Press Alt + R to read the document text or Alt + P to download or print.
This document contains no pages.
HomeMy WebLinkAbout07 - Proposed Assessment District No. 124 (Central Balboa Island) — Approval of Preliminary Engineers Report and Notice of Intent to Form Underground Utility DistrictQ �EwPpRT
CITY OF
O �
z NEWPORT BEACH
<,FORN'P City Council Staff Report
June 8, 2021
Agenda Item No. 7
TO: HONORABLE MAYOR AND MEMBERS OF THE CITY COUNCIL
FROM: David A. Webb, Public Works Director - 949-644-3311,
dawebb@newportbeachca.gov
PREPARED BY: Michael J. Sinacori, Assistant City Engineer
msinacori@newportbeachca.gov
PHONE: 949-644-3342
TITLE: Resolution Nos. 2021-50 and 2021-51: Proposed Assessment
District No. 124 (Central Balboa Island) — Approval of Preliminary
Engineers Report and Notice of Intent to Form Underground Utility
District
ABSTRACT:
The property owners within a roughly 50 -block area of central Balboa Island submitted a
petition requesting formation of an underground utility assessment district (AD 124). The
City Council certified the petition for AD 124 on February 23, 2021. The City Council is
now asked to declare its intention to levy assessments and issue bonds to finance the
undergrounding, approve the Assessment Engineer's Report, and set July 27, 2021, as
the time and place for a Public Hearing for AD 124.
RECOMMENDATION:
a) Adopt Resolution No. 2021-50, A Resolution of the City Council of the City of Newport
Beach, California, Declaring Its Intention to Take Proceedings Pursuant to the
Municipal Improvement Act of 1913 and to Issue Bonds Pursuant to the Improvement
Bond Act of 1915, and Make Certain Findings and Determinations in Connection
Therewith, all Relating to the Formation of Assessment District No. 124; and
b) Adopt Resolution No. 2021-51, A Resolution of the City Council of the City of Newport
Beach, California, Preliminarily Approving the Assessment Engineer's Report and
Fixing the Time and Place of the Public Hearing for Assessment District No. 124.
DISCUSSION:
Owners of property located in the proposed assessment district submitted a petition to
the City of Newport Beach (City) in December 2020, requesting the formation of a special
assessment district to underground overhead utilities. On February 22, 2021, the
assessment engineer certified that owners representing more than 60 percent of the
assessable property area within Proposed Assessment District No. 124 had signed a
petition for undergrounding overhead utilities. On February 23, 2021, the City Council
approved Resolution No. 2021-12 certifying the petition for AD 124.
7-1
Resolution Nos. 2021-50 and 2021-51: Proposed Assessment District No. 124
(Central Balboa Island) — Approval of Preliminary Engineers Report and
Notice of Intent to Form Underground Utility District
June 8, 2021
Page 2
AD 124 is being proposed for the conversion of existing overhead utilities to underground
locations. The property owners within the boundaries of the proposed assessment district
will bear the cost of the improvements and the associated proceedings.
The Municipal Improvement Act of 1913 governs the procedures used to create the
assessment district. Bonds issued under the Improvement Bond Act of 1915 carry up to
a 40 -year term and are issued to finance assessments not paid in cash within 30 days
after confirmation of the assessment. Staff is recommending a 20 -year term for AD 124.
The Federal Income Tax Component of Contribution (ITCC) has been eliminated
pursuant to City Council direction. The ITCC is a tax assessed whenever private party
contributions in aid of construction (CIAC) are made. To date, underground utility districts
have not been assessed this tax as underground utility districts are viewed as providing
public benefit by increasing community aesthetics and public safety.
If following the public hearing and balloting AD 124 is formed, an assessment lien would
be recorded on the title of properties included in the district. Thereafter, a cash collection
period would take place to provide property owners with an opportunity to prepay their
assessment and remove the assessment lien. A second cash collection period is also
anticipated prior to the bond sale, which is anticipated to occur prior to construction and
after design is complete.
The total assessment for Proposed Assessment District No. 124 is estimated as follows:
Proposed Assessment District No. 124
ITEM
COST
Cost of Design and Construction
$28,764,200
Incidental Costs and Expenses
$1,262,500
Financing Bond Costs
$2,789,000
Estimated Total Cost:
$32,815,700
In addition to the payment of the assessment, each property owner will be responsible for
the costs of connecting the main service conduit in the public right-of-way to the property
owner's home or business, if applicable. The cost to the property owner for this conversion
varies depending on the condition and location of the current electrical service. Each
property owner is encouraged to contact a licensed electrical contractor to assess its
particular property needs.
As this project is very large and in the interest of time, SCE recommends designing and
constructing the project in two phases. The first phase would start at the Grand Canal
and move westerly to the middle of the project area. That would focus SCE and the other
utility companies design efforts and allow the City to start the construction of portions of
the district sooner than later.
7-2
Resolution Nos. 2021-50 and 2021-51: Proposed Assessment District No. 124
(Central Balboa Island) — Approval of Preliminary Engineers Report and
Notice of Intent to Form Underground Utility District
June 8, 2021
Page 3
The following is a tentative schedule for proposed AD 124:
Resolution of Intention
June 8, 2021
Public Hearing
July 27, 2021
Utility Companies Phase 1 Design
January 2023
Completed (Phase 2 a year later)
Tentative Bond Sale Period
May 2023
City managed utility construction work
August 2023
commences — Phase 1
Property owners notified to begin
April 2025
installingservice connections — Phase 1
City managed utility construction work
August 2024
commences — Phase 2
Property owners notified to begin
April 2026
installingservice connections — Phase 2
Property owner's complete conversions
December 2026
Public utilities begin to remove overhead
January 2027
structures
Public utilities finish removing poles and
Summer 2027
overhead structures
The assessment engineer used a lot size methodology to apportion assessments within
this district based on the finding that a majority of the properties are receiving similar
safety, connection aesthetic, and view enhancement benefits. The special benefits from
undergrounding the overhead utilities were defined as follows:
• Improved Aesthetics Benefit: This benefit relates to the improved aesthetics of the
streetscape due to the removal of overhead wires and utility poles. For the
purposes of this report, a street is defined as either a street or alley. The removal
of guy wires and other support structures related to the overhead facilities are
included in the definition of improved aesthetics. Properties that are directly
adjacent to overhead facilities receive an aesthetic benefit. This benefit is based
on the area of the parcel.
• Safety Benefit: This benefit relates to the additional safety of having the overhead
distribution wires placed underground and having the power poles removed,
which eliminates the threat of downed utility lines and poles due to wind, rain and
other unforeseeable events. Falling facilities can lead to personal injuries and
damage to structures, including fire. Properties immediately adjacent to the
facilities usually have a greater risk. Furthermore, in areas like Central Balboa
Island, the negative effects of falling lines and poles are widespread including
blocked driveways and property damage due to impact. Many of the streets are
narrow with one-way only designations. Alleys are often used as a travelway
rather than just ingress and egress to properties. Properties that are adjacent to,
or in proximity of, overhead facilities receive a safety benefit. This benefit is based
on the average area of the parcels in the district.
7-3
Resolution Nos. 2021-50 and 2021-51: Proposed Assessment District No. 124
(Central Balboa Island) — Approval of Preliminary Engineers Report and
Notice of Intent to Form Underground Utility District
June 8, 2021
Page 4
• Reliability Benefit: This benefit relates to the enhanced reliability of service from
the utilities being underground, due to having all new wires and equipment and
having that equipment underground, which reduces the threat of service
interruption from downed lines. When compared to overhead systems, fewer
outages occur due to various acts of nature, traffic collisions and obstructions
(such as trees). Properties that are connected to, or have the ability to connect to,
the facilities proposed to be undergrounded receive a reliability benefit. This
benefit is based on the average area of the parcels in the district.
The range for the estimated assessment costs per parcel is as follows:
District No.
Range of Assessments70%
of Properties Assessed
AD 124
$24,614.23 to $45,334.09
Under $33,630.95
Note that assessments vary due to the property size and benefits received.
Ballot Tabulation Procedures:
All assessment ballots submitted to the City Clerk prior to the close of the public hearing,
recommended to be set for July 27, 2021, will be tabulated per the ballot tabulation
procedures directed by City Council Policy L-28.
FISCAL IMPACT:
The City Council approved Budget Amendment No. 21-031 on February 23, 2021,
appropriating $135,000 from the General Fund to Account No. 67502-941006 (AD
Assessment Engineering) for preliminary design and assessment engineering costs.
In the event that formation of the district is successful, these costs will be reimbursed by
cash contributions and bond proceeds from property owners within the district. If the
district fails to be formed, funds advanced for preliminary work cannot be recovered from
the proposed district property owners. In such case, the General Fund will cover the
advance used for preliminary formation costs.
ENVIRONMENTAL REVIEW:
On February 23, 2021 the City Council deemed this project exempt from the California
Environmental Quality Act (CEQA) pursuant to Section 15302(d) (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).
7-4
Resolution Nos. 2021-50 and 2021-51: Proposed Assessment District No. 124
(Central Balboa Island) — Approval of Preliminary Engineers Report and
Notice of Intent to Form Underground Utility District
June 8, 2021
Page 5
NOTICING:
The agenda item has been noticed according to the Brown Act (72 hours in advance of
the meeting at which the City Council considers the item).
ATTACHMENTS:
Attachment A — Resolution No. 2021-50
Attachment B — Resolution No. 2021-51
Attachment C — Notice of Exemption
7-5
ATTACHMENT A
RESOLUTION NO. 2021- 50
A RESOLUTION OF THE CITY COUNCIL OF THE CITY
OF NEWPORT BEACH, CALIFORNIA, DECLARING ITS
INTENTION TO TAKE PROCEEDINGS PURSUANT TO
THE MUNICIPAL IMPROVEMENT ACT OF 1913 AND TO
ISSUE BONDS PURSUANT TO THE IMPROVEMENT
BOND ACT OF 1915, AND MAKE CERTAIN FINDINGS
AND DETERMINATIONS IN CONNECTION THEREWITH,
ALL RELATING TO THE FORMATION OF ASSESSMENT
DISTRICT NO. 124
WHEREAS, the City Council of the City of Newport Beach ("City") desires to
provide certain property located in the City with the undergrounding of electric, telephone
and cable facilities, and the removal of poles, overhead wires, guys, anchors and
appurtenant work therewith as further described in Section 3 hereof ("Improvements") and
to order the formation of an Assessment District to pay the costs thereof under and
pursuant to the provisions of the Municipal Improvement Act of 1913 (the 1913 Act');
WHEREAS, the proposed assessment district, if it is formed, is to be known and
designated as Assessment District No. 124 ("Assessment District');
WHEREAS, the proposed boundaries of the Assessment District are shown on a
map which indicates by a boundary line the extent of the territory proposed to be included
in the Assessment District, which map is designated "Proposed Assessment District No.
124" ("Map"), which Map is on file in the office of the City Clerk;
WHEREAS, the City Council has been presented with petitions signed by at least
fifty percent (50%) of the property owners located within the boundaries of the proposed
Assessment District requesting the formation of the Assessment District to finance the
Improvements;
WHEREAS, pursuant to California Streets and Highways Code Section 5896.8,
there is on file with the City Clerk a certificate of NV5, Inc. certifying the sufficiency of
such petitions;
WHEREAS, it appears to the City Council that the Assessment District should be
formed to finance the installation of said Improvements under the provisions of the 1913
Act;
WHEREAS, the City Engineer, with the assistance of NV5, Inc., is competent to
make and file with the City Clerk the report with regard to the Improvements, which report
is required by the 1913 Act to be made and filed;
7-6
Resolution No. 2021 -
Page 2 of 7
WHEREAS, the 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 undergrounding, is
categorically exempt from the California Environmental Quality Act (Public Resources
Code Section 21000 et seq.) ("CEQA") and its implementing guidelines (14 California
Code of Regulations Section 15000 et seq.) ("Guidelines") pursuant to Section 15302(d)
of the Guidelines;
WHEREAS, before ordering the Improvements, the City Council is required, under
the 1913 Act, to adopt a resolution declaring its intention to do so;
WHEREAS, the City Council intends to consider issuing bonds secured by the
assessments to be levied on property in the Assessment District pursuant to the
Improvement Bond Act of 1915, being Division 10 (commencing with Section 8500) of the
Streets and Highways Code ("1915 Act"); and
WHEREAS, before issuing bonds, the City Council is required, under the 1915 Act,
to adopt a resolution declaring its intention to do so.
NOW, THEREFORE, the City Council of the City of Newport Beach resolves as
follows:
Section 1: The above recitals, and each of them, are true and correct and are
incorporated into the substantive portion of this resolution.
Section 2: The Map is hereby approved, adopted and declared to describe the
proposed boundaries of the Assessment District, and it shall govern for all details as to
the extent of the Assessment District. The City Clerk is hereby directed to endorse her
certificate on the original of the Map evidencing the date and adoption of this resolution
and to file said Map in her office, and to file a copy of said Map so endorsed with the
County Recorder of Orange, California within fifteen (15) days after the adoption of the
resolution fixing the time and place of hearing on the formation and extent of the
Assessment District.
7-7
Resolution No. 2021 -
Page 3 of 7
Section 3: The Improvements generally include the undergrounding of existing
electric, telephone and cable facilities, including the removal of poles, overhead wires,
guys and anchors and the installation of new underground service connections and new
streetlights and appurtenant work therewith as shown on the Map. The improvements will
be designed by the Southern California Edison Company ("Edison") and other utility
providers. Either Edison, the City, or the City's contractors will construct the
Improvements, and the City will inspect the work to ensure conformance to City standards
and specifications where applicable. Once completed, the underground facilities will
become the property and responsibility of Edison and such other utility providers. Each
owner of property located within the Assessment District will be responsible for arranging
and paying for work on his or her property necessary to connect facilities constructed by
the public utilities in the public streets to the points of connection on the private property
owned by the property owner. Conversion of individual service connections on private
property is not included in the work done by the Assessment District. 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.
Overhead facilities cannot be removed until all overhead service has been discontinued.
Section 4: The City Council hereby finds and declares that the public interest
and necessity require the Improvements, and the Improvements will be of direct and
special benefit to the properties and land within the Assessment District. The City Council
hereby declares its intention to order the conversion of the existing overhead electric and
communication facilities to underground locations, and the acquisition of the
Improvements, to make the expenses thereof chargeable upon the area included within
the Assessment District, and to form the Assessment District.
Section 5: The City Council further declares its intention to levy a special
assessment upon the land within the Assessment District in accordance with the
respective special and direct benefit to be received by each parcel of land from the
Improvements.
Section 6: This City Council finds and determines that before ordering the
acquisition of the Improvements it shall take proceedings pursuant to the 1913 Act and
pursuant to Part 7.5 of the Special Assessment Investigation, Limitation and Majority
Protest Act of 1931, Streets and Highways Code Section 2960 et seq. (the 1931 Act").
Section 7: NV5, Inc. is appointed the Assessment Engineer. The Assessment
Engineer is hereby authorized and directed to make and file with the City Clerk a written
report with regard to the 1913 Act ("Report"), which Report shall comply with the
requirements of Section 10204 and Section 2961 of the Streets and Highways Code and
Article XIIID of the California Constitution and shall contain the following:
W
Resolution No. 2021 -
Page 4 of 7
(a) Plans and specifications for the Improvements;
(b) A general description of works or appliances already installed and
any other property necessary or convenient for the operation of the Improvements, if the
works, appliances or property are to be acquired as part of the Improvements;
(c) An estimate of the cost of the Improvements, and the cost of land,
rights of ways, easements, and incidental expenses in connection with the Improvements,
including the cost of registering bonds;
(d) A diagram showing the exterior boundaries of the Assessment
District, the boundaries of any zones within the Assessment District and the lines and
dimensions of each parcel of land within the Assessment District as they existed at the
time of passage of this resolution (each subdivision to be given a separate number on the
diagram);
(e) A proposed assessment of the total amount of the cost and expenses
of the proposed Improvements upon the several subdivisions of land in the Assessment
District in proportion to the estimated benefits to be received by such subdivision,
respectively, from the Improvements (the assessment shall refer to the subdivisions by
their respective numbers assigned as provided in (d) above); and
(f) A proposed maximum annual assessment upon each of the several
subdivisions of land in the Assessment District to pay costs incurred by the City and not
otherwise reimbursed which result from the administration and collection of assessments
or from the administration or registration of any associated bonds and reserve or other
related funds.
In addition, the Report shall contain the information required by the 1931
Act as set forth in Streets and Highways Code Section 2961(b), including:
(a) 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 the
proposed assessments to be levied with respect to the Assessment District, which would
require an investigation and report under the 1931 Act against the total area proposed to
be assessed, and
7-9
Resolution No. 2021 -
Page 5 of 7
(b) The total true value, as near as may be determined, of the parcels of
land and improvements within the Assessment District which are proposed to be
assessed. Total true value may be estimated as the full cash value of the parcels as
shown upon the last equalized assessment roll of the County of Orange. Alternatively,
total true value may be determined by other reasonable means, including, but not limited
to, by adjusting the value shown on the last equalized assessment roll to correct for
deviations from market value due to Article XIIIA of the California Constitution.
Section 8: Following the acquisition of the Improvements and the payment of all
incidental expenses in connection with the formation of the Assessment District and the
issuance of bonds pursuant to the 1915 Act, any surplus remaining in the improvement
fund established for the Assessment District shall be used as determined by the City
Council as provided in Section 10427 of the Streets and Highways Code.
Section 9: Notice is hereby given that serial or term bonds to represent unpaid
assessments and to bear interest at a rate not to exceed twelve percent (12%) per annum
will be issued in the manner provided in the Improvement Bond Act of 1915 to represent
the unpaid assessments and the last installment of such bonds shall mature a maximum
of twenty (20) years from the second day of September next succeeding twelve (12)
months from their date. The principal amount of such bonds maturing or becoming
subject to mandatory prior redemption each year shall not be an amount equal to an even
annual proportion of the aggregate principal amount of the bonds, but rather (except as
specifically otherwise provided by the City Council in connection with the sale of such
bonds), shall be an amount which, when added to the amount of interest payable in each
year, will be a sum which is substantially equal in each year, except for the moneys falling
due on the first maturity or mandatory prior redemption date of the bonds which shall be
adjusted to reflect the amount of interest earned from the date when the bonds bear
interest to the date when the first interest is payable on the bonds. Such bonds shall be
serviced and collected by the City Treasurer or by such registrar and/or paying agent(s)
as this City Council may from time to time designate.
Section 10: The provisions of Part 11.1 of the Improvement Bond Act of 1915,
providing an alternative procedure for the advance payment of assessments and the
calling of bonds, shall apply.
Section 11: Except as specifically otherwise provided for herein, the
Improvements shall be made and ordered pursuant to the provisions of the 1913 Act.
Section 12: The City Council hereby determines that the City will not obligate
itself to advance available funds from its treasury to cure any deficiency which may occur
in the bond redemption fund established for the Assessment District.
7-10
Resolution No. 2021 -
Page 6 of 7
Section 13: The public interests will not be served by allowing the property
owners to take any contract to be let for the construction of the Improvements, and no
notice of award of contract shall be published.
Section 14: It is hereby determined that the bonds proposed to be issued in these
proceedings may be refunded. Any adjustment to assessments resulting from such
refunding shall be done on a pro rata basis as required pursuant to Section 8571.5 of the
Streets and Highways Code. Any such refunding shall be pursuant to the provisions of
Division 11.5 (commencing with Section 9500) of the Streets and Highways Code, except
that, if, following the filing of the report specified in Section 9523 and any subsequent
modifications of the report, the City Council finds that all of the conditions specified in
Section 9525 are satisfied and that the adjustments to assessments are on a pro rata
basis, the City Council may approve and confirm the report and without further
proceedings, authorize, issue, and sell the refunding bonds pursuant to Chapter 3
(commencing with Section 9600) of Division 11.5 of the Streets and Highways Code. Any
such refunding bonds shall bear interest at the rate of not to exceed twelve percent (12%)
per annum, or such higher rate of interest as may be authorized by applicable law at the
time of sale of such bonds; and the last installment of such bonds shall mature on such
date as will be determined by the City Council in the proceedings for such refunding.
Section 15: It is in the public interest and more economical to do certain work on
private property to eliminate any disparity in level or size between the Improvements and
private property and to add the actual cost of such work to the Assessment of the property
to which such work was done; provided that no work of this nature shall be performed
until and unless the written consent of the owner of property is first obtained.
Section 16: Pursuant to Streets and Highways Code Section 10110, the City
intends to enter into agreements with Edison and the other utility providers, and any
agreement between the City and Edison, or any other public utility, for the ownership,
management, or control of the underground electric, telephone and cable facilities to be
installed pursuant to the Improvements, would benefit any current or future residents of
the Assessment District.
Section 17: Pursuant to Section 15302(d) of the Guidelines, the undergrounding
of the Improvements will have no significant effect on the environment and is categorically
exempt from CEQA. The City Clerk is directed to work with the Community Development
Director to cause a notice of exemption to be posted as required by law.
7-11
Resolution No. 2021 -
Page 7 of 7
Section 18: All inquiries for any and all information relating to these proceedings,
including information relating to protest procedures, should be directed to:
CITY OF NEWPORT BEACH
Attention: Michael Sinacori
100 Civic Center Drive
Newport Beach, California 92660
(949) 644-3342
Section 19: If any section, subsection, sentence, clause or phrase of this
resolution is, for any reason, held to be invalid or unconstitutional, such decision shall not
affect the validity or constitutionality of the remaining portions of this resolution. The City
Council hereby declares that it would have passed this resolution, and each section,
subsection, sentence, clause or phrase hereof, irrespective of the fact that any one or
more sections, subsections, sentences, clauses or phrases be declared invalid or
unconstitutional.
Section 20: This resolution shall take effect immediately upon its adoption by the
City Council, and the City Clerk shall certify the vote adopting the resolution.
ADOPTED this 8th day of June, 2021.
Brad Avery
Mayor
ATTEST:
Leilani I. Brown
City Clerk
APPROVED AS TO FORM:
CITY TTORNEY'S OFFICE
.t,— C.
Aaron C. Harp
City Attorney
7-12
ATTACHMENT B
RESOLUTION NO. 2021- 51
A RESOLUTION OF THE CITY COUNCIL OF THE CITY
OF NEWPORT BEACH, CALIFORNIA, PRELIMINARILY
APPROVING THE ASSESSMENT ENGINEER'S REPORT
AND FIXING THE TIME AND PLACE OF THE PUBLIC
HEARING FOR ASSESSMENT DISTRICT NO. 124
WHEREAS, by Resolution No. 2021-50 ("Resolution of Intention") in the
proceedings for the formation of Assessment District No. 124 ("Assessment District") this
City Council ordered a report ("Report") prepared by NV5, Inc. ("Assessment Engineer")
under and pursuant to the provisions of Article XI IID of the California Constitution ("Article
XIIID") and the Municipal Improvement Act of 1913 ("1913 Act"), and, in particular, Section
10204 of the California Streets and Highways Code; and
WHEREAS, the Assessment Engineer has prepared the Report and filed the same
with the City Clerk, and the City Clerk has presented the Report to this City Council for
consideration.
NOW, THEREFORE, the City Council of the City of Newport Beach resolves as
follows:
Section 1: The Report is preliminarily approved, and the City Clerk is directed
to endorse the fact and date of such approval on the Report and to file the Report in her
office. The Report shall stand as the report for the purpose of all subsequent proceedings
under the 1913 Act and Article XIIID except that it may be conformed, modified, or
corrected as provided in the 1913 Act and Article XIIID.
Section 2: Pursuant to Section 2961 of the Streets and Highways Code and
based on the information set forth in the Report, this City Council finds that the total
amount of the principal sum of all unpaid special assessments levied against the parcels
proposed to be assessed, other than contemplated by the present proceedings, plus the
principal amount of the special assessment proposed to be levied in the instant
proceedings, do not exceed one-half of the total value of the parcels proposed to be
assessed, as computed pursuant to paragraph (2) of subdivision (b) of Section 2961.
Section 3: A public hearing shall be held on July 27, 2021, at 4:00 p.m. at the
regular meeting place of the City Council at City Hall Council Chambers, 100 Civic Center
Drive, Newport Beach, California 92660, to hear and consider protests and objections to
the proposed Assessment District and the Report and to receive and count the ballots for
and against the proposed Assessment District.
7-13
Resolution No. 2021 -
Page 2 of 3
Section 4: At least forty-five (45) days prior to the public hearing referred to in
Section 3 hereof, the City Clerk shall cause a notice of the adoption of the Resolution of
Intention, the filing of the Report and the setting of time and place for said public meeting
and the public hearing referred to in Section 2 hereof to be mailed, postage prepaid, to
all persons owning real property proposed to be assessed in the Assessment District and
whose names and addresses appear on the last equalized County of Orange assessment
roll or the State Board of Equalization assessment roll, as the case may be, or who are
known to the City Clerk. Such notice shall conform in all respects to the provisions of
Section 53753 of the California Government Code and Article XIIID, Section 4 of the
California Constitution.
Section 5: The recitals provided in this resolution are true and correct and are
incorporated into the operative part of this resolution.
Section 6: If any section, subsection, sentence, clause or phrase of this
resolution is, for any reason, held to be invalid or unconstitutional, such decision shall not
affect the validity or constitutionality of the remaining portions of this resolution. The City
Council hereby declares that it would have passed this resolution, and each section,
subsection, sentence, clause or phrase hereof, irrespective of the fact that any one or
more sections, subsections, sentences, clauses or phrases be declared invalid or
unconstitutional.
Section 7: The City Council finds the adoption of this resolution is not subject to
the California Environmental Quality Act ("CEQA") pursuant to Sections 15060(c)(2) (the
activity will not result in a direct or reasonably foreseeable indirect physical change in the
environment), 15060(c)(3) (the activity is not a project as defined in Section 15378) of the
CEQA Guidelines, California Code of Regulations, Title 14, Division 6, Chapter 3,
because it has no potential for resulting in physical change to the environment, directly or
indirectly, and 15302(d) there is a Categorical Exclusion for the conversion of overhead
electrical utility distribution system facilities to underground.
7-14
Resolution No. 2021 -
Page 3 of 3
Section 8: This resolution shall take effect immediately upon its adoption by the
City Council, and the City Clerk shall certify the vote adopting the resolution.
ADOPTED this 8th day of June, 2021.
Brad Avery
Mayor
ATTEST:
Leilani I_ Brown
City Clerk
APPROVED AS TO FORM:
CITY ATTORNEY'S OFFICE
Aaron C. Harp
City Attorney
Attachment: Preliminary Engineer's Report
7-15
V --
I
i
PRELIMINARY ENGINEER'S REPORT FOR UNDERGROUND UTILITY
ASSESSMENT DISTRICT NO. 124 (CENTRAL BALBOA ISLAND)
BAY
PREPARED UNDER THE PROVISIONS OF THE MUNICIPAL IMPROVEMENT ACT OF 1913
CITY OF NEWPORT BEACH
J
e 8, 202` r
r
N V 5
TABLE OF CONTENTS
Page
Introduction and Certifications....................................................................................... 1
PARTI Plans and Specifications................................................................................... 6
PARTIICost Estimate................................................................................................... 7
PARTIII Assessment Roll and Method ofAssessment Spread ....................................... 8
Table 1 -Assessment Roll.............................................................................. 10
Debt Limit Valuation...................................................................................... 30
Exhibit 1 -Method and Formula of Assessment Spread .................................. 31
PARTIV Annual Administrative Assessment............................................................... 37
PARTV Diagram of Assessment District..................................................................... 38
PART VI Description of Facilities.................................................................................. 45
Right -of -Way Certificate................................................................................ 47
Certification of Completion of Environmental Proceedings .......................... 48
APPENDIX
A. Assessment Calculations
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 1
7-17
NNIS
AGENCY: CITY OF NEWPORT BEACH
PROJECT: UNDERGROUNDING UTILITY ASSESSMENT DISTRICT NO. 124 (Central Balboa Island)
TO: CITY COUNCIL
ENGINEER'S "REPORT" PURSUANT TO THE
PROVISIONS OF SECTIONS 2961 AND 10204
OF THE STREETS AND HIGHWAYS CODE
The purpose of this Assessment District is to provide financing to underground power, telephone and
cable facilities in the area known as Central Balboa Island. The proposed underground utility
improvements will provide conversion to an upgraded utility system and will enhance neighborhood
aesthetics, safety and reliability.
