Press Alt + R to read the document text or Alt + P to download or print.
This document contains no pages.
HomeMy WebLinkAbout13 - Proposed Assessment District No. 124 — A Roughly 50 -Block Area of Central Balboa IslandQ �EwPpRT
CITY OF
O �
z NEWPORT BEACH
<,FORN'P City Council Staff Report
July 27, 2021
Agenda Item No. 13
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
PHONE: 949-644-3342
TITLE: Proposed Assessment District No. 124 — A Roughly 50-Block Area of
Central Balboa Island
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, known as
Assessment District No. 124 (AD 124). The City Council certified the petition for AD 124
on February 23, 2021. On June 8, 2021, the City Council declared its intention to levy
assessments and issue bonds to finance the undergrounding, preliminarily approved the
Assessment Engineer's Report, and set July 27, 2021, as the time and place for a Public
Hearing for AD 124. Ballots were mailed to each property owner and the City Council is
requested to hold the Public Hearing, count ballots and determine if these property
owners support or oppose forming AD 124.
RECOMMENDATION:
a) Open the public hearing on the formation of Assessment District No. 124; hear public
testimony from those who desire to speak; close the public hearing; and direct the City
Clerk to tabulate the ballots and report the result; and
b) If there is greater than 50% of weighted "Yes" votes versus "No" votes submitted, a
majority protest by ballot procedure does not exist and the district may be formed. If
it is desired to form the District, take the following actions:
Adopt Resolution No. 2021-71, A Resolution of the City Council of the City of
Newport Beach, California, Overruling Protests, Approving Final Engineer's
Report, Levying Assessments without Modification, Approving and Ordering the
Work and Improvements for the Utility Underground Project, and Authorizing and
Directing Related Actions with Respect to Assessment District No. 124; and
13-1
Proposed Assessment District No. 124 — A Roughly 50-Block Area of Central Balboa Island
July 27, 2021
Page 2
ii. Approve Budget Amendment No. 22-001 authorizing an advance from the General
Fund in the amount of $792,800 to be repaid from Bond Proceeds and cash
contributions from Assessment District No. 124 and appropriating $300,000 to
Account No. 67502-941027 for electrical utility design by SCE, $280,000 to
Account No. 67502-941005 for phone and cable system design by AT&T and
Spectrum, $112,800 to Account No. 67502-941008 for City Administration, and
$100,000 to Account No. 67502-941012 for Bond Counsel. Funds remaining in
any fiscal year will be carried forward to future annual budgets per Council Policy
F-3;
iii. Approve Amendment to Professional Services Agreement with NV5 for necessary
Assessment Engineering services not to exceed an additional $112,800 fee; OR
c) If desired not to form the District, adopt Resolution No. 2021-72, A Resolution of the
City Council of the City of Newport Beach, California, Declaring Abandonment of
Proceedings for City of Newport Beach 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 AD 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. On June 8, 2021, the City
Council preliminarily approved the Assessment Engineer's Report, declared its intention
to levy assessments and to issue bonds to finance the undergrounding, and set July 27,
2021, as the time and place for a Public Hearing.
Assessment District No. 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.
13-2
Proposed Assessment District No. 124 — A Roughly 50-Block Area of Central Balboa Island
July 27, 2021
Page 3
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 AD 124 is estimated as follows:
Proposed Assessment District No. 124
ITEM
COST
Cost of Design and Construction
$28,742,345
Incidental Costs and Expenses
$1,262,500
Financing Bond Costs
$2,789,000
Estimated Total Cost:
$32,793,845
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 their
particular property needs.
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
Tentative Bond Sale Period
May 2023
City managed utility construction work
August 2023
commences — Phase 1
Property owners notified to begin
April 2025
installing service connections — Phase 1
Utility Companies Phase 2 Design
January 2024
Completed
City managed utility construction work
August 2024
commences — Phase 2
Property owners notified to begin
April 2026
installing service 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
13-3
Proposed Assessment District No. 124 — A Roughly 50-Block Area of Central Balboa Island
July 27, 2021
Page 4
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, reliability and improved aesthetics 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, or in proximity of, 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, or in proximity of,
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 travel way
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.
The following is a summary of each property with special considerations:
Assessment Nos. 965 and 68 are condominiums located on one lot. For purposes of
assessment benefit calculations, they are treated as one unit in total. The square footage
of the total unit is the summation of two individual APNs. The unit receives all three benefit
factors.
The range for the estimated assessment costs per parcel is as follows:
District No.
Range of Assessments
70% of Properties Assessed
AD 124
$15,686.94 to $45,334.09
Under $33,630.95
Note that assessments vary due to the property size and benefits received.
13-4
Proposed Assessment District No. 124 — A Roughly 50-Block Area of Central Balboa Island
July 27, 2021
Page 5
Ballot Tabulation Procedures:
All assessment ballots submitted to the City Clerk prior to the close of the public hearing
on July 27, 2021, will be tabulated per the ballot tabulation procedures directed by City
Council Policy L-28. However, for assessment districts, it is important to remember that,
under the California Constitution, assessments are not taxes. Properties within the
assessment district are assessed only for the special benefit such properties derive from
the improvements to be financed from the assessments. This is a critical distinction from
a tax, as Article MID Section 4(g) of the Constitution states "Because only special
benefits are assessable, electors residing within the district who do not own property
within the district shall not be deemed under this Constitution to have been deprived of
the right to vote for any assessment." This allows for a majority protest proceeding rather
than an election. Pursuant to the majority protest proceedings, a simple majority
(50%+$1) of the assessment amount of the ballots received would allow the assessment
to pass.
FISCAL IMPACT:
Funds will be provided by property owner contributions and/or bond proceeds if the
assessment district is approved. The Budget Amendment advances additional funds for
the utility system designs (SCE, AT&T and Spectrum) that will be reimbursed by property
owners. In addition, an amendment to the Professional Services Agreement with NV5 is
required for them, as the Assessment Engineer, to file the necessary formation
documents with the County and administer the Notice of Assessments to the 966 property
owners over the next two-year period. This cost will also be funded by the property
owners.
If the district is not successfully formed following the vote, General Funds previously
appropriated and used for the preparation of the Engineer's Report and balloting effort,
approximately $166,000, including legal fees from outside bond counsel, would not be
recovered from the proposed district property owners. If the district is successfully
formed, then these costs will be recovered from the respective property owners within the
district.
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).
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). In addition, ballots noting this
Public Hearing were mailed to all property owners within the district in accordance with
Proposition 218.
13-5
Proposed Assessment District No. 124 — A Roughly 50-Block Area of Central Balboa Island
July 27, 2021
Page 6
ATTACHMENTS:
Attachment A — Council Report — June 8, 2021 (without attachments)
Attachment B — Resolution No. 2021-71 (Confirming Assessment)
Attachment C — Resolution No. 2021-72 (Declaring Abandonment)
Attachment D — Final Engineer's Report
Attachment E — Amendment to Professional Services Agreement with NV5
Attachment F — Budget Amendment
13-6
ATTACHMENT A
Q �EwPpRT
O
c —
'9
TO:
FROM:
CITY OF
NEWPORT BEACH
City Council Staff Report
June 8, 2021
Agenda Item No. 7
HONORABLE MAYOR AND MEMBERS OF THE CITY COUNCIL
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. 124-1 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.
13-7
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.
13-8
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.
13-9
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 Assessments
70% 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).
13-10
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
13-11
ATTACHMENT B
RESOLUTION NO. 2021-71
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF
NEWPORT BEACH, CALIFORNIA, MAKING
DETERMINATIONS, CONFIRMING ASSESSMENTS AND
PROCEEDINGS, AND DESIGNATING THE
SUPERINTENDENT OF STREETS TO COLLECT AND
RECEIVE ASSESSMENTS AND TO ESTABLISH A
SPECIAL FUND FOR CITY OF NEWPORT BEACH
ASSESSMENT DISTRICT NO. 124
WHEREAS, this City Council has heretofore adopted Resolution No. 2021-50 (the
"Resolution of Intention") declaring its intention to order the construction of the
improvements described in the Resolution of Intention (the "Improvements") and to form
Assessment District No. 124 (the "Assessment District") under the provisions of the
Municipal Improvement Act of 1913 (Division 12 of the California Streets and Highways
Code, "the Act"),
WHEREAS, this City Council has heretofore preliminarily approved a report
prepared under and pursuant to the Act and, in particular, Section 10204 of the California
Streets and Highways Code (the "Engineer's Report");
WHEREAS, this City Council fixed July 27, 2021, at the hour of 4:00 p.m. at the
regular meeting place of the City Council, City Hall, 100 Civic Center Drive, Newport Beach,
California 92660, as the time and place of hearing protests and objections to the
improvements proposed in the Engineer's Report to be made, the extent of the Assessment
District proposed to be created and/or to the proposed assessment;
WHEREAS, the City Clerk has caused notice to be given of the passage of the
Resolution of Intention, the filing of the Engineer's Report and the time and place and
purpose of said hearing, all as required by the Act and by Section 53753(c) of the
California Government Code and Article XIIID, Section 4 of the California Constitution
("Article XIIID");
WHEREAS, a final Engineer's Report (the "Final Report") has been prepared setting
forth the Improvements to be acquired and constructed, and the Final Report has been filed
with the City Council and has been available for review by the property owners within the
proposed Assessment District;
13-12
Resolution No. 2021-
Page 2 of 5
WHEREAS, at the time and place stated in the aforesaid notice, a hearing was duly
held by this City Council and, during the course of said hearing, the Final Report was duly
presented and considered, all written protests and objections received, if any, were duly
presented, read, heard and considered and all persons appearing at said hearing and
desiring to be heard in the matter of said Final Report were heard, and a full, fair and
complete hearing has been conducted;
WHEREAS, this City Council has received all ballots filed with the City Clerk prior to
the conclusion of the hearing, and the Assessment Engineer, on behalf of the City Clerk,
has counted all ballots for and against the formation of the Assessment District as provided
in Article XIIID;
WHEREAS, this City Council has considered the assessment proposed in the Final
Report and the evidence presented at said hearing; and
WHEREAS, under the provisions of Section 10424 of the California Streets and
Highways Code, funds collected by the Director of Public Works acting as the
Superintendent of Streets (the "Superintendent of Streets") pursuant to an assessment
under the Act are required to be placed in a special improvement fund designated by the
name of the assessment proceeding.
NOW, THEREFORE, the City Council of the City of Newport Beach resolves as
follows:
Section 1: The public hearing referred to in the recitals hereof has been duly held,
and each and every step in the proceedings prior to and including the hearing has been
duly and regularly taken. This City Council is satisfied with the correctness of the Final
Report, including the assessment and diagram and the maximum annual assessment for
administrative expenses, the proceedings and all matters relating thereto.
Section 2: The property within the Assessment District to be assessed as shown
in the Final Report will be benefited by the Improvements.
Section 3: The City Council overrules and denies any and all protests, objections
and appeals made in regard to these proceedings; and it finds and determines that a
majority of the ballots received are in favor of the assessment. In tabulating the ballots, the
ballots were weighted according to the proportional financial obligation of the affected
property.
13-13
Resolution No. 2021-
Page 3 of 5
Section 4: The amount of the assessments shown in the Final Report and the
proposed maximum annual assessment per parcel for administrative expenses shown are
confirmed and are fixed in said amounts.
Section 5: The amounts to be assessed against the individual parcels shown on
the assessment diagram contained in the Final Report are hereby approved and confirmed;
and the Superintendent of Streets is authorized and directed to endorse the fact and date
of such approval on the Final Report.
Section 6: The assessment diagram and assessment is to be placed on file in the
office of the Superintendent of Streets, and the City Clerk is authorized and directed to
record, or cause to be recorded, the assessment diagram and assessment in the office of
the County Recorder of the County of Orange as required by Sections 3114, 10401 and
10402 of the California Streets and Highways Code; and the City Clerk shall record, or cause
to be recorded, a Notice of Assessment as required by Section 3114 of said Code.
Section 7: The Superintendent of Streets is authorized and directed to give notice
of the recordation of the assessment, as provided in Section 10404 of said Code.
Section 8: This City Council hereby finds and determines that the information set
forth in Table 1 of the Final Report demonstrates compliance with the requirements of
Part 7.5 of Division 4 of the California Streets and Highways Code, thereby dispensing
with any further proceedings pursuant to said Division 4, and this determination and action
is final and conclusive as to all persons in accordance with Section 3012 of the California
Streets and Highways Code.
Section 9: The Superintendent of Streets is designated to receive the
assessments paid during: (i) the thirty (30) day cash payment period which shall commence
on the date of filing the assessment diagram with the Superintendent of Streets; and (ii)
approximately ninety (90) days prior to the issuance of the limited obligation improvement
bonds referenced in the Resolution of Intention (the "Bonds").
Section 10: Following receipt of the Certificate Regarding Paid and Unpaid
Assessments, this City Council intends to proceed with authorization of the issuance and
sale of the Bonds, pursuant to the Improvement Bond Act of 1915 and upon the security of
and in a principal amount equal to the unpaid assessments, bearing interest at a rate not to
exceed twelve percent (12%) per annum, with the last principal installment of the Bonds to
mature not to exceed twenty (20) years from the second day of September next succeeding
twelve (12) months from their date.
13-14
Resolution No. 2021-
Page 4 of 5
Section 11: The area within the Assessment District is hereby designated an
underground utilities district pursuant to and in accordance with Chapter 15.32
(Underground Utilities) of the Newport Beach Municipal Code ("NBMC"), and in accordance
with Section 15.32.040 (City Council May Designate Underground Utility Districts by
Resolution) of the NBMC, this City Council hereby establishes the date which is one year
from the date on which the Improvements are released by the utility companies responsible
for such Improvements (the "Utility Companies") as a reasonable date by which all affected
property owners must be ready to receive underground service.
Section 12: The City Manager of the City, or any designees thereof, is authorized
to execute any and all contracts with the Utility Companies for the purpose of constructing
or funding the Improvements or otherwise carrying out the intentions of this resolution.
Section 13: The recitals provided in this resolution are true and correct and are
incorporated into the operative part of this resolution.
Section 14: 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 15: 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) and 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.
13-15
Resolution No. 2021-
Page 5 of 5
Section 16: 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 27th day of July, 2021
Brad Avery
Mayor
ATTEST:
Leilani I. Brown
City Clerk
APPROVED AS TO FORM:
CITY ATTORNEY'S OFFICE
Aaron C. Harp
City Attorney
13-16
ATTACHMENT C
RESOLUTION NO. 2021- 72
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF
NEWPORT BEACH, CALIFORNIA, DECLARING
ABANDONMENT OF PROCEEDINGS FOR CITY OF
NEWPORT BEACH ASSESSMENT DISTRICT NO. 124
WHEREAS, this City Council has previously adopted Resolution No. 2021-50 (the
"Resolution of Intention") and initiated proceedings for the acquisition of certain public
works of improvement, namely, the conversion of certain overhead electrical, cable and
communication facilities to underground locations, together with appurtenances and
appurtenant work, in a special assessment district designated as "City of Newport Beach
Assessment District No. 124" (hereinafter referred to as the "Assessment District") pursuant
to the terms and provisions of the "Municipal Improvement Act of 1913", being Division 12
of the Streets and Highways Code of the State of California (the "Act"), Article XIIID of the
Constitution of the State of California ("Article XIIID"), and the Proposition 218 Omnibus
Implementation Act (commencing with Section 53750 of the Government Code) (the
"Implementation Act") (the Act, Article XIIID, and the Implementation Act are referred to
herein collectively as the "Assessment Law");
WHEREAS, after notice of a public hearing, accompanied by ballot materials, was
mailed, a full public hearing on the improvements and assessments was held on July 27,
2021, all in accordance with Assessment Law; and
WHEREAS, this City Council has received all ballots filed with the City Clerk prior
to the conclusion of the hearing, and the Assessment Engineer on behalf of the City Clerk
has counted all ballots for and against the formation of the Assessment District as provided
in Article XIIID.
NOW, THEREFORE, the City Council of the City of Newport Beach resolves as
follows:
Section 1: The public hearing referred to in the recitals hereof has been duly held,
and each and every step in the proceedings prior to and including the hearing has been
duly and regularly taken.
Section 2: This City Council finds and determines based upon the Certificate of
Assessment Engineer who conducted the ballot tabulation that a majority of the ballots
received are in opposition to the assessment. In tabulating the ballots, the ballots were
weighted according to the proportional financial obligation of the affected property.
13-17
Resolution No. 2021-
Page 2 of 3
Section 3: The proceedings heretofore taken under and pursuant to the
Assessment Law for the work and improvements proposed by said Resolution of Intention
in the Assessment District are hereby ordered abandoned.
Section 4: The City Clerk shall immediately cause the recordation of a certified
copy of this Resolution of Abandonment with the County Recorder. The certificate attached
to the Resolution shall include a reference to the date of the adoption of this resolution, the
date of the original Resolution of Intention, and the date the map of the Assessment District
was previously filed with the County Recorder.
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) and 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.
13-18
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 27th day of July, 2021
Brad Avery
Mayor
ATTEST:
Leilani I. Brown
City Clerk
APPROVED AS TO FORM:
XCITY TTORNEY'S OFFICE
�1.4�
aron C. Harp .
City Attorney
13-19
STATE OF CALIFORNIA, COUNTY OF ORANGE, CITY OF NEWPORT BEACH
The undersigned CERTIFIES as follows:
1. During all of the times herein mentioned, the undersigned was, and now is,
the duly qualified and acting City Clerk of the City of Newport Beach, California.
2. The attached resolution abandoning proceedings for the construction of
certain improvements in City of Newport Beach Assessment District No. 124 was duly
adopted on July 27, 2021.
3. Reference is hereby made to a Resolution of Intention, Resolution No. 2021-
50, adopted on June 8, 2021 for a further and complete description of the works of
improvement and assessments proposed for the Assessment District.
4. A map of the proposed boundaries of the Assessment District was filed in the
Office of the County Recorder of the County of Orange County on June 11, 2021, as Orange
County Assessor Parcel Maps Recorded Document 2021000 388915.
EXECUTED this day of , 2021.
Leilani I. Brown
City Clerk
13-20
FINAL ENGINEER'S REPORT FOR UNDERGROUND UTILITY
ASSESSMENT DISTRICT NO. 124 (CENTRAL BALBOA ISLAND)
PREPARED UNDER THE PROVISIONS OF THE MUNICIPAL IMPROVEMENT ACT OF 1913
CITY OF NEWPORT BEACH
z A�
BAY F' --
i
27, 2021Ism
imnq
m
1 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
Final Engineer's Report
July 27, 2021 1 1
13-22
N V 5
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
Final Engineer's Report
July 27, 202112
13-23
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
Final Engineer's Report
July 27, 202113
13-24
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 July 27, 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
Final Engineer's Report
July 27, 202114
13-25
N V 5
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
Final Engineer's Report
July 27, 202115
13-26
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
Final Engineer's Report
July 27, 202116
13-27
V 5
Part II
Cost Estimate
ASSESSMENT DISTRICT 124 ESTIMATE
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
Preliminary Final
Fctimnta Fctimnta
$1,260,000 $1,260,000
$280,000 $280,000
$20,432,200 $20,432,200
$2,508,000 $2,508,000
$24,480,200 $24,480,200
$4, 284, 000 $4, 262,145
$28, 764, 200 $28, 742, 345
$200,000
$200,000
$600,000
$600,000
$250,000
$250,000
$50,000
$50,000
$100,000
$100,000
$0
$0
$30,000
$30,000
$7,500
$7,500
$0
$0
$15,000
$15,000
$10,000
$10,000
Subtotal Incidental Expenses
$1,262,500
$1,262,500
Construction
$28,764,200
$28,742,345
Subtotal Incidental & Construction
$30,026,700
$30,004,845
FINANCIAL COSTS
Underwriter's Discount 1.0%
$328,000
$328,000
Bond Reserve 5.0%
$1,641,000
$1,641,000
Capitalized Interest -5.0%for 6Months 2.5%
$820,000
$820,000
Subtotal & Financial Costs 8.5%
$2,789,000
$2,789,000
TOTAL ESTIMATE
$32,815,700.00 $32,793,845.00
* Includes an additional $500,000for street light replacements
**Total amount is reduced by the amount utilized for recalculation of Assessment Nos. 68 & 965 ($21,855)
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 202117
13-28
N V 5
Part III
Assessment Roll and Method of Assessment Spread
WHEREAS, on June 8, 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.
