 - 443-02 R -2 2 $12,696.00 $593.20 $1,171.00 $14460.20 $1.646.00 $16,106.20 475 424 - 443 -03 R -2 2 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20_ 476 424 - 443-04 R -2 _$12.696.00 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 477 424 443-05 R -2 2 $12696.00 $593.20 $1,171.00 $1,646.00 $16,106.20 478 424 - 443 -06 R -2 2 .$12.696.00 $593.20 _$14460.20 $1,171.00 $14,460.20 $1646.00 $16,106.20 479 423 - 022 -09 R -2 2 $12.696.00 $593.20 $1,171.00 $14.460.20 $1,646.00 $16.106.20 480 423 - 022 -12 R -2 2 $12.696.00 $593.20 $1,171.00 $14.460.20 $1.646.00 $16,106.20 481 423- 022 -10 R -2 2 $12,696.00 $593.20 $1,171.00 $1646.00 $16,106.20 482 423 - 022 -11 R -2 2 $12.696.00 $593.20 _$14460.20 $1.171.00 $14,460.20 $1,646.0_0 $16,106.20 483 424 - 444 -01 R -2 2 $12696.00 $593.20 $1,171.00 $14460.20 $1646.00 $16,106.20 484 930 - 614 -36 CONDO i $6,348.00 $296.60 $585.50 $7230.10 $823.00_ $8.05110 485_930- 614 -37 CONDO _ _ 1 _ 486. 424- 444 -03 R -2 2 _Z67 424 - 444 -04 - -R -2 - - 2 - - QnNewpon 6each1Ad69'acpoas prel 13rpt 26NIaY04.doc /A 20 • • Harris & Associates 489 City of Newport Beach R -2 2 $12,696.00 May 26, 2004 $1,171.00 Underground Utility Assessment District No. 69 (West Newport) $16,106.20 490 423 - 023 -12 Preliminary Engineer's Report 2 $12,696.00 $593.20 Appendix Page 9 R -2 $14,460.20 $1,646.00 Assessment Calculations 491 423 -023 -10 . 2 $12,696.00 Preliminary Preliminary $14,460.20 Assessors Benefit Total Incidental Financial District For- ITCC Total Asmt 2 Asmt Parcel City Units Construction Expenses Costs mation(I st Costs list &2nd $1,646.00 $16,106.2U- - No. Number Zone per Parcel Costs Bond Issue) Bond Issues) 489 423 - 023-09 R -2 2 $12,696.00 $593.20 $1,171.00 $593.20 $14,460.20 $1,646.00 $16,106.20 490 423 - 023 -12 R -2 2 $12,696.00 $593.20 $1,171.00 R -2 $14,460.20 $1,646.00 $16,106.20 491 423 -023 -10 R -2 2 $12,696.00 $593.20 $1.171.00 $14,460.20 $1,646.00 $16,106.20 492 423 - 023 -11 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.2U- 493 423 -315-01 R -2 2 $12.696.00 $59320 $1.171.00 $14.460.20 $1.646.00 $16.106.20 0 J 498 423 - 315-06 R -2 2 $12,696.00 $593.20 $593.20 $14.460.20 $1,171.00 $1646.00 $14,460.20 $1646.00 $16,106.20 499 423 - 311 -09 R -2 2 $12.696.00 $1,646.00 $593.20 $1,646.00 $1.171.00 _510 511 $14,460.20 $1,646.00 2 $16,106.20 500 423 - 311 -12 R -2 2 $12.696.00 16,106.20 $593.20 $1, 171.00 R -2 $14,46020 $1,646.00 $593.20 $16106.20 501 423- 311 -10 R -2 2 $12,696.00 R -2 $593.20 $12,696.00 $1, 171.00 $1.171.00 524 $14,460.20 $1,646.00 514 $16,106.20 502 423 - 311 -11 R -2 2 $12,696.00 525 $593.20 $1,646.00 $1,171.00 515 423- 313 -02 $14,460.20 $1,646.00 $16,10620 503 423 -314 -01 R -2 2 $12.696.00 $16,10620 $593.20 423 - 313-03 $1.171.00 2 $12.696.00 $14,460.20 $1,646.00 $16,106.20 504 423 - 314 -02 R -2 2 $12.696.00 $1646.00 $59320 528 $1, 171.00 R -2 2 $14.460.20 $1,646.00 $16,106.20 505 423 -314 -03 R -2 2 $12,696.00 $593.20 $1.171.00 x,460.20 $1,646.00 $16,106.20 509 423 - 312 -08 R -2 2 $12,696.00 $593.20 $1,171.00 $14.460.20 $14,460.20 $1646.00 $16,106.20 423- 321 -11 423 - 312 -11 R -2 2 $12,696.00 $593.20 $1,171.00 $1,646.00 $14.460.20 $1,646.00 $16.106.20 _510 511 423 - 312 -09 R -2 2 $12.696.00 $593.20 $1.171.00 $16,106.20 $14,460.20 $1,646.00 16,106.20 512 423 - 312 -10 R -2 2 $12696.00 $593.20 $1,171.00 523 $14,460.20 $1,646.00 $16,106.20 513 423 - 313 -06 R -2 2 $12,696.00 $593.20 $1.171.00 524 $14.460.20 $1646.00 516,106.20 514 423 - 313 -05 R -2 2 $12,696.00 $593.20 $1,171.00 525 $14,460.20 $1,646.00 $16.106.20 515 423- 313 -02 R -2 2 $12,696.00 $593.20 $1,171.00 423 - 326-04 $14,460.20 $1,646.00 $16,10620 516 423 - 313-03 R -2 2 $12.696.00 359320 $1.171.00 R -2 $14.460.20 $1.646.00 16.106.20 517 423 - 313 -07 R -2 2 $12,696.00 $593.20 $1.171.00 $14.460.20 $1,646.00 $16,106,20_ 518 423 -313 -08 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1- 646.00 $16.106.20 519 423- 321 -08 R -2 2 $12.696.00 $59120 $1,171.00 $14.460.20 $1,646.00 $16,106.20 520 423- 321 -11 R -2 2 $12696.00 $59120 $1,171.00 $14,460.20 $1,646.00 $16.10620 521 423 - 321 -09 R -2 2 $12,69600 $593.20 $1.171.00 $14.460.20 $1,646.00 $16,106.20 522 423 - 321 -10 R -2 2 $12,696.00 $593.20 $1.171.00 $14.460.20 $1,646.00 $16.10620 523 423 - 326-01 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1,646.00 _ $16,106.20 524 423 - 326.02 R -2 2 $12,696.00 $593.20 $1.171.00 $14.460.20 $1646.00 $16.106.20 525 423 - 326 -03 R -2 2 $12,696.00 $593.20 $1.171.00 $14460.20 $1,646.00 $16.106.20 526 423 - 326-04 R -2 2 $12,696.00 $593.20 $1.171.00 $14.460.20 $1.646.00 $16.106.20 527 423 - 326-05 R -2 2 $12,696.00 $593.20 $1.171.00 $14,460.20 $1646.00 $16.106.20 528 423 -326 -06 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1.645.00 $16.106.20 Q:`.Ne,pon Be2ch \4d69`repons`.prel 12rpr 26k4ay04.doc - Harris & Associates City of Newport Beach Underground Utility Assessment District No. 69 (West Newport) Preliminary Engineers Report Assessment Calculations May 26, 2004 Appendix Page 10 Preliminary Preliminary !Assessors Benefit Total Incidental Flnanciat District For- ITCC Total Asmt Asmt Parcel City Units Construction Expenses Costs mation(1 st Costs (1st 82nd 597 423 - 341 -12 R -2 2 $12,696.00 $59320 $1,171.00 $14,460.20 $1646.00 $16,106.20 598 423 - 341 -07 R -2 2 $12,696.00 $59120 $1,171.00 $14460.20 $1646.00 $16,106.20 599 423- 341 -11 R -2 2 $12,696.00 $59320 $1,171.00 $14,460.20 $1,646.00 $16,106.20 600 423 - 341 -08 R -2 2 1269600 $59320 $1,171.00 .$14,460.20 $1646.00 $16,106.20 601 423 - 341 -10 R -2 2 $12696.00 $59320 $1,171.00 $14460.20 $1646.00 $16,106.20 602 423 - 341-09 R -2 2 $12696.00 $59320 $1,171.00 $14,460.20 $1646.00 $16,106.20 603 423 - 342 -02 R -2 V _ 2 $12,696.00 $59320 $1,171.00 $14,460.20 $1646.00 $16,106.20 604 423 - 342 -01 R -2 2 $12,696.00 $59320 $1,171.00 $14460.20 $1,646.00 $16,106.20 605. _ 423- 342 -03 R -2 2 _ $12.696.00 $59320 $1,171.00 $14,460.20 $1,646.00 $16,106.20 606 607 423- 342 -04 421- 2 -69 34 R -2 R 2 2 2 512696.00 $12.696.00 _$59320 $1.171.00_$14460.20 __ $59320 $1.17100 $1,646.00 _$16,106.20 $14460.20 $1.646.00 $16,106.20 _608 423 - 342 -06 R -2 609 423 -342 -07 R -2 610 423-74768 ' 23 _ 34°-68 R -2 Q'':Newport Beach Ad69'atporti:prel 13rpt 26May04.doc 20 00 • • $16.10620 • $16.106.20 $166,W620 - -,- Harris & Associates 0 614 May 26, 2004 Appendix Page 11 Preliminary ITCC Total Asmt Costs (1st & 2nd Bond Issues) 615 City of Newport Beach R -2 2 $12,696.00 $593.20 $1,171.00 Underground Utility Assessment