The construction ofthese improvements will conform to existing City ofNewport Beach,
Southern California Edison, AT&T and Time Warner Cable standards. Byvirtue ofsuch
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 Undergrounding Utility Assessment
District No. 124 (hereinafter referred to as the "Assessment District"), I, Jeffrey M. Cooper, P.E., a
Registered Professional Engineer and authorized representative of NVS, Inc., 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.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 202112
7-18
N V 5
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
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.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 202113
7-19
N V 5
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 June 8, 2021
Q�OF E 8 S1,
M CO
0
Z
LU No. C31572
lFOFCA\\��
NV5, INC.
JEFFREY MYCOOPER, P.E.
R. E. No. 31572
ENGINEER OF WORK
CITY OF NEWPORT BEACH
STATE OF CALIFORNIA
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 202114
7-20
NNIS
Preliminary approval by the CITY COUNCIL of the CITY OF NEWPORT BEACH, CALIFORNIA, on the
day of 12021
CITY CLERK
CITY OF NEWPORT BEACH
STATE OF CALIFORNIA
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 202115
7-21
N V 5
PART I
Plans and Specifications
The plans and specifications to construct the utility undergrounding improvements, and any ancillary
improvements thereof, for the area generally described as Undergrounding Utility Assessment
District No 124 area bounded by Agate Avenue, North Bay Front, Grand Canal and South Bay Front
describe the general nature, location and extent of the improvements for Assessment District are
referenced herein and incorporated as if attached and a part of this Report.
Said Plans and Specifications for the improvements will be on file in the office of the Superintendent
of Streets when compiled.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 202116
7-22
V 5
Part II
Cost Estimate
ASSESSMENT DISTRICT NO. 124
Utility Engineering & Construction
Southern California Edison
AT&T
Civil Utility Construction Cost*
Paving Restoration Cost (75% Contribution)
Contingency 17.5%
TOTAL CONSTRUCTION
INCIDENTAL EXPENSES:
Assessment Engineering
Contract Inspection
City Administration
Financial Advisor
Bond and Disclosure Counsel
Underwriter's Counsel
Special Tax Consultant
Paying Agent
Credit Enhancement/Rating Agency Fee
Printing, Advertising, Notices
Miscellaneous
Subtotal Incidental Expenses
Construction
Subtotal Incidental & Construction
FINANCIAL COSTS
Underwriter's Discount
Bond Reserve
Capitalized Interest - 5.0% for 6 Months
Subtotal & Financial Costs
TOTAL ESTIMATE
Preliminary Final
Estimate Estimate
$1,260,000
$280,000
$20,432,200
$2,508,000
$24,480,200
$4,284,000
$28,764,200
$200,000
$600,000
$250,000
$50,000
$100,000
$0
$30,000
$7,500
$0
$15,000
$10,000
$1,262,500
$28,764,200
$30,026,700
1.0%
$328,000
5.0%
$1,641,000
2.5%
$820,000
8.5%
$2,789,000
$32,815,700.00
* Includes an additional $500,000 for potential street light replacements at residents request.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 17
7-23
N V 5
Part III
Assessment Roll and Method of Assessment Spread
WHEREAS, on , 2021 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. 2021- , for the installation and construction of certain public improvements, together
with appurtenances and appurtenant work in connection therewith (the "improvements"), in a special
assessment district known and designated as "Assessment District No. 124 (Central Balboa Island)"
(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 and Specifications
b. A general description of works or appliances already installed and any other property necessary
or convenient for the operation of the improvement, if the works, appliances, or property are
to be acquired as part of the improvement.
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, JEFFREY M. COOPER, P.E., the authorized representative of NV5, 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
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 202118
7-24
NNIS
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.
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 ofthe 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 in one or more series, each with
a term 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.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 202119
7-25
As Preliminary Approved
As Confirmed
Estimated Cost of Design and Construction:
$28,764,200
$
Estimated Incidental Expenses:
$1,262,500
$
Estimated Financial Costs:
$2,789,000
$
Estimated Contribution:
$0
$0
Estimated Total to Assessment:
$32,815,700
$
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.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 202119
7-25
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens
Approved Recorded
Value To
Lien Ratio
1050-072-34
$ 3,937,200.00
$
33,630.95
117.0
2
050-072-33
$ 2,244,000.00
$
33,630.95
66.7
31050-072-32
$ 1,801,573.00
$
33,630.95
53.5
4
050-072-31
$ 2,550,035.00
$
33,630.95
75.8
5
050-072-30
$ 1,230,412.00
$
33,626.64
36.5
6
050-072-29
$ 799,473.00
$
33,630.95
23.7
7
050-072-28
$ 852,914.00
$
33,630.95
25.3
8
050-072-27
$ 204,433.00
$
33,626.64
6.0
91050-072-37
$ 390,585.00
$
33,626.64
11.6
10
050-072-38
$ 2,385,774.00
$
33,626.64
70.9
11050-072-25
$ 3,967,800.00
$
33,630.95
117.9
12
050-072-24
$ 262,426.00
$
33,626.64
7.8
13
050-072-23
$ 1,042,936.00
$
33,626.64
31.0
14
050-072-22
$ 403,350.00
$
33,630.95
11.9
151050-072-21
$ 151,817.00
$
33,630.95
4.5
16
050-072-20
$ 2,246,155.00
$
33,626.64
66.7
17
050-072-49
$ 2,197,877.00
$
33,630.95
65.3
18
050-072-50
$ 1,549,450.00
$
33,626.64
46.0
19
050-052-35
$ 1,426,353.00
$
33,630.95
42.4
20
050-052-36
$ 1,462,785.00
$
33,630.95
43.4
21050-052-28
$ 527,924.00
$
33,626.64
15.6
22
050-052-27
$ 627,812.00
$
33,630.95
18.6
23
050-052-26
$ 1,989,000.00
$
33,630.95
59.1
24
050-052-25
$ 500,130.00
$
33,630.95
14.8
25
050-052-24
$ 770,167.00
$
33,630.95
22.9
26
050-052-23
$ 2,334,657.00
$
33,626.64
69.4
27
050-052-22
$ 1,069,683.00
$
33,630.95
31.8
28
050-052-21
$ 702,683.00
$
33,630.95
20.8
29
050-052-20
$ 181,561.00
$
33,630.95
5.3
30
050-052-19
$ 614,778.00
$
33,630.95
18.2
31050-052-18
$ 744,616.00
$
39,196.08
18.9
32
050-052-37
$ 4,109,843.00
$
44,903.35
91.5
33
050-052-15
$ 2,999,805.00
$
45,079.96
66.5
34
050-052-14
$ 1,251,033.00
$
33,984.15
36.8
35
050-052-13
$ 1,678,480.00
$
33,880.78
49.5
36
050-052-33
$ 1,585,969.00
$
34,608.72
45.8
37
050-052-34
$ 940,022.00
$
33,630.95
27.9
381050-052-38
$ 1,681,256.00
$
40,953.49
41.0
39
050-052-09
$ 1,277,654.00
$
37,287.91
34.2
40
050-052-08
$ 502,258.00
$
33,630.95
14.9
41050-052-07
$ 825,695.00
$
33,630.95
24.5
42
050-052-31
$ 1,030,431.00
$
33,630.95
30.6
43
050-052-32
$ 198,523.00
$
33,626.64
5.9
44 050-052-05
$ 690,872.00
$
33,630.95
20.5
45
050-052-04
$ 247,759.00
$
33,630.95
7.3
46
050-052-03
$ 834,852.00
$
33,630.95
24.8
47
050-052-02
$ 130,027.00
$
33,630.95
3.8
48 050-052-01
$ 812,833.00
$
33,630.95
24.1
491050-072-18
$ 359,856.00
$
33,630.95
10.7
50
050 072-17
$ 127,710.00
$
33,630.95
3.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 10
7-26
Table 1
Assessment
Assessor's
Asmt
Parcel
No.
Number
Existing
Total True Value
Liens
Assessments as Assessments as
Preliminarily Confirmed and
Approved Recorded
Value To
Lien Ratio
51050-072-16
$ 778,856.00
$
33,630.95
23.1
52 050-072-42
$ 1,017,768.00
$
33,630.95
30.2
531050-072-41
$ 2,295,112.00
$
33,630.95
68.2
54 050-072-14
$ 792,465.00
$
33,630.95
23.5
55 050-072-13
$ 2,236,860.00
$
33,630.95
66.5
56 050-072-45
$ 263,382.00
$
33,630.95
7.8
57 050-072-46
$ 1,660,824.00
$
33,630.95
49.3
58 050-072-11
$ 1,328,076.00
$
33,630.95
39.4
591050-072-10
$ 2,741,246.00
$
33,630.95
81.5
60 050-072-09
$ 2,425,360.00
$
33,678.33
72.0
61050-072-08
$ 2,443,626.00
$
33,630.95
72.6
62 050-072-07
$ 219,674.00
$
33,630.95
6.5
63 050-072-06
$ 2,676,571.00
$
33,630.95
79.5
64 050-072-05
$ 184,789.00
$
33,630.95
5.4
651050-072-04
$ 2,001,742.00
$
33,630.95
59.5
66 050-072-03
$ 1,509,758.00
$
33,630.95
44.8
67 050-071-29
$ 1,605,197.00
$
30,585.63
52.4
68 937-170-50
$ 235,498.00
$
26,614.23
8.8
69 050-071-25
$ 127,872.00
$
33,114.06
3.8
70 050-071-24
$ 2,364,565.00
$
33,630.95
70.3
711050-071-23
$ 292,834.00
$
33,626.64
8.7
72 050-071-27
$ 907,535.00
$
33,626.64
26.9
73 050-071-28
$ 457,723.00
$
33,626.64
13.6
74 050-071-21
$ 867,183.00
$
33,630.95
25.7
75 050-071-20
$ 185,039.00
$
33,626.64
5.5
76 050-071-19
$ 161,345.00
$
33,626.64
4.7
771050-071-18
$ 2,244,000.00
$
33,626.64
66.7
78 050-071-17
$ 179,243.00
$
33,626.64
5.3
79 050-071-16
$ 796,644.00
$
33,626.64
23.6
80 050-071-15
$ 1,236,967.00
$
33,630.95
36.7
81050-071-14
$ 1,757,209.00
$
33,630.95
52.2
82 050-071-13
$ 766,950.00
$
33,630.95
22.8
831050-051-38
$ 1,290,977.00
$
28,332.87
45.5
84 050-051-39
$ 1,289,353.00
$
27,945.21
46.1
85 050-051-34
$ 217,689.00
$
33,630.95
6.4
86 050-051-33
$ 1,677,244.00
$
33,630.95
49.8
87 050-051-32
$ 173,527.00
$
33,630.95
5.1
88 050-051-31
$ 233,252.00
$
33,630.95
6.9
891050-051-37
$ 1,823,586.00
$
33,630.95
54.2
90 050-051-36
$ 167,062.00
$
33,630.95
4.9
91050-051-29
$ 549,399.00
$
33,630.95
16.3
92 050-051-28
$ 344,982.00
$
33,630.95
10.2
93 050-051-27
$ 184,717.00
$
33,630.95
5.4
94 050-051-26
$ 1,952,454.00
$
33,630.95
58.0
951050-051-25
$ 2,931,486.00
$
33,630.95
87.1
96 050-051-24
$ 217,515.00
$
33,630.95
6.4
97 050-051-23
$ 4,265,000.00
$
33,630.95
126.8
98 050-051-22
$ 785,752.00
$
31,830.46
24.6
99 050-051-21
$ 2,490,730.00
$
33,803.24
73.6
100 050-051-20
$ 5,244,879.00
$
33,803.24
155.1
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 11
7-27
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Existing
Total True Value
Liens
Assessments as Assessments as
Preliminarily Confirmed and
Approved Recorded
Value To
Lien Ratio
101050-051-19
$ 11743,730.00
$
33,803.24
51.5
102
050-051-18
$ 7,341,868.00
$
33,807.55
217.1
1031050-051-17
$ 2,712,306.00
$
33,807.55
80.2
104
050-051-16
$ 5,508,495.00
$
33,803.24
162.9
105
050-051-15
$ 145,608.00
$
37,292.22
3.9
106
050-051-14
$ 1,895,028.00
$
33,626.64
56.3
107
050-051-13
$ 172,610.00
$
33,626.64
5.1
108
050-051-12
$ 2,805,679.00
$
33,630.95
83.4
1091050-051-11
$ 1,889,054.00
$
33,626.64
56.1
110
050-051-10
$ 2,211,945.00
$
33,630.95
65.7
111050-051-09
$ 2,185,744.00
$
33,630.95
64.9
112
050-051-08
$ 645,173.00
$
33,630.95
19.1
113
050-051-07
$ 1,087,681.00
$
33,630.95
32.3
114
050-051-06
$ 960,907.00
$
33,630.95
28.5
1151050-051-05
$ 2,034,661.00
$
33,630.95
60.4
116
050-051-04
$ 949,801.00
$
33,630.95
28.2
117
050-051-03
$ 181,557.00
$
33,630.95
5.3
118
050-051-02
$ 327,528.00
$
33,630.95
9.7
119
050-051-01
$ 1,033,812.00
$
33,630.95
30.7
120
050-071-12
$ 645,345.00
$
33,626.64
19.1
121050-071-11
$ 141,130.00
$
33,626.64
4.1
122
050-071-10
$ 548,055.00
$
33,630.95
16.2
123
050-071-09
$ 1,349,489.00
$
33,630.95
40.1
124
050-071-08
$ 183,299.00
$
33,630.95
5.4
125
050-071-07
$ 2,539,423.00
$
33,630.95
75.5
126
050-071-06
$ 1,615,066.00
$
33,630.95
48.0
1271050-071-05
$ 154,637.00
$
33,630.95
4.5
128
050-071-04
$ 1,113,266.00
$
33,626.64
33.1
129
050-071-03
$ 121,083.00
$
32,209.51
3.7
130
050-071-02
$ 96,395.00
$
29,625.09
3.2
131050-071-01
$ 108,319.00
$
31,903.69
3.3
132
050-061-01
$ 1,521,053.00
$
29,883.53
50.8
1331050-061-02
$ 1,791,168.00
$
30,141.97
59.4
134
050-061-03
$ 2,186,520.00
$
33,062.37
66.1
135
050-061-06
$ 2,009,919.00
$
40,092.01
50.1
136
050-061-07
$ 181,475.00
$
38,149.39
4.7
137
050-063-31
$ 1,238,579.00
$
27,945.21
44.3
138
050-063-32
$ 493,168.00
$
28,332.87
17.4
1391050-063-30
$ 1,138,828.00
$
33,630.95
33.8
140
050-063-29
$ 248,629.00
$
33,630.95
7.3
141050-063-28
$ 239,881.00
$
33,630.95
7.1
142
050-063-27
$ 826,529.00
$
33,626.64
24.5
143
050-063-26
$ 1,267,106.00
$
33,630.95
37.6
144
050-063-25
$ 1,866,316.00
$
33,626.64
55.5
1451050-063-24
$ 3,958,620.00
$
33,630.95
117.7
146
050-063-23
$ 1,576,376.00
$
33,626.64
46.8
147
050-063-22
$ 225,638.00
$
33,626.64
6.7
148
050-063-21
$ 1,605,987.00
$
33,630.95
47.7
149
050-063-20
$ 158,355.00
$
33,626.64
4.7
150
050-063-19
$ 339,324.00
$
33,630.95
10.0
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 112
7-28
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Existing
Total True Value
Liens
Assessments as Assessments as
Preliminarily Confirmed and
Approved Recorded
Value To
Lien Ratio
151050-063-18
$
5,508,000.00
$
39,122.85
140.7
152
050-063-17
$
2,874,113.00
$
34,173.68
84.1
1531050-063-16
$
3,428,746.00
$
39,209.00
87.4
154
050-063-15
$
1,606,716.00
$
35,866.48
44.7
155
050-063-33
$
6,460,160.00
$
41,875.27
154.2
156
050-063-34
$
482,001.00
$
45,260.87
10.6
157
050-063-35
$
1,147,430.00
$
33,842.01
33.9
158
050-063-36
$
392,480.00
$
33,630.95
11.6
1591050-063-11
$
4,109,981.00
$
39,122.85
105.0
160
050-063-10
$
847,061.00
$
39,122.85
21.6
161050-063-09
$
232,838.00
$
33,626.64
6.9
162
050-063-08
$
776,807.00
$
33,630.95
23.0
163
050-063-07
$
2,537,630.00
$
33,626.64
75.4
164 050-063-06
$
841,527.00
$
33,630.95
25.0
1651050-063-05
$
891,268.00
$
33,626.64
26.5
166
050-063-04
$
2,056,620.00
$
33,630.95
61.1
167
050-063-03
$
1,999,307.00
$
33,630.95
59.4
168 050-063-02
$
596,500.00
$
33,630.95
17.7
169
050-063-01
$
150,079.00
$
33,630.95
4.4
170
050-061-05
$
1,561,707.00
$
34,225.37
45.6
171050-062-01
$
1,531,337.00
$
36,947.63
41.4
172
050-062-02
$
286,866.00
$
32,812.55
8.7
173
050-062-03
$
223,235.00
$
33,626.64
6.6
174
050-062-04
$
170,464.00
$
33,630.95
5.0
175
050-062-05
$
2,182,759.00
$
39,122.85
55.7
176
050-062-06
$
1,193,471.00
$
36,374.75
32.8
1771050-062-07
$
2,296,368.00
$
36,443.66
63.0
178
050-062-08
$
1,899,908.00
$
33,605.10
56.5
179
050-062-09
$
253,309.00
$
33,630.95
7.5
180
050-062-10
$
5,706,758.00
$
33,626.64
169.7
181050-062-11
$
3,923,134.00
$
33,630.95
116.6
182
050-062-12
$
357,185.00
$
33,630.95
10.6
1831050-062-13
$
1,619,194.00
$
33,630.95
48.1
184 050-062-14
$
1,889,144.00
$
33,626.64
56.1
185
050-062-15
$
295,890.00
$
33,630.95
8.7
186
050-062-16
$
248,241.00
$
33,906.62
7.3
187
050-062-17
$
485,737.00
$
30,340.11
16.0
188 050-081-01
$
1,493,008.00
$
33,760.17
44.2
1891050-081-24
$
5,350,000.00
$
33,807.55
158.2
190
050-081-23
$
2,254,237.00
$
33,760.17
66.7
191050-081-22
$
4,006,039.00
$
33,807.55
118.4
192
050-081-21
$
522,573.00
$
33,807.55
15.4
193
050-081-20
$
313,951.00
$
33,992.77
9.2
194
050-081-02
$
2,750,000.00
$
41,685.74
65.9
1951050-081-03
$
2,600,303.00
$
33,630.95
77.3
196
050-081-04
$
2,027,153.00
$
33,630.95
60.2
197
050-081-05
$
3,280,332.00
$
33,630.95
97.5
198
050-081-06
$
2,856,000.00
$
33,613.72
84.9
199
050-081-07
$
3,308,880.00
$
33,630.95
98.3
200 050-081-08
$
2,637,817.00
$
33,630.95
78.4
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 13
7-29
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens
Approved Recorded
Value To
Lien Ratio
201050-081-29
$
1,005,268.00
$
33,609.41
29.9
202
050-081-30
$
1,644,243.00
$
33,609.41
48.9
2031050-081-10
$
1,691,361.00
$
33,613.72
50.3
204
050-091-01
$
156,868.00
$
33,613.72
4.6
205
050-091-02
$
134,502.00
$
33,630.95
3.9
206
050-091-03
$
158,463.00
$
33,609.41
4.7
207
050-091-04
$
1,437,988.00
$
33,613.72
42.7
208
050-091-05
$
2,000,000.00
$
33,613.72
59.4
2091050-091-06
$
147,927.00
$
33,609.41
4.4
2101050-091-07
$
1,724,114.00
$
33,630.95
51.2
211050-091-08
$
123,231.00
$
33,613.72
3.6
212
050-091-09
$
2,101,200.00
$
33,609.41
62.5
213
050-091-10
$
147,926.00
$
33,609.41
4.4
214
050-091-11
$
168,134.00
$
33,613.72
5.0
215
050-091-12
$
2,566,616.00
$
33,609.41
76.3
2161050-091-30
$
2,871,260.00
$
33,630.95
85.3
217
050-101-01
$
1,963,234.00
$
33,609.41
58.4
218
050-101-02
$
1,829,454.00
$
33,609.41
54.4
219
050-101-03
$
176,509.00
$
33,630.95
5.2
220
050-101-04
$
2,400,032.00
$
33,630.95
71.3
221050-101-05
$
2,040,000.00
$
33,630.95
60.6
2221050-101-06
$
230,938.00
$
33,613.72
6.8
223
050-101-07
$
531,826.00
$
33,630.95
15.8
224
050-101-08
$
696,744.00
$
33,630.95
20.7
225
050-101-09
$
2,672,469.00
$
33,630.95
79.4
226
050-101-10
$
3,377,952.00
$
37,266.37
90.6
227
050-101-26
$
7,332,249.00
$
39,118.55
187.4
2281050-101-27
$
6,459,232.00
$
39,118.55
165.1
229
050-101-14
$
4,761,618.00
$
33,630.95
141.5
230
050-101-15
$
559,835.00
$
44,614.76
12.5
231050-101-16
$
482,996.00
$
37,287.91
12.9
232
050-101-17
$
134,590.00
$
33,626.64
4.0
233
050-101-18
$
1,117,781.00
$
39,122.85
28.5
2341050-101-19
$
3,669,469.00
$
39,122.85
93.7
235
050-101-25
$
327,544.00
$
33,630.95
9.7
236
050-101-24
$
143,077.00
$
33,630.95
4.2
237
050-101-21
$
3,340,500.00
$
33,626.64
99.3
238
050-101-22
$
3,468,000.00
$
33,630.95
103.1
239
050-101-23
$
4,083,570.00
$
33,630.95
121.4
2401050-091-14
$
237,480.00
$
33,626.64
7.0
241050-091-15
$
1,224,075.00
$
33,630.95
36.3
242
050-091-16
$
967,111.00
$
33,630.95
28.7
243
050-091-17
$
1,959,211.00
$
33,626.64
58.2
244 050-091-27
$
656,212.00
$
33,630.95
19.5
245
050-091-28
$
1,900,000.00
$
33,630.95
56.4
2461050-091-19
$
1,089,161.00
$
33,626.64
32.3
247
050-091-20
$
1,081,098.00
$
33,630.95
32.1
248 050-091-21
$
207,577.00
$
33,630.95
6.1
249
050-091-22
$
176,512.00
$
33,630.95
5.2
250
050-091-23
$
1,228,623.00
$
33,630.95
36.5
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 14
7-30
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens
Approved Recorded
Value To
Lien Ratio
251050-091-24
$ 1,829,731.00
$
33,630.95
54.4
252
050-091-25
$ 1,029,625.00
$
33,630.95
30.6
2531050-091-26
$ 163,672.00
$
33,626.64
4.8
254
050-081-11
$ 121,079.00
$
33,630.95
3.6
255
050-081-12
$ 2,655,355.00
$
33,630.95
78.9
256
050-081-26
$ 1,112,941.00
$
33,630.95
33.0
257
050-081-25
$ 1,464,957.00
$
33,630.95
43.5
258
050-081-15
$ 171,455.00
$
33,630.95
5.0
2591050-081-16
$ 1,808,938.00
$
39,118.55
46.2
260 050-081-17
$ 1,525,921.00
$
39,122.85
39.0
261050-081-28
$ 521,938.00
$
34,160.75
15.2
262
050-081-27
$ 1,648,128.00
$
33,096.83
49.7
263
050-081-19
$ 3,933,120.00
$
36,926.09
106.5
264 050-082-01
$ 5,156,120.00
$
33,807.55
152.5
2651050-082-28
$ 4,400,650.00
$
33,760.17
130.3
266
050-082-27
$ 1,015,270.00
$
33,807.55
30.0
267
050-082-26
$ 1,922,522.00
$
33,807.55
56.8
268
050-082-25
$ 1,314,036.00
$
33,807.55
38.8
269
050-082-24
$ 337,383.00
$
33,807.55
9.9
270
050-082-02
$ 272,860.00
$
33,975.54
8.0
2711050-082-31
$ 2,173,148.00
$
33,630.95
64.6
272
050-082-32
$ 3,647,795.00
$
33,630.95
108.4
273
050-082-04
$ 1,077,924.00
$
33,630.95
32.0
274
050-082-05
$ 1,342,006.00
$
33,630.95
39.9
275
050-082-06
$ 2,967,134.00
$
33,630.95
88.2
276
050-082-29
$ 199,863.00
$
33,630.95
5.9
2771050-082-30
$ 2,451,997.00
$
33,630.95
72.9
278
050-082-08
$ 823,701.00
$
33,630.95
24.4
279
050-082-09
$ 314,299.00
$
33,626.64
9.3
280
050-082-10
$ 589,478.00
$
33,630.95
17.5
281050-082-11
$ 1,611,946.00
$
33,428.50
48.2
282
050-092-01
$ 2,507,391.00
$
33,630.95
74.5
2831050-092-02
$ 2,791,395.00
$
33,630.95
83.0
284 050-092-03
$ 760,084.00
$
33,630.95
22.6
285
050-092-04
$ 936,158.00
$
33,630.95
27.8
286
050-092-05
$ 154,718.00
$
33,630.95
4.6
287
050-092-06
$ 2,115,831.00
$
33,630.95
62.9
288
050-092-07
$ 1,757,209.00
$
33,630.95
52.2
2891050-092-08
$ 123,231.00
$
33,630.95
3.6
290
050-092-09
$ 143,454.00
$
33,626.64
4.2
291050-092-10
$ 3,060,000.00
$
33,630.95
90.9
292
050-092-11
$ 183,797.00
$
33,630.95
5.4
293
050-092-12
$ 694,727.00
$
33,630.95
20.6
294
050-092-13
$ 2,100,000.00
$
33,630.95
62.4
2951050-092-14
$ 2,900,000.00
$
33,630.95
86.2
296
050-102-01
$ 999,450.00
$
33,630.95
29.7
297
050-102-02
$ 246,849.00
$
33,626.64
7.3
298
050-102-03
$ 190,511.00
$
33,630.95
5.6
299
050-102-04
$ 590,700.00
$
33,630.95
17.5
300 050-102-05
$ 849,281.00
$
33,630.95
25.2
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 15
7-31
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Existing
Total True Value
Liens
Assessments as Assessments as
Preliminarily Confirmed and
Approved Recorded
Value To
Lien Ratio
301050-102-06
$ 656,332.00
$
33,626.64
19.5
302
050-102-07
$ 2,625,387.00
$
33,630.95
78.0
3031050-102-08
$ 2,514,300.00
$
33,630.95
74.7
304 050-102-09
$ 2,118,910.00
$
33,630.95
63.0
305
050-102-10
$ 731,934.00
$
37,287.91
19.6
306
050-102-25
$ 300,359.00
$
33,630.95
8.9
307
050-102-26
$ 5,817,570.00
$
33,630.95
172.9
308
050-102-12
$ 1,145,755.00
$
33,626.64
34.0