2021-50, 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
Final Engineer's Report
July 27, 202118
13-29
N V 5
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:
As Preliminary Approved
As Confirmed
Estimated Cost of Design and Construction:
$28,764,200
$28,742,345
Estimated Incidental Expenses:
$1,262,500
$1,262,500
Estimated Financial Costs:
$2,789,000
$2,789,000
Estimated Contribution:
$0
$0
Estimated Total to Assessment:
$32,815,700
$32,793,845
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
Final Engineer's Report
July 27, 202119
13-30
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
1050-072-34
$ 3,937,200.00
$ 33,630.95
$ 33,630.95
117.0
2
050-072-33
$ 2,244,000.00
$ 33,630.95
$ 33,630.95
66.7
3
050-072-32
$ 1,801,573.00
$ 33,630.95
$ 33,630.95
53.5
4
050-072-31
$ 2,550,035.00
$ 33,630.95
$ 33,630.95
75.8
5
050-072-30
$ 1,230,412.00
$ 33,626.64
$ 33,626.64
36.5
6
050-072-29
$ 799,473.00
$ 33,630.95
$ 33,630.95
23.7
7
050-072-28
$ 852,914.00
$ 33,630.95
$ 33,630.95
25.3
8
050-072-27
$ 204,433.00
$ 33,626.64
$ 33,626.64
6.0
9
050-072-37
$ 390,585.00
$ 33,626.64
$ 33,626.64
11.6
10
050-072-38
$ 2,385,774.00
$ 33,626.64
$ 33,626.64
70.9
11050-072-25
$ 3,967,800.00
$ 33,630.95
$ 33,630.95
117.9
12
050-072-24
$ 262,426.00
$ 33,626.64
$ 33,626.64
7.8
13
050-072-23
$ 1,042,936.00
$ 33,626.64
$ 33,626.64
31.0
14
050-072-22
$ 403,350.00
$ 33,630.95
$ 33,630.95
11.9
15
050-072-21
$ 151,817.00
$ 33,630.95
$ 33,630.95
4.5
16
050-072-20
$ 2,246,155.00
$ 33,626.64
$ 33,626.64
66.7
17
050-072-49
$ 2,197,877.00
$ 33,630.95
$ 33,630.95
65.3
18
050-072-50
$ 1,549,450.00
$ 33,626.64
$ 33,626.64
46.0
19
050-052-35
$ 1,426,353.00
$ 33,630.95
$ 33,630.95
42.4
20
050-052-36
$ 1,462,785.00
$ 33,630.95
$ 33,630.95
43.4
21
050-052-28
$ 527,924.00
$ 33,626.64
$ 33,626.64
15.6
22
050-052-27
$ 627,812.00
$ 33,630.95
$ 33,630.95
18.6
23
050-052-26
$ 1,989,000.00
$ 33,630.95
$ 33,630.95
59.1
24
050-052-25
$ 500,130.00
$ 33,630.95
$ 33,630.95
14.8
25
050-052-24
$ 770,167.00
$ 33,630.95
$ 33,630.95
22.9
26
050-052-23
$ 2,334,657.00
$ 33,626.64
$ 33,626.64
69.4
27
050-052-22
$ 1,069,683.00
$ 33,630.95
$ 33,630.95
31.8
28
050-052-21
$ 702,683.00
$ 33,630.95
$ 33,630.95
20.8
29
050-052-20
$ 181,561.00
$ 33,630.95
$ 33,630.95
5.3
30
050-052-19
$ 614,778.00
$ 33,630.95
$ 33,630.95
18.2
31050-052-18
$ 744,616.00
$ 39,196.08
$ 39,196.08
18.9
32
050-052-37
$ 4,109,843.00
$ 44,903.35
$ 44,903.35
91.5
33
050-052-15
$ 2,999,805.00
$ 45,079.96
$ 45,079.96
66.5
34
050-052-14
$ 1,251,033.00
$ 33,984.15
$ 33,994.15
36.8
35
050-052-13
$ 1,678,480.00
$ 33,880.78
$ 33,880.78
49.5
36
050-052-33
$ 1,585,969.00
$ 34,608.72
$ 34,608.72
45.8
37
050-052-34
$ 940,022.00
$ 33,630.95
$ 33,630.95
27.9
38
050-052-38
$ 1,681,256.00
$ 40,953.49
$ 40,953.49
41.0
39
050-052-09
$ 1,277,654.00
$ 37,287.91
$ 37,287.91
34.2
40
050-052-08
$ 502,258.00
$ 33,630.95
$ 33,630.95
14.9
41050-052-07
$ 825,695.00
$ 33,630.95
$ 33,630.95
24.5
42
050-052-31
$ 1,030,431.00
$ 33,630.95
$ 33,630.95
30.6
43
050-052-32
$ 198,523.00
$ 33,626.64
$ 33,626.64
5.9
44
050-052-05
$ 690,872.00
$ 33,630.95
$ 33,630.95
20.5
45
050-052-04
$ 247,759.00
$ 33,630.95
$ 33,630.95
7.3
46
050-052-03
$ 834,852.00
$ 33,630.95
$ 33,630.95
24.8
47
050-052-02
$ 130,027.00
$ 33,630.95
$ 33,630.95
3.8
48
050-052-01
$ 812,833.00
$ 33,630.95
$ 33,630.95
24.1
49
050-072-18
$ 359,856.00
$ 33,630.95
$ 33,630.95
10.7
50
050-072-17
$ 127,710.00
$ 33,630.95
$ 33,630.95
3.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 1 10
13-31
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
51050-072-16
$ 778,856.00
$ 33,630.95
$
33,630.95
23.1
52
050-072-42
$ 1,017,768.00
$ 33,630.95
$
33,630.95
30.2
53
050-072-41
$ 2,295,112.00
$ 33,630.95
$
33,630.95
68.2
54
050-072-14
$ 792,465.00
$ 33,630.95
$
33,630.95
23.5
55
050-072-13
$ 2,236,860.00
$ 33,630.95
$
33,630.95
66.5
56
050-072-45
$ 263,382.00
$ 33,630.95
$
33,630.95
7.8
57
050-072-46
$ 1,660,824.00
$ 33,630.95
$
33,630.95
49.3
58
050-072-11
$ 1,328,076.00
$ 33,630.95
$
33,630.95
39.4
59
050-072-10
$ 2,741,246.00
$ 33,630.95
$
33,630.95
81.5
60
050-072-09
$ 2,425,360.00
$ 33,678.33
$
33,678.33
72.0
61050-072-08
$ 2,443,626.00
$ 33,630.95
$
33,630.95
72.6
62
050-072-07
$ 219,674.00
$ 33,630.95
$
33,630.95
6.5
63
050-072-06
$ 2,676,571.00
$ 33,630.95
$
33,630.95
79.5
64
050-072-05
$ 184,789.00
$ 33,630.95
$
33,630.95
5.4
65
050-072-04
$ 2,001,742.00
$ 33,630.95
$
33,630.95
59.5
66
050-072-03
$ 1,509,758.00
$ 33,630.95
$
33,630.95
44.8
67
050-071-29
$ 1,605,197.00
$ 30,585.63
$
30,585.63
52.4
68
937-170-50
$ 235,498.00
$ 26,614.23
$
15,686.94
15.0
69
050-071-25
$ 127,872.00
$ 33,114.06
$
33,114.06
3.8
70
050-071-24
$ 2,364,565.00
$ 33,630.95
$
33,630.95
70.3
71050-071-23
$ 292,834.00
$ 33,626.64
$
33,626.64
8.7
72
050-071-27
$ 907,535.00
$ 33,626.64
$
33,626.64
26.9
73
050-071-28
$ 457,723.00
$ 33,626.64
$
33,626.64
13.6
74
050-071-21
$ 867,183.00
$ 33,630.95
$
33,630.95
25.7
75
050-071-20
$ 185,039.00
$ 33,626.64
$
33,626.64
5.5
76
050-071-19
$ 161,345.00
$ 33,626.64
$
33,626.64
4.7
77
050-071-18
$ 2,244,000.00
$ 33,626.64
$
33,626.64
66.7
78
050-071-17
$ 179,243.00
$ 33,626.64
$
33,626.64
5.3
79
050-071-16
$ 796,644.00
$ 33,626.64
$
33,626.64
23.6
80
050-071-15
$ 1,236,967.00
$ 33,630.95
$
33,630.95
36.7
81050-071-14
$ 1,757,209.00
$ 33,630.95
$
33,630.95
52.2
82
050-071-13
$ 766,950.00
$ 33,630.95
$
33,630.95
22.8
83
050-051-38
$ 1,290,977.00
$ 28,332.87
$
28,332.87
45.5
84
050-051-39
$ 1,289,353.00
$ 27,945.21
$
27,945.21
46.1
85
050-051-34
$ 217,689.00
$ 33,630.95
$
33,630.95
6.4
86
050-051-33
$ 1,677,244.00
$ 33,630.95
$
33,630.95
49.8
87
050-051-32
$ 173,527.00
$ 33,630.95
$
33,630.95
5.1
88
050-051-31
$ 233,252.00
$ 33,630.95
$
33,630.95
6.9
89
050-051-37
$ 1,823,586.00
$ 33,630.95
$
33,630.95
54.2
90
050-051-36
$ 167,062.00
$ 33,630.95
$
33,630.95
4.9
91050-051-29
$ 549,399.00
$ 33,630.95
$
33,630.95
16.3
92
050-051-28
$ 344,982.00
$ 33,630.95
$
33,630.95
10.2
93
050-051-27
$ 184,717.00
$ 33,630.95
$
33,630.95
5.4
94
050-051-26
$ 1,952,454.00
$ 33,630.95
$
33,630.95
58.0
95
050-051-25
$ 2,931,486.00
$ 33,630.95
$
33,630.95
87.1
96
050-051-24
$ 217,515.00
$ 33,630.95
$
33,630.95
6.4
97
050-051-23
$ 4,265,000.00
$ 33,630.95
$
33,630.95
126.8
98
050-051-22
$ 785,752.00
$ 31,830.46
$
31,830.46
24.6
99
050-051-21
$ 2,490,730.00
$ 33,803.24
$
33,803.24
73.6
100
050-051-20
$ 5,244,879.00
$ 33,803.24
$
33,803.24
155.1
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 111
13-32
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
101050-051-19
$ 1,743,730.00
$ 33,803.24
$ 33,803.24
51.5
102
050-051-18
$ 7,341,868.00
$ 33,807.55
$ 33,807.55
217.1
103
050-051-17
$ 2,712,306.00
$ 33,807.55
$ 33,807.55
80.2
104
050-051-16
$ 5,508,495.00
$ 33,803.24
$ 33,803.24
162.9
105
050-051-15
$ 145,608.00
$ 37,292.22
$ 37,292.22
3.9
106
050-051-14
$ 1,895,028.00
$ 33,626.64
$ 33,626.64
56.3
107
050-051-13
$ 172,610.00
$ 33,626.64
$ 33,626.64
5.1
108
050-051-12
$ 2,805,679.00
$ 33,630.95
$ 33,630.95
83.4
109
050-051-11
$ 1,889,054.00
$ 33,626.64
$ 33,626.64
56.1
110
050-051-10
$ 2,211,945.00
$ 33,630.95
$ 33,630.95
65.7
111050-051-09
$ 2,185,744.00
$ 33,630.95
$ 33,630.95
64.9
112
050-051-08
$ 645,173.00
$ 33,630.95
$ 33,630.95
19.1
113
050-051-07
$ 1,087,681.00
$ 33,630.95
$ 33,630.95
32.3
114
050-051-06
$ 960,907.00
$ 33,630.95
$ 33,630.95
28.5
115
050-051-05
$ 2,034,661.00
$ 33,630.95
$ 33,630.95
60.4
116
050-051-04
$ 949,801.00
$ 33,630.95
$ 33,630.95
28.2
117
050-051-03
$ 181,557.00
$ 33,630.95
$ 33,630.95
5.3
118
050-051-02
$ 327,528.00
$ 33,630.95
$ 33,630.95
9.7
119
050-051-01
$ 1,033,812.00
$ 33,630.95
$ 33,630.95
30.7
120
050-071-12
$ 645,345.00
$ 33,626.64
$ 33,626.64
19.1
121050-071-11
$ 141,130.00
$ 33,626.64
$ 33,626.64
4.1
122
050-071-10
$ 548,055.00
$ 33,630.95
$ 33,630.95
16.2
123
050-071-09
$ 1,349,489.00
$ 33,630.95
$ 33,630.95
40.1
124
050-071-08
$ 183,299.00
$ 33,630.95
$ 33,630.95
5.4
125
050-071-07
$ 2,539,423.00
$ 33,630.95
$ 33,630.95
75.5
126
050-071-06
$ 1,615,066.00
$ 33,630.95
$ 33,630.95
48.0
127
050-071-05
$ 154,637.00
$ 33,630.95
$ 33,630.95
4.5
128
050-071-04
$ 1,113,266.00
$ 33,626.64
$ 33,626.64
33.1
129
050-071-03
$ 121,083.00
$ 32,209.51
$ 32,209.51
3.7
130
050-071-02
$ 96,395.00
$ 29,625.09
$ 29,625.09
3.2
131
050-071-01
$ 108,319.00
$ 31,903.69
$ 31,903.69
3.3
132
050-061-01
$ 1,521,053.00
$ 29,883.53
$ 29,883.53
50.8
133
050-061-02
$ 1,791,168.00
$ 30,141.97
$ 30,141.97
59.4
134
050-061-03
$ 2,186,520.00
$ 33,062.37
$ 33,062.37
66.1
135
050-061-06
$ 2,009,919.00
$ 40,092.01
$ 40,092.01
50.1
136
050-061-07
$ 181,475.00
$ 38,149.39
$ 38,149.39
4.7
137
050-063-31
$ 1,238,579.00
$ 27,945.21
$ 27,945.21
44.3
138
050-063-32
$ 493,168.00
$ 28,332.87
$ 28,332.87
17.4
139
050-063-30
$ 1,138,828.00
$ 33,630.95
$ 33,630.95
33.8
140
050-063-29
$ 248,629.00
$ 33,630.95
$ 33,630.95
7.3
141050-063-28
$ 239,881.00
$ 33,630.95
$ 33,630.95
7.1
142
050-063-27
$ 826,529.00
$ 33,626.64
$ 33,626.64
24.5
143
050-063-26
$ 1,267,106.00
$ 33,630.95
$ 33,630.95
37.6
144
050-063-25
$ 1,866,316.00
$ 33,626.64
$ 33,626.64
55.5
145
050-063-24
$ 3,958,620.00
$ 33,630.95
$ 33,630.95
117.7
146
050-063-23
$ 1,576,376.00
$ 33,626.64
$ 33,626.64
46.8
147
050-063-22
$ 225,638.00
$ 33,626.64
$ 33,626.64
6.7
148
050-063-21
$ 1,605,987.00
$ 33,630.95
$ 33,630.95
47.7
149
050-063-20
$ 158,355.00
$ 33,626.64
$ 33,626.64
4.7
150
050-063-19
1 $ 339,324.00
1
$ 33,630.95
1 $ 33,630.95
1 10.0
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 1 12
13-33
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
151050-063-18
$ 5,508,000.00
$ 39,122.85
$ 39,122.85
140.7
152
050-063-17
$ 2,874,113.00
$ 34,173.68
$ 34,173.68
84.1
153
050-063-16
$ 3,428,746.00
$ 39,209.00
$ 39,209.00
87.4
154
050-063-15
$ 1,606,716.00
$ 35,866.48
$ 35,866.48
44.7
155
050-063-33
$ 6,460,160.00
$ 41,875.27
$ 41,875.27
154.2
156
050-063-34
$ 482,001.00
$ 45,260.87
$ 45,260.87
10.6
157
050-063-35
$ 1,147,430.00
$ 33,842.01
$ 33,842.01
33.9
158
050-063-36
$ 392,480.00
$ 33,630.95
$ 33,630.95
11.6
159
050-063-11
$ 4,109,981.00
$ 39,122.85
$ 39,122.85
105.0
160
050-063-10
$ 847,061.00
$ 39,122.85
$ 39,122.85
21.6
161
050-063-09
$ 232,838.00
$ 33,626.64
$ 33,626.64
6.9
162
050-063-08
$ 776,807.00
$ 33,630.95
$ 33,630.95
23.0
163
050-063-07
$ 2,537,630.00
$ 33,626.64
$ 33,626.64
75.4
164
050-063-06
$ 841,527.00
$ 33,630.95
$ 33,630.95
25.0
165
050-063-05
$ 891,268.00
$ 33,626.64
$ 33,626.64
26.5
166
050-063-04
$ 2,056,620.00
$ 33,630.95
$ 33,630.95
61.1
167
050-063-03
$ 1,999,307.00
$ 33,630.95
$ 33,630.95
59.4
168
050-063-02
$ 596,500.00
$ 33,630.95
$ 33,630.95
17.7
169
050-063-01
$ 150,079.00
$ 33,630.95
$ 33,630.95
4.4
170
050-061-05
$ 1,561,707.00
$ 34,225.37
$ 34,225.37
45.6
171050-062-01
$ 1,531,337.00
$ 36,947.63
$ 36,947.63
41.4
172
050-062-02
$ 286,866.00
$ 32,812.55
$ 32,812.55
8.7
173
050-062-03
$ 223,235.00
$ 33,626.64
$ 33,626.64
6.6
174
050-062-04
$ 170,464.00
$ 33,630.95
$ 33,630.95
5.0
175
050-062-05
$ 2,182,759.00
$ 39,122.85
$ 39,122.85
55.7
176
050-062-06
$ 1,193,471.00
$ 36,374.75
$ 36,374.75
32.8
177
050-062-07
$ 2,296,368.00
$ 36,443.66
$ 36,443.66
63.0
178
050-062-08
$ 1,899,908.00
$ 33,605.10
$ 33,605.10
56.5
179
050-062-09
$ 253,309.00
$ 33,630.95
$ 33,630.95
7.5
180
050-062-10
$ 5,706,758.00
$ 33,626.64
$ 33,626.64
169.7
181
050-062-11
$ 3,923,134.00
$ 33,630.95
$ 33,630.95
116.6
182
050-062-12
$ 357,185.00
$ 33,630.95
$ 33,630.95
10.6
183
050-062-13
$ 1,619,194.00
$ 33,630.95
$ 33,630.95
48.1
184
050-062-14
$ 1,889,144.00
$ 33,626.64
$ 33,626.64
56.1
185
050-062-15
$ 295,890.00
$ 33,630.95
$ 33,630.95
8.7
186
050-062-16
$ 248,241.00
$ 33,906.62
$ 33,906.62
7.3
187
050-062-17
$ 485,737.00
$ 30,340.11
$ 30,340.11
16.0
188
050-081-01
$ 1,493,008.00
$ 33,760.17
$ 33,760.17
44.2
189
050-081-24
$ 5,350,000.00
$ 33,807.55
$ 33,807.55
158.2
190
050-081-23
$ 2,254,237.00
$ 33,760.17
$ 33,760.17
66.7
191050-081-22
$ 4,006,039.00
$ 33,807.55
$ 33,807.55
118.4
192
050-081-21
$ 522,573.00
$ 33,807.55
$ 33,807.55
15.4
193
050-081-20
$ 313,951.00
$ 33,992.77
$ 33,992.77
9.2
194
050-081-02
$ 2,750,000.00
$ 41,685.74
$ 41,685.74
65.9
195
050-081-03
$ 2,600,303.00
$ 33,630.95
$ 33,630.95
77.3
196
050-081-04
$ 2,027,153.00
$ 33,630.95
$ 33,630.95
60.2
197
050-081-05
$ 3,280,332.00
$ 33,630.95
$ 33,630.95
97.5
198
050-081-06
$ 2,856,000.00
$ 33,613.72
$ 33,613.72
84.9
199
050-081-07
$ 3,308,880.00
$ 33,630.95
$ 33,630.95
98.3
200
050-081-08
$ 2,637,817.00
$ 33,630.95
$ 33,630.95
78.4
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 1 13
13-34
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
201050-081-29
$ 1,005,268.00
$ 33,609.41
$ 33,609.41
29.9
202
050-081-30
$ 1,644,243.00
$ 33,609.41
$ 33,609.41
48.9
203
050-081-10
$ 1,691,361.00
$ 33,613.72
$ 33,613.72
50.3
204
050-091-01
$ 156,868.00
$ 33,613.72
$ 33,613.72
4.6
205
050-091-02
$ 134,502.00
$ 33,630.95
$ 33,630.95
3.9
206
050-091-03
$ 158,463.00
$ 33,609.41
$ 33,609.41
4.7
207
050-091-04
$ 1,437,988.00
$ 33,613.72
$ 33,613.72
42.7
208
050-091-05
$ 2,000,000.00
$ 33,613.72
$ 33,613.72
59.4
209
050-091-06
$ 147,927.00
$ 33,609.41
$ 33,609.41
4.4
210
050-091-07
$ 1,724,114.00
$ 33,630.95
$ 33,630.95
51.2
211050-091-08
$ 123,231.00
$ 33,613.72
$ 33,613.72
3.6
212
050-091-09
$ 2,101,200.00
$ 33,609.41
$ 33,609.41
62.5
213
050-091-10
$ 147,926.00
$ 33,609.41
$ 33,609.41
4.4
214
050-091-11
$ 168,134.00
$ 33,613.72
$ 33,613.72
5.0
215
050-091-12
$ 2,566,616.00
$ 33,609.41
$ 33,609.41
76.3
216
050-091-30
$ 2,871,260.00
$ 33,630.95
$ 33,630.95
85.3
217
050-101-01
$ 1,963,234.00
$ 33,609.41
$ 33,609.41
58.4
218
050-101-02
$ 1,829,454.00
$ 33,609.41
$ 33,609.41
54.4
219
050-101-03
$ 176,509.00
$ 33,630.95
$ 33,630.95
5.2
220
050-101-04
$ 2,400,032.00
$ 33,630.95
$ 33,630.95
71.3
221050-101-05
$ 2,040,000.00
$ 33,630.95
$ 33,630.95
60.6
222
050-101-06
$ 230,938.00
$ 33,613.72
$ 33,613.72
6.8
223
050-101-07
$ 531,826.00
$ 33,630.95
$ 33,630.95
15.8
224
050-101-08
$ 696,744.00
$ 33,630.95
$ 33,630.95
20.7
225
050-101-09
$ 2,672,469.00
$ 33,630.95
$ 33,630.95
79.4
226
050-101-10
$ 3,377,952.00
$ 37,266.37
$ 37,266.37
90.6
227
050-101-26
$ 7,332,249.00
$ 39,118.55
$ 39,118.55
187.4
228
050-101-27
$ 6,459,232.00
$ 39,118.55
$ 39,118.55
165.1
229
050-101-14
$ 4,761,618.00
$ 33,630.95
$ 33,630.95
141.5
230
050-101-15
$ 559,835.00
$ 44,614.76
$ 44,614.76
12.5
231050-101-16
$ 482,996.00
$ 37,287.91
$ 37,287.91
12.9
232
050-101-17
$ 134,590.00
$ 33,626.64
$ 33,626.64
4.0
233
050-101-18
$ 1,117,781.00
$ 39,122.85
$ 39,122.85
28.5