District No. 69 (West Newport) 616 423 - 343 -08 Preliminary Engineers Report 2 $12,696.00 $593.20 $1,171.00 Assessment Calculations 617 • R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 Preliminary 423 - 343 -13 Assessors Benefit Total Incidental Financial District For - $593.20 Asmt Parcel City Units Construction Expenses Costs mation(I st R-2 No. Number Zone per Parcel Costs Bond Issue) 0 614 May 26, 2004 Appendix Page 11 Preliminary ITCC Total Asmt Costs (1st & 2nd Bond Issues) 615 423 - 343 -09 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 616 423 - 343 -08 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1.646.00 $16.106.20 617 423 - 343 -12 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 618 423 - 343 -13 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 R-2 619 423 - 343-14 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1.646.00 $16.106.20 620 423 - 343 -15 R -2 621 423 - 343 -16 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 622 423 - 343 -17 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 _ $1,646.00 $16,106.20 623 423 - 343 -18 R-2 2 $12.696.00 $593.20 $1,171.00 $14.460.20 $1646.00 $16.106.20 624 423 - 343 -19 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $16,106.20 $8,053.10 525 423 - 343 -20 CONDO 1 $6,348.00 $296.50 $585.50 $7,230.10 $823.00 633 $8,053.10 626 423 -346-07 R -2 2 $12,696.00 $14,460.20 $593.20 $1,171.00 $14,460.20 634 $1,646.00 R-2 $16,106.20 627 047- 081 -02 R -2 2 $12,696.00 $1646.00 $593.20 $1,171.00 $14,460.20 $1,646.00 R -2 $16,106.20 628 047 - 081 -03 R -2 2 $12,696.00 $14,460.20 $593.20 $1,171.00 $14,46020 $1,646.00 $16,10620 636 629 047 -081 -04 R -2 2 $12.696.00 $593.20 $593.20 $1,171.00 $14.460.20 $1.646.00 $14,460.20 $16.106.20 630 047- 081 -19 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1.646.00 $16.10620 631 047- 081 -18 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00 $16,106.20 632 047- 081 -17 R -2 2 $12,696.00 $593.20 $1,171.00 $14.460.20 $1,646.00 _ $16,106.20 633 047- 081 -16 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 634 047 -081 -15 R-2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00 $16,106.20 635 047 -081 -14 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 636 047- 081 -22 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00 $16,10620 637 047- 081 -23 R -2 2 $12,696.00 $593.20 1,171.00 $14,460.20 $1,646.00 $16,106.20 638 047- 081 -12 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 639 932 - 840-25 CONDO 1 $6,348.00 $296.60 $585.50 $7,230.10 $823.00 $8,053.10 640 932 - 840 -26 CONDO 1 $6,348.00 3296.60 $585.50 $7,230.10 $823.00 $8,053.10 641 047 -081 -06 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00 $16,10620 642 047 -081 -07 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,10620 643 047- 081 -08 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00 $16.106.20 644 047- 081 -09 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 _ $1,646.00 $16,106.20 645 047- 081 -10 R -2 2 $12,596.00 $593.20 $1,171.00 $14460.20 $1646.00 $16,106.20 646 047 - 081 -20 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,105.20 647 047- 081 -21 R-2 2 $12696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 648 047 -082 -10 R -2 2 $12,696.00 $593.20 $1,171.00 $14,46020 $1,646.00 _ $16,106.20 649 047- 082 -18 R -2 2 $12696.00 $593.20 $1,171.00 $14,46020 $1,646.00 $16,106.20 650 047- 082 -38 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,10620 651 047 -082-37 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 _ $16,106.20 652 047- 082 -33 R-2 2 $12,696.00 $593.20 $1,171.00 $14.460.20 $1646.00 $16,106.20 653 047- 082 -34 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1646.00$16,106.20 654 047 - 082 -14 R -2 2 $12,696.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 655 047 -082 -15 R -2 2 $12,695.00 $593.20 $1,171.00 $14,460.20 $1,646.00 $16,106.20 656 047 -082 -17 R -2 2 $12,696.00 $59320 $1,171.00 $14,460.20 $1,646.00 _ $16,106.20 657 047- 082 -16 R -2 2 $12.696.00 $593.20 $1.171.00 $14.460.20 $1.646.00 $16.106.20 Q),Ne�Ton Beach'a\dO9 eponsiprel 13rp126May04 doc Harris & Associates ORDER OF PROCEDURE CITY OF NEWPORT BEACH ASSESSMENT DISTRICT NO. 69 (WEST NEWPORT) DATE OF PUBLIC HEARING: July 27, 2004 PUBLIC HEARING REQUIREMENT: HEARING REQUIRED PURSUANT TO THE "MUNICIPAL IMPROVEMENT ACT OF 1913," ARTICLE XIIID OF THE CONSTITUTION OF THE STATE OF CALIFORNIA AND CHAPTER 15.32 OF CITY CODE MAYOR: Announce that this is the time and place fixed for the public hearing on protests or objections to the Resolution of Intention, Assessment Engineer's Report, proposed assessments and all other matters relating to Assessment District No. 69 (West Newport), and to designation of the area as an underground utilities district. Announce that all written protests and all ballots regarding Assessment District No. 69 (West Newport) must be received by the City Clerk prior to the closing of the public hearing. CITY CLERK: Announce that notice of the Public Hearing has been given in the manner and form as required by law. STAFF OR CONSULTANTS - Explain purpose for Public Hearing. - Describe extent of works of improvement proposed to be acquired and boundaries of Assessment District. - Present and summarize Assessment Engineer's "Report ". - Explain method and formula of assessment spread. - Make recommendation as to any modifications necessary in the assessments or proceedings. - Explain that the results of the tabulation of the ballots will be announced following the conclusion of the public hearing. - Explain that the area will be designated an underground utilities district END OF STAFF REPORT -- OPEN FOR PUBLIC DISCUSSION City of Newport Beach Utility Underground Assessment District 69 ASSESSMENT BALLOT TABULATION RESULTS Total of Ballots Received Total "Yes" Ballots Total "No" Ballots Asmt Amt: $ (a9_ U I SI D Asmt Amt: $ S, w S, (� (D b' Asmt Amt: $-1,7 9 58 q) Asmt Amt Asmt Amt Percent Yes: 7q % Percent No: 2 (o % Ballots tabulated by: Harris & Associates Carol Hill, Project Analyst Date: 7/a7 /0V Q:1Newport Beach1AdWballot results form.doc t r+ Oe J � NOTICE OF APPOINTMENT AS DEPUTY CITY CLERK. Notice is hereby given that Patrick Arciniega is appointed Deputy City Clerk effective July 27, 2004. This appointment shall continue until July 28, 2004 and is for the purpose of tabulating ballots for proposed Assessment District Nos. 68 and 69 at the City Council meeting of July 27, 2004. LaVonne M. Hark-less, City Clerk Y / Q Date`