3091050-102-13
$ 285,413.00
$
33,630.95
8.4
310
050-102-14
$ 3,194,716.00
$
44,614.76
71.6
311050-102-15
$ 273,362.00
$
37,287.91
7.3
312
050-102-16
$ 3,186,922.00
$
33,630.95
94.7
313
050-102-17
$ 202,172.00
$
33,630.95
6.0
314
050-102-18
$ 1,866,316.00
$
33,630.95
55.4
3151050-102-19
$ 723,092.00
$
33,626.64
21.5
316
050-102-20
$ 205,170.00
$
33,630.95
6.1
317
050-102-21
$ 290,011.00
$
33,630.95
8.6
318
050-102-22
$ 1,044,743.00
$
33,630.95
31.0
319
050-102-23
$ 437,345.00
$
33,630.95
13.0
320
050-102-24
$ 963,860.00
$
33,630.95
28.6
321050-092-15
$ 1,112,897.00
$
33,626.64
33.0
322
050-092-16
$ 3,844,927.00
$
33,630.95
114.3
323
050-092-17
$ 138,977.00
$
33,630.95
4.1
324
050-092-18
$ 284,993.00
$
33,630.95
8.4
325
050-092-19
$ 847,937.00
$
33,630.95
25.2
326
050-092-20
$ 3,306,641.00
$
33,630.95
98.3
3271050-092-21
$ 1,080,138.00
$
33,630.95
32.1
328
050-092-22
$ 2,241,789.00
$
33,630.95
66.6
329
050-092-23
$ 277,320.00
$
33,630.95
8.2
330
050-092-24
$ 393,628.00
$
33,626.64
11.7
331050-092-25
$ 159,199.00
$
33,626.64
4.7
332
050-092-26
$ 2,300,168.00
$
33,630.95
68.3
3331050-092-27
$ 1,539,029.00
$
33,630.95
45.7
334
050-092-28
$ 1,560,056.00
$
33,626.64
46.3
335
050-082-12
$ 2,098,869.00
$
33,630.95
62.4
336
050-082-13
$ 664,467.00
$
33,630.95
19.7
337
050-082-14
$ 2,674,211.00
$
33,626.64
79.5
338
050-082-15
$ 197,887.00
$
33,626.64
5.8
3391050-082-16
$ 1,248,092.00
$
33,630.95
37.1
340
050-082-17
$ 1,025,743.00
$
33,626.64
30.5
341050-082-18
$ 226,463.00
$
33,630.95
6.7
342
050-082-19
$ 682,841.00
$
33,626.64
20.3
343
050-082-20
$ 3,332,567.00
$
33,630.95
99.0
344 050-082-21
$ 746,216.00
$
33,626.64
22.1
3451050-082-22
$ 576,137.00
$
33,630.95
17.1
346
050-082-23
$ 4,320,175.00
$
39,122.85
110.4
347
050-083-01
$ 300,363.00
$
33,988.46
8.8
348
050-083-30
$ 2,856,221.00
$
33,630.95
84.9
349
050-083-29
$ 515,683.00
$
39,661.28
13.0
350
050-083-28
$ 1,935,150.00
$
39,665.58
48.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 16
7-32
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens
Approved Recorded
Value To
Lien Ratio
351050-083-27
$
973,040.00
$
32,894.39
29.5
352
050-083-02
$
1,134,242.00
$
38,024.47
29.8
3531050-083-03
$
1,119, 343.00
$
33, 630.95
33.2
354
050-083-04
$
152,474.00
$
33,630.95
4.5
355
050-083-05
$
3,537,360.00
$
33,630.95
105.1
356
050-083-06
$
2,067,305.00
$
33,630.95
61.4
357
050-083-07
$
2,450,052.00
$
33,630.95
72.8
358
050-083-08
$
318,680.00
$
33,630.95
9.4
3591050-083-09
$
1, 212, 085.00
$
33, 630.95
36.0
360
050-083-10
$
2,311,209.00
$
33,630.95
68.7
361050-083-11
$
1,289,042.00
$
33,630.95
38.3
362
050-083-12
$
2,803,018.00
$
33,630.95
83.3
363
050-083-13
$
591,908.00
$
33,626.64
17.6
364
050-083-14
$
159,186.00
$
33, 630.95
4.7
3651050-093-01
$
2, 719,123.00
$
33, 630.95
80.8
366
050-093-02
$
189,768.00
$
33,630.95
5.6
367
050-093-03
$
132,185.00
$
33,626.64
3.9
368
050-093-04
$
2,343,677.00
$
33,630.95
69.6
369
050-093-05
$
2,010,302.00
$
33,630.95
59.7
370
050-093-06
$
2,039,218.00
$
33,630.95
60.6
371050-093-07
$
995,594.00
$
33,626.64
29.6
372
050-093-08
$
2,139, 368.00
$
33, 630.95
63.6
373
050-093-09
$
2, 246, 337.00
$
33, 630.95
66.7
374
050-093-10
$
773,187.00
$
33, 626.64
22.9
375
050-093-11
$
1,048,599.00
$
33,630.95
31.1
376
050-093-12
$
1,905,521.00
$
33,630.95
56.6
3771050-093-13
$
3,226,072.00
$
33,630.95
95.9
378
050-093-14
$
1,914,172.00
$
33,626.64
56.9
379
050-103-01
$
2,856,000.00
$
33,630.95
84.9
380
050-103-02
$
810,510.00
$
33,630.95
24.1
381050-103-03
$
147,928.00
$
33,630.95
4.3
382
050-103-04
$
273,937.00
$
33,630.95
8.1
3831050-103-05
$
1,851,879.00
$
33,630.95
55.0
384
050-103-06
$
2,657,246.00
$
33,630.95
79.0
385
050-103-07
$
4,221,485.00
$
33,630.95
125.5
386
050-103-08
$
203,937.00
$
33,626.64
6.0
387
050-103-26
$
579,700.00
$
33,648.18
17.2
388
050-103-27
$
1,033,551.00
$
37,270.68
27.7
3891050-103-11
$
8,748p 179. 00
$
33,630.95
260.1
390
050-103-28
$
1,993,398.00
$
33,630.95
59.2
391050-103-29
$
776,936.00
$
33,630.95
23.1
392
050-103-13
$
4,222,356.00
$
33,630.95
125.5
393
050-103-14
$
1,726,890.00
$
33,630.95
51.3
394
050-103-15
$
7,912,361.00
$
33,630.95
235.2
3951050-103-16
$
1,276,754.00
$
37,287.91
34.2
396
050-103-17
$
1,108,147.00
$
33, 630.95
32.9
397
050-103-18
$
459,980.00
$
33,630.95
13.6
398
050-103-19
$
132,186.00
$
33,630.95
3.9
399
050-103-20
$
946,344.00
$
33,630.95
28.1
400 050-103-21
$
737,266.00
$
33,630.95
21.9
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 17
7-33
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens
Approved Recorded
Value To
Lien Ratio
401050-103-22
$
2,040,000.00
$
33,626.64
60.6
402
050-103-23
$
1,333,472.00
$
33,626.64
39.6
4031050-103-24
$
218,741.00
$
33,630.95
6.5
404 050-103-25
$
1,816,244.00
$
33,630.95
54.0
405
050-093-30
$
360,351.00
$
28,462.09
12.6
406
050-093-31
$
1,953,300.00
$
27,815.99
70.2
407
050-093-17
$
2,615,109.00
$
33,630.95
77.7
408
050-093-18
$
235,412.00
$
33,630.95
6.9
4091050-093-19
$
209,648.00
$
33,626.64
6.2
410
050-093-20
$
2,427,113.00
$
33,630.95
72.1
411050-093-21
$
411,536.00
$
33,630.95
12.2
412
050-093-22
$
202,355.00
$
33,630.95
6.0
413
050-093-23
$
778,324.00
$
33,630.95
23.1
414
050-093-24
$
136,650.00
$
33,630.95
4.0
4151050-093-25
$
1,766,244.00
$
33,630.95
52.5
416
050-093-26
$
1,721,614.00
$
33,626.64
51.1
417
050-093-27
$
1,072,446.00
$
33,630.95
31.8
418
050-093-28
$
717,676.00
$
33,630.95
21.3
419
050-093-29
$
2,571,515.00
$
33,626.64
76.4
420
050-083-15
$
2,927,554.00
$
33,630.95
87.0
4211050-083-16
$
1,569,493.00
$
33,630.95
46.6
422
050-083-17
$
3,530,031.00
$
33,630.95
104.9
423
050-083-18
$
277,748.00
$
33,626.64
8.2
424
050-083-33
$
1,245,051.00
$
33,630.95
37.0
425
050-083-34
$
2,133,672.00
$
33,630.95
63.4
426
050-083-32
$
1,581,488.00
$
33,630.95
47.0
4271050-083-31
$
1,088,520.00
$
33,626.64
32.3
428
050-083-21
$
1,689,146.00
$
33,630.95
50.2
429
050-083-22
$
985,525.00
$
33,630.95
29.3
430
050-083-23
$
843,062.00
$
33,626.64
25.0
431050-083-24
$
3,111,000.00
$
33,630.95
92.5
432
050-083-25
$
208,564.00
$
33,626.64
6.2
4331050-083-26
$
1,099,320.00
$
32,123.37
34.2
434
050-132-05
$
1,774,191.00
$
32,894.39
53.9
435
050-132-04
$
2,219,807.00
$
45,334.09
48.9
436
050-132-03
$
3,338,231.00
$
33,988.46
98.2
437
050-132-02
$
309,477.00
$
33,988.46
9.1
438
050-132-01
$
302,610.00
$
33,988.46
8.9
4391050-132-06
$
3,280,126.00
$
40,953.49
80.0
440
050-132-07
$
2,337,088.00
$
33,630.95
69.4
441050-132-08
$
564,480.00
$
33,630.95
16.7
442
050-132-09
$
228,534.00
$
33,630.95
6.7
443
050-132-10
$
872,200.00
$
33,630.95
25.9
444 050-132-11
$
1,848,092.00
$
33,630.95
54.9
4451050-132-12
$
2,117,816.00
$
33,626.64
62.9
446
050-132-13
$
2,045,632.00
$
33,630.95
60.8
447
050-132-14
$
1,093,894.00
$
33,630.95
32.5
448
050-132-15
$
2,705,835.00
$
33,630.95
80.4
449
050-132-16
$
132,342.00
$
33,630.95
3.9
450
050-132-17
$
1,647,876.00
$
33,630.95
48.9
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 18
7-34
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Existing
Total True Value
Liens
Assessments as Assessments as
Preliminarily Confirmed and
Approved Recorded
Value To
Lien Ratio
451050-132-18
$
393,951.00
$
33,630.95
11.7
452
050-132-19
$
1,515,603.00
$
33,630.95
45.0
4531050-121-01
$
1,039,272.00
$
33,635.25
30.8
454
050-121-02
$
215,721.00
$
33,626.64
6.4
455
050-121-03
$
686,931.00
$
33,630.95
20.4
456
050-121-04
$
3,608,107.00
$
33,630.95
107.2
457
050-121-05
$
382,159.00
$
33,626.64
11.3
458
050-121-06
$
522,782.00
$
33,630.95
15.5
4591050-121-07
$
1,070,314.00
$
33,630.95
31.8
460
050-121-08
$
1,193,014.00
$
33,630.95
35.4
461050-121-09
$
1,116,481.00
$
33,630.95
33.1
462
050-121-10
$
2,851,745.00
$
33,630.95
84.7
463
050-121-11
$
499,848.00
$
33,630.95
14.8
464 050-121-28
$
1,388,533.00
$
33,626.64
41.2
4651050-121-27
$
174,767.00
$
33,630.95
5.1
466
050-121-13
$
4,318,363.00
$
33,630.95
128.4
467
050-111-01
$
1,222,860.00
$
33,630.95
36.3
468
050-111-02
$
1,081,531.00
$
33,626.64
32.1
469
050-111-03
$
136,662.00
$
33,630.95
4.0
470
050-111-04
$
205,260.00
$
33,630.95
6.1
471050-111-05
$
3,953,520.00
$
33,630.95
117.5
472
050-111-06
$
2,652,000.00
$
33,626.64
78.8
473
050-111-07
$
880,110.00
$
33,630.95
26.1
474
050-111-08
$
1,690,847.00
$
33,630.95
50.2
475
050-111-09
$
206,500.00
$
33,626.64
6.1
476
050-111-10
$
636,944.00
$
37,292.22
17.0
4771050-111-11
$
413,209.00
$
33,630.95
12.2
478
050-111-12
$
594,156.00
$
33,630.95
17.6
479
050-111-13
$
329,445.00
$
33,630.95
9.7
480
050-111-14
$
2,133,667.00
$
33,630.95
63.4
481050-111-15
$
2,086,657.00
$
33,630.95
62.0
482
050-111-16
$
394,789.00
$
33,630.95
11.7
4831050-111-17
$
2,971,382.00
$
37,287.91
79.6
484
050-111-18
$
2,448,000.00
$
33,630.95
72.7
485
050-111-19
$
141,130.00
$
33,630.95
4.1
486
050-111-20
$
1,229,920.00
$
33,630.95
36.5
487
050-111-21
$
1,661,238.00
$
33,630.95
49.3
488
050-111-22
$
2,334,657.00
$
33,630.95
69.4
4891050-111-23
$
893,168.00
$
33,630.95
26.5
490
050-111-24
$
2,068,034.00
$
33,630.95
61.4
491050-111-25
$
1,826,119.00
$
33,630.95
54.2
492
050-111-26
$
962,679.00
$
33,630.95
28.6
493
050-121-30
$
1,936,690.00
$
33,630.95
57.5
494
050-121-29
$
1,082,276.00
$
33,630.95
32.1
4951050-121-15
$
1,575,657.00
$
33,626.64
46.8
496
050-121-16
$
2,210,082.00
$
33,630.95
65.7
497
050-121-17
$
894,268.00
$
33,626.64
26.5
498
050-121-18
$
3,130,000.00
$
33,630.95
93.0
499
050-121-19
$
2,483,103.00
$
33,630.95
73.8
500
050-121-20
$
125,558.00
$
33,626.64
3.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 1 19
7-35
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Existing
Total True Value
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
501050-121-21
$
3,269,341.00
$
33,630.95
97.2
502
050-121-22
$
962,080.00
$
33,630.95
28.6
5031050-121-23
$
2,413,801.00
$
33,630.95
71.7
504
050-121-24
$
1,641,225.00
$
33,630.95
48.8
505
050-121-25
$
606,225.00
$
33,630.95
18.0
506
050-121-26
$
1,412,124.00
$
35,465.89
39.8
507
050-132-20
$
255,465.00
$
44,610.45
5.7
508
050-132-21
$
1,995,071.00
$
33,630.95
59.3
5091050-132-22
$
379,527.00
$
33,630.95
11.2
510
050-132-23
$
192,820.00
$
33,630.95
5.7
511050-132-24
$
172,609.00
$
33,626.64
5.1
512
050-132-25
$
2,214,210.00
$
33,630.95
65.8
513
050-132-26
$
2,108,885.00
$
33,630.95
62.7
514
050-132-27
$
289,430.00
$
33,626.64
8.6
5151050-132-28
$
2,273,106.00
$
33,630.95
67.5
516
050-132-29
$
186,111.00
$
33,626.64
5.5
517
050-132-30
$
1,423,242.00
$
33,626.64
42.3
518
050-132-31
$
2,374,176.00
$
33,630.95
70.5
519
050-132-33
$
2,805,000.00
$
33,630.95
83.4
520
050-132-34
$
484,803.00
$
36,447.97
13.3
521050-131-06
$
6,477,000.00
$
33,630.95
192.5
522
050-131-05
$
1,603,530.00
$
33,626.64
47.6
523
050-131-04
$
4,324,422.00
$
33,626.64
128.6
524
050-131-03
$
6,132,623.00
$
33,630.95
182.3
525
050-131-02
$
264,578.00
$
33,626.64
7.8
526
050-131-01
$
1,936,018.00
$
33,626.64
57.5
5271050-131-07
$
1,967,527.00
$
37,287.91
52.7
528
050-131-08
$
1,276,436.00
$
37,292.22
34.2
529
050-131-09
$
2,031,337.00
$
33,630.95
60.4
530
050-131-10
$
186,111.00
$
33,626.64
5.5
531
050-131-11
$
1,093,894.00
$
33,630.95
32.5
532
050-131-12
$
1,715,600.00
$
33,630.95
51.0
5331050-131-13
$
730,015.00
$
35,461.58
20.5
534
050-131-14
$
2,518,667.00
$
31,800.31
79.2
535
050-131-15
$
2,080,800.00
$
33,630.95
61.8
536
050-131-16
$
2,292,209.00
$
33,630.95
68.1
537
050-131-17
$
138,969.00
$
33,630.95
4.1
538
050-131-18
$
2,995,000.00
$
33,630.95
89.0
5391050-131-19
$
2,693,745.00
$
33,626.64
80.1
540
050-131-20
$
1,857,871.00
$
33,630.95
55.2
541050-131-21
$
2,000,000.00
$
33,630.95
59.4
542
050-122-26
$
945,086.00
$
27,557.55
34.2
543
050-122-37
$
3,311,356.00
$
39,704.35
83.4
544 050-122-03
$
817,226.00
$
33,630.95
24.2
5451050-122-28
$
1,391,643.00
$
33,630.95
41.3
546
050-122-27
$
3,600,000.00
$
33,626.64
107.0
547
050-122-06
$
2,950,734.00
$
33,630.95
87.7
548
050-122-07
$
209,549.00
$
33,630.95
6.2
549
050-122-08
$
945,120.00
$
33,626.64
28.1
550
050-122-09
$
378,497.00
$
33,630.95
11.2
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 120
7-36
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens
Approved Recorded
Value To
Lien Ratio
551050-122-10
$ 736,459.00
$
33,626.64
21.9
552
050-122-11
$ 1,005,904.00
$
33,626.64
29.9
5531050-122-12
$ 225,808.00
$
33,630.95
6.7
554
050-122-29
$ 1,204,533.00
$
33,630.95
35.8
555
050-122-30
$ 199,785.00
$
33,630.95
5.9
556
050-112-01
$ 1,956,342.00
$
33,630.95
58.1
557
050-112-02
$ 2,158,517.00
$
33,630.95
64.1
558
050-112-03
$ 1,159,431.00
$
33,630.95
34.4
5591050-112-04
$ 1,008,078.00
$
33,630.95
29.9
560
050-112-05
$ 226,462.00
$
33,630.95
6.7
561050-112-06
$ 3,001,414.00
$
33,626.64
89.2
562
050-112-07
$ 1,344,605.00
$
33,630.95
39.9
563
050-112-08
$ 1,854,046.00
$
33,630.95
55.1
564
050-112-09
$ 261,015.00
$
33,626.64
7.7
5651050-112-10
$ 1,139,232.00
$
37,292.22
30.5
566
050-112-11
$ 2,943,425.00
$
33,630.95
87.5
567
050-112-12
$ 2,885,186.00
$
33,630.95
85.7
568
050-112-26
$ 6,461,124.00
$
33,630.95
192.1
569
050-112-27
$ 4,685,895.00
$
33,630.95
139.3
570
050-112-14
$ 3,093,029.00
$
33,630.95
91.9
571050-112-15
$ 6,865,729.00
$
33,630.95
204.1
572
050-112-16
$ 2,696,731.00
$
37,287.91
72.3
573
050-112-17
$ 3,626,146.00
$
33,630.95
107.8
574
050-112-28
$ 1,306,423.00
$
44,610.45
29.2
575
050-112-20
$ 549,804.00
$
33,630.95
16.3
576
050-112-21
$ 783,105.00
$
33,630.95
23.2
5771050-112-22
$ 1,555,809.00
$
33,630.95
46.2
5781050-112-23
$ 178,432.00
$
33,630.95
5.3
579
050-112-24
$ 2,710,210.00
$
33,630.95
80.5
580
050-112-25
$ 197,133.00
$
33,626.64
5.8
581050-122-15
$ 1,322,778.00
$
32,963.30
40.1
582
050-122-14
$ 336,159.00
$
34,277.05
9.8
583
050-122-35
$ 226,463.00
$
33,626.64
6.7
5841050-122-36
$ 239,580.00
$
34,725.02
6.8
585
050-122-33
$ 2,843,743.00
$
38,024.47
74.7
586
050-122-34
$ 1,942,867.00
$
33,626.64
57.7
587
050-122-18
$ 219,968.00
$
39,118.55
5.6
588
050-122-19
$ 3,590,000.00
$
33,630.95
106.7
589
050-122-20
$ 2,266,677.00
$
33,626.64
67.4
5901050-122-21
$ 3,302,878.00
$
33,630.95
98.2
591050-122-22
$ 160,238.00
$
31,800.31
5.0
592
050-122-23
$ 1,802,259.00
$
33,605.10
53.6
593
050-122-24
$ 144,447.00
$
32,381.81
4.4
594
050-122-25
$ 329,433.00
$
27,557.55
11.9
595
050-131-38
$ 1,888,467.00
$
33,630.95
56.1
596
050-131-37
$ 2,668,320.00
$
33,626.64
79.3
597
050-131-24
$ 176,818.00
$
33,630.95
5.2
598
050-131-25
$ 2,958,000.00
$
33,630.95
87.9
599
050-131-26
$ 440,463.00
$
33,630.95
13.0
600
050-131-27
$ 2,080,800.00
$
33,626.64
61.8
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021121
7-37
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens
Approved Recorded
Value To
Lien Ratio
601050-131-28
$
715,792.00
$
33,630.95
21.2
602
050-131-29
$
293,696.00
$
33,630.95
8.7
6031050-131-30
$
336,746.00
$
33,630.95
10.0
604
050-131-31
$
2,800,000.00
$
33,630.95
83.2
605
050-131-32
$
2,037,797.00
$
33,626.64
60.6
606
050-131-33
$
1,403,581.00
$
33,630.95
41.7
607
050-131-34
$
406,658.00
$
33,630.95
12.0
608
050-131-35
$
2,325,000.00
$
37,292.22
62.3
6091050-131-36
$
280,647.00
$
37,292.22
7.5
610
050-142-06
$
593,448.00
$
33,630.95
17.6
611050-142-05
$
4,694,687.00
$
33,630.95
139.5
612
050-142-04
$
319,541.00
$
33,630.95
9.5
613
050-142-03
$
1,814,225.00
$
33,626.64
53.9
614
050-142-02
$
846,049.00
$
33,626.64
25.1
6151050-142-01
$
5,160,384.00
$
33,626.64
153.4
616
050-142-07
$
4,483,581.00
$
37,292.22
120.2
617
050-142-38
$
936,738.00
$
37,292.22
25.1
618
050-142-37
$
2,813,832.00
$
33,630.95
83.6
619
050-142-09
$
154,709.00
$
33,630.95
4.6
620
050-142-10
$
2,832,327.00
$
33,630.95
84.2
621050-142-11
$
130,026.00
$
33,630.95
3.8
622
050-142-12
$
123,397.00
$
33,630.95
3.6
623
050-142-13
$
204,835.00
$
33,626.64
6.0
624
050-142-14
$
2,362,963.00
$
33,630.95
70.2
625
050-142-15
$
502,645.00
$
33,630.95
14.9
626
050-142-16
$
134,502.00
$
33,630.95
3.9
6271050-142-17
$
197,469.00
$
33,630.95
5.8
628
050-142-18
$
2,124,527.00
$
33,630.95
63.1
629
050-142-35
$
889,318.00
$
33,630.95
26.4
630
050-142-36
$
294,979.00
$
33,630.95
8.7
631050-123-01
$
350,644.00
$
33,630.95
10.4
632
050-123-02
$
458,375.00
$
33,630.95
13.6
6331050-123-31
$
967,598.00
$
33,630.95
28.7
634
050-123-30
$
2,275,620.00
$
33,630.95
67.6
635
050-123-04
$
2,500,000.00
$
33,630.95
74.3
636
050-123-05
$
217,354.00
$
33,626.64
6.4
637
050-123-06
$
969,487.00
$
33,626.64
28.8
638
050-123-07
$
732,144.00
$
33,630.95
21.7
6391050-123-08
$
218,264.00
$
33,630.95
6.4
640
050-123-09
$
2,883,690.00
$
33,630.95
85.7
641050-123-10
$
1,912,500.00
$
33,626.64
56.8
642
050-123-11
$
146,926.00
$
33,630.95
4.3
643
050-123-12
$
1,260,784.00
$
33,626.64
37.4
644
050-123-14
$
730,238.00
$
27,815.99
26.2
6451050-123-13
$
445,303.00
$
28,462.09
15.6
646
050-113-01
$
833,971.00
$
33,630.95
24.7
647
050-113-02
$
420,139.00
$
33,630.95
12.4
648
050-113-03
$
392,992.00
$
33,630.95
11.6
649
050-113-04
$
722,217.00
$
33,626.64
21.4
650
050-113-05
$
3,084,930.00
$
33,630.95
91.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021122
7-38
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Existing
Total True Value Liens
Assessments as Assessments as
Preliminarily Confirmed and
Approved Recorded
Value To
Lien Ratio
651050-113-06
$ 441,895.00
$
33,630.95
13.1
652
050-113-07
$ 136,662.00
$
33,630.95
4.0
6531050-113-08
$ 206,254.00
$
33,630.95
6.1
654
050-113-09
$ 254,554.00
$
33,630.95
7.5
655
050-113-10
$ 1,054,027.00
$
37,287.91
28.2
656
050-113-27
$ 6,594,451.00
$
33,630.95
196.0
657
050-113-26
$ 1,361,978.00
$
33,630.95
40.4
658
050-113-12
$ 3,940,944.00
$
33,626.64
117.1
6591050-113-13
$ 5,857,370.00
$
33,630.95
174.1
660
050-113-14
$ 5,271,633.00
$
33,630.95
156.7
661050-113-15
$ 423,027.00
$
33,630.95
12.5
662
050-113-16
$ 3,675,122.00
$
37,292.22
98.5
663
050-113-17
$ 217,349.00
$
33,626.64
6.4
664 050-113-18
$ 200,529.00
$
33,630.95
5.9
6651050-113-19
$ 2,091,078.00
$
33,630.95
62.1
666
050-113-20
$ 161,277.00
$
33,626.64
4.7
667
050-113-21
$ 2,478,616.00
$
33,626.64
73.7
668
050-113-22
$ 911,411.00
$
33,630.95
27.1
669
050-113-23
$ 181,562.00
$
33,626.64
5.3
670
050-113-24
$ 1,819,778.00
$
33,630.95
54.1
671050-113-25
$ 653,169.00
$
33,630.95
19.4
672
050-123-15
$ 738,220.00
$
33,630.95
21.9
673
050-123-16
$ 125,558.00
$
33,630.95
3.7
674
050-123-17
$ 123,231.00
$
33,630.95
3.6
675
050-123-18
$ 474,796.00
$
33,626.64
14.1
676
050-123-19
$ 2,855,262.00
$
33,630.95
84.8
6771050-123-20
$ 644,674.00
$
33,626.64
19.1
678
050-123-21
$ 2,679,550.00
$
33,630.95
79.6
679
050-123-22
$ 3,188,826.00
$
33,630.95
94.8
680
050-123-23
$ 176,593.00
$
33,626.64
5.2
681050-123-24
$ 204,212.00
$
33,630.95
6.0
682
050-123-25
$ 139,028.00
$
33,630.95
4.1
6831050-123-26
$ 790,313.00
$
33,630.95
23.4
684
050-123-27
$ 1,540,991.00
$
33,630.95
45.8
685
050-123-28
$ 227,295.00
$
29,625.09
7.6
686
050-123-29
$ 59,701.00
$
26,653.00
2.2
687
050-142-20
$ 229,918.00
$
33,630.95
6.8
688
050-142-21
$ 493,188.00
$
33,630.95
14.6
6891050-142-22
$ 1,338,931.00
$
33,626.64
39.8
690
050-142-23
$ 165,073.00
$
33,626.64
4.9
691050-142-24
$ 3,820,348.00
$
33,630.95
113.5
692
050-142-25
$ 2,606,080.00
$
33,626.64
77.5
693
050-142-26
$ 2,050,000.00
$
33,630.95
60.9
694
050-142-27
$ 1,741,479.00
$
33,630.95
51.7
6951050-142-28
$ 690,554.00
$
33,630.95
20.5
696
050-142-29
$ 617,599.00
$
33,630.95
18.3
697
050-142-30
$ 3,901,500.00
$
33,630.95
116.0
698
050-142-31
$ 127,872.00
$
33,630.95
3.8
699
050-142-32
$ 1,618,444.00
$
33,626.64
48.1
700 050-142-33
$ 2,714,858.00
$
37,287.91
72.8
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021123
7-39
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens Approved Recorded
Value To
Lien Ratio
701050-142-34
$
3,395,865.00
$
37,292.22
91.0
702
050-141-05
$
3,500,000.00
$
33,630.95
104.0
7031050-141-36
$
4,204,725.00
$
33,630.95
125.0
704
050-141-37
$
4,753,567.00
$
33,630.95
141.3
705
050-141-03
$
277,916.00
$
33,630.95
8.2
706
050-141-02
$
1,657,807.00
$
33,630.95
49.2
707
050-141-01
$
2,760,934.00
$
28,462.09
97.0
708
050-141-35
$
650,700.00
$
27,815.99
23.3
7091050-141-06
$
2,398,345.00
$
37,292.22
64.3
710
050-141-07
$
316,103.00
$
37,287.91
8.4
711050-141-08
$
125,550.00
$
33,630.95
3.7
712
050-141-09
$
2,013,322.00
$
33,630.95
59.8
713
050-141-10
$
3,307,680.00
$
33,630.95
98.3
714
050-141-11
$
2,947,954.00
$
33,630.95
87.6
7151050-141-12
$
1,016,846.00
$
33,630.95
30.2
716
050-141-13
$
2,986,110.00
$
33,630.95
88.7
717