234
050-101-19
$ 3,669,469.00
$ 39,122.85
$ 39,122.85
93.7
235
050-101-25
$ 327,544.00
$ 33,630.95
$ 33,630.95
9.7
236
050-101-24
$ 143,077.00
$ 33,630.95
$ 33,630.95
4.2
237
050-101-21
$ 3,340,500.00
$ 33,626.64
$ 33,626.64
99.3
238
050-101-22
$ 3,468,000.00
$ 33,630.95
$ 33,630.95
103.1
239
050-101-23
$ 4,083,570.00
$ 33,630.95
$ 33,630.95
121.4
240
050-091-14
$ 237,480.00
$ 33,626.64
$ 33,626.64
7.0
241050-091-15
$ 1,224,075.00
$ 33,630.95
$ 33,630.95
36.3
242
050-091-16
$ 967,111.00
$ 33,630.95
$ 33,630.95
28.7
243
050-091-17
$ 1,959,211.00
$ 33,626.64
$ 33,626.64
58.2
244
050-091-27
$ 656,212.00
$ 33,630.95
$ 33,630.95
19.5
245
050-091-28
$ 1,900,000.00
$ 33,630.95
$ 33,630.95
56.4
246
050-091-19
$ 1,089,161.00
$ 33,626.64
$ 33,626.64
32.3
247
050-091-20
$ 11081,098.00
$ 33,630.95
$ 33,630.95
32.1
248
050-091-21
$ 207,577.00
$ 33,630.95
$ 33,630.95
6.1
249
050-091-22
$ 176,512.00
$ 33,630.95
$ 33,630.95
5.2
250
050-091-23
$ 1,228,623.00
$ 33,630.95
$ 33,630.95
36.5
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 1 14
13-35
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
251050-091-24
$ 1,829,731.00
$ 33,630.95
$ 33,630.95
54.4
252
050-091-25
$ 1,029,625.00
$ 33,630.95
$ 33,630.95
30.6
253
050-091-26
$ 163,672.00
$ 33,626.64
$ 33,626.64
4.8
254
050-081-11
$ 121,079.00
$ 33,630.95
$ 33,630.95
3.6
255
050-081-12
$ 2,655,355.00
$ 33,630.95
$ 33,630.95
78.9
256
050-081-26
$ 1,112,941.00
$ 33,630.95
$ 33,630.95
33.0
257
050-081-25
$ 1,464,957.00
$ 33,630.95
$ 33,630.95
43.5
258
050-081-15
$ 171,455.00
$ 33,630.95
$ 33,630.95
5.0
259
050-081-16
$ 1,808,938.00
$ 39,118.55
$ 39,118.55
46.2
260
050-081-17
$ 1,525,921.00
$ 39,122.85
$ 39,122.85
39.0
261050-081-28
$ 521,938.00
$ 34,160.75
$ 34,160.75
15.2
262
050-081-27
$ 1,648,128.00
$ 33,096.83
$ 33,096.83
49.7
263
050-081-19
$ 3,933,120.00
$ 36,926.09
$ 36,926.09
106.5
264
050-082-01
$ 5,156,120.00
$ 33,807.55
$ 33,807.55
152.5
265
050-082-28
$ 4,400,650.00
$ 33,760.17
$ 33,760.17
130.3
266
050-082-27
$ 1,015,270.00
$ 33,807.55
$ 33,807.55
30.0
267
050-082-26
$ 1,922,522.00
$ 33,807.55
$ 33,807.55
56.8
268
050-082-25
$ 1,314,036.00
$ 33,807.55
$ 33,807.55
38.8
269
050-082-24
$ 337,383.00
$ 33,807.55
$ 33,807.55
9.9
270
050-082-02
$ 272,860.00
$ 33,975.54
$ 33,975.54
8.0
271050-082-31
$ 2,173,148.00
$ 33,630.95
$ 33,630.95
64.6
272
050-082-32
$ 3,647,795.00
$ 33,630.95
$ 33,630.95
108.4
273
050-082-04
$ 1,077,924.00
$ 33,630.95
$ 33,630.95
32.0
274
050-082-05
$ 1,342,006.00
$ 33,630.95
$ 33,630.95
39.9
275
050-082-06
$ 2,967,134.00
$ 33,630.95
$ 33,630.95
88.2
276
050-082-29
$ 199,863.00
$ 33,630.95
$ 33,630.95
5.9
277
050-082-30
$ 2,451,997.00
$ 33,630.95
$ 33,630.95
72.9
278
050-082-08
$ 823,701.00
$ 33,630.95
$ 33,630.95
24.4
279
050-082-09
$ 314,299.00
$ 33,626.64
$ 33,626.64
9.3
280
050-082-10
$ 589,478.00
$ 33,630.95
$ 33,630.95
17.5
281050-082-11
$ 1,611,946.00
$ 33,428.50
$ 33,428.50
48.2
282
050-092-01
$ 2,507,391.00
$ 33,630.95
$ 33,630.95
74.5
283
050-092-02
$ 2,791,395.00
$ 33,630.95
$ 33,630.95
83.0
284
050-092-03
$ 760,084.00
$ 33,630.95
$ 33,630.95
22.6
285
050-092-04
$ 936,158.00
$ 33,630.95
$ 33,630.95
27.8
286
050-092-05
$ 154,718.00
$ 33,630.95
$ 33,630.95
4.6
287
050-092-06
$ 2,115,831.00
$ 33,630.95
$ 33,630.95
62.9
288
050-092-07
$ 1,757,209.00
$ 33,630.95
$ 33,630.95
52.2
289
050-092-08
$ 123,231.00
$ 33,630.95
$ 33,630.95
3.6
290
050-092-09
$ 143,454.00
$ 33,626.64
$ 33,626.64
4.2
291050-092-10
$ 3,060,000.00
$ 33,630.95
$ 33,630.95
90.9
292
050-092-11
$ 183,797.00
$ 33,630.95
$ 33,630.95
5.4
293
050-092-12
$ 694,727.00
$ 33,630.95
$ 33,630.95
20.6
294
050-092-13
$ 2,100,000.00
$ 33,630.95
$ 33,630.95
62.4
295
050-092-14
$ 2,900,000.00
$ 33,630.95
$ 33,630.95
86.2
296
050-102-01
$ 999,450.00
$ 33,630.95
$ 33,630.95
29.7
297
050-102-02
$ 246,849.00
$ 33,626.64
$ 33,626.64
7.3
298
050-102-03
$ 190,511.00
$ 33,630.95
$ 33,630.95
5.6
299
050-102-04
$ 590,700.00
$ 33,630.95
$ 33,630.95
17.5
300
O50 102-OS
$ 849,281.00
$ 33,630.95
$ 33,630.95
25.2
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 1 15
13-36
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
301050-102-06
$ 656,332.00
$ 33,626.64
$ 33,626.64
19.5
302
050-102-07
$ 2,625,387.00
$ 33,630.95
$ 33,630.95
78.0
303
050-102-08
$ 2,514,300.00
$ 33,630.95
$ 33,630.95
74.7
304
050-102-09
$ 2,118,910.00
$ 33,630.95
$ 33,630.95
63.0
305
050-102-10
$ 731,934.00
$ 37,287.91
$ 37,287.91
19.6
306
050-102-25
$ 300,359.00
$ 33,630.95
$ 33,630.95
8.9
307
050-102-26
$ 5,817,570.00
$ 33,630.95
$ 33,630.95
172.9
308
050-102-12
$ 1,145,755.00
$ 33,626.64
$ 33,626.64
34.0
309
050-102-13
$ 285,413.00
$ 33,630.95
$ 33,630.95
8.4
310
050-102-14
$ 3,194,716.00
$ 44,614.76
$ 44,614.76
71.6
311
050-102-15
$ 273,362.00
$ 37,287.91
$ 37,287.91
7.3
312
050-102-16
$ 3,186,922.00
$ 33,630.95
$ 33,630.95
94.7
313
050-102-17
$ 202,172.00
$ 33,630.95
$ 33,630.95
6.0
314
050-102-18
$ 1,866,316.00
$ 33,630.95
$ 33,630.95
55.4
315
050-102-19
$ 723,092.00
$ 33,626.64
$ 33,626.64
21.5
316
050-102-20
$ 205,170.00
$ 33,630.95
$ 33,630.95
6.1
317
050-102-21
$ 290,011.00
$ 33,630.95
$ 33,630.95
8.6
318
050-102-22
$ 1,044,743.00
$ 33,630.95
$ 33,630.95
31.0
319
050-102-23
$ 437,345.00
$ 33,630.95
$ 33,630.95
13.0
320
050-102-24
$ 963,860.00
$ 33,630.95
$ 33,630.95
28.6
321050-092-15
$ 1,112,897.00
$ 33,626.64
$ 33,626.64
33.0
322
050-092-16
$ 3,844,927.00
$ 33,630.95
$ 33,630.95
114.3
323
050-092-17
$ 138,977.00
$ 33,630.95
$ 33,630.95
4.1
324
050-092-18
$ 284,993.00
$ 33,630.95
$ 33,630.95
8.4
325
050-092-19
$ 847,937.00
$ 33,630.95
$ 33,630.95
25.2
326
050-092-20
$ 3,306,641.00
$ 33,630.95
$ 33,630.95
98.3
327
050-092-21
$ 1,080,138.00
$ 33,630.95
$ 33,630.95
32.1
328
050-092-22
$ 2,241,789.00
$ 33,630.95
$ 33,630.95
66.6
329
050-092-23
$ 277,320.00
$ 33,630.95
$ 33,630.95
8.2
330
050-092-24
$ 393,628.00
$ 33,626.64
$ 33,626.64
11.7
331050-092-25
$ 159,199.00
$ 33,626.64
$ 33,626.64
4.7
332
050-092-26
$ 2,300,168.00
$ 33,630.95
$ 33,630.95
68.3
333
050-092-27
$ 1,539,029.00
$ 33,630.95
$ 33,630.95
45.7
334
050-092-28
$ 1,560,056.00
$ 33,626.64
$ 33,626.64
46.3
335
050-082-12
$ 2,098,869.00
$ 33,630.95
$ 33,630.95
62.4
336
050-082-13
$ 664,467.00
$ 33,630.95
$ 33,630.95
19.7
337
050-082-14
$ 2,674,211.00
$ 33,626.64
$ 33,626.64
79.5
338
050-082-15
$ 197,887.00
$ 33,626.64
$ 33,626.64
5.8
339
050-082-16
$ 1,248,092.00
$ 33,630.95
$ 33,630.95
37.1
340
050-082-17
$ 1,025,743.00
$ 33,626.64
$ 33,626.64
30.5
341050-082-18
$ 226,463.00
$ 33,630.95
$ 33,630.95
6.7
342
050-082-19
$ 682,841.00
$ 33,626.64
$ 33,626.64
20.3
343
050-082-20
$ 3,332,567.00
$ 33,630.95
$ 33,630.95
99.0
344
050-082-21
$ 746,216.00
$ 33,626.64
$ 33,626.64
22.1
345
050-082-22
$ 576,137.00
$ 33,630.95
$ 33,630.95
17.1
346
050-082-23
$ 4,320,175.00
$ 39,122.85
$ 39,122.85
110.4
347
050-083-01
$ 300,363.00
$ 33,988.46
$ 33,988.46
8.8
348
050-083-30
$ 2,856,221.00
$ 33,630.95
$ 33,630.95
84.9
349
050-083-29
$ 515,683.00
$ 39,661.28
$ 39,661.28
13.0
350
050-083-28
$ 1,935,150.00
$ 39,665.58
$ 39,665.58
48.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 1 16
13-37
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
351050-083-27
$ 973,040.00
$ 32,894.39
$
32,894.39
29.5
352
050-083-02
$ 1,134,242.00
$ 38,024.47
$
38,024.47
29.8
353
050-083-03
$ 1,119,343.00
$ 33,630.95
$
33,630.95
33.2
354
050-083-04
$ 152,474.00
$ 33,630.95
$
33,630.95
4.5
355
050-083-05
$ 3,537,360.00
$ 33,630.95
$
33,630.95
105.1
356
050-083-06
$ 2,067,305.00
$ 33,630.95
$
33,630.95
61.4
357
050-083-07
$ 2,450,052.00
$ 33,630.95
$
33,630.95
72.8
358
050-083-08
$ 318,680.00
$ 33,630.95
$
33,630.95
9.4
359
050-083-09
$ 1,212,085.00
$ 33,630.95
$
33,630.95
36.0
360
050-083-10
$ 2,311,209.00
$ 33,630.95
$
33,630.95
68.7
361
050-083-11
$ 1,289,042.00
$ 33,630.95
$
33,630.95
38.3
362
050-083-12
$ 2,803,018.00
$ 33,630.95
$
33,630.95
83.3
363
050-083-13
$ 591,908.00
$ 33,626.64
$
33,626.64
17.6
364
050-083-14
$ 159,186.00
$ 33,630.95
$
33,630.95
4.7
365
050-093-01
$ 2,719,123.00
$ 33,630.95
$
33,630.95
80.8
366
050-093-02
$ 189,768.00
$ 33,630.95
$
33,630.95
5.6
367
050-093-03
$ 132,185.00
$ 33,626.64
$
33,626.64
3.9
368
050-093-04
$ 2,343,677.00
$ 33,630.95
$
33,630.95
69.6
369
050-093-05
$ 2,010,302.00
$ 33,630.95
$
33,630.95
59.7
370
050-093-06
$ 2,039,218.00
$ 33,630.95
$
33,630.95
60.6
371050-093-07
$ 995,594.00
$ 33,626.64
$
33,626.64
29.6
372
050-093-08
$ 2,139,368.00
$ 33,630.95
$
33,630.95
63.6
373
050-093-09
$ 2,246,337.00
$ 33,630.95
$
33,630.95
66.7
374
050-093-10
$ 773,187.00
$ 33,626.64
$
33,626.64
22.9
375
050-093-11
$ 1,048,599.00
$ 33,630.95
$
33,630.95
31.1
376
050-093-12
$ 1,905,521.00
$ 33,630.95
$
33,630.95
56.6
377
050-093-13
$ 3,226,072.00
$ 33,630.95
$
33,630.95
95.9
378
050-093-14
$ 1,914,172.00
$ 33,626.64
$
33,626.64
56.9
379
050-103-01
$ 2,856,000.00
$ 33,630.95
$
33,630.95
84.9
380
050-103-02
$ 810,510.00
$ 33,630.95
$
33,630.95
24.1
381
050-103-03
$ 147,928.00
$ 33,630.95
$
33,630.95
4.3
382
050-103-04
$ 273,937.00
$ 33,630.95
$
33,630.95
8.1
383
050-103-05
$ 1,851,879.00
$ 33,630.95
$
33,630.95
55.0
384
050-103-06
$ 2,657,246.00
$ 33,630.95
$
33,630.95
79.0
385
050-103-07
$ 4,221,485.00
$ 33,630.95
$
33,630.95
125.5
386
050-103-08
$ 203,937.00
$ 33,626.64
$
33,626.64
6.0
387
050-103-26
$ 579,700.00
$ 33,648.18
$
33,648.18
17.2
398
050-103-27
$ 1,033,551.00
$ 37,270.68
$
37,270.68
27.7
389
050-103-11
$ 8,748,179.00
$ 33,630.95
$
33,630.95
260.1
390
050-103-28
$ 1,993,398.00
$ 33,630.95
$
33,630.95
59.2
391
050-103-29
$ 776,936.00
$ 33,630.95
$
33,630.95
23.1
392
050-103-13
$ 4,222,356.00
$ 33,630.95
$
33,630.95
125.5
393
050-103-14
$ 1,726,890.00
$ 33,630.95
$
33,630.95
51.3
394
050-103-15
$ 7,912,361.00
$ 33,630.95
$
33,630.95
235.2
395
050-103-16
$ 1,276,754.00
$ 37,287.91
$
37,287.91
34.2
396
050-103-17
$ 1,108,147.00
$ 33,630.95
$
33,630.95
32.9
397
050-103-18
$ 459,980.00
$ 33,630.95
$
33,630.95
13.6
398
050-103-19
1 $ 132,186.00
1
1 $ 33,630.95
1 $
33,630.95
3.9
399
050-103-20
1 $ 946,344.00
1
1 $ 33,630.95
1 $
33,630.95
28.1
400
050-103-21
1 $ 737,266.00
1
1 $ 33,630.95
1 $
33,630.95
1 21.9
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 1 17
13-38
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
401050-103-22
$ 2,040,000.00
$ 33,626.64
$ 33,626.64
60.6
402
050-103-23
$ 1,333,472.00
$ 33,626.64
$ 33,626.64
39.6
403
050-103-24
$ 218,741.00
$ 33,630.95
$ 33,630.95
6.5
404
050-103-25
$ 1,816,244.00
$ 33,630.95
$ 33,630.95
54.0
405
050-093-30
$ 360,351.00
$ 28,462.09
$ 28,462.09
12.6
406
050-093-31
$ 1,953,300.00
$ 27,815.99
$ 27,815.99
70.2
407
050-093-17
$ 2,615,109.00
$ 33,630.95
$ 33,630.95
77.7
408
050-093-18
$ 235,412.00
$ 33,630.95
$ 33,630.95
6.9
409
050-093-19
$ 209,648.00
$ 33,626.64
$ 33,626.64
6.2
410
050-093-20
$ 2,427,113.00
$ 33,630.95
$ 33,630.95
72.1
411050-093-21
$ 411,536.00
$ 33,630.95
$ 33,630.95
12.2
412
050-093-22
$ 202,355.00
$ 33,630.95
$ 33,630.95
6.0
413
050-093-23
$ 778,324.00
$ 33,630.95
$ 33,630.95
23.1
414
050-093-24
$ 136,650.00
$ 33,630.95
$ 33,630.95
4.0
415
050-093-25
$ 1,766,244.00
$ 33,630.95
$ 33,630.95
52.5
416
050-093-26
$ 1,721,614.00
$ 33,626.64
$ 33,626.64
51.1
417
050-093-27
$ 1,072,446.00
$ 33,630.95
$ 33,630.95
31.8
418
050-093-28
$ 717,676.00
$ 33,630.95
$ 33,630.95
21.3
419
050-093-29
$ 2,571,515.00
$ 33,626.64
$ 33,626.64
76.4
420
050-083-15
$ 2,927,554.00
$ 33,630.95
$ 33,630.95
87.0
421050-083-16
$ 1,569,493.00
$ 33,630.95
$ 33,630.95
46.6
422
050-083-17
$ 3,530,031.00
$ 33,630.95
$ 33,630.95
104.9
423
050-083-18
$ 277,748.00
$ 33,626.64
$ 33,626.64
8.2
424
050-083-33
$ 1,245,051.00
$ 33,630.95
$ 33,630.95
37.0
425
050-083-34
$ 2,133,672.00
$ 33,630.95
$ 33,630.95
63.4
426
050-083-32
$ 1,581,488.00
$ 33,630.95
$ 33,630.95
47.0
427
050-083-31
$ 1,088,520.00
$ 33,626.64
$ 33,626.64
32.3
428
050-083-21
$ 1,689,146.00
$ 33,630.95
$ 33,630.95
50.2
429
050-083-22
$ 985,525.00
$ 33,630.95
$ 33,630.95
29.3
430
050-083-23
$ 843,062.00
$ 33,626.64
$ 33,626.64
25.0
431050-083-24
$ 3,111,000.00
$ 33,630.95
$ 33,630.95
92.5
432
050-083-25
$ 208,564.00
$ 33,626.64
$ 33,626.64
6.2
433
050-083-26
$ 1,099,320.00
$ 32,123.37
$ 32,123.37
34.2
434
050-132-05
$ 1,774,191.00
$ 32,894.39
$ 32,894.39
53.9
435
050-132-04
$ 2,219,807.00
$ 45,334.09
$ 45,334.09
48.9
436
050-132-03
$ 3,338,231.00
$ 33,988.46
$ 33,988.46
98.2
437
050-132-02
$ 309,477.00
$ 33,988.46
$ 33,988.46
9.1
438
050-132-01
$ 302,610.00
$ 33,988.46
$ 33,988.46
8.9
439
050-132-06
$ 3,280,126.00
$ 40,953.49
$ 40,953.49
80.0
440
050-132-07
$ 2,337,088.00
$ 33,630.95
$ 33,630.95
69.4
441050-132-08
$ 564,480.00
$ 33,630.95
$ 33,630.95
16.7
442
050-132-09
$ 228,534.00
$ 33,630.95
$ 33,630.95
6.7
443
050-132-10
$ 872,200.00
$ 33,630.95
$ 33,630.95
25.9
444
050-132-11
$ 1,848,092.00
$ 33,630.95
$ 33,630.95
54.9
445
050-132-12
$ 2,117,816.00
$ 33,626.64
$ 33,626.64
62.9
446
050-132-13
$ 2,045,632.00
$ 33,630.95
$ 33,630.95
60.8
447
050-132-14
$ 1,093,894.00
$ 33,630.95
$ 33,630.95
32.5
448
050-132-15
$ 2,705,835.00
$ 33,630.95
$ 33,630.95
80.4
449
050-132-16
$ 132,342.00
$ 33,630.95
$ 33,630.95
3.9
450
050 132 17
$ 1,647,876.00
$ 33,630.95
$ 33,630.95
48.9
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 1 18
13-39
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
451050-132-18
$ 393,951.00
$ 33,630.95
$ 33,630.95
11.7
452
050-132-19
$ 1,515,603.00
$ 33,630.95
$ 33,630.95
45.0
453
050-121-01
$ 1,039,272.00
$ 33,635.25
$ 33,635.25
30.8
454
050-121-02
$ 215,721.00
$ 33,626.64
$ 33,626.64
6.4
455
050-121-03
$ 686,931.00
$ 33,630.95
$ 33,630.95
20.4
456
050-121-04
$ 3,608,107.00
$ 33,630.95
$ 33,630.95
107.2
457
050-121-05
$ 382,159.00
$ 33,626.64
$ 33,626.64
11.3
458
050-121-06
$ 522,782.00
$ 33,630.95
$ 33,630.95
15.5
459
050-121-07
$ 1,070,314.00
$ 33,630.95
$ 33,630.95
31.8
460
050-121-08
$ 1,193,014.00
$ 33,630.95
$ 33,630.95
35.4
461050-121-09
$ 1,116,481.00
$ 33,630.95
$ 33,630.95
33.1
462
050-121-10
$ 2,851,745.00
$ 33,630.95
$ 33,630.95
84.7
463
050-121-11
$ 499,848.00
$ 33,630.95
$ 33,630.95
14.8
464
050-121-28
$ 1,388,533.00
$ 33,626.64
$ 33,626.64
41.2
465
050-121-27
$ 174,767.00
$ 33,630.95
$ 33,630.95
5.1
466
050-121-13
$ 4,318,363.00
$ 33,630.95
$ 33,630.95
128.4
467
050-111-01
$ 1,222,860.00
$ 33,630.95
$ 33,630.95
36.3
468
050-111-02
$ 1,081,531.00
$ 33,626.64
$ 33,626.64
32.1
469
050-111-03
$ 136,662.00
$ 33,630.95
$ 33,630.95
4.0
470
050-111-04
$ 205,260.00
$ 33,630.95
$ 33,630.95
6.1
471050-111-05
$ 3,953,520.00
$ 33,630.95
$ 33,630.95
117.5
472
050-111-06
$ 2,652,000.00
$ 33,626.64
$ 33,626.64
78.8
473
050-111-07
$ 880,110.00
$ 33,630.95
$ 33,630.95
26.1
474
050-111-08
$ 1,690,847.00
$ 33,630.95
$ 33,630.95
50.2
475
050-111-09
$ 206,500.00
$ 33,626.64
$ 33,626.64
6.1
476
050-111-10
$ 636,944.00
$ 37,292.22
$ 37,292.22
17.0
477
050-111-11
$ 413,209.00
$ 33,630.95
$ 33,630.95
12.2
478
050-111-12
$ 594,156.00
$ 33,630.95
$ 33,630.95
17.6
479
050-111-13
$ 329,445.00
$ 33,630.95
$ 33,630.95
9.7
480
050-111-14
$ 2,133,667.00
$ 33,630.95
$ 33,630.95
63.4
481050-111-15
$ 2,086,657.00
$ 33,630.95
$ 33,630.95
62.0
482
050-111-16
$ 394,789.00
$ 33,630.95
$ 33,630.95
11.7
483
050-111-17
$ 2,971,382.00
$ 37,287.91
$ 37,287.91
79.6
484
050-111-18
$ 2,448,000.00
$ 33,630.95
$ 33,630.95
72.7
485
050-111-19
$ 141,130.00
$ 33,630.95
$ 33,630.95
4.1
486
050-111-20
$ 1,229,920.00
$ 33,630.95
$ 33,630.95
36.5
487
050-111-21
$ 1,661,238.00
$ 33,630.95
$ 33,630.95
49.3
488
050-111-22
$ 2,334,657.00
$ 33,630.95
$ 33,630.95
69.4
489
050-111-23
$ 893,168.00
$ 33,630.95
$ 33,630.95
26.5
490
050-111-24
$ 2,068,034.00
$ 33,630.95
$ 33,630.95
61.4
491050-111-25
$ 1,826,119.00
$ 33,630.95
$ 33,630.95
54.2
492
050-111-26
$ 962,679.00
$ 33,630.95
$ 33,630.95
28.6
493
050-121-30
$ 1,936,690.00
$ 33,630.95
$ 33,630.95
57.5
494
050-121-29
$ 1,082,276.00
$ 33,630.95
$ 33,630.95
32.1
495
050-121-15
$ 1,575,657.00
$ 33,626.64
$ 33,626.64
46.8
496
050-121-16
$ 2,210,082.00
$ 33,630.95
$ 33,630.95
65.7
497
050-121-17
$ 894,268.00
$ 33,626.64
$ 33,626.64
26.5
498
050-121-18
$ 3,130,000.00
$ 33,630.95
$ 33,630.95
93.0
499
050-121-19
$ 2,483,103.00
$ 33,630.95
$ 33,630.95
73.8
500
050-121-20
$ 125,558.00
$ 33,626.64
$ 33,626.64
3.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 119
13-40
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
501050-121-21
$ 3,269,341.00
$ 33,630.95
$ 33,630.95
97.2
502
050-121-22
$ 962,080.00
$ 33,630.95
$ 33,630.95
28.6
503
050-121-23
$ 2,413,801.00
$ 33,630.95
$ 33,630.95
71.7
504
050-121-24
$ 1,641,225.00
$ 33,630.95
$ 33,630.95
48.8
505
050-121-25
$ 606,225.00
$ 33,630.95
$ 33,630.95
18.0
506
050-121-26
$ 1,412,124.00
$ 35,465.89
$ 35,465.89
39.8
507
050-132-20
$ 255,465.00
$ 44,610.45
$ 44,610.45
5.7
508
050-132-21
$ 1,995,071.00
$ 33,630.95
$ 33,630.95
59.3
509
050-132-22
$ 379,527.00
$ 33,630.95
$ 33,630.95
11.2
510
050-132-23
$ 192,820.00
$ 33,630.95
$ 33,630.95
5.7
511050-132-24
$ 172,609.00
$ 33,626.64
$ 33,626.64
5.1
512
050-132-25
$ 2,214,210.00
$ 33,630.95
$ 33,630.95
65.8
513
050-132-26
$ 2,108,885.00
$ 33,630.95
$ 33,630.95
62.7
514
050-132-27
$ 289,430.00
$ 33,626.64
$ 33,626.64
8.6
515
050-132-28
$ 2,273,106.00
$ 33,630.95
$ 33,630.95
67.5
516
050-132-29
$ 186,111.00
$ 33,626.64
$ 33,626.64
5.5
517
050-132-30
$ 1,423,242.00
$ 33,626.64
$ 33,626.64
42.3
518
050-132-31
$ 2,374,176.00
$ 33,630.95
$ 33,630.95
70.5
519
050-132-33
$ 2,805,000.00
$ 33,630.95
$ 33,630.95
83.4
520
050-132-34
$ 484,803.00
$ 36,447.97
$ 36,447.97
13.3
521050-131-06
$ 6,477,000.00
$ 33,630.95
$ 33,630.95
192.5
522
050-131-05
$ 1,603,530.00
$ 33,626.64
$ 33,626.64
47.6
523
050-131-04
$ 4,324,422.00
$ 33,626.64
$ 33,626.64
128.6
524
050-131-03
$ 6,132,623.00
$ 33,630.95
$ 33,630.95
182.3
525
050-131-02
$ 264,578.00
$ 33,626.64
$ 33,626.64
7.8
526
050-131-01
$ 1,936,018.00
$ 33,626.64
$ 33,626.64
57.5
527
050-131-07
$ 1,967,527.00
$ 37,287.91
$ 37,287.91
52.7
528
050-131-08
$ 1,276,436.00
$ 37,292.22
$ 37,292.22
34.2
529
050-131-09
$ 2,031,337.00
$ 33,630.95
$ 33,630.95
60.4
530
050-131-10
$ 186,111.00
$ 33,626.64
$ 33,626.64
5.5
531050-131-11
$ 1,093,894.00
$ 33,630.95
$ 33,630.95
32.5
532
050-131-12
$ 1,715,600.00
$ 33,630.95
$ 33,630.95
51.0
533
050-131-13
$ 730,015.00
$ 35,461.58
$ 35,461.58
20.5
534
050-131-14
$ 2,518,667.00
$ 31,800.31
$ 31,800.31
79.2
535
050-131-15
$ 2,080,800.00
$ 33,630.95
$ 33,630.95
61.8
536
050-131-16
$ 2,292,209.00
$ 33,630.95
$ 33,630.95
68.1
537
050-131-17
$ 138,969.00
$ 33,630.95
$ 33,630.95
4.1
538
050-131-18
$ 2,995,000.00
$ 33,630.95
$ 33,630.95
89.0
539
050-131-19
$ 2,693,745.00
$ 33,626.64
$ 33,626.64
80.1
540
050-131-20
$ 1,857,871.00
$ 33,630.95
$ 33,630.95
55.2
541050-131-21
$ 2,000,000.00
$ 33,630.95
$ 33,630.95
59.4
542
050-122-26
$ 945,086.00
$ 27,557.55
$ 27,557.55
34.2
543
050-122-37
$ 3,311,356.00
$ 39,704.35
$ 39,704.35
83.4
544
050-122-03
$ 817,226.00
$ 33,630.95
$ 33,630.95
24.2
545
050-122-28
$ 1,391,643.00
$ 33,630.95
$ 33,630.95
41.3
546
050-122-27
$ 3,600,000.00
$ 33,626.64
$ 33,626.64
107.0
547
050-122-06
$ 2,950,734.00
$ 33,630.95
$ 33,630.95
87.7
548
050-122-07
$ 209,549.00
$ 33,630.95
$ 33,630.95
6.2
549
050-122-08
$ 945,120.00
$ 33,626.64
$ 33,626.64
1 28.1
550
050-122-09
$ 378,497.00
1 $ 33,630.95
$ 33,630.95
1 11.2
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021120
13-41
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
551050-122-10
$ 736,459.00
$ 33,626.64
$
33,626.64
21.9
552
050-122-11
$ 1,005,904.00
$ 33,626.64
$
33,626.64
29.9
553
050-122-12
$ 225,808.00
$ 33,630.95
$
33,630.95
6.7
554
050-122-29
$ 1,204,533.00
$ 33,630.95
$
33,630.95
35.8
555
050-122-30
$ 199,785.00
$ 33,630.95
$
33,630.95
5.9
556
050-112-01
$ 1,956,342.00
$ 33,630.95
$
33,630.95
58.1
557
050-112-02
$ 2,158, 517.00
$ 33, 630.95
$
33, 630.95
64.1
558
050-112-03
$ 1,159,431.00
$ 33,630.95
$
33,630.95
34.4
559
050-112-04
$ 1,008,078.00
$ 33,630.95
$
33,630.95
29.9
560
050-112-05
$ 226,462.00
$ 33,630.95
$
33,630.95
6.7
561050-112-06
$ 3,001,414.00
$ 33,626.64
$
33,626.64
89.2
562
050-112-07
$ 1,344,605.00
$ 33,630.95
$
33,630.95
39.9
563
050-112-08
$ 1,854,046.00
$ 33,630.95
$
33,630.95
55.1
564
050-112-09
$ 261,015.00
$ 33,626.64
$
33,626.64
7.7
565
050-112-10
$ 1,139, 232.00
$ 37, 292.22
$
37, 292.22
30.5
566
050-112-11
$ 2,943,425.00
$ 33,630.95
$
33,630.95
87.5
567
050-112-12
$ 2,885,186.00
$ 33,630.95
$
33,630.95
85.7
568
050-112-26
$ 6,461,124.00
$ 33,630.95
$
33,630.95
192.1
569
050-112-27
$ 4,685,895.00
$ 33,630.95
$
33,630.95
139.3
570
050-112-14
$ 3,093,029.00
$ 33,630.95
$
33,630.95
91.9
571050-112-15
$ 6,865,729.00
$ 33,630.95
$
33,630.95
204.1
572
050-112-16
$ 2,696,731.00
$ 37,287.91
$
37,287.91
72.3
573
050-112-17
$ 3,626,146.00
$ 33,630.95
$
33,630.95
107.8
574
050-112-28
$ 1,306,423.00
$ 44,610.45
$
44,610.45
29.2
575
050-112-20
$ 549, 804.00
$ 33, 630.95
$
33, 630.95
16.3
576
050-112-21
$ 783,105.00
$ 33, 630.95
$
33, 630.95
23.2
577
050-112-22
$ 1,555,809.00
$ 33,630.95
$
33,630.95
46.2
578
050-112-23
$ 178,432.00
$ 33,630.95
$
33,630.95
5.3
579
050-112-24
$ 2,710,210.00
$ 33,630.95
$
33,630.95
80.5
580
050-112-25
$ 197,133.00
$ 33,626.64
$
33,626.64
5.8
581050-122-15
$ 1,322,778.00
$ 32,963.30
$
32,963.30
40.1
582
050-122-14
$ 336,159.00
$ 34,277.05
$
34,277.05
9.8
583
050-122-35
$ 226,463.00
$ 33,626.64
$
33,626.64
6.7
584
050-122-36
$ 239,580.00
$ 34,725.02
$
34,725.02
6.8
585
050-122-33
$ 2,843,743.00
$ 38,024.47
$
38,024.47
74.7
586
050-122-34
$ 1,942,867.00
$ 33,626.64
$
33,626.64
57.7
587
050-122-18
$ 219, 968.00
$ 39,118.55
$
39,118.55
5.6
588
050-122-19
$ 3,590,000.00
$ 33,630.95
$
33,630.95
106.7
589
050-122-20
$ 2,266,677.00
$ 33,626.64
$
33,626.64
67.4
590
050-122-21
$ 3,302,878.00
$ 33,630.95
$
33,630.95
98.2
591050-122-22
$ 160,238.00
$ 31,800.31
$
31,800.31
5.0
592
050-122-23
$ 1,802,259.00
$ 33,605.10
$
33,605.10
53.6
593
050-122-24
$ 144,447.00
$ 32,381.81
$
32,381.81
4.4
594
050-122-25
$ 329,433.00
$ 27,557.55
$
27,557.55
11.9
595
050-131-38
$ 1,888,467.00
$ 33,630.95
$
33,630.95
56.1
596
050-131-37
$ 2,668,320.00
$ 33,626.64
$
33,626.64
79.3
597
050-131-24
$ 176, 818.00
$ 33, 630.95
$
33, 630.95
5.2
598
050-131-25
$ 2,958,000.00
$ 33,630.95
$
33,630.95
87.9
599
050-131-26
$ 440,463.00
$ 33,630.95
$
33,630.95
13.0
600
050-131-27
$ 2,080,800.00
$ 33,626.64
$
33,626.64
61.8
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 121
13-42
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
601050-131-28
$ 715,792.00
$ 33,630.95
$ 33,630.95
21.2
602
050-131-29
$ 293,696.00
$ 33,630.95
$ 33,630.95
8.7
603
050-131-30
$ 336,746.00
$ 33,630.95
$ 33,630.95
10.0
604
050-131-31
$ 2,800,000.00
$ 33,630.95
$ 33,630.95
83.2
605
050-131-32
$ 2,037,797.00
$ 33,626.64
$ 33,626.64
60.6
606
050-131-33
$ 1,403,581.00
$ 33,630.95
$ 33,630.95
41.7
607
050-131-34
$ 406,658.00
$ 33,630.95
$ 33,630.95
12.0
608
050-131-35
$ 2,325,000.00
$ 37,292.22
$ 37,292.22
62.3
609
050-131-36
$ 280,647.00
$ 37,292.22
$ 37,292.22
7.5
610
050-142-06
$ 593,448.00
$ 33,630.95
$ 33,630.95
17.6
611050-142-05
$ 4,694,687.00
$ 33,630.95
$ 33,630.95
139.5
612
050-142-04
$ 319,541.00
$ 33,630.95
$ 33,630.95
9.5
613
050-142-03
$ 1,814,225.00
$ 33,626.64
$ 33,626.64
53.9
614
050-142-02
$ 846,049.00
$ 33,626.64
$ 33,626.64
25.1
615
050-142-01
$ 5,160,394.00
$ 33,626.64
$ 33,626.64
153.4
616
050-142-07
$ 4,483,581.00
$ 37,292.22
$ 37,292.22
120.2
617
050-142-38
$ 936,738.00
$ 37,292.22
$ 37,292.22
25.1
618
050-142-37
$ 2,813,832.00
$ 33,630.95
$ 33,630.95
83.6
619
050-142-09
$ 154,709.00
$ 33,630.95
$ 33,630.95
4.6
620
050-142-10
$ 2,832,327.00
$ 33,630.95
$ 33,630.95
84.2
621050-142-11
$ 130,026.00
$ 33,630.95
$ 33,630.95
3.8
622
050-142-12
$ 123,397.00
$ 33,630.95
$ 33,630.95
3.6
623
050-142-13
$ 204,835.00
$ 33,626.64
$ 33,626.64
6.0
624
050-142-14
$ 2,362,963.00
$ 33,630.95
$ 33,630.95
70.2
625
050-142-15
$ 502,645.00
$ 33,630.95
$ 33,630.95
14.9
626
050-142-16
$ 134,502.00
$ 33,630.95
$ 33,630.95
3.9
627
050-142-17
$ 197,469.00
$ 33,630.95
$ 33,630.95
5.8
628
050-142-18
$ 2,124,527.00
$ 33,630.95
$ 33,630.95
63.1
629
050-142-35
$ 989,318.00
$ 33,630.95
$ 33,630.95
26.4
630
050-142-36
$ 294,979.00
$ 33,630.95
$ 33,630.95
8.7
631050-123-01
$ 350,644.00
$ 33,630.95
$ 33,630.95
10.4
632
050-123-02
$ 458,375.00
$ 33,630.95
$ 33,630.95
13.6
633
050-123-31
$ 967,598.00
$ 33,630.95
$ 33,630.95
28.7
634
050-123-30
$ 2,275,620.00
$ 33,630.95
$ 33,630.95
67.6
635
050-123-04
$ 2,500,000.00
$ 33,630.95
$ 33,630.95
74.3
636
050-123-05
$ 217,354.00
$ 33,626.64
$ 33,626.64
6.4
637
050-123-06
$ 969,487.00
$ 33,626.64
$ 33,626.64
28.8
638
050-123-07
$ 732,144.00
$ 33,630.95
$ 33,630.95
21.7
639
050-123-08
$ 218,264.00
$ 33,630.95
$ 33,630.95
6.4
640
050-123-09
$ 2,983,690.00
$ 33,630.95
$ 33,630.95
85.7
641050-123-10
$ 1,912,500.00
$ 33,626.64
$ 33,626.64
56.8
642
050-123-11
$ 146,926.00
$ 33,630.95
$ 33,630.95
4.3
643
050-123-12
$ 1,260,794.00
$ 33,626.64
$ 33,626.64
37.4
644
050-123-14
$ 730,238.00
$ 27,815.99
$ 27,815.99
26.2
645
050-123-13
$ 445,303.00
$ 28,462.09
$ 28,462.09
15.6
646
050-113-01
$ 833,971.00
$ 33,630.95
$ 33,630.95
24.7
647
050-113-02
$ 420,139.00
$ 33,630.95
$ 33,630.95
12.4
648
050-113-03
$ 392,992.00
$ 33,630.95
$ 33,630.95
11.6
649
050-113-04
$ 722,217.00
$ 33,626.64
$ 33,626.64
21.4
650
050 113 05
$ 3,084,930.00
$ 33,630.95
$ 33,630.95
91.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021122
13-43
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
651050-113-06
$ 441,895.00
$ 33,630.95
$ 33,630.95
13.1
652
050-113-07
$ 136,662.00
$ 33,630.95
$ 33,630.95
4.0
653
050-113-08
$ 206,254.00
$ 33,630.95
$ 33,630.95
6.1
654
050-113-09
$ 254,554.00
$ 33,630.95
$ 33,630.95
7.5
655
050-113-10
$ 1,054,027.00
$ 37,287.91
$ 37,287.91
28.2
656
050-113-27
$ 6,594,451.00
$ 33,630.95
$ 33,630.95
196.0
657
050-113-26
$ 1,361,978.00
$ 33,630.95
$ 33,630.95
40.4
658
050-113-12
$ 3,940,944.00
$ 33,626.64
$ 33,626.64
117.1
659
050-113-13
$ 5,857,370.00
$ 33,630.95
$ 33,630.95
174.1
660
050-113-14
$ 5,271,633.00
$ 33,630.95
$ 33,630.95
156.7
661050-113-15
$ 423,027.00
$ 33,630.95
$ 33,630.95
12.5
662
050-113-16
$ 3,675,122.00
$ 37,292.22
$ 37,292.22
98.5
663
050-113-17
$ 217,349.00
$ 33,626.64
$ 33,626.64
6.4
664
050-113-18
$ 200,529.00
$ 33,630.95
$ 33,630.95
5.9
665
050-113-19
$ 2,091,078.00
$ 33,630.95
$ 33,630.95
62.1
666
050-113-20
$ 161,277.00
$ 33,626.64
$ 33,626.64
4.7
667
050-113-21
$ 2,478,616.00
$ 33,626.64
$ 33,626.64
73.7
668
050-113-22
$ 911,411.00
$ 33,630.95
$ 33,630.95
27.1
669
050-113-23
$ 181,562.00
$ 33,626.64
$ 33,626.64
5.3
670
050-113-24
$ 1,819,778.00
$ 33,630.95
$ 33,630.95
54.1
671
050-113-25
$ 653,169.00
$ 33, 630.95
$ 33, 630.95
19.4
672
050-123-15
$ 738,220.00
$ 33,630.95
$ 33,630.95
21.9
673
050-123-16
$ 125,558.00
$ 33,630.95
$ 33,630.95
3.7
674
050-123-17
$ 123,231.00
$ 33,630.95
$ 33,630.95
3.6
675
050-123-18
$ 474,796.00
$ 33,626.64
$ 33,626.64
14.1
676
050-123-19
$ 2,855,262.00
$ 33,630.95
$ 33,630.95
84.8
677
050-123-20
$ 644,674.00
$ 33,626.64
$ 33,626.64
19.1
678
050-123-21
$ 2,679,550.00
$ 33,630.95
$ 33,630.95
79.6
679
050-123-22
$ 3,188,826.00
$ 33,630.95
$ 33,630.95
94.8
680
050-123-23
$ 176,593.00
$ 33,626.64
$ 33,626.64
5.2
681050-123-24
$ 204,212.00
$ 33,630.95
$ 33,630.95
6.0
682
050-123-25
$ 139,028.00
$ 33,630.95
$ 33,630.95
4.1
683
050-123-26
$ 790,313.00
$ 33,630.95
$ 33,630.95
23.4
684
050-123-27
$ 1,540,991.00
$ 33,630.95
$ 33,630.95
45.8
685
050-123-28
$ 227,295.00
$ 29,625.09
$ 29,625.09
7.6
686
050-123-29
$ 59,701.00
$ 26,653.00
$ 26,653.00
2.2
687
050-142-20
$ 229,918.00
$ 33,630.95
$ 33,630.95
6.8
688
050-142-21
$ 493,188.00
$ 33, 630.95
$ 33, 630.95
14.6
689
050-142-22
$ 1,338,931.00
$ 33,626.64
$ 33,626.64
39.8
690
050-142-23
$ 165,073.00
$ 33,626.64
$ 33,626.64
4.9
691050-142-24
$ 3,820,348.00
$ 33,630.95
$ 33,630.95
113.5
692
050-142-25
$ 2,606,080.00
$ 33,626.64
$ 33,626.64
77.5
693
050-142-26
$ 2,050,000.00
$ 33,630.95
$ 33,630.95
60.9
694
050-142-27
$ 1,741,479.00
$ 33,630.95
$ 33,630.95
51.7
695
050-142-28
$ 690,554.00
$ 33,630.95
$ 33,630.95
20.5
696
050-142-29
$ 617,599.00
$ 33,630.95
$ 33,630.95
18.3
697
050-142-30
$ 3,901,500.00
$ 33,630.95
$ 33,630.95
116.0
698
050-142-31
$ 127,872.00
$ 33,630.95
$ 33,630.95
3.8
699
050-142-32
1 $ 1,618,444.00
$ 33,626.64
$ 33,626.64
48.1
700
050-142-33
1 $ 2,714,858.00
$ 37,287.91
$ 37,287.91
72.8
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021123
13-44
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
701050-142-34
$ 3,395,865.00
$ 37,292.22
$ 37,292.22
91.0
702
050-141-05
$ 3,500,000.00
$ 33,630.95
$ 33,630.95
104.0
703
050-141-36
$ 4,204,725.00
$ 33,630.95
$ 33,630.95
125.0
704
050-141-37
$ 4,753,567.00
$ 33,630.95
$ 33,630.95
141.3
705
050-141-03
$ 277,916.00
$ 33,630.95
$ 33,630.95
8.2
706
050-141-02
$ 1,657,807.00
$ 33,630.95
$ 33,630.95
49.2
707
050-141-01
$ 2,760,934.00
$ 28,462.09
$ 28,462.09
97.0
708
050-141-35
$ 650,700.00
$ 27,815.99
$ 27,815.99
23.3
709
050-141-06
$ 2,398,345.00
$ 37,292.22
$ 37,292.22
64.3
710
050-141-07
$ 316,103.00
$ 37,287.91
$ 37,287.91
8.4
711050-141-08
$ 125,550.00
$ 33,630.95
$ 33,630.95
3.7
712
050-141-09