050-141-14
$
2,327,089.00
$
33,630.95
69.1
718
050-141-15
$
184,952.00
$
33,630.95
5.4
719
050-141-16
$
123,397.00
$
33,630.95
3.6
720
050-141-17
$
1,874,762.00
$
33,630.95
55.7
721050-141-18
$
132,342.00
$
33,630.95
3.9
722
050-141-19
$
1,696,684.00
$
33,630.95
50.4
723
050-141-20
$
1,549,721.00
$
33,626.64
46.0
724
050-161-01
$
727,619.00
$
33,630.95
21.6
725
050-161-02
$
2,184,840.00
$
33,630.95
64.9
726
050-161-03
$
1,072,445.00
$
33,626.64
31.8
7271050-161-04
$
1,547,608.00
$
33,630.95
46.0
728
050-161-05
$
1,076,651.00
$
33,630.95
32.0
729
050-161-06
$
494,753.00
$
33,626.64
14.7
730
050-161-07
$
1,276,169.00
$
33,630.95
37.9
731050-161-08
$
167,007.00
$
33,626.64
4.9
732
050-161-09
$
2,965,000.00
$
33,630.95
88.1
7331050-161-10
$
2,037,623.00
$
33,626.64
60.5
734
050-161-11
$
1,712,034.00
$
33,626.64
50.9
735
050-161-12
$
235,242.00
$
33,630.95
6.9
736
050-161-13
$
2,625,098.00
$
33,630.95
78.0
737
050-161-14
$
1,093,476.00
$
33,626.64
32.5
738
050-171-01
$
2,327,228.00
$
33,630.95
69.1
7391050-171-02
$
630,592.00
$
33,630.95
18.7
740
050-171-03
$
144,981.00
$
33,630.95
4.3
741050-171-04
$
2,272,894.00
$
33,630.95
67.5
742
050-171-05
$
869,566.00
$
33,626.64
25.8
743
050-171-06
$
933,651.00
$
33,630.95
27.7
744 050-171-07
$
1,241,333.00
$
33,626.64
36.9
7451050-171-08
$
1,632,675.00
$
33,626.64
48.5
746
050-171-09
$
2,517,254.00
$
33,630.95
74.8
747
050-171-10
$
3,804,823.00
$
37,292.22
102.0
748
050-171-11
$
2,382,185.00
$
33,630.95
70.8
749
050-171-12
$
459,592.00
$
33,630.95
13.6
750
050-171-13
$
5,461,227.00
$
33,630.95 1
162.3
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021124
7-40
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens
Approved Recorded
Value To
Lien Ratio
751050-171-14
$ 1,880,533.00
$
33,630.95
55.9
752
050-171-15
$ 2,096,494.00
$
33,630.95
62.3
7531050-171-16
$ 4,271,260.00
$
33,630.95
127.0
754
050-171-27
$ 2,728,247.00
$
33,648.18
81.0
755
050-171-26
$ 2,213,338.00
$
33,648.18
65.7
756
050-171-18
$ 1,441,373.00
$
37,292.22
38.6
757
050-171-19
$ 1,874,356.00
$
33,630.95
55.7
758
050-171-20
$ 385,696.00
$
44,610.45
8.6
7591050-171-21
$ 709,939.00
$
33,630.95
21.1
760
050-171-22
$ 918,952.00
$
33,626.64
27.3
761050-171-23
$ 2,417,665.00
$
33,630.95
71.8
762
050-171-24
$ 587,102.00
$
29,366.64
19.9
763
050-171-25
$ 1,008,147.00
$
26,911.44
37.4
764
050-161-15
$ 2,175,897.00
$
33,630.95
64.6
7651050-161-16
$ 146,284.00
$
33,626.64
4.3
766
050-161-17
$ 2,418,930.00
$
33,626.64
71.9
767
050-161-18
$ 3,329,280.00
$
33,630.95
98.9
768
050-161-19
$ 2,673,828.00
$
33,626.64
79.5
769
050-161-20
$ 189,601.00
$
33,630.95
5.6
770
050-161-21
$ 153,867.00
$
33,630.95
4.5
771050-161-22
$ 305,127.00
$
33,630.95
9.0
772
050-161-23
$ 2,831,526.00
$
33,630.95
84.1
773
050-161-24
$ 132,185.00
$
33,626.64
3.9
774
050-161-25
$ 2,099,917.00
$
33,630.95
62.4
775
050-161-26
$ 138,984.00
$
33,630.95
4.1
776
050-161-27
$ 1,534,377.00
$
33,630.95
45.6
7771050-161-28
$ 3,589,380.00
$
33,630.95
106.7
778
050-141-21
$ 143,440.00
$
33,626.64
4.2
779
050-141-22
$ 130,026.00
$
33,630.95
3.8
780
050-141-23
$ 1,253,137.00
$
39,122.85
32.0
781050-141-24
$ 219,672.00
$
39,122.85
5.6
782
050-141-25
$ 837,467.00
$
33,626.64
24.9
7831050-141-26
$ 1,992,389.00
$
33,630.95
59.2
784
050-141-27
$ 1,349,489.00
$
33,630.95
40.1
785
050-141-28
$ 882,609.00
$
33,630.95
26.2
786
050-141-29
$ 186,703.00
$
33,630.95
5.5
787
050-141-30
$ 847,570.00
$
33,630.95
25.2
788
050-141-31
$ 79,646.00
$
33,630.95
2.3
7891050-141-32
$ 780,376.00
$
33,630.95
23.2
790
050-141-33
$ 199,247.00
$
37,292.22
5.3
791050-141-34
$ 2,923,652.00
$
37,292.22
78.3
792
050-152-06
$ 1,204,472.00
$
33,630.95
35.8
793
050-152-05
$ 4,074,900.00
$
33,630.95
121.1
794
050-152-04
$ 4,641,000.00
$
33,630.95
137.9
7951050-152-03
$ 1,617,686.00
$
33,630.95
48.1
796
050-152-02
$ 1,050,136.00
$
33,630.95
31.2
797
050-152-01
$ 2,976,688.00
$
33,630.95
88.5
798
050-152-07
$ 1,950,000.00
$
37,292.22
52.2
799
050-152-08
$ 355,499.00
$
37,287.91
9.5
800
050-152-09
$ 159,186.00
$
33,630.95
4.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 125
7-41
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Liens Preliminarily Confirmed and
Approved Recorded
Value To
Lien Ratio
801050-152-10
$
186,314.00
$
33,630.95
5.5
802
050-152-11
$
209,898.00
$
33,626.64
6.2
8031050-152-12
$
498,505.00
$
33,630.95
14.8
804
050-152-35
$
1,447,111.00
$
33,630.95
43.0
805
050-152-34
$
2,597,836.00
$
33,626.64
77.2
806
050-152-14
$
141,288.00
$
33,626.64
4.2
807
050-152-15
$
197,291.00
$
33,630.95
5.8
808
050-152-16
$
212,008.00
$
33,626.64
6.3
8091050-152-17
$
136,812.00
$
33,626.64
4.0
810
050-152-18
$
1,566,993.00
$
33,630.95
46.5
811050-152-19
$
683,747.00
$
33,630.95
20.3
812
050-152-20
$
2,288,880.00
$
33,626.64
68.0
813
050-162-01
$
160,774.00
$
33,626.64
4.7
814
050-162-02
$
831,417.00
$
33,630.95
24.7
8151050-162-03
$
3,296,816.00
$
33,630.95
98.0
816
050-162-04
$
3,586,883.00
$
33,630.95
106.6
817
050-162-05
$
2,718,613.00
$
33,626.64
80.8
818
050-162-06
$
1,722,563.00
$
33,630.95
51.2
819
050-162-07
$
1,670,613.00
$
33,630.95
49.6
820
050-162-08
$
1,328,994.00
$
33,630.95
39.5
821050-162-09
$
3,788,512.00
$
33,630.95
112.6
822
050-162-10
$
2,002,498.00
$
33,630.95
59.5
823
050-162-11
$
2,533,013.00
$
33,626.64
75.3
824
050-162-12
$
1,885,000.00
$
33,626.64
56.0
825
050-162-13
$
1,378,201.00
$
33,630.95
40.9
826
050-162-14
$
1,749,510.00
$
33,626.64
52.0
8271050-172-01
$
1,340,704.00
$
28,591.32
46.8
828
050-172-24
$
1,077,564.00
$
27,686.77
38.9
829
050-172-02
$
969,915.00
$
33,630.95
28.8
830
050-172-03
$
2,228,536.00
$
33,630.95
66.2
831050-172-04
$
118,768.00
$
33,630.95
3.5
832
050-172-05
$
1,340,307.00
$
33,630.95
39.8
8331050-172-25
$
1,815,783.00
$
33,630.95
53.9
834
050-172-26
$
197,299.00
$
33,626.64
5.8
835
050-172-07
$
2,467,377.00
$
33,630.95
73.3
836
050-172-08
$
2,440,778.00
$
35,422.82
68.9
837
050-172-09
$
1,098,691.00
$
35,491.73
30.9
838
050-172-10
$
1,418,820.00
$
27,169.88
52.2
8391050-172-11
$
1,445,651.00
$
29,108.20
49.6
840 050-172-12
$
325,047.00
$
33,626.64
9.6
841050-172-13
$
1,421,259.00
$
33,630.95
42.2
842
050-172-30
$
379,244.00
$
33,630.95
11.2
843
050-172-29
$
1,487,699.00
$
33,626.64
44.2
844 050-172-27
$
440,213.00
$
33,630.95
13.0
8451050-172-15
$
639,993.00
$
37,287.91
17.1
846
050-172-16
$
2,096,082.00
$
33,626.64
62.3
847
050-172-17
$
132,186.00
$
33,626.64
3.9
848 050-172-18
$
1,749,300.00
$
33,626.64
52.0
849
050-172-19
$
1,653,385.00
$
33,626.64
49.1
850
050-172-20
$
1,774,800.00
$
33,630.95
52.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021126
7-42
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Assessments as Assessments as
Existing
Preliminarily Confirmed and
Liens
Approved Recorded
Value To
Lien Ratio
851050-172-21
$ 514,298.00
$
33,630.95
15.2
852
050-172-22
$ 1,141,611.00
$
33,626.64
33.9
8531050-172-23
$ 2,131,620.00
$
42,026.03
50.7
854
050-162-15
$ 2,584,132.00
$
33,036.53
78.2
855
050-162-16
$ 1,674,649.00
$
45,204.87
37.0
856
050-162-17
$ 2,100,069.00
$
33,630.95
62.4
857
050-162-18
$ 163,751.00
$
33,626.64
4.8
858
050-162-19
$ 1,803,386.00
$
33,630.95
53.6
8591050-162-20
$ 1,711,944.00
$
33,630.95
50.9
860
050-162-21
$ 2,325,000.00
$
33,626.64
69.1
861050-162-22
$ 883,875.00
$
33,626.64
26.2
862
050-162-23
$ 720,100.00
$
33,630.95
21.4
863
050-162-24
$ 1,510,774.00
$
33,630.95
44.9
864 050-162-25
$ 243,470.00
$
33,630.95
7.2
865
050-162-26
$ 2,164,864.00
$
33,626.64
64.3
866
050-162-30
$ 794,723.00
$
33,630.95
23.6
867
050-152-21
$ 3,828,346.00
$
42,030.33
91.0
868
050-152-22
$ 172,708.00
$
32,334.43
5.3
869
050-152-23
$ 4,156,500.00
$
42,030.33
98.8
870
050-152-24
$ 1,948,377.00
$
32,334.43
60.2
871050-152-25
$ 162,607.00
$
32,338.73
5.0
872
050-152-26
$ 150,339.00
$
32,338.73
4.6
873
050-152-27
$ 195,075.00
$
32,334.43
6.0
874
050-152-28
$ 2,331,016.00
$
32,338.73
72.0
875
050-152-29
$ 157,536.00
$
32,338.73
4.8
876
050-152-30
$ 499,154.00
$
32,338.73
15.4
877
050-152-31
$ 2,050,076.00
$
32,334.43
63.4
878
050-152-32
$ 2,050,076.00
$
35,569.27
57.6
879
050-152-33
$ 298,040.00
$
35,569.27
8.3
880
050-151-05
$ 1,315,768.00
$
33,630.95
39.1
881050-151-04
$ 3,485,623.00
1 $
33,626.64
103.6
882
050-151-03
$ 253,312.00
$
33,630.95
7.5
883
050-151-02
$ 336,164.00
$
39,122.85
8.5
884 050-151-01
$ 4,485,120.00
$
39,118.55
114.6
885
050-151-06
$ 2,242,558.00
$
35,358.21
63.4
886
050-151-39
$ 1,070,914.00
$
35,569.27
30.1
8871050-151-38
$ 752,575.00
1 $
32,334.43
23.2
888
050-151-08
$ 588,063.00
$
32,334.43
18.1
889
050-151-09
$ 1,147,524.00
$
32,338.73
35.4
890
050-151-10
$ 729,723.00
$
32,334.43
22.5
891050-151-11
$ 318,425.00
$
42,030.33
7.5
892
050-151-13
$ 672,534.00
$
32,338.73
20.7
893
050-151-14
$ 774,844.00
$
32,338.73
23.9
894
050-151-15
$ 2,136,900.00
$
32,338.73
66.0
895
050-151-16
$ 190,597.00
$
32,338.73
5.8
896
050-151-17
$ 1,819,971.00
$
32,338.73
56.2
897
050-151-18
$ 1,095,198.00
$
32,334.43
33.8
898
050-151-19
$ 214,074.00
$
32,338.73
6.6
899
050-163-01
$ 880,465.00
$
33,626.64
26.1
9001050-163-02
$ 1,836,000.00
$
33,630.95
54.5
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021127
7-43
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Existing
Total True Value
Liens
Assessments as Assessments as
Preliminarily Confirmed and
Approved Recorded
Value To
Lien Ratio
901050-163-03
$ 735,874.00
$
33,626.64
21.8
902
050-163-04
$ 1,991,674.00
$
33,630.95
59.2
9031050-163-05
$ 2,600,000.00
$
33,630.95
77.3
904
050-163-06
$ 975,304.00
$
33,626.64
29.0
905
050-163-07
$ 257,041.00
$
33,630.95
7.6
906
050-163-08
$ 3,604,519.00
$
44,614.76
80.7
907
050-163-10
$ 355,546.00
$
33,630.95
10.5
908
050-163-11
$ 1,928,925.00
$
33,630.95
57.3
9091050-163-12
$ 571,266.00
$
33,630.95
16.9
910
050-163-13
$ 4,163,014.00
$
44,575.99
93.3
911050-173-01*
$ 1,573,591.00
$
41,939.88
37.5
912
050-173-02
$ 211,716.00
$
33,592.18
6.3
913
050-173-03
$ 2,080,506.00
$
33,630.95
61.8
914
050-173-04
$ 948,624.00
$
33,630.95
28.2
9151050-173-05
$ 1,244,882.00
$
33,626.64
37.0
916
050-173-06
$ 1,084,805.00
$
33,630.95
32.2
917
050-173-07
$ 143,453.00
$
33,630.95
4.2
918
050-173-08
$ 2,193,000.00
$
33,626.64
65.2
919
050-173-09
$ 161,345.00
$
37,326.68
4.3
920
050-173-10
$ 405,923.00
$
33,626.64
12.0
921050-173-11
$ 4,448,789.00
$
33,630.95
132.2
922
050-173-12
$ 439,130.00
$
33,630.95
13.0
923
050-173-13
$ 1,391,190.00
$
33,630.95
41.3
924
050-173-14
$ 4,215,655.00
$
44,614.76
94.4
925
050-173-15
$ 1,102,971.00
$
37,309.45
29.5
926
050-173-16
$ 2,699,519.00
$
33,630.95
80.2
9271050-173-17
$ 2,967,134.00
$
33,630.95
88.2
928
050-173-18
$ 2,121,541.00
$
33,630.95
63.0
929
050-173-19
$ 266,730.00
$
33,630.95
7.9
930
050-173-20
$ 1,077,218.00
$
33,630.95
32.0
931050-173-21
$ 2,499,134.00
$
33,626.64
74.3
932
050-173-22
$ 3,406,710.00
$
33,630.95
101.2
9331050-173-23
$ 841,844.00
$
33,630.95
25.0
934
050-173-24
$ 257,846.00
$
33,630.95
7.6
935
050-163-14
$ 1,026,061.00
$
33,592.18
30.5
936
050-163-15
$ 1,706,705.00
$
33,626.64
50.7
937
050-163-16
$ 2,516,644.00
$
33,626.64
74.8
938
050-163-17
$ 698,208.00
$
33,630.95
20.7
9391050-163-27
$ 2,743,518.00
$
33,630.95
81.5
940
050-163-26
$ 2,561,052.00
$
33,630.95
76.1
941050-163-19
$ 2,229,720.00
$
33,626.64
66.3
942
050-163-20
$ 302,941.00
$
33,630.95
9.0
943
050-163-29
$ 2,858,282.00
$
33,630.95
84.9
944 050-163-28
$ 850,488.00
$
33,630.95
25.2
9451050-163-22
$ 744,146.00
$
33,630.95
22.1
946
050-163-23
$ 987,363.00
$
33,626.64
29.3
947
050-163-24
$ 1,981,166.00
$
33,630.95
58.9
948
050-163-25
$ 2,649,752.00
$
33,630.95
78.7
949
050-151-36
$ 2,626,100.00
$
33,630.95
78.0
950
050-151-35
$ 197,755.00
$
33,630.95
1
5.8
*CITY OWNED PARCEL; NOT INCLUDED IN PRELIMINARY ENGINEER'S REPORT DEBT LIMIT VALUATION
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 128
7-44
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Existing
Total True Value
Liens
Assessments as Assessments as
Preliminarily Confirmed and
Approved Recorded
Value To
Lien Ratio
951050-151-21
$
3,300,000.00
$ 33,630.95
98.1
952
050-151-22
$
312,015.00
$ 33,626.64
9.2
9531050-151-37
$
204,095.00
$ 33,630.95
6.0
954
050-151-24
$
2,622,492.00
$ 33,626.64
77.9
955
050-151-25
$
1,110,943.00
$ 33,630.95
33.0
956
050-151-26
$
197,298.00
$ 33,626.64
5.8
957
050-151-27
$
174,761.00
$ 33,630.95
5.1
958
050-151-41
$
2,814,322.00
$ 33,630.95
83.6
9591050-151-40
$
2,190,639.00
$ 33,630.95
65.1
960
050-151-29
$
603,621.00
$ 33,630.95
17.9
961050-151-30
$
2,887,350.00
$ 33,626.64
85.8
962
050-151-42
$
1,386,625.00
$ 33,630.95
41.2
963
050-151-43
$
844,097.00
$ 33,630.95
25.0
964
050-151-33
$
548,299.00
$ 29,969.68
18.2
9651937-170-51
$
945,557.00
$ 26,614.23
35.5
9661050-091-29
$
2,933,187.00
$ 33,376.81
87.8
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 129
7-45
N V 5
Table 2
Debt Limit Valuation
A. ESTIMATED BALANCE TO ASSESSMENT (Not including city owned parcels)
$32,773,760.12
B. UNPAID SPECIAL ASSESSMENTS
$0
TOTAL A& B
$32,773,760.12
C. TRUE VALUE OF PARCELS (Not including city owned parcels)
$1,459,060,335.00
AVERAGE VALUE TO LIEN RATIO
44:1
* Unpaid Special Assessments shall consist of the total principal sum of all unpaid special assessments
previously levied or proposed to be levied other than in the instant proceedings.
* * True Value of Parcels means the total value of the land and improvements as estimated and shown
on the last equalized roll of the County or as otherwise reasonably calculated.
This report does not represent a recommendation ofparcel 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 JUNE 8, 2021
, OVESS/pi
M. co 0 /<4<•y
LU No. C31572
NV5, INC.
EY M YCOOPER, P.E.
R.q E. No. 31572
ENGINEER OF WORK
CITY OF NEWPORT BEACH
STATE OF CALIFORNIA
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021130
7-46
N V 5
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 public 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 returned 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 BENEFITS
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.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021131
7-47
NNIS
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 affected portions of streets and
alleys within the District, including some street light replacements. These facilities are the direct
source of service to the properties within the Assessment District.
The proposed replacement of existing overhead utility facilities (power, telephone and cable facilities)
with underground facilities and removal of the existing utility poles and the overhead wires will provide
a special benefit to the parcels connected to and adjacent to, or in near proximity of, the facilities as
follows:
❑ Improved Aesthetics Benefit. This benefit relates to the improved aesthetics of the streetscape
due to the removal of overhead wires and utility poles. For the purposes of this report, a street
is defined as either a street or alley. The removal of guy wires and other support structures
related to the overhead facilities are included in the definition of improved aesthetics.
Properties that are directly adjacent to overhead facilities receive an aesthetic benefit. This
benefit is based on the area of the parcel.
❑ Safety Benefit. This benefit relates to the additional safety of having the overhead distribution
wires placed underground and having the power poles removed, which eliminates the threat of
downed utility lines and poles due to wind, rain and other unforeseeable events. Falling
facilities can lead to personal injuries and damage to structures, including fire. Properties
immediately adjacent to the facilities usually have a greater risk. Furthermore, in areas like
Central Balboa Island, the negative effects of falling lines and poles are widespread
including blocked driveways and property damage due to impact. Many of the streets are
narrow with one-way only designations. Alleys are often used as a travelway rather than just
ingress and egress to properties. Properties that are adjacent to, or in proximity of, overhead
facilities receive a safety benefit. This benefit is based on the average area of the parcels in the
District.
❑ Reliability Benefit. This benefit relates to the enhanced reliability of service from the utilities
being underground, due' to having all new wires and equipment and having that equipment
underground, which reduces the threat of service interruption from downed lines. When
compared to overhead systems, fewer outages occur due to various acts of nature, traffic
collisions and obstructions (such as trees). Properties that are connected to, or have the ability
to connect to, the facilities proposed to be undergrounded receive a reliability benefit. This
benefit is based on the average area of the parcels in the District.
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.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021132
7-48
NNIS
GENERAL BENEFITS
Section 4 of Article XIIID requires that the general benefits imparted by the utility undergrounding
project be separated from the special benefits and that only the special benefit portion of the costs of
the project be assessed against those parcels which are identified as receiving special benefits.
Separating the general from the special benefits requires an examination of the facts and
circumstances of the project and the property being assessed.
In this particular assessment district, the streets and alleys along which the existing overhead utility
facilities are being undergrounded function as local and collector streets. No other roadways are
designated as an arterial, a major arterial or a scenic corridor in the Transportation Element of the
City's General Plan. Furthermore, the City has an established network of arterial streets which
appear to function as intended to provide for the movement of traffic around and through the
community at large without the need to utilize local collector streets for such purposes. Under these
circumstances, any use of the streets within the assessment district as "through" streets is incidental.
The properties situated within the assessment district are primarily residential with some commercial
and non-commercial (United States Post Office and City Fire Station) properties primarily on Marine
Avenue, Agate Avenue, and South Bay Front. Under this circumstance, the impacts, both visual and
safety, are largely isolated to those properties (and the persons who inhabit them) which front on these
local streets and alleys, with only incidental impacts on those who visit homes within the assessment
district or who pass through the assessment district on trips originating outside the boundary and having
a destination outside the boundary.
Based on these facts and circumstances, any general benefits to the property within the Assessment
District in general, to the surrounding community and to the public at large from the project of
undergrounding these local overhead utility facilities on the local streets and alleys, such as to the
general public visiting in cars, on bikes or on foot, are incidental and do not exceed five percent (5%) of
the estimated project costs. This general benefit portion of the cost is more than offset by the
approximate 20% percent utility company contribution (included in the cost estimate on page 7 as net
costs). Therefore, the remainder of the project design and construction costs represents the local and
special benefits to the parcels within the Assessment District. Because only the net amount of
$32,815,700 is apportioned to the parcels within the District, no parcel is assessed more than its
proportional share of the special benefits from the improvements.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021133
7-49
N V 5
METHODOLOGY
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 additional safety, enhanced reliability, and improved aesthetics to the adjacent
properties.
Based on these conditions, it is our conclusion that the improvements specially benefit all assessed
properties in the Assessment District.
To establish the benefit to the individual parcels within the Assessment District, the highest and best
use of each property is considered. For example, a vacant property is considered developed to its
highest potential and connected to the system.