$ 2,013,322.00
$ 33,630.95
$ 33,630.95
59.8
713
050-141-10
$ 3,307,680.00
$ 33,630.95
$ 33,630.95
98.3
714
050-141-11
$ 2,947,954.00
$ 33,630.95
$ 33,630.95
87.6
715
050-141-12
$ 1,016,846.00
$ 33,630.95
$ 33,630.95
30.2
716
050-141-13
$ 2,986,110.00
$ 33,630.95
$ 33,630.95
88.7
717
050-141-14
$ 2,327,089.00
$ 33,630.95
$ 33,630.95
69.1
718
050-141-15
$ 184,952.00
$ 33,630.95
$ 33,630.95
5.4
719
050-141-16
$ 123,397.00
$ 33,630.95
$ 33,630.95
3.6
720
050-141-17
$ 1,874,762.00
$ 33,630.95
$ 33,630.95
55.7
721050-141-18
$ 132,342.00
$ 33,630.95
$ 33,630.95
3.9
722
050-141-19
$ 1,696,684.00
$ 33,630.95
$ 33,630.95
50.4
723
050-141-20
$ 1,549,721.00
$ 33,626.64
$ 33,626.64
46.0
724
050-161-01
$ 727,619.00
$ 33,630.95
$ 33,630.95
21.6
725
050-161-02
$ 2,184,840.00
$ 33,630.95
$ 33,630.95
64.9
726
050-161-03
$ 1,072,445.00
$ 33,626.64
$ 33,626.64
31.8
727
050-161-04
$ 1,547,608.00
$ 33,630.95
$ 33,630.95
46.0
728
050-161-05
$ 1,076,651.00
$ 33,630.95
$ 33,630.95
32.0
729
050-161-06
$ 494,753.00
$ 33,626.64
$ 33,626.64
14.7
730
050-161-07
$ 1,276,169.00
$ 33,630.95
$ 33,630.95
37.9
731050-161-08
$ 167,007.00
$ 33,626.64
$ 33,626.64
4.9
732
050-161-09
$ 2,965,000.00
$ 33,630.95
$ 33,630.95
88.1
733
050-161-10
$ 2,037,623.00
$ 33,626.64
$ 33,626.64
60.5
734
050-161-11
$ 1,712,034.00
$ 33,626.64
$ 33,626.64
50.9
735
050-161-12
$ 235,242.00
$ 33,630.95
$ 33,630.95
6.9
736
050-161-13
$ 2,625,098.00
$ 33,630.95
$ 33,630.95
78.0
737
050-161-14
$ 1,093,476.00
$ 33,626.64
$ 33,626.64
32.5
738
050-171-01
$ 2,327,228.00
$ 33,630.95
$ 33,630.95
69.1
739
050-171-02
$ 630,592.00
$ 33,630.95
$ 33,630.95
18.7
740
050-171-03
$ 144,981.00
$ 33,630.95
$ 33,630.95
4.3
741050-171-04
$ 2,272,894.00
$ 33,630.95
$ 33,630.95
67.5
742
050-171-05
$ 869,566.00
$ 33,626.64
$ 33,626.64
25.8
743
050-171-06
$ 933,651.00
$ 33,630.95
$ 33,630.95
27.7
744
050-171-07
$ 1,241,333.00
$ 33,626.64
$ 33,626.64
36.9
745
050-171-08
$ 1,632,675.00
$ 33,626.64
$ 33,626.64
48.5
746
050-171-09
$ 2,517,254.00
$ 33,630.95
$ 33,630.95
74.8
747
050-171-10
$ 3,804,823.00
$ 37,292.22
$ 37,292.22
102.0
748
050-171-11
$ 2,382,185.00
$ 33,630.95
$ 33,630.95
70.8
749
050-171-12
$ 459,592.00
$ 33,630.95
$ 33,630.95
13.6
750
050-171-13
$ 5,461,227.00
$ 33,630.95
$ 33,630.95
162.3
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 124
13-45
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
751050-171-14
$ 1,880,533.00
$ 33,630.95
$ 33,630.95
55.9
752
050-171-15
$ 2,096,494.00
$ 33,630.95
$ 33,630.95
62.3
753
050-171-16
$ 4,271,260.00
$ 33,630.95
$ 33,630.95
127.0
754
050-171-27
$ 2,728,247.00
$ 33,648.18
$ 33,648.18
81.0
755
050-171-26
$ 2,213,338.00
$ 33,648.18
$ 33,648.18
65.7
756
050-171-18
$ 1,441,373.00
$ 37,292.22
$ 37,292.22
38.6
757
050-171-19
$ 1,874,356.00
$ 33,630.95
$ 33,630.95
55.7
758
050-171-20
$ 385,696.00
$ 44,610.45
$ 44,610.45
8.6
759
050-171-21
$ 709,939.00
$ 33,630.95
$ 33,630.95
21.1
760
050-171-22
$ 918,952.00
$ 33,626.64
$ 33,626.64
27.3
761050-171-23
$ 2,417,665.00
$ 33,630.95
$ 33,630.95
71.8
762
050-171-24
$ 587,102.00
$ 29,366.64
$ 29,366.64
19.9
763
050-171-25
$ 1,008,147.00
$ 26,911.44
$ 26,911.44
37.4
764
050-161-15
$ 2,175,897.00
$ 33,630.95
$ 33,630.95
64.6
765
050-161-16
$ 146,284.00
$ 33,626.64
$ 33,626.64
4.3
766
050-161-17
$ 2,418,930.00
$ 33,626.64
$ 33,626.64
71.9
767
050-161-18
$ 3,329,280.00
$ 33,630.95
$ 33,630.95
98.9
768
050-161-19
$ 2,673,828.00
$ 33,626.64
$ 33,626.64
79.5
769
050-161-20
$ 189,601.00
$ 33,630.95
$ 33,630.95
5.6
770
050-161-21
$ 153,867.00
$ 33,630.95
$ 33,630.95
4.5
771050-161-22
$ 305,127.00
$ 33,630.95
$ 33,630.95
9.0
772
050-161-23
$ 2,831,526.00
$ 33,630.95
$ 33,630.95
84.1
773
050-161-24
$ 132,185.00
$ 33,626.64
$ 33,626.64
3.9
774
050-161-25
$ 2,099,917.00
$ 33,630.95
$ 33,630.95
62.4
775
050-161-26
$ 138,984.00
$ 33,630.95
$ 33,630.95
4.1
776
050-161-27
$ 1,534,377.00
$ 33,630.95
$ 33,630.95
45.6
777
050-161-28
$ 3,589,380.00
$ 33,630.95
$ 33,630.95
106.7
778
050-141-21
$ 143,440.00
$ 33,626.64
$ 33,626.64
4.2
779
050-141-22
$ 130,026.00
$ 33,630.95
$ 33,630.95
3.8
780
050-141-23
$ 1,253,137.00
$ 39,122.85
$ 39,122.85
32.0
781050-141-24
$ 219,672.00
$ 39,122.85
$ 39,122.85
5.6
782
050-141-25
$ 837,467.00
$ 33,626.64
$ 33,626.64
24.9
783
050-141-26
$ 1,992,389.00
$ 33,630.95
$ 33,630.95
59.2
784
050-141-27
$ 1,349,489.00
$ 33,630.95
$ 33,630.95
40.1
785
050-141-28
$ 882,609.00
$ 33,630.95
$ 33,630.95
26.2
786
050-141-29
$ 186,703.00
$ 33,630.95
$ 33,630.95
5.5
787
050-141-30
$ 847,570.00
$ 33,630.95
$ 33,630.95
25.2
788
050-141-31
$ 79,646.00
$ 33,630.95
$ 33,630.95
2.3
789
050-141-32
$ 780,376.00
$ 33,630.95
$ 33,630.95
23.2
790
050-141-33
$ 199,247.00
$ 37,292.22
$ 37,292.22
5.3
791050-141-34
$ 2,923,652.00
$ 37,292.22
$ 37,292.22
78.3
792
050-152-06
$ 1,204,472.00
$ 33,630.95
$ 33,630.95
35.8
793
050-152-05
$ 4,074,900.00
$ 33,630.95
$ 33,630.95
121.1
794
050-152-04
$ 4,641,000.00
$ 33,630.95
$ 33,630.95
137.9
795
050-152-03
$ 1,617,686.00
$ 33,630.95
$ 33,630.95
48.1
796
050-152-02
$ 1,050,136.00
$ 33,630.95
$ 33,630.95
31.2
797
050-152-01
$ 2,976,688.00
$ 33,630.95
$ 33,630.95
88.5
798
050-152-07
$ 1,950,000.00
$ 37,292.22
$ 37,292.22
52.2
799
050-152-08
$ 355,499.00
$ 37,287.91
$ 37,287.91
9.5
800
050-152-09
$ 159,186.00
$ 33,630.95
$ 33,630.95
4.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021125
13-46
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
801050-152-10
$ 186,314.00
$
33,630.95
$
33,630.95
5.5
802
050-152-11
$ 209,898.00
$
33,626.64
$
33,626.64
6.2
803
050-152-12
$ 498,505.00
$
33,630.95
$
33,630.95
14.8
804
050-152-35
$ 1,447,111.00
$
33,630.95
$
33,630.95
43.0
805
050-152-34
$ 2,597,836.00
$
33,626.64
$
33,626.64
77.2
806
050-152-14
$ 141,288.00
$
33,626.64
$
33,626.64
4.2
807
050-152-15
$ 197,291.00
$
33,630.95
$
33,630.95
5.8
808
050-152-16
$ 212,008.00
$
33,626.64
$
33,626.64
6.3
809
050-152-17
$ 136,812.00
$
33,626.64
$
33,626.64
4.0
810
050-152-18
$ 1,566,993.00
$
33,630.95
$
33,630.95
46.5
811050-152-19
$ 683,747.00
$
33,630.95
$
33,630.95
20.3
812
050-152-20
$ 2,288,880.00
$
33,626.64
$
33,626.64
68.0
813
050-162-01
$ 160,774.00
$
33,626.64
$
33,626.64
4.7
814
050-162-02
$ 831,417.00
$
33,630.95
$
33,630.95
24.7
815
050-162-03
$ 3,296,816.00
$
33,630.95
$
33,630.95
98.0
816
050-162-04
$ 3,586,883.00
$
33,630.95
$
33,630.95
106.6
817
050-162-05
$ 2,718,613.00
$
33,626.64
$
33,626.64
80.8
818
050-162-06
$ 1,722,563.00
$
33,630.95
$
33,630.95
51.2
819
050-162-07
$ 1,670,613.00
$
33,630.95
$
33,630.95
49.6
820
050-162-08
$ 1,328,994.00
$
33,630.95
$
33,630.95
39.5
821050-162-09
$ 3,788,512.00
$
33,630.95
$
33,630.95
112.6
822
050-162-10
$ 2,002,498.00
$
33,630.95
$
33,630.95
59.5
823
050-162-11
$ 2,533,013.00
$
33,626.64
$
33,626.64
75.3
824
050-162-12
$ 1,885,000.00
$
33,626.64
$
33,626.64
56.0
825
050-162-13
$ 1,378,201.00
$
33,630.95
$
33,630.95
40.9
826
050-162-14
$ 1,749,510.00
$
33,626.64
$
33,626.64
52.0
827
050-172-01
$ 1,340,704.00
$
28,591.32
$
28,591.32
46.8
828
050-172-24
$ 1,077,564.00
$
27,686.77
$
27,686.77
38.9
829
050-172-02
$ 969,915.00
$
33,630.95
$
33,630.95
28.8
830
050-172-03
$ 2,228,536.00
$
33,630.95
$
33,630.95
66.2
831050-172-04
$ 118,768.00
$
33,630.95
$
33,630.95
3.5
832
050-172-05
$ 1,340,307.00
$
33,630.95
$
33,630.95
39.8
833
050-172-25
$ 1,815,783.00
$
33,630.95
$
33,630.95
53.9
834
050-172-26
$ 197,299.00
$
33,626.64
$
33,626.64
5.8
835
050-172-07
$ 2,467,377.00
$
33,630.95
$
33,630.95
73.3
836
050-172-08
$ 2,440,778.00
$
35,422.82
$
35,422.82
68.9
837
050-172-09
$ 1,098,691.00
$
35,491.73
$
35,491.73
30.9
838
050-172-10
$ 1,418,820.00
$
27,169.98
$
27,169.88
52.2
839
050-172-11
$ 1,445,651.00
$
29,108.20
$
29,108.20
49.6
840
050-172-12
$ 325,047.00
$
33,626.64
$
33,626.64
9.6
841050-172-13
$ 1,421,259.00
$
33,630.95
$
33,630.95
42.2
842
050-172-30
$ 379,244.00
$
33,630.95
$
33,630.95
11.2
843
050-172-29
$ 1,487,699.00
$
33,626.64
$
33,626.64
44.2
844
050-172-27
$ 440,213.00
$
33,630.95
$
33,630.95
13.0
845
050-172-15
$ 639,993.00
$
37,287.91
$
37,287.91
17.1
846
050-172-16
$ 2,096,082.00
$
33,626.64
$
33,626.64
62.3
847
050-172-17
$ 132,186.00
$
33,626.64
$
33,626.64
3.9
848
050-172-18
$ 1,749,300.00
$
33,626.64
$
33,626.64
52.0
849
050-172-19
$ 1,653,385.00
$
33,626.64
$
33,626.64
49.1
850
050-172-20
$ 1,774,800.00
$
33,630.95
$
33,630.95
52.7
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021126
13-47
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
851050-172-21
$ 514,298.00
$ 33,630.95
$ 33,630.95
15.2
852
050-172-22
$ 1,141,611.00
$ 33,626.64
$ 33,626.64
33.9
853
050-172-23
$ 2,131,620.00
$ 42,026.03
$ 42,026.03
50.7
854
050-162-15
$ 2,584,132.00
$ 33,036.53
$ 33,036.53
78.2
855
050-162-16
$ 1,674,649.00
$ 45,204.87
$ 45,204.87
37.0
856
050-162-17
$ 2,100,069.00
$ 33,630.95
$ 33,630.95
62.4
857
050-162-18
$ 163,751.00
$ 33,626.64
$ 33,626.64
4.8
858
050-162-19
$ 1,803,386.00
$ 33,630.95
$ 33,630.95
53.6
859
050-162-20
$ 1,711,944.00
$ 33,630.95
$ 33,630.95
50.9
860
050-162-21
$ 2,325,000.00
$ 33,626.64
$ 33,626.64
69.1
861050-162-22
$ 883,875.00
$ 33,626.64
$ 33,626.64
26.2
862
050-162-23
$ 720,100.00
$ 33,630.95
$ 33,630.95
21.4
863
050-162-24
$ 1,510,774.00
$ 33,630.95
$ 33,630.95
44.9
864
050-162-25
$ 243,470.00
$ 33,630.95
$ 33,630.95
7.2
865
050-162-26
$ 2,164,864.00
$ 33,626.64
$ 33,626.64
64.3
866
050-162-30
$ 794,723.00
$ 33,630.95
$ 33,630.95
23.6
867
050-152-21
$ 3,828,346.00
$ 42,030.33
$ 42,030.33
91.0
868
050-152-22
$ 172,708.00
$ 32,334.43
$ 32,334.43
5.3
869
050-152-23
$ 4,156,500.00
$ 42,030.33
$ 42,030.33
98.8
870
050-152-24
$ 1,948,377.00
$ 32,334.43
$ 32,334.43
60.2
871050-152-25
$ 162,607.00
$ 32,338.73
$ 32,338.73
5.0
872
050-152-26
$ 150,339.00
$ 32,338.73
$ 32,338.73
4.6
873
050-152-27
$ 195,075.00
$ 32,334.43
$ 32,334.43
6.0
874
050-152-28
$ 2,331,016.00
$ 32,338.73
$ 32,338.73
72.0
875
050-152-29
$ 157,536.00
$ 32,338.73
$ 32,338.73
4.8
876
050-152-30
$ 499,154.00
$ 32,338.73
$ 32,338.73
15.4
877
050-152-31
$ 2,050,076.00
$ 32,334.43
$ 32,334.43
63.4
878
050-152-32
$ 2,050,076.00
$ 35,569.27
$ 35,569.27
57.6
879
050-152-33
$ 298,040.00
$ 35,569.27
$ 35,569.27
8.3
880
050-151-05
$ 1,315,768.00
$ 33,630.95
$ 33,630.95
39.1
881050-151-04
$ 3,485,623.00
$ 33,626.64
$ 33,626.64
103.6
882
050-151-03
$ 253,312.00
$ 33,630.95
$ 33,630.95
7.5
883
050-151-02
$ 336,164.00
$ 39,122.85
$ 39,122.85
8.5
884
050-151-01
$ 4,485,120.00
$ 39,118.55
$ 39,118.55
114.6
885
050-151-06
$ 2,242,558.00
$ 35,358.21
$ 35,358.21
63.4
886
050-151-39
$ 1,070,914.00
$ 35,569.27
$ 35,569.27
30.1
887
050-151-38
$ 752,575.00
$ 32,334.43
$ 32,334.43
23.2
888
050-151-08
$ 588,063.00
$ 32,334.43
$ 32,334.43
18.1
889
050-151-09
$ 1,147,524.00
$ 32,338.73
$ 32,338.73
35.4
890
050-151-10
$ 729,723.00
$ 32,334.43
$ 32,334.43
22.5
891050-151-11
$ 318,425.00
$ 42,030.33
$ 42,030.33
7.5
892
050-151-13
$ 672,534.00
$ 32,338.73
$ 32,338.73
20.7
893
050-151-14
$ 774,844.00
$ 32,338.73
$ 32,338.73
23.9
894
050-151-15
$ 2,136,900.00
$ 32,338.73
$ 32,338.73
66.0
895
050-151-16
$ 190,597.00
$ 32,338.73
$ 32,338.73
5.8
896
050-151-17
$ 1,819,971.00
$ 32,338.73
$ 32,338.73
56.2
897
050-151-18
$ 1,095,198.00
$ 32,334.43
$ 32,334.43
33.8
898
050-151-19
$ 214,074.00
$ 32,338.73
$ 32,338.73
6.6
899
050-163-01
$ 880,465.00
$ 33,626.64
$ 33,626.64
26.1
900
050 163 02
$ 1,836,000.00
$ 33,630.95
$ 33,630.95
54.5
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021127
13-48
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
901050-163-03
$ 735,874.00
$ 33,626.64
$ 33,626.64
21.8
902
050-163-04
$ 1,991,674.00
$ 33,630.95
$ 33,630.95
59.2
903
050-163-05
$ 2,600,000.00
$ 33,630.95
$ 33,630.95
77.3
904
050-163-06
$ 975,304.00
$ 33,626.64
$ 33,626.64
29.0
905
050-163-07
$ 257,041.00
$ 33,630.95
$ 33,630.95
7.6
906
050-163-08
$ 3,604,519.00
$ 44,614.76
$ 44,614.76
80.7
907
050-163-10
$ 355,546.00
$ 33,630.95
$ 33,630.95
10.5
908
050-163-11
$ 1,928,925.00
$ 33,630.95
$ 33,630.95
57.3
909
050-163-12
$ 571,266.00
$ 33,630.95
$ 33,630.95
16.9
910
050-163-13
$ 4,163,014.00
$ 44,575.99
$ 44,575.99
93.3
911050-173-01*
$ 1,573,591.00
$ 41,939.88
$ 41,939.88
37.5
912
050-173-02
$ 211,716.00
$ 33,592.18
$ 33,592.18
6.3
913
050-173-03
$ 2,080,506.00
$ 33,630.95
$ 33,630.95
61.8
914
050-173-04
$ 948,624.00
$ 33,630.95
$ 33,630.95
28.2
915
050-173-05
$ 1,244,882.00
$ 33,626.64
$ 33,626.64
37.0
916
050-173-06
$ 1,084,805.00
$ 33,630.95
$ 33,630.95
32.2
917
050-173-07
$ 143,453.00
$ 33,630.95
$ 33,630.95
4.2
918
050-173-08
$ 2,193,000.00
$ 33,626.64
$ 33,626.64
65.2
919
050-173-09
$ 161,345.00
$ 37,326.68
$ 37,326.68
4.3
920
050-173-10
$ 405,923.00
$ 33,626.64
$ 33,626.64
12.0
921050-173-11
$ 4,448,789.00
$ 33,630.95
$ 33,630.95
132.2
922
050-173-12
$ 439,130.00
$ 33,630.95
$ 33,630.95
13.0
923
050-173-13
$ 1,391,190.00
$ 33,630.95
$ 33,630.95
41.3
924
050-173-14
$ 4,215,655.00
$ 44,614.76
$ 44,614.76
94.4
925
050-173-15
$ 1,102,971.00
$ 37,309.45
$ 37,309.45
29.5
926
050-173-16
$ 2,699,519.00
$ 33,630.95
$ 33,630.95
80.2
927
050-173-17
$ 2,967,134.00
$ 33,630.95
$ 33,630.95
88.2
928
050-173-18
$ 2,121,541.00
$ 33,630.95
$ 33,630.95
63.0
929
050-173-19
$ 266,730.00
$ 33,630.95
$ 33,630.95
7.9
930
050-173-20
$ 1,077,218.00
$ 33,630.95
$ 33,630.95
32.0
931050-173-21
$ 2,499,134.00
$ 33,626.64
$ 33,626.64
74.3
932
050-173-22
$ 3,406,710.00
$ 33,630.95
$ 33,630.95
101.2
933
050-173-23
$ 841,844.00
$ 33,630.95
$ 33,630.95
25.0
934
050-173-24
$ 257,846.00
$ 33,630.95
$ 33,630.95
7.6
935
050-163-14
$ 1,026,061.00
$ 33,592.18
$ 33,592.18
30.5
936
050-163-15
$ 1,706,705.00
$ 33,626.64
$ 33,626.64
50.7
937
050-163-16
$ 2,516,644.00
$ 33,626.64
$ 33,626.64
74.8
938
050-163-17
$ 698,208.00
$ 33,630.95
$ 33,630.95
20.7
939
050-163-27
$ 2,743,518.00
$ 33,630.95
$ 33,630.95
81.5
940
050-163-26
$ 2,561,052.00
$ 33,630.95
$ 33,630.95
76.1
941050-163-19
$ 2,229,720.00
$ 33,626.64
$ 33,626.64
66.3
942
050-163-20
$ 302,941.00
$ 33,630.95
$ 33,630.95
9.0
943
050-163-29
$ 2,858,282.00
$ 33,630.95
$ 33,630.95
84.9
944
050-163-28
$ 850,488.00
$ 33,630.95
$ 33,630.95
25.2
945
050-163-22
$ 744,146.00
$ 33,630.95
$ 33,630.95
22.1
946
050-163-23
$ 987,363.00
$ 33,626.64
$ 33,626.64
29.3
947
050-163-24
$ 1,981,166.00
$ 33,630.95
$ 33,630.95
58.9
948
050-163-25
$ 2,649,752.00
$ 33,630.95
$ 33,630.95
78.7
949
050-151-36
$ 2,626,100.00
$ 33,630.95
$ 33,630.95
78.0
950
050-151-35
$ 197,755.00
$ 33,630.95
$ 33,630.95
5.8
*CITY OWNED PARCEL; NOT INCLUDED IN THE DEBT LIMIT VALUATION
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021128
13-49
5
Table 1
Assessment
Asmt
No.
Assessor's
Parcel
Number
Total True Value
Existing
Liens
Assessments as
Preliminarily
Approved
Assessments as
Confirmed and
Recorded
Value To
Lien Ratio
951050-151-21
$ 3,300,000.00
$
33,630.95
$
33,630.95
98.1
952
050-151-22
$ 312,015.00
$
33,626.64
$
33,626.64
9.2
953
050-151-37
$ 204,095.00
$
33,630.95
$
33,630.95
6.0
954
050-151-24
$ 2,622,492.00
$
33,626.64
$
33,626.64
77.9
955
050-151-25
$ 1,110,943.00
$
33,630.95
$
33,630.95
33.0
956
050-151-26
$ 197,298.00
$
33,626.64
$
33,626.64
5.8
957
050-151-27
$ 174,761.00
$
33,630.95
$
33,630.95
5.1
958
050-151-41
$ 2,814,322.00
$
33,630.95
$
33,630.95
83.6
959
050-151-40
$ 2,190,639.00
$
33,630.95
$
33,630.95
65.1
960
050-151-29
$ 603,621.00
$
33,630.95
$
33,630.95
17.9
961050-151-30
$ 2,887,350.00
$
33,626.64
$
33,626.64
85.8
962
050-151-42
$ 1,386,625.00
$
33,630.95
$
33,630.95
41.2
963
050-151-43
$ 844,097.00
$
33,630.95
$
33,630.95
25.0
964
050-151-33
$ 548,299.00
$
29,969.68
$
29,969.68
18.2
965
937-170-51
$ 945,557.00
$
26,614.23
$
15,686.94
60.2
966
050-091-29
$ 2,933,187.00
$
33,376.81
$
33,376.81
87.8
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 129
13-50
N V 5
Table 2
Debt Limit Valuation
A. ESTIMATED BALANCE TO ASSESSMENT (Not including city ownedparcels)
$32,751,905.12
B. UNPAID SPECIAL ASSESSMENTS
$0
TOTAL A& B
$32,751,905.12
C. TRUE VALUE OF PARCELS (Not including city owned parcels)
$1,459,060,335.00
AVERAGE VALUE TO LIEN RATIO
44.5:1
* 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 JULY 27, 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
Final Engineer's Report
July 27, 2021130
13-51
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
Final Engineer's Report
July 27, 2021131
13-52
N V 5
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, or in proximity of, 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, or in proximity of, 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
Final Engineer's Report
July 27, 2021132
13-53
N V 5
The following is a summary of each property with special considerations:
Assessment Nos. 965 and 68 are condominiums located on one lot. For purposes of assessment
benefit calculations, they are treated as one unit in total. The square footage of the total unit is the
summation of two individual APNs. The unit receives all three benefit factors.
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
$32,793,845 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
Final Engineer's Report
July 27, 2021133
13-54
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
Final Engineer's Report
July 27, 2021134
13-55
N V 5
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: July 27, 2021
, OV ESS/O NV5, INC.
F'� M , cop'9(��
d No. C31572 m JEF EY MYCOOPER, 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
Final Engineer's Report
July 27, 2021135
13-56
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&
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
Final Engineer's Report
July 27, 2021136
13-57
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
Final Engineer's Report
July 27, 2021137
13-58
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
Final Engineer's Report
July 27, 2021138
13-59
PREPARED BY:
N V
CITY OF NEWPORT BEACH
ASSESSMENT DISTRICT - 124
POWER POLE TO BE REMOVED
GUY WIRE TO BE REMOVED
POWER LINE TO BE REMOVED
ASSESSMENT DISTRICT AREA BOUNDARY
ON -SITE PARCEL
OFF -SITE PARCELS
CENTRAL BALBOA ISLAND
BOUNDARY
ASSESSMENT DIAGRAM
ALL SECTIONS
ASSESSMENT DISTRICT
BOUNDARY
PARCELS: 966
DISTANCE:
TRENCH 21,000 LF
LATERALS: 7,000 LF
POWER POLES TO BE REMOVED: 175
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021139
13-60
PREPARED BY:
I I I
AS
N.T.S.
6/1/2021
SEE SECTION 2
ASSESSMENT DIAGRAM
SECTION 1 OF 5
ASSESSMENT DISTRICT
BOUNDARY
LEGEND
POWER POLE TO BE REMOVED
GUY WIRE TO BE REMOVED
POWER LINE TO BE REMOVED
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
CITY OF NEWPORT BEACH
ASSESSMENT DISTRICT - 124
CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021140
13-61
PREPARED BY: ASSESSMENT DIAGRAM
N V 5 SECTION 2 OF 5
ASSESSMENT DISTRICT
BOUNDARY
N.T.S.
6/1/2021
LEGEND
POWER POLE TO BE REMOVED
�— GUY WIRE TO BE REMOVED
POWER LINE TO BE REMOVED
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
i
F
u
v)
Lu
w
Ln
JUu I rl bAT
CITY OF NEWPORT BEACH
ASSESSMENT DISTRICT - 124
CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021141
13-62
PREPARED BY:
ASSESSMENT DIAGRAM
N V
5
SECTION 3 OF 5
�
ASSESSMENT DISTRICT
BOUNDARY
NORTH BAY FRONT
OR_r -4 BAY FRONT
S
o
W
o
W N
LLJ
70m
o a
m S W W.
j®
¢
® ®®®
®®
®
® '
fl) 0
¢
®
¢ ®®®®'
®®
® ® ® ®
®
®
331
330
® ®
33,
330
®
333
330
330
®
333
332
®
■
333LL ■
324 ®
327
328
327
328
® ®
327
326
©i ®
327
328
®
326
® ®
331
326
331
®
322 ® 0323
325
324
322323
® ®i
325
324
® ®
325
324
®
325
324327
®'
F@325
324
®
325
324
® ®
325
320
®
322
® ®
323
322
®323
322
®i
322
® ®
323
322
® ®
323321
`
318 ® ®
318
® E
321
319
320
318
® ®
321
320
® ®
321
320
®i
320
® ®
321
320
® ®
321
O
1316
® ®
319
316
®
® ®
319
316
® ®
319
318
®
®
319
318
® ®
319
318
@ ®
3111
¢
Z
O
'Z
U
314 ® ®
317
315
314
® ®i
317
315
316
® ®
317
316
® ®
317
316
®i
®
317
316
1
® ®
317
316
®
317 '316
❑
`W
Lu O
312 ® ®
313
W 312
0_'
® ®
313
314
312
®
® ®
315
313
314
Q 312
® ®
® ®
315
313
314
1
®
®
316
314
® ®
315
314
®
®
315 ■
■
Z
314
314,
312
LL Z
✓1 0
310 ® ®
311
d 310
©
311
310
® ®
Z
310
® ®
N 312
}
310
E)
®
®
313
312
X
® ®
313
312
® ,
313
C9312
¢ 1308
0
® ®
309
d 306
Q
® +®
309
U 308
® ®
311
309
d 308
® ®
311
309
H
W 308
®
311
Z 310
C7
® ®
311
Z 310
® ®
311
310
308
306
® ®
307
306
® ®
W7
4
306
® ®
307
306
®
309
308
306
® @
®
307
Q WS
® ®
® ®
309
307
1
304 ® ®
30S
304
® ®
305
304
® ®
305
304
® ®
305
304
®a
®
307
304
®
306
®
305
106
304
■
I®
12 ® ®
®
303
302
�0
® ®
®
301
302
® ®
3C3
302
® ®
303
302
®
®
303
302
� ®
305
301
304
302
® ®
303 �
302
301
808
300
® ®
301
300
® ®
301
300
®
®
301
300
Q
300
® ®
301
300
BALBOA_ — AVENUE _ _ _ _ BALBOA AVENUE '
SEE SECTION 4 i
LEGEND
POWER POLE TO BE REMOVED
GUY WIRE TO BE REMOVED
POWER LINE TO BE REMOVED
ASSESSMENT DISTRICT AREA BOUNDARY
ON -SITE PARCEL
OFF -SITE PARCELS
PARCELS:966 CITY OF NEWPORT BEACH
DISTANCE:
N.T.S. TRENCH 21,000 LF ASSESSMENT DISTRICT- 124
6/1/2021 LATERALS: 7,000 LF
POWER POLES TO BE REMOVED: 175 CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021142
13-63
PREPARED BY:
N�V 5
Z
w218
Lu Ln
1214
W 1
Z 12"
Q
p
O 1200
o
BALBOA
AVENUE
W
W
>4
a
W
d
¢
SEE SE
1103 ®
ON 3
1
226 ®
E 227
W
?
Q
W
Y
d
c
226 ®
® 227
® 225
® 223
�
W
Q
J
224
222 ®
227
®
®'
224 ®
224
222 ®
225
©i 223
222 ®
225
224 ®
® 2
® 2
222 ®
223
220 ®
+© 221
220 ®
® 221
220 ®
® 221
22p ®
® 2
®
©' 219
218 ®
® 2111
218 ®
® 219
2111
® 2
216 ®
©+ 217
216 ®
® 217
® 215
® 213
® 217
® 209
216 ®
® 217
216 ®
® 2
®
©' 215
214 ®
214 ®
® 215
214 ®
® 2
212 ®
2t0 ®
'® 213
212 ®
212 ®
212 ®
® 2'
® 211
0
©
208 ®
21t
202
210
206 ®
210 ®
209
210 ®
® 2
208 ®
200 ®
® A
®
204 ®
® 207
206 ®
® 207
nlfi ®
® 2C7
20fi
® 205
209 ®
® 205
a
C07
204 ®
202 ®
® 205
204 ®
® 21
202
® 203
202 ®
® 203
® ®
1006 2C1
202 ®
® 2(
®
80 20
PARK
200 ®
JAVENUE
® 201
1000 ®
4
® 21
SEE SECTION
5
LEGEND
POWER POLE TO BE REMOVED
GUY WIRE TO BE REMOVED
POWER LINE TO BE REMOVED
ASSESSMENT DISTRICT AREA BOUNDARY
ON -SITE PARCEL
OFF -SITE PARCELS
PARCELS: 966
DISTANCE:
TRENCH 21,000 LF
N.T.S. LATERALS: 7,000 LF
6/1/2021 POWER POLES TO BE REMOVED: 175
ASSESSMENT DIAGRAM
SECTION 4 OF 5
BALBOA IAVENUE
W_
W212
v
®
v
®
. �.,
213
W
c w
212
e_'J
®
F9
®
c o
213
W
c'w
210
®
®
211
IZ
5;
a
21C
®
®
211
Z
210
206
®
®
209
208
®
®
209
¢
206
2C6
®
®
207
206
®
®
2C7
206
= 2p4
®
®
205
204
®
W
204
W 202
®
®
203
X
Z
202
®
®
203
Z-0,
Q200
®
�
2C1
Q
200
201
t
200
PARKI ]AVENUE
ASSESSMENT DISTRICT
BOUNDARY
1®
227
226
226
® 225
224
© 223
222
® 221
220
e 219
'
A
® 217
F _
® 215
Q
® 211
® 209
ZZQ
U
208
® 207
'
Z
6
206
® 205
204
® 2C3
�'
202
p� 201
2W
CITY OF NEWPORT BEACH
CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021143
13-64
PREPARED BY: ASSESSMENT DIAGRAM
N V 5 SECTION 5 OE 5
SEE SE TION 4
PARK AVENUE PARK AVENUE
N 12fi ® ® 127 F124@
126® 127 s ® ® 127 205 ®7E)12
© 127 126
O® 125 Q 125 124 ® ® 125 124 ® ® 125 124 ® 124 ® ® 127 124 ®+ ® 125 124
® 123 ® 122 ®® 123 122 ® ® 123 122 122 ® ® 123 122 Q®123 122
120 ® ® 121 ® 121 120 ® ® 121 120 ® ® 121 120 ®a 120 ® ® 121 1 2� ® 121 1 120
w 116 ® ® 119 ® 119 118 ® ® 119 118 ® ® 119 118 ®118 ® ® 119 118 © ® ~
116 ® ® N7 w 116 ® ® 117 J 116 ® ®j 117 ¢ 116 ® ® 117 116 ® 110 ® ® 117 116 Q ® 117 -
114 ® ® 115 T 114 ®L�W
Q 114 ® 115 Z 114 ® ® 115 1n 114 ® ® 115 ® ® 115QOI 7 0' O 112 �114 116 114112 ® ® 113 0_ 112 �- 112110 ® ® 0_O ® 113 d112 ® ® 113 ® ® 113 112 ® ® 113 Z 112 ®+ �a 113 � Z111 N 110 ® 110 ® ® 111110O 110 111 Q 110 Z 110
®® ® 111 108 © 105 ® ® 107 106 ® ® 107 106 ® ® 109 106 ® ® 105 106 ®i ® 109 U106
1 106
m c S m$ S gm m rn Q o $ 8 =0�9
MOO
ro a mo a
� r
SOUTH BAY FRONT
ASSESSMENT DISTRICT
BOUNDARY
LEGEND
POWER POLE TO BE REMOVED
GUY WIRE TO BE REMOVED
POWER LINE TO BE REMOVED
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
6/1/2021 POWER POLES TO BE REMOVED: 175 CENTRAL BALBOA ISLAND
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021144
13-65
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
Final Engineer's Report
July 27, 2021145
13-66
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
Final Engineer's Report
July 27, 2021146
13-67
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
Final Engineer's Report
July 27, 2021147
13-68
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
Final Engineer's Report
July 27, 2021148
13-69
NVIS
APPENDIX
A. Assessment Calculations
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 149
13-70
NVIS
ASSESSMENT CALCULATIONS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
BenefitArea
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
234 AGATE AVE
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
230 AGATE AVE
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
228 AGATE AVE
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
226 AGATE AVE
5
050-072-30
2,549
1
YES
2,549
YES
Z629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
224 AGATE AVE
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
220 AGATE AVE
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
$ 30,769.72
218 AGATE AVE
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
216 AGATE AVE
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
214 AGATE AVE
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
05"72-241
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
210 AGATE AVE
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
206 AGATE AVE
15
050-072-21
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
204 AGATE AVE
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
200 AGATE AVE
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
128 AGATE AVE
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
126 AGATE AVE
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
124 AGATE AVE
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
120 AGATE AVE
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
118 AGATE AVE
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
116 AGATE AVE
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
114 AGATE AVE
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
110 AGATE AVE
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
108 AGATE AVE
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
502S BAY FRONT
32
050-052-37
5,167
1
YES
5,167
YES
Z629
2,629
3,474.92
$ 39,359.49
$ 1,727.54
$ 3,816.33
$ 44,903.35
$ 41,087.03
504WBAYAVE
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
508S 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
510S BAY FRONT
35
050-052-13
2,609
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
$ 32,694.26
$ 1,434.56
$ 3,169.09
$ 37,287.91
$ 34,118.82
1190PALAVE
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
1230PALAVE
42
050-052-31
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1250PALAVE
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
1270PALAVE
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
1290PALAVE
45
050-052-04
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
1310PALAVE
46
050-052-03
2,550
1
YES
1 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
1330PALAVE
47
050-052-02
2,550
1
YES
2,550
VES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1350PALAVE
48
050-052-01
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
2010PALAVE
49
050-072-18
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
2030PALAVE
50
050-072-17
2,550
1
YES
1 2,5501
YES
2,629
2,629
2,602.59
$ 29,478.801
$ 1,293.861
$ 2,858.29
$ 33,630.95
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021150
13-71
NVIS
Property
Address
Asmt
NO.
Assessor's
Parcel
Number
Parcel
Area)5f)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Benefit Aesthetics
Area
Safety
Benefit
(YES/NO)
safety
Benefit
Area
Reliability
Benefit
Area
Assessed
BenefitArea
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
205 OPAL AVE
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
207 OPALAVE
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
209 OPALAVE
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
54
050-072-14
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
213 OPALAVE
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
215 OPALAVE
56
050-072-45
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
217 OPALAVE
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
219 OPALAVE
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
2250PALAVE
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
62
050-072-07
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
229 OPAL AVE
63
050-072-06
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
2310PALAVE
64
050-072-05
Z550
1
YES
2,550
YES
Z629
Z629
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
2350PALAVE
66
050-072-03
Z550
1
YES
Z550
YES
Z629
Z629
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
2280PALAVE
68
937-170-50
1,013
1
YES
1,013
YES
2,629
2,629
1,213.96
$ 13,750.20
$ 603.51
$ 1,333.23
$ 15,686.94
$ 14,353.71
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
224 OPALAVE
70
050-071-24
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
222 OPALAVE
71
050-071-23
Z549
1
YES
Z549
YES
Z629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,769.72
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
2180PALAVE
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
216 OPALAVE
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
212 OPALAVE
76
050-071-19
Z549
1
YES
Z549
YES
Z629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,769.72
210 OPALAVE
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
208 OPAL AVE
78
050-071-17
Z549
1
YES
2,549
YES
Z629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
206 OPALAVE
79
050-071-16
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
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
202 OPALAVE
81
050-071-14
Z550
1
YES
Z550
YES
Z629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
200 OPALAVE
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
134 OPAL AVE
83
050-051-38
1,320
1
YES
1,320
YES
Z629
Z629
2, 192.59
$ 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
2,162.59
$ 24,495.03
$ 1,075.12
$ 2,375.06
$ 27,945.21
$ 25,570.15
132 OPAL AVE
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 OPAL AVE
86
050-051-33
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
1280PALAVE
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 OPAL AVE
88
050-051-31
2,SSO
1
YES
2,550
YES
Z629
Z629
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 122
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 OPAL AVE
91
050-051-29
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
1180PALAVE
92
050-051-28
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
116 OPAL AVE
93
050-051-27
2,SSO
1
YES
Z550
YES
Z629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
114 OPAL AVE
94
050-051-26
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
112 OPAL AVE
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
110 OPAL AVE
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
1080PALAVE
97
050.051-23
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
106 OPAL AVE
98
050.051-22
2,132
1
YES
Z132
YES
Z629
Z629
2,463.25
$ 27,900.60
$ 1,224.60
$ 2,705.26
$ 31,830.46
$ 29,125.20
512S BAY FRONT
99
050.051-21
2,590
1
YES
2,590
YES
2,629
2,629
2,615.92
$ 29,629.82
$ 1,300.491
$ 2,872.931
$ 33,803.24
$ 30,930.31
514S BAY FRONT
100
050-051-201
Z590
1
YES
2,590
YES
2,629
2,629
2,615.921
$ 29,629.82
$ 1,300.491
$ 2,872.931
$ 33,803.24
$ 30,930.31
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021 1 51
13-72
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
516S 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
518S 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
520S 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
104
050-051-16
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
107TOPAZ AVE
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
$ 2,957.92
$ 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
$ 2,958.29
$ 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
119 TOPAZ AVE
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
050-051-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
125TOPAZAVE
113
050-051-07
2,550
1
YES
2,550
YES
Z629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
127TOPAZAVE
114
050-051-06
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
129 TOPAZ AVE
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
$ 2,958.29
$ 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
$ 2,958.29
$ 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
201 TOPAZ AVE
120
050-071-12
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
203TOPAZAVE
121
050-071-11
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.641
$ 30,768.72
205TOPAZAVE
122
050-071-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
207TOPAZAVE
123
050-071-09
2,550
1
YES
Z550
YES
Z629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 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
211 TOPAZ AVE
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
213TOPAZAVE
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
$ 2,958.29
$ 33,630.95
$ 30,772.66
217TOPAZAVE
128
050-071-04
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
219 COLLINS AVE
129
050-071-03
2,220
1
YES
2,220
YES
2,629
2,629
2,492.59
$ 28,232.85
$ 1,239.18
$ 2,737.48
$ 32,209.511
$ 29,472.03
221 COLLINS AVE
130
050-071-02
1,620
1
YES
1,620
YES
2,629
2,629
2,292.59
$ 25,967.51
$ 1,139.75
$ 2,517.83
$ 29,625.09
$ 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
204 TOPAZ AVE
135
050-061-06
4,050
1
YES
4,050
YES
2,629
2,629
3,102.59
$ 35,142.16
$ 1,542.44
$ 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
2,952.25
$ 33,439.38
$ 1,467.70
$ 3,242.31
$ 38,149.39
$ 34,907.08
138TOPAZAVE
137
050-063-31
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
050-063-32
1,320
1
YES
1,320
YES
2,629
2,629
2,192.59
$ 24,834.83
$ 1,090.03
$ 2,409.01
$ 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
134TOPAZ AVE
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
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 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
$ 2,958.29
$ 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
124TOPAZ AVE
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
050-063-23
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
120TOPAZAVE
147
050-063-22
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
118TOPAZAVE
148
050-063-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
116TOPAZAVE
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
Final Engineer's Report
July 27, 2021152
13- 73
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
110TOPAZAVE
151
05a 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
050-063-17
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
526S 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
528S BAY FRONT
154
050-063-15
3,069
1
YES
3,069
YES
2,629
2,629
2,775.59
$ 31,438.32
$ 1,379.87
$ 3,048.28
$ 35,866.48
$ 32,818.19
530S 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
111 TURQUOISE AVE
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
162
050-063-08
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
123 TURQUOISE AVE
163
050-063-07
2,549
1
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
127TURQUOISEAVE
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
169
050-063-02
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
135 TURQUOISE AVE
169
050-063-01
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
201 COLLI NS AVE
170
050-061-05
2,688
1
YES
2,688
YES
2,629
2,629
2,648.59
$ 29,999.82
$ 1,316.73
$ 2,908.81
$ 34,225.37
$ 31,316.56
121 COLLI NS AVE
171
050-062-01
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
124TURQUOISE AVE
1 172
050-062-02
2,360
1
YES
2,360
YES
Z629
2,629
2,539.25
$ 28,761.44
$ 1,262.38
$ 2,788.73
$ 32,812.55
$ 30,023.81
122 TURQUOISE AVE
173
050-062-03
2,549
1
YES
2,549
YES
Z629
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
118 TURQUOISE AVE
175
050-062-05
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
114 TURQUOISE AVE
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
108 TURQUOISE AVE
177
050-062-07
3,203
1
YES
3,203
YES
2,629
2,629
2,820.25
$ 31,944.25
$ 1,402.08
$ 3,097.34
$ 36,443.66
$ 33,346.32
538S BAY FRONT
178
050-062-08
Z544
1
YES
2,544
YES
Z629
2,629
2,600.59
$ 29,456.14
$ 1,292.87
$ 2,856.09
$ 33,605.10
$ 30,749.01
5405 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
542S 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
5445 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
546S BAY FRONT
182
050-062-12
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
548S BAY FRONT
183
050-062-13
2,550
1
YES
2,550
YES
Z629
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
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
552S BAY FRONT
185
050-062-15
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
107 COLLI NS 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 COLLI NS 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
050-091-01
2,580
1
YES
2,580
YES
Z629
2,629
2,612.59
$ 29,592.06
$ 1,298.94
$ 2,869.27
$ 33,760.17
$ 30,890.90
603N BAY FRONT
189
050-091-24
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
050-081-23
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
2,591
YES
Z629
2,629
2,616.25
$ 29,633.59
$ 1,300.66
$ 2,873.30
$ 33,807.55
$ 30,934.25
611N BAY FRONT
193
050-081-20
2,634
1
YES
2,634
YES
Z629
2,629
2,630.59
$ 29,795.94
$ 1,307.78
$ 2,889.04
$ 33,992.77
$ 31,103.73
32000LLINSAVE
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
$ 41,695.74
$ 38,142.88
316 COLLI NS AVE
195
050-081-03
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
314COLLINSAVE
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 COLLI NS AVE
197
050-081-05
2,550
1
YES
2,550
YE5
2,629
2,629
2,602.19
$ 29,478..0
$ 1,293.86
$ 2,858.29
$ 33,10.91
$ 30,772.66
310 COLLINS AVE
198
050-081-06
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
308 COLLINSAVE
199
050-091-07
2,550
1 1
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
306 COLLINSAVE
1 200
050-081-08
2,550
1 1
1 YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.861
$ 2,958.29
$ 33,630.95
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021153
13-74
NVIS
Property
Address
Asmt
No.