The more a property is developed, the more it benefits from the proposed improvements. All of the
properties within this Assessment District are zoned residential. There is a direct correlation
between the size of a property and the extent to which a property may develop. Because parcel size
is one of the main limiting factors for what can be built on a property, or the extent the property is
developed, the size of each parcel is used as the base unit for measuring benefit.
The special benefits from the undergrounding of overhead utilities are categorized into the three (3)
distinct benefits identified above. All parcels within the District receive 3 of the 3 benefits. For the
Improved Aesthetics Benefit, the parcel area is multiplied by 1 to calculate the "Aesthetics Benefit
Area." For the Reliability Benefit and Safety Benefit, the average parcel area within the district is
determined and applied to the parcel, the "Reliability Benefit Area" and "Safety Benefit Area" are the
average size of parcels in the District. The Assessed Benefit Area per parcel is equal to the Aesthetics
Benefit Area plus the Safety Benefit Area plus the Reliability Benefit Area, divided by 3.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021134
7-50
NNIS
ASSESSMENT APPORTIONMENT
Each parcel will be apportioned its fair share of the construction costs based on the Assessed Benefit
Area calculated for eachproperty.
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 individual assessment calculations are provided in Appendix A. 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: June 8, 2021
, SOV ESS/O NV5, INC.
F'� M, cop'9(��
W No. C31572 m JEF EY M. COOPER, P.E.
R. E. No. 31572
ENGINEER OF WORK
��9tF C Iv ti� �t�a`!� CITY OF NEWPORT BEACH
Of C pL�F STATE OF CALIFORNIA
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021135
7-51
N V 5
as CITY CLERK ofthe 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 12021.
CITY CLERK
CITY OF NEWPORT BEACH
STATE OF CALIFORNIA
I, as CITY CLERK ofthe 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
day of , 2021.
CITY CLERK
CITY OF NEWPORT BEACH
STATE OF CALIFORNIA
as CITY CLERK ofthe 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 the CITY OF NEWPORT BEACH, CALIFORNIA, on
day of , 2021.
CITY CLERK
CITY OF NEWPORT BEACH
STATE OF CALIFORNIA
I, as SUPERINTENDENT OF STREETS ofthe CITY OF NEWPORT
BEACH, CALIFORNIA do hereby certify that the foregoing Assessment, together with the Diagram attached
thereto, was recorded in my office on day of , 2021.
SUPERINTENDENT OF STREETS
CITY OF NEWPORT BEACH
STATE OF CALIFORNIA
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021136
7-52
N V 5
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 one hundred dollars ($100) 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 Orange County
areas. The exact amount of the administration charge will be established each year by the
Superintendent of Streets.
This administration assessment is separate from, and in addition to, (a) the per -parcel collection fee that
may be added to each annual assessment under California Streets and Highways Code Sections 8682 (to
cover expenses of collection) and 8682.1 (to cover bond administration costs), and (b) any fees payable
to the City in connection with Assessment prepayments after the issuance of Bonds, apportionment of
Assessments to reflect parcels splits or parcel mergers, and late charges and penalties for delinquent
Assessment installments.
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.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021137
7-53
N V 5
PART V
Diagram of Assessment
A reduced copy of the Assessment Diagram is 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 ofland.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021138
7-54
PREPARED BY:
CITY OF NEWPORT BEACH
ASSESSMENT DISTRICT- 124
ASSESSMENT DIAGRAM
ALL SECTIONS
INNUMIN LIN W,
49
POWER POLE TO BE REMOVED
POWER LINE TO BE REMOVED
GUY WIRE TO BE REMOVED —
— POWER LINE TO REMAIN
PARCELS: 966
t�
POWER POLE TO REMAIN IN PLACE
— — ASSESSMENT DISTRICT AREA BOUNDARY
DISTANCE:
TRENCH 21,000 LF
GUY WIRE TO REMAIN IN PLACE
ON-SITE PARCEL
LATERALS: 7,000 LF
C
NEW RISER POLE
OFF-SITE PARCELS
POWER POLES TO BE REMOVED: 175
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021139
7-55
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021140
7-56
PREPARED BY:
ASSESSMENT DIAGRAM
N V 5
SECTION 1 OF 5
ASSESSMENT DISTRICT
BOUNDARY
o
o
y0
o
Q ®
®
325
233 325
2�
322
®
®
3
LEGEND
'
azo
0
321
319
320
318
®
®
®
®
321
319
rn
Z
O
POWER POLE TO BE REMOVED
316
®
(9
317
316
®
®
317
b
GUY WIRE TO BE REMOVED
Q'j , 3 A 2'"S
314
®
®
S14
®
®
315
w
Q POWER POLE TO REMAIN IN PLACE
uA X23'
312
®
315
312
®
©
313 0I
w
GUY WIRE TO REMAIN IN PLACE
9 a
z
310
®
®
311
m
310
®
®
z
O
e NEW RISER POLE
27 22j � p
O aos
®
309
D
306
®
®
311
309 o�
POWER LINE TO BE REMOVED
2r8°1
306
®
®
3vs
®
®
POWER LINE TO REMAIN
3
®307
®
365
304
®
®
3
ASSESSMENT DISTRICT AREA BOUNDARY
AR A
afl^
302
®
®
303
302
®
®
305
303
3
ON-SITE PARCEL
2ps'� g
0
s00
®
®
301
300
®
®
747
OFF-SITE PARCELS
O74 O'° 2,2'�
,s 2r2zo
2 N
14 O 24 2,s O
PARCELS: 966
®
227226
®
®
227
2
DISTANCE:
2,s
224
®
®
225
224
®
®
225
TRENCH 21,000 LF
A ® 2Y;
2ps °8
222
®
223
zzz
®
®
z23
2
LATERALS: 7,000 LF
�O ® 2
` O j 2p@ YS
O ® 2 Y3
220
®
®
221
220
©
221
POWER POLES TO BE REMOVED: 175
A 2pY 2gsr » ® 2
218
®
®
219
216
®
®
219
2s2 ®YY
216
®
®
217
216
®
217
214®
215
W
214
®
®
215 I
z
O
202pg®
J 212
0
1®
213
7 212
®
®
213
210
®
211
Q 210
®
®
211Lu
6/1
208,®
®
209
208
®
_206@
®
209 W
6Lu
/1
206
®
207
®
207Zl
204
®'
®
205
204
®
®
205 L
d
;
`
202
®
®
203
X12
®
®
203
2
200
®
201
200
n
®
201
-
I'
CITY OF NEWPORT BEACH
SEE SECTION
2�
ASSESSMENT DISTRICT - 124
N.T.S.
4/14/2021
CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021140
7-56
PREPARED BY:
N V 5
ASSESSMENT DISTRICT
BOUNDARY
N.T.S.
4/14/2021
ASSESSMENT DIAGRAM
SECTION 2 OF 5
LEGEND
POWER POLE TO BE REMOVED
GUY WIRE TO BE REMOVED
0 POWER POLE TO REMAIN IN PLACE
GUY WIRE TO REMAIN IN PLACE
e NEW RISER POLE
POWER LINE TO BE REMOVED
— POWER LINE TO REMAIN
ASSESSMENT DISTRICT AREA BOUNDARY
ON-SITE PARCEL
OFF-SITE PARCELS
PARCELS: 966
DISTANCE:
TRENCH 21,000 LF
LATERALS: 7,000 LF
POWER POLES TO BE REMOVED: 175
Ln
z
O_
6
w
Ln
w
Ln
w
CITY OF NEWPORT BEACH
ASSESSMENT DISTRICT - 124
CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021141
7-57
PREPARED BY:
N V
Z IO
v
w
Lu
❑
Lu Z
Ln
a
d
ASSESSMENT DISTRICT
BOUNDARY
LEGEND
SEE SECTION
POWER POLE TO BE REMOVED
GUY WIRE TO BE REMOVED
Q POWER POLE TO REMAIN IN PLACE
GUY WIRE TO REMAIN IN PLACE
e NEW RISER POLE
POWER LINE TO BE REMOVED
— POWER LINE TO REMAIN
ASSESSMENT DISTRICT AREA BOUNDARY
ON-SITE PARCEL
OFF-SITE PARCELS
N.T.S.
4/14/2021
ASSESSMENT DIAGRAM
SECTION 3 OF 5
I 311
I 309
j 307
1 305
1 303 ,
i 301 '
PARCELS: 966
DISTANCE:
TRENCH 21,000 LF
LATERALS: 7,000 LF
POWER POLES TO BE REMOVED: 175
z
z
a
U
0
C7
CITY OF NEWPORT BEACH
ASSESSMENT DISTRICT - 124
CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021142
7-58
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021143
7-59
PREPARED BY:
ASSESSMENT DIAGRAM
N
V
5
SECTION 4 OF 5
BALBOA
AVENUE
SEE SE ON
BALBOA
JAVENUE
226
228
®
1 7 7 2277=2
1 9224 ®
226
®
®
227
226
+�
® 229 228 ® ® 227
L
224224
222
®
F@21
222
®
®
@7226
® ® 225
222 225
®
224
®
®
225
224
@
® 225 224 ® 04 225
` 220
®
220
®
®
221
223 222 ® ® 223
220 ® ® 221 220 ® ® 221
222
®
®
223
222
® 223 222 ® ® 229
Lu
Lu
1218
®
216
®
®
219
216 ® ® 219 218 ® _@21 9
220
218
®
®
®
®
221
219
220
218
9
@
® 221 220 ® ® 221
'
®
N
®
217
216
®
®
217
216 0 ® 217 216 ® ® 217
216
®
®
217
216
219 218 ® ® 219
® ® ® 217 ,
1216
214
��
215
D 214
®
®
215
? 214 ® ® 215 W 214 ® ® 215
LLJ 214
®
®
215
Lll 214
®i
217 216 Q
® 215 214 ® 215 Q
212
®
C T
213
W 212
®
®
213
w 212 ® Z 212 ® ® 213
Z 212
>s
Z 212
®
® 213 Z �i 213
1210
®
©'
211
¢ 210
®
®
211
Q 210 ® ® 211 4 210 ® ® 211
7 210
®
210®
7 210®211
LLI
208
0
209208
®
®
209
208 ® 209 206 ®® 208¢208®
P2051
208
®
211
® 209 208Lll
206
®
®
®
207
W 206
®
®
207
J 205 ® ® 207 Q206 ® ® 207
N 206
206
®
207 206 ® ® 207
205Z204
®
®
205
204 ® ® 205 LL1 204 ® ® 205
= 284
®
204
®
204 ® ®
Z
1204
202
®
®
203
Q 202
®
[@E2
03
202 ® ® ® d 202 ® ® 203
W 202
®
®
203
X
z 202
®
203 B.I 205 q
® Z Z
200
®
8
2
to 200
®
D1
1000 ® 100fi 201 ¢ ® 201
Q 200
®
®
201
200
® 201 200 ® 201
Q
PA
AVENUE
PARK_
AVENUE
SEE SECTION 5
LEGEND
ASSESSMENT DISTRICT
POWER POLE TO BE REMOVED
BOUNDARY
>—
GUY WIRE TO BE REMOVED
Q POWER POLE TO REMAIN IN PLACE
�—
GUY WIRE TO REMAIN IN PLACE
e NEW RISER POLE
POWER LINE TO BE REMOVED
—
— POWER LINE TO REMAIN
ASSESSMENT DISTRICT AREA BOUNDARY
ON-SITE PARCEL
OFF-SITE PARCELS
PARCELS: 966
CITY OF NEWPORT BEACH
DISTANCE:
TRENCH 21,000 LF
ASSESSMENT DISTRICT - 124
N.T.S.
LATERALS: 7,000 LF
4/14/2021
POWER POLES TO BE REMOVED: 175
CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021143
7-59
PREPARED BY: ASSESSMENT DIAGRAM
N V 5 SECTION 5 OF 5
L
C
F
L.
LL
V
LL
LL
V
USTMAII
N. .5.
4/14/2021
LEGEND
0 POWER POLE TO BE REMOVED
)-- GUY WIRE TO BE REMOVED
O POWER POLE TO REMAIN IN PLACE
GUY WIRE TO REMAIN IN PLACE
e NEW RISER POLE
POWER LINE TO BE REMOVED
— POWER LINE TO REMAIN
ASSESSMENT DISTRICT AREA BOUNDARY
ON-SITE PARCEL
OFF-SITE PARCELS
PARCELS: 966
DISTANCE:
TRENCH 21,000 LF
LATERALS: 7,000 LF
POWER POLES TO BE REMOVED: 175
ASSESSMENT DISTRICT
BOUNDARY
CITY OF NEWPORT BEACH
ASSESSMENT DISTRICT - 124
CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021144
7-60
N V 5
Part VI
Description of Facilities
Section 10100 ofthe 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. 124.
1. Acquisition of any required easements orrights-of-way.
2. Removal of existing utility poles.
3. Removal of overhead resident service drops.
4. Construction of mainline underground power, telephone and cable conduit, with appurtenant
manholes and pullboxes, and installation of cabling, wiring and other facilities.
5. Construction of service conduit and appurtenances.
The improvements will be designed by the Southern California Edison Company, AT&T and Time
Warner Cable. The utility companies will be responsible for inspecting the work for their facilities and
the City of Newport Beach will inspect the work to ensure conformance to City standards and
specifications where applicable.
The City will also construct additional pavement rehabilitation as needed for the project.
Once completed, the underground facilities will become the property and responsibility of Southern
California Edison Company, AT&T and Time Warner 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 36 months after the sale of
bonds. Property owners will be required to provide necessary underground connections within 120
days of the completion of the underground facilities.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021145
7-61
N V 5
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 ofthe Municipal Code. Overhead facilities cannot be removed until all overhead
service has been discontinued.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021146
7-62
N V 5
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 dulyappointedSUPERINTENDENT OFSTREETS oftheCITYOFNEWPORT 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. 124 (hereinafter
referred to as the "Assessment District").
THE UNDERSIGNED STATES AND CERTIFIES AS FOLLOWS:
All easements or right-of-way necessary for the construction and installation of the public
improvements of the Assessment District either have been obtained or are in process of being
obtained and will be obtained and in the possession of the affected utility company, the City, the
County of Orange or the State of California prior to commencement of the construction and
installation of such public improvements.
EXECUTED this day of , 2021 at CITY OF NEWPORT BEACH,
California.
SUPERINTENDENT OF STREETS
CITY OF NEWPORT BEACH
State of California
David Webb, P.E.
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021147
7-63
N V 5
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:
1. 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. 124 (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. I 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 further environmental
proceedings are necessary.
EXECUTED this day of , 2021 at CITY OF NEWPORT BEACH,
California.
David Webb, P.E.
CITY OF NEWPORT BEACH
STATE OF CALIFORNIA
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021148
7-64
NVIS
APPENDIX
A. Assessment Calculations
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021 149
7-65
NVIS
ASSESSMENT CALCULATIONS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf( Connections
Assigned
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Benefit
Area
Safety
Benefit
(YES/NO(
Safety
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction,&
Benefit Area Contingency
Costs*
Incidental
Expenses
Preliminary
Financial
Total
Costs
Assessment
Cash
Payments
234AGATEAVE
1
050.072-34
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
232 AGATE AVE
2
050.072-33
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
230AGATEAVE
3
050.072-32
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
228AGATEAVE
4
050.072-31
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
226AGATEAVE
5
050.072-30
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
224AGATEAVE
6
050.072-29
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
222 AGATE AVE
7
050.072-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
220AGATEAVE
8
050.072-27
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
218AGATEAVE
9
050.072-37
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
216AGATEAVE
10
050.072-38
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
214AGATEAVE
11
050.072-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
212 AGATE AVE
12
050.072-24
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
210AGATEAVE
13
050.072-23
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
208 AGATE AVE
14
050.072-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
206AGATEAVE
15
050.072-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
204AGATEAVE
16
050.072-20
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
202 AGATE AVE
17
050.072-49
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
200AGATEAVE
18
050.072-50
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
501 PARK AVE
19
050.052-35
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
132 AGATE AVE
20
050.052-36
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
128AGATEAVE
21
050.052-28
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
126AGATEAVE
22
050.052-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
124AGATEAVE
23
050.052-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
122 AGATE AVE
24
050.052-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
120AGATEAVE
25
050.052-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
118AGATEAVE
26
050.052-23
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
116AGATEAVE
27
050.052-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
114AGATEAVE
28
050.052-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
112 AGATE AVE
29
050.052-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
110AGATEAVE
30
050.052-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
108AGATEAVE
31
050.052-18
3,842
1
YES
3,842
YES
2,629
2,629
3,033.25 $
34,356.84 $
1,507.97 $
3,331.27 $
39,196.08 $
35,864.81
5025 BAY FRONT
32
050.052-37
5,167
1
YES
5,167
YES
2,629
2,629
3,474.92 $
39,359.48 $
1,727.54 $
3,816.33 $
44,903.35 $
41,087.03
504W BAY AVE
33
050.052-15
5,208
1
YES
5,208
YES
2,629
2,629
3,488.59 $
39,514.28 $
1,734.34 $
3,831.34 $
45,079.96 $
41,248.62
5085 BAY FRONT
34
050.052-14
2,632
1
YES
2,632
YES
2,629
2,629
2,629.92 $
29,788.39 $
1,307.45 $
2,888.31 $
33,984.15 $
31,095.85
5105 BAY FRONT
35
050.052-13
2,608
1
YES
2,608
YES
2,629
2,629
2,621.92 $
29,697.78 $
1,303.48 $
2,879.52 $
33,880.78 $
31,001.25
1070PALAVE
36
050-052-33
2,777
1
YES
2,777
YES
2,629
2,629
2,678.25 $
30,335.85 $
1,331.48 $
2,941.39 $
34,608.72 $
31,667.33
1110PALAVE
37
050.052-34
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
1150PALAVE
38
050.052-38
4,250
1
YES
4,250
YES
2,629
2,629
3,169.25 $
35,897.28 $
1,575.58 $
3,480.63 $
40,953.49 $
37,472.86
1170PALAVE
39
050.052-09
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26 $
1,434.56 $
3,169.09 $
37,287.91 $
34,118.82
119 OPALAVE
40
050.052-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
1210PALAVE
41
050.052-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
123 OPALAVE
42
050.052-31
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
125 OPALAVE
43
050.052-32
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
127 OPALAVE
44
050.052-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
129 OPALAVE
45
050.052-04
2,550
1
YES
S
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
1310PALAVE
46
050.052-03
2,550
1
YES
S
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
133 OPALAVE
47
050.052-02
2,550
1
YES
S
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
135 OPALAVE
48
050-052-01
2,550
1
YES
n2,55O
S
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
201 OPALAVE
49
050.072-18
2,550
1
YES
S
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.2030PALAVE
50
050.072-17
2,550
1
YES
S
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021150
7-66
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
YES NO
( / )
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
Benefit Area Contingency
Costs*
Incidental
Expenses
Preliminary
Financial
Total
Costs
Assessment
Cash
Payments
2050PALAVE
51
050-072-16
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2070PALAVE
52
050-072-42
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2090PALAVE
53
050-072-41
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2110PALAVE 1
54
050-072-141
2,550
1
1 YES
2,5501
YES
2,629
1 2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.291 $
33,630.95
$ 30,772.66
2130PALAVE
55
050-072-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2150PALAVE
56
050-072-45
2,550
1
YES
2,550
YES
2,629
2,629
21602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2170PALAVE
57
050-072-46
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2190PALAVE
58
050-072-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2210PALAVE
59
050-072-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
223 OPALAVE
60
050-072-09
2,561
1
YES
2,561
YES
2,629
2,629
2,606.25 $
29,520.33
$ 1,295.69
$ 2,862.31 $
33,678.33
$ 30,816.01
225 OPALAVE
61
050-072-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
227 OPALAVE 1
62
05G-072-071
2,550
1
YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
229 OPALAVE
63
050-072-06
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2310PALAVE
64
050-072-05
2,550
1
YES
2,550
YES
2,629
2,629 1
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
233 OPALAVE
65
050-072-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
235 OPALAVE
66
050-072-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
230 OPALAVE
67
050-071-29
1,843
1
YES
1,843
YES
2,629
2,629
2,366.92 $
26,809.46
$ 1,176.70
$ 2,599.47 $
30,585.63
$ 27,986.16
228 OPALAVE
68
937-170-50
921
1
YES
921
YES
2,629
2,629
2,059.59 $
23,328.38
$ 1,023.91
$ 2,261.94 $
26,614.23
$ 24,352.29
226 OPALAVE
69
050-071-25
2,430
1
YES
2,430
YES
2,629
2,629
2,562.59 $
29,025.73
$ 1,273.98
$ 2,814.36 $
33,114.06
$ 30,299.70
2240PALAVE
70
050-071-241
2,550
1
YES
2,550
YES
2,629
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2220PALAVE
71
050-071-23
2,549
1
YES
2,5491
YES 1
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92 $
33,626.64
$ 30,768.72
220 OPALAVE
72
050-071-27
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92 $
33,626.64
$ 30,768.72
218 OPALAVE
73
050-071-28
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92 $
33,626.64
$ 30,768.72
2160PALAVE
74
050-071-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2140PALAVE
75
050-071-20
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92 $
33,626.64
$ 30,768.72
2120PALAVE
76
050-071-19
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92 $
33,626.64
$ 30,768.72
2100PALAVE
77
050-071-18
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92 $
33,626.64
$ 30,768.72
2080PALAVE
78
05G-071-171
2,549
1
1 YES
2,549
YES
2,629
2,629 1
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92 $
33,626.64
$ 30,768.72
2060PALAVE
79
050-071-16
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92 $
33,626.64
$ 30,768.72
204 OPALAVE
80
050-071-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
2020PALAVE
81
050-071-14
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.861
$ 2,858.29 $
33,630.95
$ 30,772.66
2000PALAVE
82
050-071-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
1340PALAVE
83
050-051-38
1,320
1
YES
1,320
YES
2,629
2,629
2,192.591 $
24,834.83
$ 1,090.03
$ 2,408.01 $
28,332.87
$ 25,924.87
511 PARK AVE
84
050-051-39
1,230
1
YES
1,230
YES
2,629
2,629
21162.59 $
24,495.03
$ 1,075.12
$ 2,375.06 $
27,945.21
$ 25,570.15
132 OPALAVE
85
050-051-34
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
130 OPALAVE
86
050-051-331
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
128 OPALAVE
87
050-051-32
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
126 OPALAVE
88
050-051-31
2,550
1
1 YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
1240PALAVE
89
050-051-37
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
1221/2 OPAL AVE 1221
90
050-051-36
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
120 OPALAVE
91
050-051-29
2,550
1
YES
2,550
YES
2,629
2,629
Z602.591 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
1180PALAVE
92
050-051-28
2,550
1
YES
2,5501
YES
2,629
1 2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
1160PALAVE
93
050-051-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
1140PALAVE
94
050-051-261
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
1120PALAVE
95
050-051-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
1100PALAVE
96
050-051-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29 $
33,630.95
$ 30,772.66
108OPALAVE
97
050-051-23
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.861
$ 2,858.29 1 $
33,630.95
1 $ 30,772.66
1060PALAVE
98
050-051-22
2,132
1
YES
2,132
YES
2,629
2,629
2,463.25 $
27,900.60
$ 1,224.60
$ 2,705.26 $
31,830.46
$ 29,125.20
5125 BAY FRONT
99
050-051-21
2,590
1
YES
2,590
YES
2,629
2,629
2,615.92 $
29,629.82
$ 1,300.49
$ 2,872.93 $
33,803.24
$ 30,930.31
51456AYFRONT
100
050-051-20
2,590
1
YES
2,590
YES
2,629
2,629
2,615.92 $
29,629.82
$ 1,300.491
$ 2,872.93 1 $
33,803.241
$ 30,930.31
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021151
7-67
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction,&
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
5165 BAY FRONT
101
050.051-19
2,590
1
YES
2,590
YES
2,629
2,629
2,615.92 $
29,629.82
$ 1,300.49
$ 2,872.93
$
33,803.24 $
30,930.31
5185 BAY FRONT
102
050.051-18
2,591
1
YES
2,591
YES
2,629
2,629
2,616.25 $
29,633.59
$ 1,300.66
$ 2,873.30
$
33,807.55 $
30,934.25
5205 BAY FRONT
103
050.051-17
2,591
1
YES
2,591
YES
2,629
2,629
2,616.25 $
29,633.59
$ 1,300.66
$ 2,873.30
$
33,807.55 $
30,934.25
5225 BAY FRONT
1 104
050-051-161
2,590
1 1
YES
2,5901
YES
2,629
1 2,629
2,615.921 $
29,629.82
$ 1,300.49
$ 2,872.93
$
33,803.24 $
30,930.31
107TOPAZAVE
105
050.051-15
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$
37,292.22 $
34,122.76
111TOPAZAVE
106
050.051-14
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
113TOPAZAVE
107
050.051-13
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
115TOPAZAVE
108
050.051-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
117TOPAZAVE
109
050.051-11
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
119TOPAZAVE
110
050.051-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
121TOPAZAVE
111
050.051-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
123TOPAZAVE
112
050-051-081
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
125TOPAZAVE
113
050.051-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
127TOPAZAVE
114
050.051-06
2,550
1 1
YES
2,550
YES 1
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
129TOPAZAVE
115
050.051-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
131TOPAZAVE
116
050.051-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
133TOPAZAVE
117
050.051-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
135TOPAZAVE
118
050.051-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
137TOPAZAVE
119
050.051-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
201TOPAZAVE
120
050.071-12
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
203 TOPAZ AVE
121
050-071-111
2,549
1 1
YES
2,549
YES
2,629
2,629 1
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
205 TOPAZ AVE
122
050.071-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
207TOPAZAVE
123
050.071-09
2,550
1
YES
2,550
YES 1
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
209TOPAZAVE
124
050.071-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
211TOPAZAVE
125
050.071-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
213 TOPAZ AVE
126
050.071-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
215TOPAZAVE
127
050.071-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
217TOPAZAVE
128
050.071-04
2,549
1
YES
2,549
YES
2,629
2,629
2,602.251 $
29,475.02
$ 1,293.70
$ 2,857.921
$
33,626.64 $
30,768.72
219 COLLINS AVE
129
050-071-031
2,220
1
YES
2,220
YES
2,629
2,629
2,492.59 $
28,232.85
$ 1,239.18
$ 2,737.48
$
32,209.51 $
29,472.03
221 COLLINS AVE
130
050.071-02
1,620
1 1
YES
1,6201
YES
2,629
1 2,629
2,292.59 $
25,967.51
$ 1,139.75
$ 2,517.83
$
29,625.09 $
27,107.26
223 COLLINS AVE
131
050.071-01
2,149
1
YES
2,149
YES
2,629
2,629
2,468.92 $
27,964.79
$ 1,227.41
$ 2,711.49
$
31,903.69 $
29,192.20
211 COLLINS AVE
132
050.061-01
1,680
1
YES
1,680
YES
2,629
2,629
2,312.59 $
26,194.04
$ 1,149.69
$ 2,539.80 $
29,883.53 $
27,343.73
208TOPAZAVE
133
050.061-02
1,740
1
YES
1,740
YES
2,629
2,629
2,332.59 $
26,420.58
$ 1,159.64
$ 2,561.76
$
30,141.97 $
27,580.21
206TOPAZAVE
134
050.061-03
2,418
1
YES
2,418
YES
2,629
2,629
2,558.59 $
28,980.42
$ 1,271.99
$ 2,809.96
$
33,062.37 $
30,252.41
204TOPAZAVE
135
050.061-06
4,050
1
YES
4,050
YES
2,629
2,629
3,102.59 $
35,142.16
$ 1,542.441 $
3,407.41
$
40,092.01 $
36,684.60
526 PARK AVE
136
050.061-07
3,599
1
YES
3,599
YES
2,629
2,629
2,952.251 $
33,439.38
$ 1,467.70
$ 3,242.31
$
38,149.39 $
34,907.08
138TOPAZAVE
137
050-063-311
1,230
1
YES
1,230
YES
2,629
2,629
2,162.59 $
24,495.03
$ 1,075.12
$ 2,375.06
$
27,945.21 $
25,570.15
527 PARK AVE
138
050-063-321
1,320
1
YES
1,3201
YES
2,629
2,629
2,192.59 $
24,834.83
$ 1,090.03
$ 2,408.01
$
28,332.87 $
25,924.87
136TOPAZAVE
139
050.063-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
134TOPAZAVE
140
050.063-29
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
132TOPAZAVE
141
050.063-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
130TOPAZAVE
142
050.063-27
2,549
1 1
YES
2,549
YES 1
2,629
2,629
2,602.25 $
29,475.021
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
128TOPAZAVE
143
050.063-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
126TOPAZAVE
144
050.063-25
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
124TOPAZAVE
145
050.063-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
122TOPAZAVE
146
050-063-231
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
120TOPAZAVE
147
050-063-221
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
118TOPAZAVE
148
0.50-063-211
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
116 TOPAZ AVE
149
050.063-20
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
112 TOPAZ AVE
150
050.063-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021152
7-68
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area (sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction,&
Benefit Area Contingency
Costs*
Incidental
Expenses
Preliminary
Financial
Total
Costs
Assessment
Cash
Payments
110TOPAZAVE
151
050-063-18
3,825
1
YES
3,825
YES
2,629
2,629
3,027.59 $
34,292.66 $
1,505.15 $
3,325.04 $
39,122.85
$ 35,797.81
108TOPAZAVE
152
05G 063-17
2,676
1
YES
2,676
YES
2,629
2,629
2,644.59 $
29,954.52 $
1,314.74 $
2,904.41 $
34,173.68
$ 31,269.26
5265 BAY FRONT
153
050-063-16
3,845
1
YES
3,845
YES
2,629
2,629
3,034.25 $
34,368.17 $
1,508.47 $
3,332.37 $
39,209.00
$ 35,876.64
5285 BAY FRONT 1
154
050-063-151
3,069
1 1
YES
3,0691
YES
2,629
1 2,629
2,775.591 $
31,438.32 $
1,379.87 $
3,048.28 $
35,866.48
$ 32,818.19
5305 BAY FRONT
155
050-063-33
4,464
1
YES
4,464
YES
2,629
2,629
3,240.59 $
36,705.25 $
1,611.04 $
3,558.97 $
41,875.27
$ 38,316.30
5345 BAY FRONT
156
050-063-34
5,250
1
YES
5,250
YES
2,629
2,629
3,502.59 $
39,672.86 $
1,741.30 $