Assessors
Parcel
Number
Parcel
Area(sf(
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction,&
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
304 COLLINS 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 COLLI NS AVE
204
050-091-01
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
224 COLLI NS AVE
205
0511091-02
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 COLLI NS 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 COLLI NS AVE
207
0511091-04
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 COLLI NS 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 COLLI NS AVE
209
0511091-06
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 COLLI NS 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 COLLI NS AVE
211
0511091-08
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 COLLI NS AVE
212
050-091-09
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
208 COLLI NS AVE
213
05&091-10
2,545
1
YES
2,545
YES
Z629
Z629
2,600.92
$ 29,459.92
$ 1,293.04
$ 2,856.46
$ 33,609.41
$ 30,752.95
206 COLLI NS 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 COLLI NS AVE
215
05&091-12
Z545
1
YES
Z545
YES
Z629
Z629
2,600.92
$ 29,459.92
$ 1,293.04
$ 2,856.46
$ 33,609.41
$ 30,752.95
200 COLLI NS 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 COLLI NS AVE
217
050-101-01
Z545
1
YES
Z545
YES
Z629
Z629
2,600.92
$ 29,459.92
$ 1,293.04
$ 2,856.46
$ 33,609.41
$ 30,752.95
124 COLLI NS AVE
218
050-101-02
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
122 COLLI NS AVE
219
050-101-03
Z550
1
YES
2,550
YES
Z629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
120 COLLI NS AVE
220
050-101-04
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
118 COLLI NS 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 COLLI NS AVE2
222
050-101-06
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
114 COLLI NS AVE
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 COLLI NS 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 COLLI NS 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 COLLI NS AVE
226
050-101-10
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
600S BAY FRONT
227
050-101-26
3,924
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
602S 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
606S BAY FRONT
229
050-101-14
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
610S 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
2,995.59
$ 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
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 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
$ 39,122.95
$ 35,797.81
117 RUBY AVE
234
050-101-19
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
121 RUBY AVE
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
$ 30,769.72
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
2,550
YES
Z629
Z629
2,602.59
$ 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
Z550
YES
Z629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
205 RUBY AVE
242
050-091-16
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
207 RUBY AVE
243
050-091-17
Z549
1
YES
Z549
YES
Z629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,769.72
209 RUBY AVE
244
050-091-27
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
211 RUBY AVE
245
050-091-28
2,550
1
YES
2,550
YES
Z629
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
$ 33,626.641
$ 30,768.72
215 RUBYAVE
247
050-091-20
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
1 $ 30,772.66
217 RUBYAVE
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
1 $ 30,772.66
219 RUBYAVE
249
050-091-22
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
221 RUBYAVE
250
050-091-23
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
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021154
13-75
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area (sf)
Assigned
Connections
Aesthetics
Benefit
(YES NO
/ (
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction,&
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
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
$ 2,957.92
$ 33,626.64
$ 30,768.72
301 RUBY AVE
254
050-081-11
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.90
$ 1,293.86
$ 2,958.29
$ 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
$ 2,958.29
$ 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
262
050-081-27
2,426
1
YES
2,426
YES
2,629
2,629
2,561.25
$ 29,010.62
$ 1,273.32
$ 2,812.89
$ 33,096.83
$ 30,283.94
321 RUBY AVE
263
050-081-19
3,315
1
YES
3,3151
YES
2,629
2,629
2,857.59
$ 32,367.11
$ 1,420.64
$ 3,138.34
$ 36,926.091
$ 33,787.75
701 N BAY FRONT
264
050-092-01
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
050-092-26
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
050-082-02
2,630
1
YES
2,630
YES
2,629
2,629
2,629.25
$ 29,780.94
$ 1,307.12
$ 2,887.57
$ 33,975.54
$ 31,087.96
320 RUBY AVE
271
050-092-31
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
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
$ 2,958.29
$ 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
$ 29,478.90
$ 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
278
050-082-08
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
304 RUBY AVE
279
050-082-09
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
302 RUBY AVE
280
050-082-10
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.90
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
300 RUBY AVE
281
050-092-11
2,503
1
YES
2,503
YES
2,629
2,629
2,586.92
$ 29,301.34
$ 1,286.08
$ 2,841.09
$ 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
050-092-03
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
220 RUBY AVE
285
050-092-04
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
218 RUBY AVE
286
050-092-05
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
050-092-06
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 RUBY AVE
288
050-092-07
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 RUBY AVE
289
050-092-08
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
050-092-09
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
050-092-10
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
050-092-11
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
050-092-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.90
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
200 RUBY AVE
294
050-092-13
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
050-092-14
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
126 RUBY AVE
296
050-102-01
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 RUBY AVE
297
050-102-02
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 RUBY AVE
298
050-102-03
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
120 RUBY AVE
299
050-102-04
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
118 RUBYAVE
300
050-102-05
2,550
1 1
1 YES
2,550
YES
1 2,629
1 2,629
2,602.59
$ 29,478.90
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021155
13-76
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Area
Assigned
Connections
Aesthetics
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
116 RUBY AVE
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
050-102-08
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
304
050-102-09
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
108 RUBY AVE
305
050-102-10
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59
$ 32,694.26
$ 1,434.56
$ 3,169.09
$ 37,287.91
$ 34,118.82
700S BAY FRONT
306
050-102-25
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
702S BAY FRONT
307
050-102-26
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
704S BAY FRONT
308
050-102-12
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
706S BAY FRONT
309
050-102-13
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
710S BAY FRONT
310
050-102-14
5,100
1
YES
5,100
YES
2,629
2,629
3,452.59
$ 39,106.52
$ 1,716.44
$ 3,791.90
$ 44,614.76
$ 40,822.96
109DIAMONDAVE
311
050-102-15
3,399
1
YES
3,399
YES
2,629
2,629
2,895.59
$ 32,694.26
$ 1,434.56
$ 3,169.09
$ 37,287.91
$ 34,118.82
111 DIAMOND AVE
312
050-102-16
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
113 DIAMOND AVE
313
050-102-17
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
050-102-18
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
117DIAMONDAVE
315
050-102-19
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
119DIAMONDAVE
316
050-102-20
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
121DIAMONDAVE
317
050-102-21
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
050-102-22
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 DIAMOND AVE
319
050-102-23
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
127DIAMONDAVE
320
050-102-24
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
201DIAMONDAVE
321
050-092-15
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
203 DIAMOND AVE
322
050-092-16
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
205 DIAMOND AVE
323
050-092-17
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
207DIAMONDAVE
324
050-092-18
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
209DIAMONDAVE
325
050-092-19
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
211DIAMONDAVE
326
050-092-20
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
213 DIAMOND AVE
327
050-092-21
2,550
1
YES
Z550
YES
Z629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
215 DIAMON D AVE
328
050-092-22
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
217DIAMONDAVE
329
050-092-23
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
219DIAMONDAVE
330
050-092-24
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
050-092-25
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
050-092-26
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
225 DIAMOND AVE
333
050-092-27
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
227DIAMONDAVE
334
050-092-28
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
050-082-12
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
303 DIAMOND AVE
336
050-082-13
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
305 DIAMOND AVE
337
050-082-14
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
307DIAMONDAVE
338
050-082-15
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
309DIAMONDAVE
339
050-082-16
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
050-082-17
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
050-082-18
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
315 DIAMOND AVE
342
050-082-19
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
317DIAMONDAVE
343
050-082-20
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
319DIAMONDAVE
344
050-082-21
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
321DIAMONDAVE
345
050-082-22
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
325 DIAMOND AVE
346
050-082-23
3,825
1
YES
3,825
YES
2,629
1 2,629
1 3,027.591
$ 34,292.661
$ 1,505.15
1 $ 3,325.041
$ 39,122.851
$ 35,797.81
801N BAY FRONT
347
050-083-01
2,633
1
1 YES
Z633
YES
Z629
2,629
2,630.25
$ 29,792.17
$ 1,307.62
$ 2,898.67
$ 33,988.46
$ 31,099.79
803 N BAY FRONT
348
050-083-30
2,550
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
805 N BAY FRONT
349
050-083-29
3,950
1
1 YES
3,950
YES
2,629
1 2,629
3,069.251
$ 34,764.611
$ 1,525.87
1 $ 3,370.801
$ 39,661.28
$ 36,290.47
809N BAY FRONT
350
1050-083-281
3,951
1
1 YES
3,951
YES
2,629
1 2,629
3,069.591
$ 34,768.381
$ 1,526.031
$ 3,371.171
$ 39,665.58
$ 36,294.41
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021156
13-77
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
parcel
Area (sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
BenefitArea
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
811N 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
324 DIAMOND AVE
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
320 DIAMOND AVE
354
050-083-04
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
318DIAMONDAVE
355
050-083-05
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
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
312DIAMONDAVE
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
306 DIAMOND AVE
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
050-083-12
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
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
364
050-083-14
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
226 DIAMOND AVE
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
224 DIAMOND AVE
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
220 DIAMOND AVE
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
050-093-06
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
214DIAMONDAVE
371
050-093-07
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
212DIAMONDAVE
372
050-093-08
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
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
206 DIAMOND AVE
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
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
126DIAMONDAVE
379
050-103-01
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
124DIAMONDAVE
380
050-103-02
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
122DIAMONDAVE
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
112DIAMONDAVE
386
050-103-08
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
110DIAMONDAVE
387
050-103-26
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
106DIAMONDAVE
388
050-103-27
3,395
1
YES
3,395
YES
2,629
2,629
2,994.25
$ 32,669.16
$ 1,433.89
$ 3,167.63
$ 37,270.68
$ 34,103.05
BOOS BAY FRONT
389
050-103-11
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
802S 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
804S 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
806S 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
BOSS 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
810S BAY FRONT
394
050-103-15
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
107SAPPHIREAVE
395
050-103-16
3,399
1
YES
3,399
YES
2,629
2,629
2,985.59
$ 32,684.26
$ 1,434.56
$ 3,169.09
$ 37,287.91
$ 34,118.82
111SAPPHIREAVE
396
050-103-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.801
$ 1,293.861
$ 2,858.291
$ 33,630.951
$ 30,772.66
113SAPPHIREAVE
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
1155APPHIRE 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
1175APPHIREAVE
399
050403-20
Z550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.801
$ 1,293.861
$ 2,858.291
$ 33,630.951
$ 30,772.66
119SAPPHIREAVE
1 400
050-103-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.801
$ 1,293.861
$ 2,858.291
$ 33,630.951
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021157
13- 78
NVIS
Property
Address
As
NO.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction,&
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
121SAPPHIREAVE
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
123SAPPHIREAVE
402
050-103-23
Z549
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
125SAPPHIREAVE
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
127SAPPHIREAVE
404
050-103-25
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
201SAPPHIREAVE
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
203SAPPHIREAVE
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
205SAPPHIREAVE
408
0511093-18
Z550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
207SAPPHIREAVE
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
209SAPPHIREAVE
410
0511093-20
Z550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
211SAPPHIREAVE
411
050-093-21
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
213SAPPHIREAVE
412
0511093-22
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
215SAPPHIREAVE
413
050-093-23
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
217SAPPHIREAVE
414
050-093-24
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
219SAPPHIREAVE
415
050-093-25
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
221SAPPHIREAVE
416
050-093-26
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
223SAPPHIREAVE
417
050-093-27
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
225SAPPHIREAVE
418
050-093-28
2,550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
227SAPPHIREAVE
419
050-093-29
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
301SAPPHIREAVE
420
050-093-15
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
303SAPPHIREAVE
421
050-083-16
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
305SAPPHIREAVE
422
050-083-17
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
307SAPPHIREAVE
423
050-083-18
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
309SAPPHIREAVE
424
050-083-33
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
311SAPPHIREAVE
425
050-083-34
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
313SAPPHIREAVE
426
050-083-32
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
315SAPPHIREAVE
427
050-083-31
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
317SAPPHIREAVE
428
050-083-21
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
319SAPPHIREAVE
429
050-093-22
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
321SAPPHIREAVE
430
050-083-23
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
323SAPPHIREAVE
431
050-093-24
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
325SAPPHIREAVE
432
050-083-25
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
327SAPPHIREAVE
433
050-093-26
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
901N BAY FRONT
434
050-132-05
2,379
1
YES
2,379
YES
2,629
2,629
2,545.59
$ 28,933.17
$ 1,265.53
$ 2,795.69
$ 32,894.39
$ 30,098.70
903N BAY FRONT
435
050-132-04
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
907N BAY FRONT
436
050-132-03
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
909 W BAY AVE
437
050-132-02
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
911N BAY FRONT
438
050-132-01
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
328SAPPHIREAVE
439
050-132-06
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
324SAPPHIREAVE
440
050-132-07
2,550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
322SAPPHIREAVE
441
050-132-08
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
320SAPPHIREAVE
442
050-132-09
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
318SAPPHIREAVE
443
050-132-10
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
316SAPPHIREAVE
444
050-132-11
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
314SAPPHIREAVE
445
050-132-12
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
312SAPPHIREAVE
446
050-132-13
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
310SAPPHIREAVE
447
050-132-14
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 1:58.22
$ 33,630.95
$ 30,772.66
3085APPHIRE AVE
448
050-132-15
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
306 SAPPHIRE AVE
.9
.0-132-16
Z510
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
304SAPPHIREAVE
450
050-132-17
2,550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.801
$ 1,293.861
$ 2,858.291
$ 33,630.95
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021158
13-79
NVIS
Property
Address
Asmt
No.
Assessors
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction,&
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
302 SAPPHI RE AVE
451
050-132-18
2,550
1
YES
Z550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
300 SAPPHI RE 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 SAPPHI RE AVE
453
050-121-01
2,551
1
YES
Z551
YES
2,629
Z629
2,602.92
$ 29,492.57
$ 1,294.03
$ 2,858.65
$ 33,635.25
$ 30,776.60
224 SAPPHI RE AVE
454
050-121-02
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
222 SAPPHI RE AVE
455
050-121-03
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
220 SAPPHI RE 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 SAPPHI RE 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 SAPPHI RE 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 SAPPHI RE 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 SAPPHI RE 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 SAPPHI RE 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 SAPPHI RE AVE
462
050-121-10
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 SAPPHI RE 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
204 SAPPHI RE AVE
464
050-121-28
2,549
1
YES
Z549
YES
2,629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
202 SAPPHI RE AVE
465
050-121-27
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
200 SAPPHI RE AVE
466
050-121-13
2,550
1
YES
Z550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
126 SAPPHI RE 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 SAPPHI RE AVE
468
050-111-02
2,549
1
YES
2,549
YES
2,629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
122 SAPPHI RE AVE
469
050-111-03
2,550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
120 SAPPHI RE AVE
470
050-111-04
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
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
$ 3,169.46
$ 37,292.22
$ 34,122.76
900S 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
902S BAY FRONT
478
050-111-12
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
904S 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
908S 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
910S 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
484
050-111-18
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
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
050-111-20
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
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
123CORALAVE
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
125CORALAVE
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
127CORALAVE
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
203 CORAL AVE
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
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
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
209CORALAVE
497
050-121-17
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
211 CORAL AVE
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
213CORALAVE
.9
.0-121-19
2,150
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
215 CORAL AVE
1 500
050-121-20
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
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021159
13-80
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area (sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction,&
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
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
219 CORAL AVE
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
504
050-121-24
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
225CORALAVE
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
$ 40,819.02
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
050-132-25
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
315CORALAVE
513
050-132-26
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
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 CORAL AVE
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
$ 29,478.80
$ 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
$ 29,475.02
$ 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
2,985.59
$ 32,694.26
$ 1,434.56
$ 3,169.09
$ 37,287.91
$ 34,118.82
328CORALAVE
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
050-131-11
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
318CORALAVE
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
316CORALAVE
533
050-131-13
2,975
1
YES
2,975
YES
2,629
2,629
2,744.25
$ 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
306CORALAVE
538
050-131-18
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
304CORALAVE
539
050-131-19
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
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
3000ORALAVE
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
$ 36,329.98
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
218CORALAVE
546
050-122-27
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
216C2RALAVE
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
214CORALAVE
548
050-122-07
2,550
1
YES
2,550
YES
2,629
2,6.
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
212 CORAL AVE
1 549
050-122-08
2,549
1
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
21000RALAVE
1 550
050-122-09
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
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021160
13-81
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area jsf)
Assigned
Connections
Aesthetics
Benefit
YES NO
/ )
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction,&
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
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
$ 2,957.92
$ 33,626.64
$ 30,768.72
206 CORAL AVE
552
050-122-11
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,76B.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
$ 2,958.29
$ 33,630.95
$ 30,772.66
202 CORAL AVE
554
050-122-29
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 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
$ 2,958.29
$ 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
$ 2,958.29
$ 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
$ 2,958.29
$ 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
$ 2,958.29
$ 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
$ 2,958.29
$ 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
$ 2,957.92
$ 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
$ 2,958.29
$ 33,630.95
$ 30,772.66
112CORALAVE
563
050-112-08
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
11000RALAVE
564
050-112-09
2,549
1
YES
2,549
YES
Z629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
106CORALAVE
565
050-112-10
3,400
1
YES
3,400
YES
2,629
Z629
2,885.92
$ 32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22
$ 34,122.76
1000S BAY FRONT
566
050-112-11
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
1002S BAY FRONT
567
050-112-12
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
1004S BAY FRONT
568
050-112-26
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
1006S BAY FRONT
569
050-112-27
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
1008S BAY FRONT
570
050-112-14
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
1010S BAY FRONT
571
050-112-15
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
107APOLENAAVE
572
050-112-16
3,399
1
YES
3,399
YES
2,629
Z629
2,885.59
$ 32,684.26
$ 1,434.56
$ 3,169.09
$ 37,287.91
$ 34,118.82
111APOLENAAVE
573
050-112-17
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
115APOLENAAVF
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
117APOLENAAVE
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
119APOLENAAVE
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
121APOLENAAVE
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
123APOLENAAVE
578
050-112-23
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
125APOLENAAVE
579
050-112-24
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
127APOLENAAVE
580
050-112-25
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
201APOLENAAVE
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
205APOLENAAVE
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
207APOLENAAVE
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
209APOLENAAVE
585
050-122-33
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
211APOLENAAVE
586
050-122-34
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
215APOLENAAVE
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
217APOLENAAVE
588
050-122-19
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
219APOLENAAVE
589
050-122-20
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
221APOLENAAVE
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
223APOLENAAVE
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
225APOLENAAVE
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
227APOLENAAVE
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
050-122-25
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
301APOLENAAVE
595
050-131-38
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
303APOLENAAVE
596
050-131-37
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.021
$ 1,293.701
$ 2,957.921
$ 33,626.641
$ 30,768.72
305APOLENAAVE
597
050-131-24
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.801
$ 1,293.861
$ 2,958.291
$ 33,630.95
1 $ 30,772.66
307APOLENAAVE
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
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.021
$ 1,293.701
$ 2,957.92
1 $ 33,626.641
$ 30,768.72
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021161
13-82
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction,&
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
313APOLENAAVE
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
315APOLENAAVE
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
317APOLENAAVE
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
319APOLENAAVE
604
050-131-31
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
321APOLENAAVE
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
323APOLENAAVE
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
325APOLENAAVE
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
327APOLENAAVE
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
333APOLENAAVE
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
YES
2,550
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
1107N BAY FRONT
613
050-142-03
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
1109N 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
$ 2,957.92
$ 33,626.64
$ 30,768.72
1111 N BAY FRONT
615
050-142-01
Z549
1
YES
2,549
YES
Z629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
330APOLENA AVE
616
050-142-07
3,400
1
YES
3,400
YES
Z629
2,629
2,885.92
$ 32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22
$ 34,122.76
326APOLENAAVE
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
324APOLENAAVE
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
322APOLENAAVE
619
050-142-09
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
320APOLENAAVE
620
050-142-10
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
318APOLENAAVE
621
050-142-11
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
316APOLENAAVE
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
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
312APOLENAAVE
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
310APOLENAAVE
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
306APOLENAAVE
627
050-142-17
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
304APOLENAAVE
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
629
050-142-35
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
300APOLENAAVE
630
050-142-36
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
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
224APOLENAAVE
632
050-123-02
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
222APOLENAAVE
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
220APOLENAAVE
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
218APOLENAAVE
635
050-123-04
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
216APOLENAAVE
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
214APOLENAAVE
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
212APOLENAAVE
638
050-123-07
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
210APOLENAAVE
639
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
208APOLENAAVE
640
050-123-09
2,550
1
YES
2,550
YES
Z629
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
Z629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
204APOLENAAVE
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
202APOLENAAVE
643
050-123-12
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 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
200APOLENAAVE
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
126APOLENAAVE
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
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
122APOLENAAVE
648
050-113-03