3,846.71 $
45,260.87
$ 41,414.15
109 TURQUOISE AVE
157
050-063-35
2,599
1
YES
2,599
YES
2,629
2,629
2,618.92 $
29,663.80 $
1,301.98 $
2,876.23 $
33,842.01
$ 30,965.78
111TURQUOISEAVE
158
050-063-36
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
113 TURQUOISE AVE
159
050-063-11
3,825
1
YES
3,825
YES
2,629
2,629
3,027.59 $
34,292.66 $
1,505.15 $
3,325.04 $
39,122.85
$ 35,797.81
117 TURQUOISE AVE 4
160
050-063-10
3,825
1
YES
3,825
YES
2,629
2,629
3,027.59 $
34,292.66 $
1,505.15 $
3,325.04 $
39,122.85
$ 35,797.81
119 TURQUOISE AVE
161
050-063-09
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64
$ 30,768.72
121 TURQUOISE AVE 1
162
050-063-081
2,550
1 1
YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.801 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
123 TURQUOISE AVE
163
050-063-07
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64
$ 30,768.72
125 TURQUOISE AVE
164
050-063-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
127 TURQUOISE AVE
165
050-063-05
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64
$ 30,768.72
129 TURQUOISE AVE
166
050-063-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
131 TURQUOISE AVE
167
050-063-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
133 TURQUOISE AVE
168
050-063-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
135 TURQUOISE AVE
169
05G 063-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.591 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
201 COLLINS AVE 1
170
050-061-051
2,688
1
YES
2,688
YES
2,629
1 2,629
2,648.59 $
29,999.82 $
1,316.73 $
2,908.81 $
34,225.37
$ 31,316.56
121 COLLINS AVE
171
05G 062-01
3,320
1
YES
3,320
YES
2,629
2,629
2,859.25 $
32,385.99 $
1,421.47 $
3,140.17 $
36,947.63
$ 33,807.46
124TURQUOISEAVE
172
050-062-02
2,360
1
YES
2,360
YES
2,629
2,629
2,539.25 $
28,761.44 $
1,262.38 $
2,788.73 $
32,812.55
$ 30,023.81
122TURQUOISEAVE
173
05G 062-03
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64
$ 30,768.72
120TURQUOISEAVE
174
050-062-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
118TURQUOISEAVE
175
05G 062-05
3,825 1
1
YES
3,825
YES
2,629
2,629
3,027.59 $
34,292.66 $
1,505.15 $
3,325.04 $
39,122.85
$ 35,797.81
114TURQUOISEAVE
176
050-062-06
3,187
1
YES
3,187
YES
2,629
2,629
2,814.92 $
31,883.84 $
1,399.43 $
3,091.48 $
36,374.75
$ 33,283.26
108TURQUOISEAVE
177
050-062-07
3,203
1
YES
3,203
YES 1
2,629
2,629 1
2,820.25 $
31,944.25 $
1,402.08 $
3,097.34 $
36,443.66
$ 33,346.32
5385 BAY FRONT
178
050-062-08
2,544
1
YES
2,544
YES
2,629
2,629
2,600.59 $
29,456.14 $
1,292.87 $
2,856.09 $
33,605.10
$ 30,749.01
540S BAY FRONT
179
050-062-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
5425 BAY FRONT
180
050-062-10
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64
$ 30,768.72
544S BAY FRONT
181
050-062-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
5465 BAY FRONT
182
050-062-121
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
5485 BAY FRONT
183
050-062-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
5505 BAY FRONT
184
050-062-14
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92 $
33,626.64
$ 30,768.72
5525 BAY FRONT
185
050-062-15
2,550
1 1
YES
2,550
YES
2,629
1 2,629
2,602.591 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
107 COLLINS AVE
186
050-062-16
2,614
1
YES
2,614
YES
2,629
2,629
2,623.92 $
29,720.43 $
1,304.47 $
2,881.72 $
33,906.62
$ 31,024.90
109 COLLINS AVE
187
050-062-17
1,786
1
YES
1,786
YES
2,629
2,629
2,347.92 $
26,594.25 $
1,167.26 $
2,578.60 $
30,340.11
$ 27,761.51
601N BAY FRONT
188
050-081-01
2,580
1
YES
2,580
YES
2,629
2,629
2,612.59 $
29,592.06 $
1,298.84 $
2,869.27 $
33,760.17
$ 30,890.90
603 N BAY FRONT
189
050-081-24
2,591
1
YES
2,591
YES
2,629
2,629
2,616.25 $
29,633.59 $
1,300.66 $
2,873.30 $
33,807.55
$ 30,934.25
605N BAY FRONT
190
050-081-231
2,580
1
YES
2,580
YES
2,629
2,629
2,612.59 $
29,592.06 $
1,298.84 $
2,869.27 $
33,760.17
$ 30,890.90
607N BAY FRONT
191
050-081-22
2,591
1
YES
2,591
YES
2,629
2,629
2,616.25 $
29,633.59 $
1,300.66 $
2,873.30 $
33,807.55
$ 30,934.25
609N BAY FRONT
192
050-081-21
2,591
1
YES
2,5911
YES
2,629
2,629
2,616.25 $
29,633.59 $
1,300.66 $
2,873.30 $
33,807.55
$ 30,934.25
611 N BAY FRONT
193
050-081-20
2,634
1 1
YES
2,634
YES
2,629
2,629 1
2,630.59 $
29,795.941 $
1,307.78 $
2,889.04 $
33,992.77
$ 31,103.73
320 COLLINS AVE
194
050-081-02
4,420
1
YES
4,420
YES
2,629
2,629
3,225.92 $
36,539.13 $
1,603.75 $
3,542.86 $
41,685.74 $
38,142.88
316 COLLINS AVE
195
050-081-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
314 COLLINS AVE
196
050-081-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
312 COLLINS AVE
197
050-081-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
310 COLLINS AVE
19822L)-081-061
2,546
1
YES
2,546
YES 1
2,629
2,629
2,601.25 $
29,463.69 $
1,293.20 $
2,856.82 $
33,613.72
$ 30,756.89
308 COLLINS AVE 1
1991050.081-071
2,550
1
YES
2,550
YES 1
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
306 COLLINS AVE
200
050-081-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.591 $
29,478.80 $
1,293.86 $
2,858.29 $
33,630.95
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021153
7-69
NV�S
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction,&
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
304 COLLI NS AVE
201
050-081-29
2,545
1
YES
2,545
YES
2,629
2,629
2,600.92 $
29,459.92 $
1,293.04 $
2,856.46
$
33,609.41 $
30,752.95
302 COLLINS AVE
202
050-081-30
2,545
1
YES
2,545
YES
2,629
2,629
2,600.92 $
29,459.92 $
1,293.04 $
2,856.46
$
33,609.41 $
30,752.95
600 BALBOA AVE
203
050-081-10
2,546
1
YES
2,546
YES
2,629
2,629
2,601.25 $
29,463.69 $
1,293.20 $
2,856.82
$
33,613.72 $
30,756.89
226 COLLINS AVE
1 204
050-091-011
2,546
1
1 YES
Z5461
YES
2,629
1 2,629
2,601.251 $
29,463.69 $
1,293.20 $
2,856.82
$
33,613.72 $
30,756.89
224 COLLINS AVE
205
050-091-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
222 COLLINS AVE
206
050-091-03
2,545
1
YES
2,545
YES
2,629
2,629
2,600.92 $
29,459.92 $
1,293.04 $
2,856.46
$
33,609.41 $
30,752.95
220 COLLINS AVE
207
050-091-04
2,546
1
YES
2,546
YES
2,629
2,629
2,601.25 $
29,463.69 $
1,293.20 $
2,856.82
$
33,613.72 $
30,756.89
218 COLLINS AVE
208
050-091-05
2,546
1
YES
2,546
YES
2,629
2,629
2,601.25 $
29,463.69 $
1,293.20 $
2,856.82
$
33,613.72 $
30,756.89
216 COLLINS AVE
209
050-091-06
2,545
1
YES
2,545
YES
2,629
2,629
2,600.92 $
29,459.92 $
1,293.04 $
2,856.46
$
33,609.41 $
30,752.95
214 COLLINS AVE
210
050-091-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
212 COLLINS AVE
211
050-091-08
2,546
1
YES
2,546
YES
2,629
2,629
2,601.25 $
29,463.69 $
1,293.20 $
2,856.82
$
33,613.72 $
30,756.89
210 COLLINS AVE
212
050-091-09
2,545
1
YES
2,545
YES
2,629
2,629 1
2,600.92 $
29,459.92 $
1,293.04 $
2,856.46
$
33,609.41 $
30,752.95
208 COLLINS AVE
213
050-091-10
2,545
1
YES
2,545
YES
2,629
2,629
2,600.92 $
29,459.92 $
1,293.04 $
2,856.46
$
33,609.41 $
30,752.95
206 COLLINS AVE
214
050-091-11
2,546
1
YES
2,546
YES
2,629
2,629
2,601.25 $
29,463.69 $
1,293.20 $
2,856.82
$
33,613.72 $
30,756.89
204 COLLINS AVE
215
050-091-12
2,545
1
YES
2,545
YES
2,629
2,629
2,600.92 $
29,459.92 $
1,293.04 $
2,856.46
$
33,609.41 $
30,752.95
200 COLLINS AVE
216
050-091-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
126 COLLINS AVE
217
050-101-01
2,545
1
YES
2,545
YES
2,629
2,629
2,600.92 $
29,459.92 $
1,293.04 $
2,856.46
$
33,609.41 $
30,752.95
124 COLLINS AVE
218
050-101-021
2,545
1
YES
2,545
YES
2,629
2,629
2,600.921 $
29,459.92 $
1,293.04 $
2,856.46
$
33,609.41 $
30,752.95
122 COLLINS AVE
219
050-101-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
120 COLLINS AVE
220
050-101-04
2,550
1
YES
Z5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
118 COLLINS AVE
221
050-101-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
116 COLLINS AVE2
222
050-101-06
2,546
1
1 YES
2,546
YES 1
2,629
2,629
2,601.25 $
29,463.691 $
1,293.20 $
2,856.82
$
33,613.72 $
30,756.89
114COLLINSAVE
223
050-101-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
112 COLLINS AVE
224
050-101-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
110 COLLINS AVE
225
050-101-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
106 COLLINS AVE
226
05G-101-101
3,394
1
YES
3,394
YES
2,629
2,629
2,883.92 $
32,665.38 $
1,433.73 $
3,167.26
$
37,266.37 $
34,099.11
6005 BAY FRONT
227
050-101-26
3,824
1
YES
3,824
YES
2,629
2,629
3,027.25 $
34,288.88 $
1,504.99 $
3,324.68
$
39,118.55 $
35,793.87
6025 BAY FRONT
228
050-101-27
3,824
1
YES
3,824
YES
2,629
2,629
3,027.25 $
34,288.88 $
1,504.99 $
3,324.68
$
39,118.55 $
35,793.87
6065 BAY FRONT
229
050-101-14
2,550
1
YES
Z5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
6105 BAY
230
050-101-15
5,100
1
YES
5,100
YES
2,629
2,629
3,452.59 $
39,106.52 $
1,716.44 $
3,791.80
$
44,614.76 $
40,822.96
107 RUBY AVE
231
050-101-16
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26 $
1,434.56 $
3,169.09
$
37,287.91 $
34,118.82
111 RUBY AVE
232
050-101-17
2,549
1
1 YES
2,549
YES 1
2,629
2,629
2,602.25 $
29,475.021 $
1,293.70 $
2,857.92
$
33,626.64 $
30,768.72
113 RUBY AVE
233
050-101-18
3,825
1
YES
3,825
YES
2,629
2,629
3,027.59 $
34,292.66 $
1,505.15 $
3,325.04
$
39,122.85 $
35,797.81
117 RUBY AVE
234
050-101-191
3,825
1
YES
3,825
YES
2,629
2,629
3,027.59 $
34,292.66 $
1,505.15 $
3,325.04
$
39,122.85 $
35,797.81
119 RUBY AVE
235
050-101-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
121RUBYAVE
236
050-101-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
123 RUBY AVE
237
050-101-21
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$
33,626.64 $
30,768.72
125 RUBY AVE
238
050-101-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
127 RUBY AVE
239
050-101-23
2,550
1
YES
Z5501
YES
2,629
2,629
2,602.591 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
201 RUBY AVE
240
050-091-14
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$
33,626.64 $
30,768.72
203 RUBY AVE
241
050-091-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.801 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
205 RUBY AVE
242
050-091-161
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
207 RUBY AVE
243
050-091-17
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$
33,626.64 $
30,768.72
209 RUBY AVE
244
050-091-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
211 RUBY AVE
245
050-091-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
213 RUBY AVE
246
050-091-19
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$
33,626.64 $
30,768.72
215 RUBY AVE
247
050-091-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
217 RUBY AVE
248
050-091-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
219 RUBY AVE
249
050-091-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
221 RUBY AVE
250
05G-091-231
2,550
1
YES
1 2,5501
YES
2,629
2,629 1
2,602.591 $
29,478.80 $
1,293.86 $
2,858.29
$
33,630.95 $
30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021154
7-70
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area)sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
Benefit Area Contingency
Costs`
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
223 RUBY AVE
251
050-091-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
225 RUBY AVE
252
050-091-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
227 RUBY AVE
253
050-091-26
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
301 RUBY AVE
1 254
050-081-111
2,550
1 1
YES
2,5501
YES
2,629 1
2,629
2,602.591 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
303 RUBY AVE
255
050-081-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
305 RUBY AVE
256
050-081-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
307 RUBY AVE
257
050-081-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
309 RUBY AVE
258
050-081-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
311 RUBY AVE
259
050-081-16
3,824
1
YES
3,824
YES
2,629
2,629
3,027.25 $
34,288.88
$ 1,504.99 $
3,324.68 $
39,118.55 $
35,793.87
315 RUBY AVE
260
050-081-17
3,825
1
YES
3,825
YES
2,629
2,629
3,027.59 $
34,292.66
$ 1,505.15 $
3,325.04 $
39,122.85 $
35,797.81
317 RUBY AVE
261
050-081-28
2,673
1
YES
2,673
YES
2,629
2,629
2,643.59 $
29,943.19
$ 1,314.25 $
2,903.32 $
34,160.75 $
31,257.44
319 RUBY AVE
1 262
050-081-271
2,426
1 1
YES
2,426
YES 1
2,629
2,629 I
2,561.25 $
29,010.621
$ 1,273.32 $
2,812.89 $
33,096.83 $
30,283.94
321 RUBY AVE
263
050-081-19
3,315
1
YES
3,315
YES
2,629
2,629
2,857.59 $
32,367.11
$ 1,420.64 $
3,138.34 $
36,926.09 $
33,787.75
701 N BAY FRONT
264
050-082-01
2,591
1
YES
2,591
YES
2,629
2,629
2,616.25 $
29,633.59
$ 1,300.66 $
2,873.30 $
33,807.55 $
30,934.25
703 N BAY FRONT
265
050-082-28
2,580
1
YES
2,580
YES
2,629
2,629
2,612.59 $
29,592.06
$ 1,298.84 $
2,869.27 $
33,760.17 $
30,890.90
705 N BAY FRONT
266
050-082-27
2,591
1
YES
2,591
YES
2,629
2,629
2,616.25 $
29,633.59
$ 1,300.66 $
2,873.30 $
33,807.55 $
30,934.25
707 N BAY FRONT
267
050-082-26
2,591
1
YES
2,591
YES
2,629
2,629
2,616.25 $
29,633.59
$ 1,300.66 $
2,873.30 $
33,807.55 $
30,934.25
709 N BAY FRONT
268
050-082-25
2,591
1
YES
2,591
YES
2,629
2,629
2,616.25 $
29,633.59
$ 1,300.66 $
2,873.30 $
33,807.55 $
30,934.25
711 N BAY FRONT
269
050-082-24
2,591
1
YES
2,591
YES
2,629
2,629
2,616.25 $
29,633.59
$ 1,300.66 $
2,873.30 $
33,807.55 $
30,934.25
322 RUBY AVE
270
050-082-021
2,630
1 1
YES
2,630
YES
2,629 1
2,629
2,629.25 $
29,780.84
$ 1,307.12 $
2,887.57 $
33,975.54 $
31,087.96
320 RUBY AVE
271
050-082-311
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
318 RUBY AVE
272
050-082-32
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
316 RUBY AVE
273
050-082-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
314 RUBY AVE
274
050-082-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
312 RUBY AVE
275
050-082-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
310 RUBY AVE
276
050-082-29
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
308 RUBY AVE
277
050-082-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
306 RUBY AVE
1 278
050-082-08
2,550
1
YES
2,550
YES 1
2,629
2,629 1
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
304 RUBY AVE
279
050-082-091
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
302 RUBY AVE
280
050-082-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
300 RUBY AVE
281
050-082-11
2,503
1
YES
2,503
YES
2,629
2,629
2,586.92 $
29,301.34
$ 1,286.08 $
2,841.08 $
33,428.50 $
30,587.42
226 RUBY AVE
282
050-092-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
224 RUBY AVE
283
050-092-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
222 RUBY AVE
284
054092-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
220 RUBY AVE
285
054092-04
2,550
1
YES
Z5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
218 RUBY AVE
286
054092-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
216 RUBY AVE
287
050-092-061
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
214 RUBY AVE
1 288
054092-07
2,550
1 1
YES
2,550
YES
2,629 1
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
212 RUBY AVE
289
054092-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
210 RUBY AVE
290
054092-09
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
208 RUBY AVE
291
054092-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
206 RUBY AVE
292
054092-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
204 RUBY AVE
293
054092-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
200 RUBY AVE
294
054092-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
706 PARK AVE
295
050-092-141
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
126 RUBY AVE
296
050-102-011
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
124 RUBY AVE
297
050-102-021
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92 $
33,626.64 $
30,768.72
122 RUBY AVE
298
054102-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
120 RUBY AVE
299
054102-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29 $
33,630.95 $
30,772.66
118RUBYAVE
1 300
1050-102-051
2,550 1
1
YES
Z5501
YES 1
2,629 1
2,629 I
Z602.591 $
29,478.801
$ 1,293.861 $
2,858.29 1 $
33,630.95 1 $
30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021155
7-71
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction,&
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
116RUBYAVE
301
050-102-06
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
114 RUBY AVE
302
050-102-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
112 RUBY AVE
303
054102-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
110 RUBY AVE
1 304
050-102-091
2,550
1 1
YES
2,5501
YES
2,629
1 2,629
2,602.591 $
29,478.50
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
108 RUBY AVE
305
054102-10
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26
$ 1,434.56
$ 3,169.09
$ 37,287.91 $
34,118.82
7005 BAY FRONT
306
054102-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
7025 BAY FRONT
307
054102-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
7045 BAY FRONT
308
054102-12
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
7065 BAY FRONT
309
054102-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
7105 BAY FRONT
310
054102-14
5,100
1
YES
5,100
YES
2,629
2,629
3,452.59 $
39,106.52
$ 1,716.44
$ 3,791.80
$ 44,614.76 $
40,822.96
109 DIAMOND AVE
311
054102-15
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26
$ 1,434.56
$ 3,169.09
$ 37,287.91 $
34,118.82
111DIAMONDAVE
312
050-102-161
2,550
1 1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
113 DIAMOND AVE
313
054102-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
115 DIAMOND AVE
314
054102-18
2,550
1
YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
117 DIAMOND AVE
315
054102-19
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
119 DIAMOND AVE
316
054102-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
121 DIAMOND AVE
317
054102-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
123 DIAMOND AVE
318
054102-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
125 DIAMOND AVE
319
054102-23
2,550
1 1
YES
2,550
YES
2,629
2,629 1
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
127 DIAMOND AVE
320
054102-24
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
201 DIAMOND AVE
321
054092-15
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
203 DIAMOND AVE
322
054092-16
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
205 DIAMOND AVE
323
054092-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
207 DIAMOND AVE
324
054092-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
209 DIAMOND AVE
325
054092-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
211 DIAMOND AVE
326
054092-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
213 DIAMOND AVE
327
050-092-211
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
215 DIAMOND AVE
328
054092-22
2,550
1
YES
2,550
YES
2,629
1 2,629 1
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
217 DIAMOND AVE
329
054092-23
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
219 DIAMOND AVE
330
054092-24
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
221 DIAMOND AVE
331
054092-25
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
223 DIAMOND AVE
332
054092-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
225 DIAMOND AVE
333
054092-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
227 DIAMOND AVE
334
054092-28
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
747 BALBOA AVE
335
050-082-121
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
303 DIAMOND AVE
336
054082-13
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
305 DIAMOND AVE
337
054082-14
2,549
1 1
YES
2,549
YES
2,629
1 2,629 1
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
307 DIAMOND AVE
338
054082-15
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
309 DIAMOND AVE
339
054082-16
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
311 DIAMOND AVE
340
054082-17
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
313 DIAMOND AVE
341
054082-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
315 DIAMOND AVE
342
054082-19
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
317 DIAMOND AVE
343
054082-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.50
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
319 DIAMOND AVE
344
054082-21
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
321 DIAMOND AVE
345
050-082-221
2,550
1 1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 1
$ 2,858.29
$ 33,630.95 $
30,772.66
325 DIAMOND AVE
346
054082-23
3,525
1
YES
3,525
YES
2,629
2,629
3,027.59 $
34,292.66
$ 1,505.15 1
$ 3,325.04
$ 39,122.85 $
35,797.81
801 N BAY FRONT
347
054083-01
2,633
1
YES
2,633
YES
2,629
2,629
2,630.251 $
29,792.17
$ 1,307.621
$ 2,888.67
$ 33,988.46 $
31,099.79
803 N BAY FRONT
348
054083-30
2,550
1
YES
2,550
YES
2,629
2,6292,602.59
$
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
805 N BAY FRONT
349
054083-29
3,950
1
YES
3,950
YES
2,629
2,629
3,069.25 $
34,764.61
$ 1,525.87 1
$ 3,370.80
$ 39,661.25 $
36,290.47
809 N BAY FRONT
350
054083-28
3,951
1
YES
3,951
YES
2,629
2,629
3,069.591 $
34,768.39
$ 1,526.031
$ 3,371.17
$ 39,665.58 $
36,294.41
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021156
7-72
NV�S
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(VES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
BenefitArea Contingency
Costs'
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
811 N BAY FRONT
351
050-083-27
2,379
1
YES
2,379
YES
2,629
2,629
2,545.59 $
28,833.17
$ 1,265.53
$ 2,795.69
$
32,894.39
$ 30,098.70
324DIAMONDAVE
352
050-083-02
3,570
1
YES
3,570
YES
2,629
2,629
2,942.59 $
33,329.89
$ 1,462.89
$ 3,231.69
$
38,024.47
$ 34,792.78
322 DIAMOND AVE
353
050-083-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
320DIAMONDAVE
1 354
050-083-041
2,550
1 1
YES
2,5501
YES
2,629
1 2,629
Z602.591 $
29,478.80
$ 1,293.86
$ 2,858.291
$
33,630.95
$ 30,772.66
318DIAMONDAVE
355
050-083-05
2,550
1
YES
21550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
316DIAMONDAVE
356
050-083-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
314DIAMONDAVE
357
050-083-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
312 DIAMOND AVE
358
050-083-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
310DIAMONDAVE
359
050-083-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
308DIAMONDAVE
360
050-083-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
306DIAMONDAVE
361
050-083-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
304DIAMONDAVE
362
050-083-121
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
302 DIAMOND AVE
363
050-083-13
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
300DIAMONDAVE
1 364
050-083-14
2,550
1 1
YES
2,550
YES 1
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.291
$
33,630.95
$ 30,772.66
226DIAMONDAVE
365
050-093-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
224DIAMONDAVE
366
050-093-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
222 DIAMOND AVE
367
050-093-03
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
220DIAMONDAVE
368
050-093-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
218DIAMONDAVE
369
050-093-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
216DIAMONDAVE
370
050-093-061
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
214DIAMONDAVE
371
050-093-071
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
212 DIAMOND AVE
1 372
050-093-08
2,550
1
YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.291
$
33,630.95
$ 30,772.66
210DIAMONDAVE
373
050-093-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
208DIAMONDAVE
374
050-093-10
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
206DIAMONDAVE
375
050-093-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
204DIAMONDAVE
376
050-093-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
202 DIAMOND AVE
377
050-093-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
200DIAMONDAVE
378
050-093-14
2,549
1 1
YES
2,5491
YES
2,629
2,629
2,602.251 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
126DIAMONDAVE
379
050-103-011
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
124DIAMONDAVE
1 380
050-103-02
2,550
1
YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,958.291
$
33,630.95
$ 30,772.66
122 DIAMOND AVE
381
050-103-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
120DIAMONDAVE
382
050-103-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
118DIAMONDAVE
383
050-103-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
116DIAMONDAVE
384
050-103-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
114DIAMONDAVE
385
050-103-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
112 DIAMOND AVE
386
050-103-08
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.251 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
110DIAMONDAVE
387
050-103-261
2,554
1 1
YES
2,554
YES
2,629
2,629
2,603.92 $
29,493.90
$ 1,294.53
$ 2,859.75
$
33,648.18
$ 30,788.42
106DIAMONDAVE
388
050-103-27
3,395
1
YES
3,395
YES
2,629
2,629
2,884.25 $
32,669.16
$ 1,433.89
$ 3,167.63
$
37,270.68
$ 34,103.05
8005 BAY FRONT
389
050-103-11
2,550
1
YES
2,550
YES 1
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
802 S BAY FRONT
390
050-103-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
8045 BAY FRONT
391
050-103-29
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
8065 BAY FRONT
392
050-103-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
808 S BAY FRONT
393
050-103-14
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
8105 BAY FRONT
394
050-103-15
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
107 SAPPHIRE AVE
395
050-103-16
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26
$ 1,434.56
$ 3,169.09
$
37,287.91
$ 34,118.82
111 SAPPHIRE AVE
396
050-103-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
113 SAPPHIRE AVE
397
050-103-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
115 SAPPHIRE AVE
398
050-103-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
117SAPPHIREAVE
399
050-103-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
119SAPPHIREAVE
400
050-103-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
1 $
33,630.95
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021157
7-73
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
121 SAPPHI RE AVE
401
050-103-22
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
123 SAPPHI RE AVE
402
050-103-23
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
125 SAPPHI RE AVE
403
050-103-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
127 SAPPHI RE AVE
1 404
050-103-251
2,550
1 1
YES
2,5501
YES
2,629
1 2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
201 SAPPHI RE AVE
405
050-093-30
1,350
1
YES
1,350
YES
2,629
2,629
2,202.59 $
24,948.10
$ 1,095.01
$ 2,418.99
$ 28,462.09 $
26,043.11
804 PARK AVE
406
050-093-31
1,200
1
YES
1,200
YES
2,629
2,629
2,152.59 $
24,381.76
$ 1,070.15
$ 2,364.08
$ 27,815.99 $
25,451.91
203 SAPPHIRE AVE
407
050-093-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
205 SAPPHIRE AVE
408
050-093-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
207 SAPPHIRE AVE
409
050-093-19
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
209 SAPPHIRE AVE
410
050-093-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
211 SAPPHIRE AVE
411
054093-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
213 SAPPHIRE AVE
1 412
050-093-221
2,550
1 1
YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
215 SAPPHIRE AVE
413
054093-23
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
217 SAPPHIRE AVE
414
054093-24
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
219 SAPPHIRE AVE
415
054093-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
221 SAPPHIRE AVE
416
054093-26
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
223 SAPPHIRE AVE
417
054093-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
225 SAPPHIRE AVE
418
054093-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
227 SAPPHIRE AVE
419
054093-29
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
301 SAPPHIRE AVE
1 420
050-083-151
2,550
1 1
YES
2,550
YES
2,629
1 2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
303 SAPPHIRE AVE
421
054083-16
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
305 SAPPHIRE AVE
422
054083-17
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
307 SAPPHIRE AVE
423
054083-18
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
309 SAPPHIRE AVE
424
054083-33
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
311 SAPPHIRE AVE
425
054083-34
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
313 SAPPHIRE AVE
426
054083-32
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
315 SAPPHIRE AVE
427
054083-31
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
317 SAPPHIRE AVE
428
050-083-211
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
319 SAPPHIRE AVE
429
054083-22
2,550
1
YES
2,550
YES 1
2,629
1 2,629
2,602.59 $
29,478.80
$ 1,293.861
$ 2,858.29
$ 33,630.95 $
30,772.66
321 SAPPHIRE AVE
430
054083-23
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
323 SAPPHIRE AVE
431
054083-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
325 SAPPHIRE AVE
432
054083-25
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
327 SAPPHIRE AVE
433
054083-26
2,200
1
YES
2,200
YES
2,629
2,629
2,485.92 $
28,157.34
$ 1,235.86
$ 2,730.16
$ 32,123.37 $
29,393.21
901 N BAY FRONT
434
054132-05
2,379
1
YES
2,379
YES
2,629
2,629
2,545.59 $
28,833.17
$ 1,265.53
$ 2,795.69
$ 32,894.39 $
30,098.70
903 N BAY FRONT
435
054132-04
5,267
1
YES
5,267
YES
2,629
2,629
3,508.25 $
39,737.04
$ 1,744.11
$ 3,852.94
$ 45,334.09 $
41,481.16
907 N BAY FRONT
436
050-132-031
2,633
1
YES
2,6331
YES
2,629
2,629
2,630.25 $
29,792.17
$ 1,307.62
$ 2,888.67
$ 33,988.46 $
31,099.79
909 W BAY AVE
437
054132-02
2,633 1
1
YES
2,633
YES
2,629
2,629 1
2,630.25 $
29,792.17
$ 1,307.621
$ 2,888.67
$ 33,988.46 $
31,099.79
911 N BAY FRONT
438
054132-01
2,633
1
YES
2,633
YES
2,629
2,629
2,630.25 $
29,792.17
$ 1,307.62
$ 2,888.67
$ 33,988.46 $
31,099.79
328 SAPPHI RE AVE
439
054132-06
4,250
1
YES
4,250
YES
2,629
2,629
3,169.25 $
35,897.28
$ 1,575.58
$ 3,480.63
$ 40,953.49 $
37,472.86
324 SAPPHI RE AVE
440
054132-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
322 SAPPHI RE AVE
441
054132-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
320 SAPPHI RE AVE
442
054132-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
318 SAPPHI RE AVE
443
054132-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
316 SAPPHI RE AVE
444
054132-11
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
314 SAPPHI RE AVE
445
050-132-121
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
312 SAPPHI RE AVE
446
054132-13
2,550
1 1
YES
2,550
YES
2,629
1 2,629 1
2,602.59 $
29,478.80
1 $ 1,293.861
$ 2,858.291
$ 33,630.95 1 $
30,772.66
310 SAPPHI RE AVE
447
054132-14
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
308 SAPPHI RE AVE
448
054132-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
306 SAPPHI RE AVE
449
054132-16
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
304 SAPPHIRE AVE
450
054132-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021158
7-74
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area (sf) Connections
Assigned
Aesthetics
Benefit
YESNO
/ )
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction,&
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
302 SAPPHIRE AVE
451
050.132-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
300 SAPPHIRE AVE
452
050.132-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
226 SAPPHIRE AVE
453
050.121-01
2,551
1
YES
2,551
YES
2,629
2,629
2,602.92 $
29,482.57 $
1,294.03
$ 2,858.65
$ 33,635.25 $
30,776.60
224 SAPPHIRE AVE
1 454
050-121-021
2,549
1 1
YES
2,5491
YES
2,629
1 2,629
2,602.251 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
222 SAPPHIRE AVE
455
050.121-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
220 SAPPHIRE AVE
456
050.121-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
218 SAPPHIRE AVE
457
050.121-05
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
216 SAPPHIRE AVE
458
050.121-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
214 SAPPHIRE AVE
459
050.121-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
212 SAPPHIRE AVE
460
050.121-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
210 SAPPHIRE AVE
461
050.121-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
208 SAPPHIRE AVE
1 462
050-121-101
2,550
1 1
YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
206 SAPPHIRE AVE
463
050.121-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
204SAPPHIREAVE
464
050.121-28
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
202 SAPPHIRE AVE
465
050.121-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
200 SAPPHIRE AVE
466
050.121-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
126 SAPPHIRE AVE
467
050.111-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
124 SAPPHIRE AVE
468
050.111-02
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
122 SAPPHIRE AVE
469
050.111-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
120 SAPPHIRE AVE
470
050-111-041
2,550
1 1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
118 SAPPHIRE AVE
471
050.111-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
116 SAPPHIRE AVE
472
050.111-06
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
114 SAPPHIRE AVE
473
050.111-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
112 SAPPHIRE AVE
474
050.111-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
110 SAPPHIRE AVE
475
050.111-09
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
108 SAPPHIRE AVE
476
050.111-10
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04 $
1,434.72
$ 3,169.461
$ 37,292.22 $
34,122.76
9005 BAY FRONT
477
050.111-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
9025 BAY FRONT
478
050-111-121
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
9045 BAY FRONT
479
050.111-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
906S BAY FRONT
480
050.111-14
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
9085 BAY FRONT
481
050.111-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
9105 BAY FRONT
482
050.111-16
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
107CORALAVE
483
050.111-17
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26 $
1,434.56
$ 3,169.09
$ 37,287.91 $
34,118.82
111CORALAVE
1 484
050.111-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.591 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
113CORALAVE
485
050.111-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
115CORALAVE
486
050-111-201
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
117CORALAVE
487
050.111-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
119CORALAVE
488
050.111-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
121CORALAVE
489
050.111-23
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
123 CORALAVE
490
050.111-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
125 CORALAVE
491
050.111-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
127 CORALAVE
492
050.111-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
201CORALAVE
493
050.121-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
203CORALAVE
494
050.121-29
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
205CORALAVE
495
050.121-15
2,549
1
YES
2,549
YES
2,629
2,629 1
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
207CORALAVE
496
050.121-16
2,550
1
YES
2,550
YES
2,629
2,629 1
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
209 CORALAVE
497
050.121-17
2,549
1
YES
2,549
YES
2,629
2,629 1
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
211CORALAVE
498
050.121-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
213 CORALAVE
499
050.121-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
215CORALAVE
500
050.121-20
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,765.72
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021159
7-75
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benef
Area
Total Design,
Assessed Construction, &
Assessed
Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
217 CORAL AVE
501
050-121-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
219CORALAVE
502
050-121-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
221CORALAVE
503
050-121-23
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
223 CORAL AVE
1 504
050-121-241
2,550
1 1
YES
2,5501
YES
2,629
1 2,629
2,602.591
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
225 CORALAVE
505
050-121-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
227 CORAL AVE
506
050-121-26
2,976
1
YES
2,976
YES
2,629
2,629
2,744.59 $
31,087.19
$ 1,364.46
$ 3,014.24 $
35,465.89
$ 32,451.65
301CORALAVE
507
050-132-20
5,099
1
YES
5,099
YES
2,629
2,629
3,452.25 $
39,102.74
$ 1,716.27
$ 3,791.43
$ 44,610.45
$ 4Q819.02
305CORALAVE
508
050-132-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
307 CORAL AVE
509
050-132-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
309 CORAL AVE
510
050-132-23
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
311CORALAVE
511
050-132-24
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
313 CORAL AVE
512
050-132-251
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
315 CORAL AVE
513
050-132-26
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
317CORALAVE
514
050-132-27
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
319 CORAL AVE
515
050-132-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
321CORALAVE
516
050-132-29
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
323 CORALAVE
517
050-132-30
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
325 CORAL AVE
518
050-132-31
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.801
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
327 CORAL AVE
519
050-132-33
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
331CORALAVE
520
050-132-34
3,204
1
YES
3,204
YES
2,629
2,629
2,820.59 $
31,948.02
$ 1,402.24
$ 3,097.71
$ 36,447.97
$ 33,350.27
1001 N BAY FRONT
521
050-131-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1003 N BAY FRONT
522
050-131-05
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
1005 N BAY FRONT
523
050-131-04
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
1007 N BAY FRONT
524
050-131-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1009 N BAY FRONT
525
050-131-02
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
1011 N BAY FRONT
526
050-131-01
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.021
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
33000RALAVE
527
050-131-07
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26
$ 1,434.56
$ 3,169.09
$ 37,287.91
$ 34,118.82
328 CORAL AVE
528
050-131-08
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22
$ 34,122.76
324CORALAVE
529
050-131-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
322 CORAL AVE
530
050-131-10
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
32000RALAVE
531
050-131-111
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
318 CORAL AVE
532
050-131-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
316 CORAL AVE
533
050-131-13
2,975
1
YES
2,975
YES
2,629
2,629
2,744.251
31,083.42
$ 1,364.29
$ 3,013.87
$ 35,461.58
$ 32,447.71
314CORALAVE
534
050-131-14
2,125
1
YES
2,125
YES
2,629
2,629
2,460.92 $
27,874.17
$ 1,223.44
$ 2,702.70 $
31,800.31
$ 29,097.61
312 CORAL AVE
535
050-131-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
31000RALAVE
536
050-131-16
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
308 CORAL AVE
537
050-131-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
306 CORAL AVE
538
050-131-18
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
304CORALAVE
539
050-131-191
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
302 CORAL AVE
540
050-131-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
30000RALAVE
541
050-131-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1005 BALBOA AVE
542
050-122-26
1,140
1
YES
1,140
YES
2,629
2,629
2,132.59 $
24,155.23
$ 1,060.21
$ 2,342.11
$ 27,557.55
$ 25,215.44
226CORALAVE
543
050-122-37
3,960
1
YES
3,960
YES
2,629
2,629
3,072.59 $
34,802.36
$ 1,527.52
$ 3,374.46
$ 39,704.35
$ 36,329.88
222 CORAL AVE
544
050-122-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
22000RALAVE
545
050-122-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
218 CORAL AVE
546
050-122-27
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
216 CORAL AVE
547
050-122-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
214 CORAL AVE
548
050-122-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
212 CORAL AVE
549
050-122-08
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
21000RALAVE
550
050-122-09
2,550
1
YES
2,550
YES
2,629
1 2,629
2,602.591
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021160
7-76
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
BenefitArea Contingency
Costs`
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
208CORALAVE
551
050-122-10
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
206CORALAVE
552
050-122-11
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
204CORALAVE
553
050-122-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
202 CORAL AVE
1 554
050-122-291
2,550
1
1 YES
2,5501
YES
2,629
1 2,629
2,602.591 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
1000 PARK AVE
555
050-122-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
126CORALAVE
556
050-112-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
124CORALAVE
557
050-112-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
122CORALAVE
558
050-112-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
12000RALAVE
559
050-112-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
118CORALAVE
560
050-112-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
116CORALAVE
561
050-112-06
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
114CORALAVE
562
050-112-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
112CORALAVE
563
050-112-08
2,550
1
1 YES
2,550
YES
2,629
1 2,629
2,602.591 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
11000RALAVE
564
050-112-09
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
106CORALAVE
565
050-112-10
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04 $
1,434.72 $
3,169.46
$ 37,292.22 $
34,122.76
10005 BAY FRONT
566
050-112-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
10025 BAY FRONT
567
050-112-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
10045 BAY FRONT
568
050-112-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
10065 BAY FRONT
569
050-112-271
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
10085 BAY FRONT
1 570
050-112-14
2,550
1 1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.801 $
1,293.86 $
2,858.29
$ 33,630.95 1 $
30,772.66
10105 BAY FRONT
571
050-112-15
2,550
1
YES
2,5501
YES
2,629
2,629 1
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
107 APOLENA AVE
572
050-112-16
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26 $
1,434.56 $
3,169.09
$ 37,287.91 $
34,118.82
111 APOLENA AVE
573
050-112-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
115 APOLENA AVE
574
050-112-28
5,099
1
YES
5,099
YES
2,629
2,629
3,452.25 $
39,102.74 $
1,716.27 $
3,791.43
$ 44,610.45 $
40,819.02
117 APOLENA AVE
575
050-112-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
119 APOLENA AVE
576
050-112-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
121 APOLENA AVE
577
050-112-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
123 APOLENA AVE
1 578
050-112-231
2,550
1
1 YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.801 $
1,293.86 $
2,858.29
$ 33,630.951 $
30,772.66
125 APOLENA AVE
579
050-112-24
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
127 APOLENA AVE
580
050-112-25
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
201 APOLENA AVE
581
050-122-15
2,395
1
YES
2,395
YES
2,629
2,629
2,550.92 $
28,893.58 $
1,268.18 $
2,801.54
$ 32,963.30 $
30,161.76
1006 PARK AVE
582
050-122-14
2,700
1
YES
2,700
YES
2,629
2,629
2,652.59 $
30,045.13 $
1,318.72 $
2,913.20 $
34,277.05 $
31,363.85
205 APOLENA AVE
583
050-122-35
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
207 APOLENA AVE
584
050-122-36
2,804
1
YES
2,804
YES
2,629
2,629
2,687.25 $
30,437.79 $
1,335.96 $
2,951.27
$ 34,725.02 $
31,773.75
209 APOLENA AVE
585
050-122-33
3,570
1
YES
3,570
YES
2,629
2,629
2,942.591 $
33,329.89 $
1,462.89 $
3,231.69
$ 38,024.47 $
34,792.78
211 APOLENA AVE
586
050-122-341
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
215 APOLENA AVE
587
050-122-18
3,824
1
YES
3,824
YES
2,629
2,629
3,027.25 $
34,288.88 $
1,504.99 $
3,324.68
$ 39,118.55 $
35,793.87
217 APOLENA AVE
588
050-122-19
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
219 APOLENA AVE
589
050-122-20
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
221 APOLENA AVE
590
050-122-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
223 APOLENA AVE
591
050-122-22
2,125
1
YES
2,125
YES
2,629
2,629
2,460.92 $
27,874.17 $
1,223.44 $
2,702.70
$ 31,800.31 $
29,097.61
225 APOLENA AVE
592
050-122-23
2,544
1
YES
2,544
YES
2,629
2,629
2,600.59 $
29,456.14 $
1,292.87 $
2,856.09
$ 33,605.10 $
30,749.01
227 APOLENA AVE
593
050-122-24
2,260
1
YES
2,260
YES
2,629
2,629
2,505.92 $
28,383.88 $
1,245.81 $
2,752.12
$ 32,381.81 $
29,629.68
1007 BALBOA AVE
594
050-122-251
1,140
1
YES
1,140
YES
2,629
2,629
2,132.59 $
24,155.23 $
1,060.21 $
2,342.11
$ 27,557.55 $
25,215.44
301 APOLENA AVE
595
050-131-38
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
303 APOLENA AVE
596
050-131-37
2,549
1
YES
2,549
YES
2,629
1 2,629
2,602.25 $
29,475.02 1 $
1,293.70 $
2,857.92
$ 33,626.641 $
30,768.72
305 APOLENA AVE
597
050-131-24
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.801 $
1,293.86 $
2,858.29
$ 33,630.951 $
30,772.66
307 APOLENA AVE
598
050-131-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
309APOLENAAVE
599
050-131-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
311APOLENAAVE
600
050-131-27
2,549
1 1
YES
2,549
YES
2,629
2,629 1
2,602.25 $
29,475.02 1 $
1,293.70 $
2,857.92
$ 33,626.641 $
30,768.72
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021161
7-77
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
313 APOLENA AVE
601
050-131-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
315 APOLENA AVE
602
050-131-29
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
317 APOLENA AVE
603
050-131-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
319 APOLENA AVE
1 604
05G-131-311
2,550
1
1 YES
2,5501
YES
2,629
1 2,629
Z602.591
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
321 APOLENA AVE
605
050-131-32
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
323 APOLENA AVE
606
050-131-33
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
325 APOLENA AVE
607
050-131-34
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
327 APOLENA AVE
608
050-131-35
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22 $
34,122.76
333 APOLENA AVE
609
050-131-36
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22 $
34,122.76
1101 N BAY FRONT
610
050-142-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1103 N BAY FRONT
611
050-142-05
2,550 1
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1105 N BAY FRONT
612
050-142-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1107 N BAY FRONT
613
050-142-03
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
1109 N BAY FRONT
614
050-142-02
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
1111 N BAY FRONT
615
050-142-01
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
330APOLENA AVE
616
050-142-07
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22 $
34,122.76
326APOLENA AVE
617
050-142-38
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22 $
34,122.76
324APOLENA AVE
618
050-142-37
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
322APOLENA AVE
619
05G-142-091
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
320APOLENA AVE
1 620
050-142-10
2,550
1
1 YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
318 APOLENA AVE
621
050-142-11
2,550
1
YES
Z5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
316APOLENA AVE
622
050-142-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
314APOLENAAVE
623
050-142-13
2,549
1
YES
2,549
YES
2,629
1 2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
312 APOLENA AVE
624
050-142-14
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
310APOLENA AVE
625
050-142-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
308APOLENAAVE
626
050-142-16
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
306APOLENA AVE
627
050-142-171
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
304APOLENA AVE
628
050-142-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
302APOLENAAVE
1 629
050-142-35
2,550
1
1 YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
300 APOLENA AVE
630
050-142-36
2,550
1
YES
Z5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1103 BALBOA AVE
631
050-123-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
224APOLENA AVE
632
050-123-02
2,550
1
YES
2,550
YES 1
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
222 APOLENA AVE
633
050-123-31
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
220APOLENA AVE
634
050-123-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
218APOLENA AVE
635
050-123-041
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
216APOLENA AVE
636
050-123-05
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
214APOLENA AVE
637
050-123-06
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
212APOLENA AVE
1 638
050-123-07
2,550
1
1 YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
210APOLENA AVE
639
050-123-08
2,550
1
YES
Z5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
20SAPOLENA AVE
640
050-123-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
206APOLENAAVE
641
050-123-10
2,549
1
YES
2,549
YES 1
2,629
1 2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
204APOLENA AVE
642
050-123-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
202APOLENA AVE
643
050-123-121
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
1104 PARK AVE
644
050-123-14
1,200
1
YES
1,200
YES
2,629
2,629
2,152.59 $
24,381.76
$ 1,070.15
$ 2,364.08
$ 27,815.99 $
25,451.91
200APOLENA AVE
645
050-123-13
1,350
1
YES
1,350
YES
2,629
2,629
2,202.59 $
24,948.10
$ 1,095.01
$ 2,418.99
$ 28,462.09 $
26,043.11
126APOLENA AVE
646
050-113-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
124APOLENAAVE
647
050-113-02
2,550
1YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
122APOLENA AVE
648
050-113-03
2,550
1
YES
2,550
YES
2,629
2,629 t
2,602.59 $
29,478.801
$ 1,293.861
$ 2,858.29
$ 33,630.95 $
30,772.66
120APOLENA AVE
649
050-113-04
2,549
1
1 YES
1 2,5491
YES
2,629
2,629 1
2,602.25 $
29,475.021
$ 1,293.70 1
$ 2,857.92 1
$ 33,626.64 1 $
30,768.72
118APOLENAAVE
650
050-113-05
2,550
1
1 YES
1 2,5501
YES
2,629
2,629 1
2,602.59 $
29,478.80 1
$ 1,293.861
$ 2,858.29 1
$ 33,630.95 1 $
30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021162
7-78
NV�S
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area (sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
116 APOLENA AVE
651
050-113-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
114APOLENAAVE
652
054113-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
112 APOLENA AVE
653
050-113-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
110 APOLENA AVE
1 654
050-113-091
2,550
1 1
YES
Z5501
YES
2,629 1
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
106 APOLENA AVE
655
054113-10
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26
$ 1,434.56
$ 3,169.09
$ 37,287.91 $
34,118.82
11005 BAY FRONT
656
054113-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
11025 BAY FRONT
657
054113-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1104S BAY FRONT
658
050-113-12
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
1106S BAY FRONT
659
054113-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
11085 BAY FRONT
660
054113-14
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
11105 BAY FRONT
661
050-113-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
107AMETHYSTAVE
662
050-113-161
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22 $
34,122.76
111AMETHYSTAVE
1 663
050-113-17
2,549
1
YES
2,549
YES 1
2,629
2,629 1
2,602.25 $
29,475.02
$ 1,293.701
$ 2,857.92
$ 33,626.64 $
30,768.72
113AMETHYSTAVE
664
054113-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
115AMETHYSTAVE
665
054113-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
117AMETHYSTAVE
666
054113-20
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
119AMETHYSTAVE
667
054113-21
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
121AMETHYSTAVE
668
050-113-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
123AMETHYSTAVE
669
054113-23
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
125AMETHYSTAVE
670
050-113-241
2,550
1 1
YES
2,5501
YES
2,629
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
127AMETHYSTAVE
671
050-113-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
201AMETHYSTAVE
672
054123-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
203AMETHYSTAVE
673
050-123-16
2,550
1
YES
2,550
YES
2,629 1
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
205AMETHYSTAVE
674
054123-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
207AMETHYSTAVE
675
054123-18
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
209AMETHYSTAVE
676
050-123-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
211AMETHYSTAVE
677
054123-20
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
213AMETHYSTAVE
678
050-123-211
2,550
1 1
YES
2,5501
YES
2,629
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
215AMETHYSTAVE
679
054123-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
217AMETHYSTAVE
680
054123-23
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
219AMETHYSTAVE
681
050-123-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
221AMETHYSTAVE
682
054123-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
223AMETHYSTAVE
683
050-123-26
2,550
1
YES
2,550
YES
2,629 1
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
225AMETHYSTAVE
684
054123-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1109BALBOAAVE
685
054123-28
1,620
1
YES
1,620
YES
2,629
2,629
2,292.59 $
25,967.51
$ 1,139.75
$ 2,517.83
$ 29,625.091 $
27,107.26
1107BALBOAAVE
686
050-123-291
930
1
YES
9301
YES
2,629
2,629
2,062.59 $
23,362.36
$ 1,025.41
$ 2,265.23
$ 26,653.00 $
24,387.76
301AMETHYSTAVE
687
054142-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
303AMETHYSTAVE
688
054142-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
305AMETHYSTAVE
689
050-142-22
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
307AMETHYSTAVE
690
054142-23
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
309AMETHYSTAVE
691
050-142-24
2,550
1
YES
2,550
YES
2,629 1
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
311AMETHYSTAVE
692
054142-25
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
313AMETHYSTAVE
693
054142-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 1 $
30,772.66
315AMETHYSTAVE
694
050-142-271
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
317AMETHYSTAVE
695
054142-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
319AMETHYSTAVE
696
050-142-29
2,550
1 1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.801
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
321AMETHYSTAVE
697
054142-30
2,550
1 1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
323AMETHYSTAVE
698
054142-31
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
325AMETHYSTAVE
699
050-142-32
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
2 475.021
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
327AMETHYSTAVE
700
054142-33
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.261
$ 1,434.56
$ 3,169.09
$ 37,287.91 $
34,118.82
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021163
7-79
NV�S
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
333AMETHYSTAVE
701
050-142-34
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04 $
1,434.72
$ 3,169.46
$ 37,292.22 $
34,122.76
1201 N BAY FRONT
702
050-141-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1203 N BAY FRONT
703
050-141-36
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1205 N BAY FRONT
1 704
050-141-37
2,550 1
1
YES
2,550
YES
2,629
1 2,629
2,602.591 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1207 N BAY FRONT
705
050-141-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1209 N BAY FRONT
706
050-141-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1211 N BAY FRONT
707
050-141-01
1,350
1
YES
1,350
YES
2,629
2,629
2,202.59 $
24,948.10 $
1,095.01
$ 2,418.99
$ 28,462.09 $
26,043.11
3390NYXAVE
708
050-141-35
1,200
1
YES
1,200
YES
2,629
2,629
2,152.59 $
24,381.76 $
1,070.15
$ 2,364.08
$ 27,815.99 $
25,451.91
330AMETHYSTAVE
709
050-141-06
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04 $
1,434.72
$ 3,169.46
$ 37,292.22 $
34,122.76
328AMETHYSTAVE
710
050-141-07
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26 $
1,434.56
$ 3,169.09
$ 37,287.91 $
34,118.82
324AMETHYSTAVE
711
050-141-081
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
322AMETHYSTAVE
1 712
050-141-09
2,550
1
YES
2,550
YES
2,629
2,629 1
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
320AMETHYSTAVE
713
050-141-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
318AMETHYSTAVE
714
050-141-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
316AMETHYSTAVE
715
050-141-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
314AMETHYSTAVE
716
050-141-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
312AMETHYSTAVE
717
050-141-14
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
310AMETHYSTAVE
718
050-141-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
308AMETHYSTAVE
719
050-141-161
2,550
1 1
YES
2,5501
YES
2,629
2,629
2,602.591 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
306AMETHYSTAVE
720
050-141-17
2,550
1
YES
2,550
YES
2,629
I 2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
304AMETHYSTAVE
721
050-141-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
302AMETHYSTAVE
722
050-141-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
300AMETHYSTAVE
723
050-141-20
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.701
$ 2,857.92
$ 33,626.64 $
30,768.72
226AMETHYSTAVE
724
050-161-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
224AMETHYSTAVE
725
050-161-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
222AMETHYSTAVE
726
050-161-03
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
220AMETHYSTAVE
727
050-161-041
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
218AMETHYSTAVE
728
050-161-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
216AMETHYSTAVE
729
050-161-06
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
214AMETHYSTAVE
730
050-161-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
212AMETHYSTAVE
731
050-161-08
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
210AMETHYSTAVE
732
050-161-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
208AMETHYSTAVE
733
050-161-10
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
206AMETHYSTAVE
734
050-161-11
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
204AMETHYSTAVE
735
050-161-121
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
202AMETHYSTAVE
736
050-161-13
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
200AMETHYSTAVE
737
050-161-14
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
1205 PARK AVE
738
050-171-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
124AMETHYSTAVE
739
050-171-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
122AMETHYSTAVE
740
050-171-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
120AMETHYSTAVE
741
050-171-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
118AMETHYSTAVE
742
050-171-05
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
116AMETHYSTAVE
743
050-171-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
114AMETHYSTAVE
744
050-171-07
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
112AMETHYSTAVE
745
050-171-08
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02 $
1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
110AMETHYSTAVE
746
050-171-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
106AMETHYSTAVE
747
050-171-10
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04 $
1,434.72
$ 3,169.46
$ 37,292.22 $
34,122.76
12005 BAY FRONT
748
050-171-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
12025 BAY FRONT
749
050-171-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80 $
1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
12045 BAY FRONT
750
050-171-13
2,550
1
YES
2,550
YES I
2,629
I 2,629 1
2,602.591 $
29,478.80 $
1,293.86 1
$ 2,858.29
$ 33,630.95 1 $
30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021164
7-80
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(VES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
12065 BAY FRONT
751
050-171-14
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
12085 BAY FRONT
752
050-171-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
12105 BAY FRONT
753
050-171-16
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
109ONYXAVE
1 754
050-171-271
2,554
1 1
YES
2,5541
YES
2,629
1 2,629
2,603.921 $
29,493.90
$ 1,294.53
$ 2,859.75
1 $
33,648.18 $
30,788.42
11IONYXAVE
755
050-171-26
2,554
1
YES
2,554
YES
2,629
2,629
2,603.92 $
29,493.90
$ 1,294.53
$ 2,859.75
$
33,648.18 $
30,788.42
1130NYXAVE
756
050-171-18
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$
37,292.22 $
34,122.76
1150NYXAVE
757
050-171-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
1170NYXAVE
758
050-171-20
5,099
1
YES
5,099
YES
2,629
2,629
3,452.25 $
39,102.74
$ 1,716.27
$ 3,791.43
$
44,610.45 $
40,819.02
1210NYXAVE
759
050-171-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
1230NYXAVE
760
050-171-22
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
1250NYXAVE
761
050-171-23
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
1270NYXAVE
762
050-171-24
1,560
1
YES
1,560
YES
2,629
2,629
2,272.59 $
25,740.97
$ 1,129.81
$ 2,495.87
$
29,366.64 $
26,870.78
1207 PARK AVE
763
050-171-25
990
1
YES
990
YES
2,629
2,629
2,082.59 $
23,588.89
$ 1,035.35
$ 2,287.20
$
26,911.44 $
24,624.24
20IONYXAVE
1 764
050-161-15
2,550
1 1
YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.291
$
33,630.95 $
30,772.66
203ONYXAVE
765
050-161-16
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
205ONYXAVE
766
050-161-17
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
207ONYXAVE
767
050-161-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
209ONYXAVE
768
050-161-19
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
21IONYXAVE
769
050-161-201
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
2130NYXAVE
770
050-161-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
21SONYXAVE
771
050-161-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
217ONYXAVE
1 772
050-161-23
2,550
1 1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.291
$
33,630.95 $
30,772.66
219ONYXAVE
773
050-161-24
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
2210NYXAVE
774
050-161-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
2230NYXAVE
775
050-161-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
22SONYXAVE
776
050-161-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
2270NYXAVE
777
050-161-281
2,550
1
YES
2,550
YES
2,629
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
30IONYXAVE
778
050-141-21
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
303ONYXAVE
779
050-141-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
307ONYXAVE
780
050-141-23
3,825
1 1
YES
3,8251
YES
2,629
2,629
3,027.59 $
34,292.66
$ 1,505.15
$ 3,325.04
$
39,122.85 $
35,797.81
309ONYXAVE
781
050-141-24
3,825
1
YES
3,825
YES
2,629
2,629
3,027.59 $
34,292.66
$ 1,505.15
$ 3,325.04
$
39,122.85 $
35,797.81
31IONYXAVE
782
050-141-25
2,549
1
YES
2,549
YES 1
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64 $
30,768.72
313ONYXAVE
783
050-141-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
315ONYXAVE
784
050-141-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
317ONYXAVE
785
050-141-281
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
319ONYXAVE
786
050-141-29
2,550
1
YES
2,550
YES
2,629
2,629 1
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
3210NYXAVE
787
050-141-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
3230NYXAVE
788
050-141-31
2,550
1 1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
325 ONYX AVE
789
050-141-32
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
3270NYXAVE
790
050-141-33
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$
37,292.22 $
34,122.76
3330NYXAVE
791
050-141-34
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$
37,292.22 $
34,122.76
1301N BAY FRONT
792
050-152-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
1303 N BAY FRONT
793
050-152-051
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
1305N BAY FRONT
1 794
050-152-04
2,550
1
YES
2,550
YES
2,629
2,629 1
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
1307N BAY FRONT
795
050-152-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
1309N BAY FRONT
796
050-152-02
21550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
1311N BAY FRONT
797
050-152-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95 $
30,772.66
330ONYXAVE
798
050-152-07
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92 $
32,688.04
$ 1,434.72
$ 3,169.46
$
37,292.22 $
34,122.76
3260NYXAVE
799
050-152-08
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59 $
32,684.26
$ 1,434.56
$ 3,169.09
$
37,287.91 $
34,118.82
3240NYXAVE
800
050-152-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.861
$ 2,858.291
$
33,630.95 $
30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021165
7-81
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area)sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(VES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, &
Benefit Area Contingency
Costs'
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
322ONYXAVE
801
050-152-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
320ONYXAVE
802
050-152-11
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
318ONYXAVE
803
050-152-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
316ONYXAVE
1 804
050-152-351
2,550
1
1 YES
2,5501
YES
2,629
1 2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
314ONYXAVE
805
050-152-34
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
312ONYXAVE
806
050-152-14
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
310ONYXAVE
807
050-152-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
308ONYXAVE
808
050-152-16
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
306ONYXAVE
809
050-152-17
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
304ONYXAVE
810
050-152-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
302ONYXAVE
811
050-152-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
3000NYXAVE
812
050-152-201
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
226 ONYX AVE
813
050-162-01
2,549
1
1 YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.921
$
33,626.64
$ 30,768.72
224ONYXAVE
814
050-162-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
2220NYXAVE
815
050-162-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
220ONYXAVE
816
050-162-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
218ONYXAVE
817
050-162-05
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
216ONYXAVE
818
050-162-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
214ONYXAVE
819
050-162-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
212ONYXAVE
820
050-162-081
2,550
1
YES
Z5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
210ONYXAVE
821
050-162-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
208ONYXAVE
822
050-162-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
1 $
33,630.95
$ 30,772.66
206ONYXAVE
823
050-162-11
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
204ONYXAVE
824
050-162-12
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
202ONYXAVE
825
050-162-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
2000NYXAVE
826
050-162-14
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
1260NYXAVE
827
050-172-01
1,380
1
YES
1,380
YES
2,629
2,629
Z212.591 $
25,061.37
$ 1,099.98
$ 2,429.97
$
28,591.32
$ 26,161.35
1305 PARK AVE
828
050-172-241
1,170
1
YES
1,1701
YES
2,629
2,629
2,142.59 $
24,268.50
$ 1,065.18
$ 2,353.09
$
27,686.77
$ 25,333.67
124ONYXAVE
829
050-172-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
1220NYXAVE
830
050-172-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
120ONYXAVE
831
050-172-04
2,550
1 1
YES
2,550
YES 1
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
1180NYXAVE
832
050-172-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
1160NYXAVE
833
050-172-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
114ONYXAVE
834
050-172-26
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
1120NYXAVE
835
050-172-07
2,550
1
YES
2,550
YES
2,629
2,629 1
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
110ONYXAVE
836
050-172-08
2,966
1
YES
2,966
YES
2,629
2,629
2,741.25 $
31,049.44
$ 1,362.80
$ 3,010.58
$
35,422.82
$ 32,412.24
108ONYXAVE
837
050-172-09
2,982
1
YES
2,982
YES
2,629
2,629
2,746.59 $
31,109.84
$ 1,365.45
$ 3,016.44
$
35,491.73
$ 32,475.30
104ONYXAVE
838
050-172-101
1,050
1
1 YES
1,0501
YES
2,629
2,629
2,102.59 $
23,815.43
$ 1,045.29
$ 2,309.161
$
27,169.88
$ 24,860.72
1300S BAY FRONT
839
050-172-11
1,500
1
YES
1,500
YES
2,629
2,629
2,252.59 $
25,514.44
$ 1,119.86
$ 2,473.901 $
29,108.20
$ 26,634.30
1302 S BAY FRONT
840
050-172-12
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
13045 BAY FRONT
841
050-172-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
13065 BAY FRONT
842
050-172-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
13105 BAY FRONT
843
050-172-29
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
1314W BAYAVE
844
050-172-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$
33,630.95
$ 30,772.66
105 MARINE AVE
845
050-172-15
3,399
1
YES
3,399
YES
2,629
1 2,629
2,885.59 $
32,684.26
$ 1,434.56
$ 3,169.09
$
37,287.91
$ 34,118.82
111 MARINE AVE
846
050-172-161
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
113 MARINE AVE
847
050-172-17
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
115 MARINEAVE
848
050-172-18
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
117 MARI NEAVE
849
050-172-19
2,549
1
yE5
2,549
YE5
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$
33,626.64
$ 30,768.72
119MARINEAVE
850
050-172-20
2,550
1
YES
2,550
YES
2,629
2,629
Z602.591 $
29,478.801
$ 1,293.861
$ 2,858.29
1 $
33,630.951
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021166
7-82
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction,&
Benefit Area Contingency
Cost
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
121 MARINE AVE
851
050-172-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
123 MARINE AVE
852
050-172-22
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
127 MARINE AVE
853
050-172-23
4,499
1
YES
4,499
YES
2,629
2,629
3,252.25 $
36,837.40
$ 1,616.84 $
3,571.78
$ 42,026.03 $
38,454.24
201 MARINE AVE
1 854
050-162-151
2,412
1
1 YES
2,4121
YES
2,629
1 2,629
2,556.591 $
28,957.77
$ 1,271.00 $
2,807.771
$ 33,036.53 $
30,228.76
203 MARINE AVE
855
050-162-16
5,237
1
YES
5,237
YES
2,629
2,629
3,498.25 $
39,623.77
$ 1,739.14 $
3,841.95
$ 45,204.87 $
41,362.92
207 MARINE AVE
856
050-162-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
209 MARINE AVE
857
050-162-18
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
211 MARINE AVE
858
050-162-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
213 MARINE AVE
859
050-162-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
215 MARINE AVE
860
050-162-21
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
217 MARINE AVE
861
050-162-22
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
219 MARINE AVE
1 862
050-162-231
2,550
1
1 YES
2,5501
YES
2,629
1 2,629
2,602.591 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
221 MARINE AVE
863
050-162-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
223 MARINE AVE
864
050-162-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
225 MARINE AVE
865
050-162-26
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
229 MARINE AVE
866
050-162-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
301 MARINE AVE
867
050-152-21
4,500
1
YES
4,500
YES
2,629
2,629
3,252.59 $
36,841.17
$ 1,617.01 $
3,572.15
$ 42,030.33 $
38,458.18
305 MARINE AVE
868
050-152-22
2,249
1
YES
2,249
YES
2,629
2,629
2,502.25 $
28,342.35
$ 1,243.98 $
2,748.10
$ 32,334.43 $
29,586.33
309 MARINE AVE
869
050-152-23
4,500
1
YES
4,500
YES
2,629
2,629
3,252.59 $
36,841.17
$ 1,617.01 $
3,572.15
$ 42,030.33 $
38,458.18
311 MARINE AVE
1 870
050-152-241
2,249
1
YES
2,249
YES
2,629
1 2,629
2,502.25 $
28,342.35
$ 1,243.98 $
2,748.10
$ 32,334.43 $
29,586.33
313 MARINE AVE
871
050-152-25
2,250
1
YES
2,2501
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
315 MARINE AVE
872
050-152-26
2,250
1 1
YES
2,2501
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.151 $
2,748.46
$ 32,338.73 $
29,590.27
317 MARINE AVE
873
050-152-27
2,249
1
YES
2,249
YES
2,629
2,629
2,502.25 $
28,342.35
$ 1,243.98 $
2,748.10
$ 32,334.43 $
29,586.33
319 MARINE AVE
874
050-152-28
2,250
1
YES
2,250
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
321 MARINE AVE
875
050-152-29
2,250
1
YES
2,250
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
323 MARINE AVE
876
050-152-30
2,250
1
YES
2,250
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
325 MARINE AVE
877
050-152-31
2,249
1
YES
2,249
YES
2,629
2,629
2,502.25 $
28,342.35
$ 1,243.98 $
2,748.10
$ 32,334.43 $
29,586.33
329 MARINE AVE
878
050-152-32
3,000
1
YES
3,000
YES
2,629
2,629
2,752.591 $
31,177.81
$ 1,368.44 $
3,023.03
$ 35,569.27 $
32,546.24
333 MARINE AVE
879
050-152-331
3,000
1
1 YES
3,000
YES
2,629
1 2,629
2,752.59 $
31,177.81
$ 1,368.44 $
3,023.03
$ 35,569.27 $
32,546.24
1401N BAY FRONT
880
050-151-05
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
1403 N BAY FRONT
881
050-151-04
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
1405 N BAY FRONT
882
050-151-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.801
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
1407N BAY FRONT
883
050-151-02
3,825
1
YES
3,825
YES
2,629
2,629
3,027.59 $
34,292.66
$ 1,505.15 $
3,325.04
$ 39,122.85 $
35,797.81
1411N BAY FRONT
884
050-151-01
3,824
1
YES
3,824
YES
2,629
2,629
3,027.25 $
34,288.88
$ 1,504.99 $
3,324.68
$ 39,118.55 $
35,793.87
332 MARINE AVE
885
050-151-06
2,951
1
YES
2,951
YES
2,629
2,629
2,736.25 $
30,992.80
$ 1,360.32 $
3,005.09
$ 35,358.21 $
32,353.12
326 MARINE AVE
886
050-151-39
3,000
1
YES
3,000
YES
2,629
2,629
2,752.59 $
31,177.81
$ 1,368.44 $
3,023.03
$ 35,569.27 $
32,546.24
324 MARINE AVE
887
050-151-381
2,249
1
1 YES
2,249
YES
2,629
2,629 1
2,502.25 $
28,342.35
$ 1,243.98 $
2,748.10
$ 32,334.43 $
29,586.33
322 MARINE AVE
888
050-151-08
2,249
1
YES
2,249
YES-
2,629
2,629
2,502.25 $
28,342.35
$ 1,243.98 $
2,748.10
$ 32,334.43 $
29,586.33
320 MARINEAVEB
889
050-151-09
2,250
1
YES
2,250
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
318 MARINE AVE
890
050-151-10
2,249
1
YES
2,249
YES
2,629
2,629
2,502.25 $
28,342.35
$ 1,243.98 $
2,748.10
$ 32,334.43 $
29,586.33
316 MARINEAVE
891
050-151-11
4,500
1
YES
4,500
YES
2,629
2,629
3,252.59 $
36,841.171
$ 1,617.01 $
3,572.15
$ 42,030.33 $
38,458.18
312 MARINE AVE
892
050-151-13
2,250
1
YES
2,250
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
310 MARINEAVE
893
050-151-14
2,250
1
YES
2,250
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
308 MARINEAVE
894
050-151-15
2,250
1
YES
2,2501
YES
2,629
1 2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
306 MARINE AVE
895
050-151-161
2,250
1
YES
2,250
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
304 MARINEAVE
896
050-151-17
2,250
1
YES
2,250
YES
2,629
2,629 1
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
302 MARINE AVE
897
050-151-18
2,249
1
YES
2,249
YES
2,629
2,629
2,502.25 $
28,342.35
$ 1,243.98 $
2,748.10
$ 32,334.43 $
29,586.33
300 MARINEAVE
898
050-151-19
2,250
1
YES
2,250
YES
2,629
2,629
2,502.59 $
28,346.12
$ 1,244.15 $
2,748.46
$ 32,338.73 $
29,590.27
226 MA RINE AVE
899
050-163-01
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70 $
2,857.92
$ 33,626.64 $
30,768.72
224 MARINEAVE
900
050-163-02
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86 $
2,858.29
$ 33,630.95 $
30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021167
7-83
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel Assigned
Area(sf) Connections
Aesthetic
Benefit
(y ES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction,&
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
222 MARINE AVE
901
050-163-03
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,765.72
220 MARINE AVE
902
050-163-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
218 MARINE AVE
903
054163-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
216 MARINE AVE
1 904
050-163-061
2,549
1
1 YES
2,5491
YES
2,629
1 2,629
2,602.251 $
29,475.02
$ 1,293.70
$ 2,857.921
$ 33,626.64 $
30,765.72
214 MARINE AVE
905
054163-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
210 MARINE AVE
906
054163-08
5,100
1
YES
5,100
YES
2,629
2,629
3,452.59 $
39,106.52
$ 1,716.44
$ 3,791.80
$ 44,614.76 $
40,822.96
208 MARINE AVE
907
054163-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
206 MARINE AVE
908
054163-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
204 MARINE AVE
909
054163-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
200 MARINE AVE
910
054163-13
5,091
1
YES
5,091
YES
2,629
2,629
3,449.59 $
39,072.54
$ 1,714.95
$ 3,788.50
$ 44,575.99 $
40,787.49
124 MARINE AVE
911
050-173-Ot
4,479
1
YES
4,479
YES
2,629
2,629
3,245.59 $
36,761.89
$ 1,613.53
$ 3,564.46
$ 41,939.88 $
38,375.42
122 MARINE AVE
912
054173-02
2,541
1
YES
2,541
YES
2,629
2,629
2,599.59 $
29,444.81
$ 1,292.37
$ 2,854.99
$ 33,592.18 $
30,737.19
120 MARINE AVE
913
054173-03
2,550
1
1 YES
2,5501
YES
2,629
1 2,629
2,602.591 $
29,478.80
$ 1,293.86
$ 2,858.291
$ 33,630.95 $
30,772.66
118 MARINE AVE
914
054173-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
116 MARINE AVE
915
054173-05
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,765.72
114 MARINE AVE
916
054173-06
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
112 MARINE AVE
917
054173-07
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
110 MARINE AVE
918
054173-08
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
106 MARINE AVE
919
050-173-091
3,408
1
YES
3,408
YES
2,629
2,629
2,888.59 $
32,715.24
$ 1,436.05
$ 3,172.39
$ 37,326.68 $
34,154.29
1400S BAY FRONT
920
054173-10
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
1402 S BAY FRONT
921
054173-11
2,550
1
1 YES
2,550
YES
2,629
1 2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
1404S BAY FRONT
922
054173-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
14065 BAY FRONT
923
054173-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
14105 BAY FRONT
924
054173-14
5,100
1
YES
5,100
YES
2,629
2,629
3,452.59 $
39,106.52
$ 1,716.44
$ 3,791.80
$ 44,614.76 $
40,822.96
109 GRAND CANAL
925
054173-15
3,404
1
YES
3,404
YES
2,629
2,629
2,887.25 $
32,703.14 $
1,435.39
$ 3,170.92
$ 37,309.45 $
34,138.52
111 GRAND CANAL
926
054173-16
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
113 GRAND CANAL
927
050-173-171
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
115 GRAND CANAL
928
054173-18
2,550
1
YES
2,550
YES 1
2,629
2,629 1
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.951 $
30,772.66
117 GRAND CANAL
929
054173-19
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
119 GRAND CANAL
930
054173-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
121 GRAND CANAL
931
054173-21
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
123 GRAND CANAL
932
054173-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
125 GRAND CANAL
933
054173-23
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
127 GRAND CANAL
934
054173-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
201 GRAND CANAL
935
050-163-141
2,541
1
YES
2,541
YES
2,629
2,629
2,599.59 $
29,444.81
$ 1,292.37
$ 2,854.99
$ 33,592.18 $
30,737.19
203 GRAND CANAL
936
054163-15
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,768.72
205 GRAND CANAL
937
054163-16
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,765.72
207 GRAND CANAL
938
054163-17
2,550
1
YES
2,550
YES 1
2,629
2,629 1
2,602.59 $
29,478.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 1 $
30,772.66
209 GRAND CANAL
939
054163-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
211 GRAND CANAL
940
054163-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
213 GRAND CANAL
941
054163-19
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64 $
30,765.72
215 GRAND CANAL
942
054163-20
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
217 GRAND CANAL
943
050-163-291
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95 $
30,772.66
219 GRAND CANAL
944
054163-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
221 GRAND CANAL
945
054163-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
223 GRAND CANAL
946
054163-23
2,549
1
1 YES
1 2,5491
YES
2,629
2,629
2,602.25 $
29,475.021
$ 1,293.70
$ 2,857.921
$ 33,626.641 $
30,768.72
225GRANDCANAL
947
054163-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.801
$ 1,293.86
$ 2,858.291
$ 33,630.951 $
30,772.66
227 GRAND CANAL
948
054163-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,475.80
$ 1,293.56
$ 2,855.29
$ 33,630.95 $
30,772.66
301 GRAND CANAL
949
054151-36
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,855.29
$ 33,630.95 $
30,772.66
303 GRAND CANAL
950
054151-35
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.801
$ 1,293.86
$ 2,858.29
$ 33,630.951 $
30,772.66
*CITY OWNED PARCEL; NOT INCLUDED IN PRELIMINARY ENGINEER'S REPORT DEBT LIMIT VALUATION
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021168
7-84
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
s
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Total Design,
Assessed Construction, 8,
Benefit Area Contingency
Costs*
Incidental
Expenses
Financial
Costs
Preliminary
Total
Assessment
Cash
Payments
305GRANDCANAL
951
050-151-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
307GRANDCANAL
952
050-151-22
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
309GRANDCANAL
953
050-151-37
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
311GRANDCANAL
1 954
050-151-241
2,549
1 1
YES
2,5491
YES
2,629
1 2,629
2,602.251 $
29,475.02
$ 1,293.70
$ 2,857.92
1 $ 33,626.64
$ 30,768.72
313GRANDCANAL
955
050-151-25
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
315GRANDCANAL
956
050-151-26
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
317GRANDCANAL
957
050-151-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
319GRANDCANAL
958
050-151-41
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
321GRANDCANAL
959
050-151-40
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
323GRANDCANAL
960
050-151-29
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
325GRANDCANAL
961
050-151-30
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25 $
29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
327GRANDCANAL
962
050-151-421
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59 $
29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
331GRANDCANAL
1 963
1050-151-431
2,550 1
1 1
YES
1 2,5501
YES 1
2,629
1 2,629 1
2,602.591 $
29,478.801
$ 1,293.861
$ 2,858.291
$ 33,630.95 1
$ 30,772.66
333GRANDCANAL
964
050-151-33
1,700
1
YES
1,700
YES
2,629
2,629
2,319.25 $
26,269.55
$ 1,153.01
$ 2,547.12
$ 29,969.68
$ 27,422.56
303 COLLI NS AVE
965
937-170-51
921
1
YES
921
YES
j
2,629
2,629
2,059.59 $
23,328.38
$ 1,023.91
$ 2,261.94 $
26,614.23
$ 24,352.29
202 COLLINS AVE
1 966
105&091-291
2,491
1
YES
1 2,4911
YES
2,629
1 2,629 1
2,582.921 $
29,256.04 1
$ 1,284.091
$ 2,836.69
1 $ 33,376.811
$ 30,540.12
Totals 1
2,539,496.01 $ 28,764,200.00 1 $ 1,262,500.00 1
$ 2,789,000.00 1 $ 32,815,700.00 1
$ 30,026,700.00
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Preliminary Engineer's Report
June 8, 2021169
7-85
Jeffrey M. Cooper, P.E.
Vice President
NV5
Phone: (949) 585-0477
Email: Jeff.Cooper@nv5.com
7-86
Attachment C
Notice of Exemption
7-87
To:
CITY OF NEWPORT BEACH
100 Civic Center Dr - P.O. Box 1768
Newport Beach, CA 92658-8915
(949)644-3311
NOTICE OF EXEMPTION
Office of Planning and Research
1400 Tenth Street, Room 121
Sacramento, CA 95814
Orange County Clerk -Recorder
❑X Public Services Division
P.O. Box 238
Santa Ana, CA 92701
From: City of Newport Beach
Public Works Department
100 Civic Center Drive, Bay 2D
Newport Beach, CA 92660
(Orange County)
Date received for filing at OPR:
Name of Project: Underground Utility Assessment District No. 124 — Central Balboa
Island
Project Location: Central Balboa Island between North and South Bayfronts,
Agate Avenue and Grand Canal.
Project Location -City: Newport Beach Project Location -County: Orange
Project Description: The project consists of undergrounding existing overhead utilities.
Exempt Status: (check one)
❑ Ministerial (Sec. 21080(b)(1);15268);
❑ Declared Emergency (Sec. 21080(b)(3); 15269(a);
❑ Emergency Project (Sec. 21080(b)(4); 15269(b)(c);
Categorical Exemption. State type and section number.— 15302(d) (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)
❑ Statutory Exemptions. State code number:
❑ General Rule (Sec. 15061(b)(3))
Reasons why project is exempt: The Secretary for Resources has found that conversion of overhead electric
utility distribution system facilities to underground locations where the surface is restored to the condition
prior to undergrounding does not have a significant effect on the environment.
Name of Public Agency Approving Project: City of Newport Beach
Date of Approval: 2/23/2021
Name of Person or Agency Carrying Out Project: City of Newport Beach — Public Works Dept.
Contact Person: Michael J. Sinacori Title: Assistant City Engineer
Signature: Tel.No. 949.644.3342 Date: 2/11/2021
iAusers\pbw\shared\assessment districts\ad 124 - big balboa island\miscellaneous files (notice of exemption.doc)
7-88