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
120APOLENAAVE
649
050-113-04
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
118APOLENAAVE
650
050-113-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021162
13-83
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetic
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
BenefitArea
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
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
114 APOLENA AVE
652
050-113-07
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
654
050-113-09
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 APOLENA AVE
655
050-113-10
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
1100S BAY FRONT
656
050-113-27
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
1102S BAY FRONT
657
050-113-26
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
11045 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
050-113-13
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
1108S BAY FRONT
660
050-113-14
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
1110S 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
107 AMETHYST AVE
662
050-113-16
3,400
1
YES
3,400
YES
2,629
2,629
2,985.92
$ 32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22
$ 34,122.76
111 AMETHYST AVE
663
050-113-17
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
113 AMETHYST AVE
664
050-113-18
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 AMETHYST AVE
665
050-113-19
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
117 AMETHYST AVE
666
050-113-20
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
119 AMETHYST AVE
667
050-113-21
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
121AME-FHYSTAVE
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
050-113-23
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 AMETHYST AVE
670
050-113-24
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
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
201 AMETHYST AVE
672
050-123-15
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
203 AMETHYST AVE
673
050-123-16
2,550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
205 AMETHYST AVE
674
050-123-17
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 AMETHYST AVE
675
050-123-18
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
209AME-FHYSTAVE
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
050-123-20
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
213 AMETHYST AVE
678
050-123-21
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
215 AMETHYST AVE
679
050-123-22
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
217 AMETHYST AVE
680
050-123-23
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
219 AMETHYST AVE
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
221 AMETHYST AVE
682
050-123-25
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
223 AMETHYST AVE
683
050-123-26
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
225 AMETHYST AVE
684
050-123-27
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
1109 BALBOA AVE
685
050-123-28
1,620
1
YES
1,620
YES
2,629
2,629
2,292.59
$ 25,967.51
$ 1,139.75
$ 2,517.83
$ 29,625.09
$ 27,107.26
1107 BALBOA AVE
686
050-123-29
930
1
YES
930
YES
2,629
2,629
2,062.59
$ 23,362.36
$ 1,025.41
$ 2,265.23
$ 26,653.00
$ 24,387.76
301 AMETHYST AVE
687
050-142-20
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
303 AMETHYST AVE
688
050-142-21
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
305 AMETHYST AVE
689
050-142-22
2,549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
307 AMETHYST AVE
690
050-142-23
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
309 AMETHYST AVE
691
050-142-24
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
311AME-FHYSTAVE
692
050-142-25
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
050-142-26
2,550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
315 AMETHYST AVE
694
050-142-27
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
317AMETHYSTAVE
695
050-142-28
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
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
321 AMETHYST AVE
697
050-142-30
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
323AMETHYSTAVE
1698
050-142-31
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
325 AMETHYST AVE
1699
050-142-321
2,549
1 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
327AME-FHYSTAVE
700
050-142-33
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
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021163
13-84
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
333 AMETHYST AVE
701
050-142-34
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92
$ 32,698.04
$ 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
$ 2,958.29
$ 33,630.95
$ 30,772.66
1205 N BAY FRONT
704
050-141-37
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
1207N 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
339 ONYX AVE
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
330 AMETHYST AVE
709
050-141-06
3,400
1
YES
3,400
YES
2,629
2,629
2,885.92
$ 32,698.04
$ 1,434.72
$ 3,169.46
$ 37,292.22
$ 34,122.76
328 AMETHYST AVE
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
324AME-FHYSTAVE
711
050-141-08
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
322 AMETHYST AVE
712
050-141-09
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
320 AMETHYST AVE
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
318 AMETHYST AVE
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
316 AMETHYST AVE
715
050-141-12
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 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
$ 2,958.29
$ 33,630.95
$ 30,772.66
312 AMETHYST AVE
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
310 AMETHYST AVE
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
308 AMETHYST AVE
719
050-141-16
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
306 AMETHYST AVE
720
050-141-17
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
304 AMETHYST AVE
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
302 AMETHYST AVE
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
300 AMETHYST AVE
723
050-141-20
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
226 AMETHYST AVE
724
050-161-01
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 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
222 AMETHYST AVE
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
220 AMETHYST AVE
727
050-161-04
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 AMETHYST AVE
728
050-161-05
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
216 AMETHYST AVE
729
050-161-06
2,549
1
YES
2,5491
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 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
212 AMETHYST AVE
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
210 AMETHYST AVE
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
208 AMETHYST AVE
733
050-161-10
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
206 AMETHYST AVE
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
204 AMETHYST AVE
735
050-161-12
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 AMETHYST AVE
736
050-161-13
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
200 AMETHYST AVE
737
050-161-14
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 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
124AME-FHYSTAVE
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
122 AMETHYST AVE
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
120 AMETHYST AVE
741
050-171-04
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
118 AMETHYST AVE
742
050-171-05
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,769.72
116 AMETHYST AVE
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
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
112 AMETHYST AVE
745
050-171-08
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
110 AMETHYST AVE
746
050-171-09
2,550
1
YES
2,5501
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
106 AMETHYST AVE
747
050-171-10
3,400
1
YES
1 3,4001
YES
1 2,629
2,629
2,885.92
$ 32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22
$ 34,122.76
1200S 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
1202 S BAY FRONT
749
050-171-12
2,550
1
YES
2,"0
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1204S BAY FRONT
750
050-171-13
2,550
1
1 YES
1 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
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021164
13-85
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetic
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Area
Assessed
Benefit Area
Total Design,
Construction,&
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
1206S 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
$ 2,958.29
$ 33,630.95
$ 30,772.66
1208S 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
1210S BAY FRONT
753
050-171-16
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
109ONYXAVE
754
050-171-27
2,554
1
1 YES
2,554
YES
2,629
1 2,629
2,603.92
$ 29,493.90
$ 1,294.53
$ 2,859.75
$ 33,648.18
$ 30,788.42
111ONYXAVE
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
Z629
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
121ONYXAVE
759
050-171-21
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
123 ONYX AVE
760
050-171-22
2,549
1
YES
2,549
YES
2,629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
125ONYXAVE
761
050-171-23
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
127 ONYX AVE
762
050-171-24
1,560
1
YES
1,560
YES
2,629
Z629
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
201ONYXAVE
764
050-161-15
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
203 ONYX AVE
765
050-161-16
2,549
1
1 YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 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
$ 2,957.92
$ 33,626.64
$ 30,768.72
207 ONYX AVE
767
050-161-18
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
209 ONYX AVE
768
050-161-19
2,549
1
YES
2,549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
21IONYXAVE
769
050-161-20
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
213 ONYX AVE
770
050-161-21
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
215 ONYX AVE
771
050-161-22
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
217 ONYX AVE
772
050-161-23
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
219 ONYX AVE
773
050-161-24
2,549
1
YES
2,549
YES
2,629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
221 ONYX AVE
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
223 ONYX AVE
775
050-161-26
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
225 ONYX AVE
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
227 ONYX AVE
777
050-161-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
301ONYXAVE
778
050-141-21
2,549
1
YES
Z549
YES
2,629
Z629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
303ONYXAVE
779
050-141-221
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
307 ONYX AVE
780
050-141-23
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
309 ONYX AVE
781
050-141-24
3,825
1
YES
3,825
YES
2,629
Z629
3,027.59
$ 34,292.66
$ 1,505.15
$ 3,325.04
$ 39,122.85
$ 35,797.81
311ONYXAVE
782
050-141-25
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
313 ONYX AVE
783
050-141-26
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
315 ONYX AVE
784
050-141-27
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
317ONYXAVE
785
050-141-28
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
319 ONYX AVE
786
050-141-29
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
321 ONYX AVE
787
050-141-30
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
323 ONYX AVE
788
050-141-311
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
325 ONYX AVE
789
050-141-321
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
327 ONYX AVE
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
333 ONYX AVE
791
050-141-34
3,400
1
YES
3,400
YES
2,629
Z629
2,885.92
$ 32,688.04
$ 1,434.72
$ 3,169.46
$ 37,292.22
$ 34,122.76
1301 N BAY FRONT
792
050-152-06
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,958.29
$ 33,630.95
$ 30,772.66
1303 N BAY FRONT
793
050-152-05
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
1305 N BAY FRONT
794
050-152-04
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1307 N 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
$ 2,958.29
$ 33,630.95
$ 30,772.66
1309 N BAY FRONT
796
050-152-02
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
1311 N BAY FRONT
797
050-152-01
2,550
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
330 ONYX AVE
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
3260NYX AVE
799
050-152-08
3,399
1
YES
3,399
YES
2,629
2,629
2,885.59
$ 32,694.26
$ 1,434.56
$ 3,169.09
$ 37,287.91
$ 34,118.82
3240NYXAVE
800
050-152-09
2,S50
1
YES
2,550
YES
2,629
Z629
2,602.59
$ 29,478.80
$ 1,293.861
$ 2,858.29
1 $ 33,630.95
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021165
13-86
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
322 ONYX AVE
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
320 ONYX AVE
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
318 ONYX AVE
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
316 ONYX AVE
804
050-152-35
Z550
1
1 YES
Z5501
YES
2,629
1 2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
314 ONYX AVE
805
050-152-34
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
312 ONYX AVE
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
310 ONYX AVE
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
308 ONYX AVE
808
050-152-16
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
306 ONYX AVE
809
050-152-17
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
304 ONYX AVE
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
302 ONYX AVE
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
300 ONYX AVE
812
050-152-20
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
226 ONYX AVE
813
050-162-01
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
224 ONYX AVE
814
050-162-02
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
222 ONYX AVE
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
220 ONYX AVE
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
218 ONYX AVE
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
216 ONYX AVE
818
050-162-06
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
214 ONYX AVE
819
050-162-07
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
212 ONYX AVE
820
050-162-08
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 ONYX AVE
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
208 ONYX AVE
822
050-162-10
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
206 ONYX AVE
823
050-162-11
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
204 ONYX AVE
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
202 ONYX AVE
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
200 ONYX AVE
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
126 ONYX AVE
827
050-172-01
1,380
1
YES
1,380
YES
2,629
2,629
2,212.59
$ 25,061.37
$ 1,099.98
$ 2,429.97
$ 28,591.32
$ 26,161.35
1305 PARK AVE
828
050-172-24
1,170
1
YES
1,170
YES
2,629
2,629
2,142.59
$ 24,268.50
$ 1,065.18
$ 2,353.09
$ 27,686.77
$ 25,333.67
124 ONYX AVE
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
122 ONYX AVE
930
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
120 ONYX AVE
831
050-172-04
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
118 ONYX AVE
832
050-172-05
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
116 ONYX AVE
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
114 ONYX AVE
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
112 ONYX AVE
835
050-172-07
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 ONYX AVE
836
050-172-08
Z966
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
108 ONYX AVE
837
050-172-09
Z982
1
YES
Z982
YES
2,629
2,629
2,746.59
$ 31,109.84
$ 1,365.45
$ 3,016.44
$ 35,491.73
$ 32,475.30
104 ONYX AVE
938
050-172-10
1,050
1
YES
1,050
YES
2,629
2,629
2,102.59
$ 23,815.43
$ 1,045.29
$ 2,309.16
$ 27,169.98
$ 24,860.72
13005 BAY FRONT
939
050-172-11
1,500
1
YES
1,500
YES
2,629
2,629
2,252.59
$ 25,514.44
$ 1,119.86
$ 2,473.90
$ 29,108.20
$ 26,634.30
1302S BAY FRONT
840
050-172-12
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
1304S BAY FRONT
841
050-172-13
Z550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1306S BAY FRONT
842
050-172-30
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
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
1314WBAYAVE
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
105MARINEAVE
845
050-172-15
3,399
1 1
YES
3,399
YES
2,629
2,629
2,885.59
$ 32,694.26
$ 1,434.56
$ 3,169.09
$ 37,287.91
$ 34,118.82
111MARINEAVE
846
050-172-16
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.701
$ 2,857.921
$ 33,626.641
$ 30,768.72
113MARINEAVE
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
115MARINEAVE
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
117MARINEAVE
849
050-172-19
Z549
1
YES
Z549
YES
2,629
2,629
2,602.25
$ 29,475.02
$ 1,293.701
$ 2,857.921
$ 33,626.641
$ 30,768.72
119MARINEAVE
850
050-172-20
2,550
1
YES
Z550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.861
$ 2,858.291
$ 33,630.951
$ 30,772.66
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021166
13-87
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
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
$ 36,937.40
$ 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
2,556.59
$ 28,957.77
$ 1,271.00
$ 2,807.77
$ 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
862
050-162-23
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
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
OS0-162-26
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
$ 29,596.33
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
870
050-152-24
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
$ 29,596.33
313 MARINE AVE
871
050-152-25
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
315 MARINE AVE
872
050-152-26
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
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
$ 29,596.33
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
$ 29,596.33
329 MARINE AVE
878
050-152-32
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
333 MARINE AVE
879
050-152-33
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
1401 N BAY FRONT
880
050-151-05
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
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
$ 29,478.80
$ 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
1411 N 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
1 887
050-151-38
2,249
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
$ 2,748.101
$ 32,334.43
$ 29,586.33
320 MARINE AVEB
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 MARINE AVE
891
050-151-11
4,500
1
YES
4,500
YES
2,629
2,629
3,252.59
$ 36,941.17
$ 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 MARINE AVE
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 MARINE AVE
894
050-151-15
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
306 MARINE AVE
895
050-151-16
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 MARINE AVE
896
050-151-17
2,250
1
1 YES
2,250
YES
1 2,629
1 2,629
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
$ 29,596.33
300 MARINE AVE
898
050-151-19
2,250
1
YES
2,250
YES
2,629
1,6 S,
2,102.19
$ 28,346.12
$ 1,244.15
$ 2,748.46
$ 32,338.73
$ 29,590.27
226 MARINE 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 MARINE AVE
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
Final Engineer's Report
July 27, 2021167
13-88
NVIS
Property
Address
As
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetic
Benefit
(YES NO
/ )
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety i
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction, &
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
222 MARI NE 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
$ 30,768.72
220 MARI NE 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
218MARINEAVE
903
050-163-05
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
216MARINEAVE
904
050-163-06
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
214 MARINE AVE
905
050-163-07
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
210 MARINE AVE
906
050-163-08
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
050-163-10
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
050-163-11
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
204 MARI NE AVE
909
050-163-12
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 MARI NE AVE
910
050-163-13
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
124MARINEAVE*
911
050-t3-01
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 MARI NE AVE
912
050-173-02
2,541
1
YES
2,541
YES
Z629
2,629
2,599.59
$ 29,444.81
$ 1,292.37
$ 2,854.99
$ 33,592.18
$ 30,737.19
120MARINEAVE
913
050-173-03
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
118MARINEAVE
914
050-173-04
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
116MARINEAVE
915
050-173-05
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
114MARINEAVE
916
050-173-06
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
112MARINEAVE
917
050-173-07
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
110MARINEAVE
918
050-173-08
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
106MARINEAVE
919
050-173-09
3,408
1
YES
3,408
YES
2,629
2,629
2,888.59
$ 32,718.24
$ 1,436.05
$ 3,172.39
$ 37,326.68
$ 34,154.29
1400S BAY FRONT
920
050-173-10
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
1402S BAY FRONT
921
050-173-11
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
1404S BAY FRONT
922
050-173-12
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1406S BAY FRONT
923
050-173-13
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
1410S BAY FRONT
924
050-173-14
5,100
1
YES
5,100
YES
Z629
2,629
3,452.59
$ 39,106.52
$ 1,716.44
$ 3,791.80
$ 44,614.76
$ 40,822.96
109GRAND CANAL
925
050-173-15
3,404
1
YES
3,404
YES
Z629
2,629
2,887.25
$ 32,703.14
$ 1,435.39
$ 3,170.92
$ 37,309.45
$ 34,138.52
111GRANDCANAL
926
050-173-16
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
113GRANDCANAL
927
050-173-17
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
115GRANDCANAL
928
050-173-18
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
117GRANDCANAL
929
050-173-19
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
119GRANDCANAL
930
050-173-20
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
121GRAND CANAL
931
050-173-21
2,549
1
YES
2,549
YES
Z629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
123GRAND CANAL
932
050-173-22
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
125GRAND CANAL
933
050-173-23
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
127GRAND CANAL
934
050-173-24
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
201GRAND CANAL
935
050-163-14
2,541
1
YES
2,541
YES
Z629
2,629
2,599.59
$ 29,444.81
$ 1,292.37
$ 2,854.99
$ 33,592.18
$ 30,737.19
203GRAND CANAL
936
050-163-15
2,549
1
YES
2,549
YES
Z629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
205GRAND CANAL
937
050-163-16
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
207GRAND CANAL
938
050-163-17
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
209GRAND CANAL
939
050-163-27
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
211GRAND CANAL
940
050-163-26
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
213 GRAND CANAL
941
050-163-19
2,549
1
YES
2,549
YES
Z629
2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,857.92
$ 33,626.64
$ 30,768.72
215GRANDCANAL
942
050-163-20
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
217 GRAND CANAL
943
050-163-29
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
219 GRAND CANAL
944
050-163-28
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
221 GRAND CANAL
945
050-163-22
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
223 GRAND CANAL
946
050-163-23
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
225 GRAND CANAL
947
050-163-24
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
227 GRAND CANAL
948
050-163-25
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
301 GRAND CANAL
949
050-151-36
2,550
1
YES
2,550
YES
2,629
2,629
2,602.52
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
303GRANDCANAL
950
050-151-35
2,550
1
YES
2,550
YES
Z629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
*CITY OWNED PARCEL; NOT INCLUDED IN THE DEBT LIMIT VALUATION
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021168
1 iOA
NVIS
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area(sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
Area
Assessed
Benefit Area
Total Design,
Construction &
,
Contingency
Costs
Incidental
Expenses
Financial
Costs
Final
Total
Assessment
Cash
Payments
305 GRAND CANAL
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
307 GRAND CANAL
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
309 GRAND CANAL
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
311 GRAND CANAL
954
0-9&151-24
2,549
1
1 YES
2,549
YES
2,629
1 2,629
2,602.25
$ 29,475.02
$ 1,293.70
$ 2,957.92
$ 33,626.64
$ 30,768.72
313 GRAND CANAL
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
315 GRAND CANAL
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
317 GRAND CANAL
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
319 GRAND CANAL
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
321 GRAND CANAL
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
323 GRAND CANAL
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
325 GRAND CANAL
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
327GRAND CANAL
962
050-151-42
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
331 GRAND CANAL
963
050-151-43
2,550
1
YES
2,550
YES
2,629
2,629
2,602.59
$ 29,478.80
$ 1,293.86
$ 2,858.29
$ 33,630.95
$ 30,772.66
333GRANDCANAL
964
050-151-33
1,700
1
YES
700
YES
2,629
2,629
2,319.25
$ 26,269.55
$ 1,153.01
$ 2,547.12
$ 29,969.68
$ 27,422.56
303COLLINSAVE
965
937-170-51
1,013
1
YES
013
�]491
YES
2,629
2,629
1,213.96
$ 13,750.20
$ 603.51
$ 1,333.23
$ 15,686.94
$ 14,353.71
202COLLINSAVE
966
05&091-29
2,491
1
YES
YES
2,629
2,629
2,582.92
$ 29,256.04
$ 1,284.09
$ 2,836.69
$ 33,376.81
$ 30,540.12
Totals
2,539,496.00
$ 28,764,200.00
$ 1,262,500.00
$ 2,789,000.00
$ 32,815,700.00
$ 30,026,700.00
City of Newport Beach
Undergrounding Utility Assessment District No. 124
Final Engineer's Report
July 27, 2021169
13-90
Jeffrey M. Cooper, P.E.
Vice President
NV5
Phone: (949) 585-0477
Email: Jeff.Cooper@nv5.com
ATTACHMENT E
AMENDMENT NO. ONE TO
PROFESSIONAL SERVICES AGREEMENT
WITH NV5, INC. FOR
ASSESSMENT DISTRICT ENGINEERING SERVICES FOR UNDERGROUND
UTILITY ASSESSMENT DISTRICT NO. 124
THIS AMENDMENT NO. ONE TO PROFESSIONAL SERVICES AGREEMENT
("Amendment No. One") is made and entered into as of this 27th day of July, 2021
("Effective Date"), by and between the CITY OF NEWPORT BEACH, a California
municipal corporation and charter city ("City"), and NV5, INC., a California corporation
("Consultant"), whose address is 163 Technology Drive, Suite 100, Irvine, California
92618, and is made with reference to the following:
RECITALS
A. On February 23, 2021, City and Consultant entered into a Professional Services
Agreement ("Agreement") for assessment engineering services for Underground
Utility Assessment District No. 124 ("Project").
B. The parties desire to enter into this Amendment No. One to reflect additional
Services not included in the Agreement, to extend the term of the Agreement to
June 30, 2025 and to increase the total compensation.
NOW, THEREFORE, it is mutually agreed by and between the undersigned parties
as follows:
TERM
Section 1 of the Agreement is amended in its entirety and replaced with the
following: "The term of this Agreement shall commence on the Effective Date, and shall
terminate on June 30, 2025, unless terminated earlier as set forth herein."
2. SERVICES TO BE PERFORMED
Exhibit A to the Agreement shall be supplemented to include the Scope of
Services, attached hereto as Exhibit A and incorporated herein by reference ("Services"
or "Work"). Exhibit A to the Agreement and Exhibit A to this Amendment No. One shall
collectively be known as "Exhibit A." The City may elect to delete certain Services within
the Scope of Services at its sole discretion.
3. COMPENSATION TO CONSULTANT
Exhibit B to the Agreement shall be supplemented to include the Schedule of
Billing Rates, attached hereto as Exhibit B and incorporated herein by reference. Exhibit
B to the Agreement and Exhibit B to Amendment No. One shall collectively be known as
"Exhibit B."
13-92
Section 4.1 of the Agreement is amended in its entirety and replaced with the
following: "City shall pay Consultant for the Services on a time and expense not -to -
exceed basis in accordance with the provisions of this Section and the Schedule of Billing
Rates attached hereto as Exhibit B and incorporated herein by reference. Consultant's
compensation for all Work performed in accordance with this Agreement, including all
reimbursable items and subconsultant fees, shall not exceed Two Hundred Forty Seven
Thousand One Hundred Ninety Dollars and 00/100 ($247,190.00), without prior written
authorization from City. No billing rate changes shall be made during the term of this
Agreement without the prior written approval of City."
The total amended compensation reflects Consultant's additional compensation
for additional Services to be performed in accordance with this Amendment No. One,
including all reimbursable items and subconsultant fees, in an amount not to exceed One
Hundred Twelve Thousand Eight Hundred Dollars and 00/100 ($112,800.00).
4. INTEGRATED CONTRACT
Except as expressly modified herein, all other provisions, terms, and covenants
set forth in the Agreement shall remain unchanged and shall be in full force and effect.
[SIGNATURES ON NEXT PAGE]
NV5, Inc. Page 2
13-93
IN WITNESS WHEREOF, the parties have caused this Amendment No. One to be
executed on the dates written below.
APPROVED AS TO FORM:
CITY ATTORNEY'S OFFICE
Date: -7-/z- 2V
By:
as n C. Harp
ty Attorney
ATTEST:
Date:
Leilani 1. Brown
City Clerk
CITY OF NEWPORT BEACH,
a California municipal corporation
Date:
By:
Brad Avery
Mayor
CONSULTANT:
corporation
Date:
NV5, Inc., a California
By:
Jeffrey M. Cooper
Director of Infrastructure
Date:
By:
Mary Jo O'Brien
Secretary
[END OF SIGNATURES]
Attachments: Exhibit A - Scope of Services
Exhibit B -- Schedule of Billing Rates
NV5, Inc. Page 3
13-94
EXHIBIT A
SCOPE OF SERVICES
NV5, Inc. Page A-1 13-95
EXHIBIT A
SCOPE OF SERVICES
ASSESSMENT ENGINEERING SERVICES FOR UNDERGROUND UTILITY
ASSESSMENT DISTRICT NO. 124
Amendment No. 1
NV5, Inc. (Consultant) shall complete the following Scope of Work:
16. First and second notice of assessment for two cash collection periods. File notice of
assessment with the county twice.
17. Answer phone calls and questions during the first cash collection period from property
owners.
18. Answer phone calls and questions during the second cash collection period from property
owners.
13-96
EXHIBIT B
SCHEDULE OF BILLING RATES
NV5, Inc. Page B-1 13-97
EXHIBIT B
SCHEDULE OF BILLING RATES
ASSESSMENT ENGINEERING SERVICES FOR UNDERGROUND UTILITY
ASSESSMENT DISTRICT NO. 124
Amendment No. 1
Tasks 15 through 18: $107,800.00
Reimbursables: $5,000.00
Total Not -to -Exceed Cost: $112,800.00
Schedule of Billing Rates:
Assessment Engineer
$240
Senior Inspector
$150
Utility Plan Checker
$150
Mapping+ Database
$125
Administration
$105
Reimbursable Costs:
Reproductions; deliveries; travel; facsimiles; models, renderings and photos; Mylars; and CDs,
not included in scope of work. All reimbursable costs shall be billed at cost plus 15%.
Mileage shall be billed at Current Federal Mileage Reimbursement Rate (office staff only).
The following table provides the estimated hours of work allocated for each project task:
Tasks
Assessment Engineer
Mapping t Database
Administrative
$240
$125
$10S
Task 16: Notice of
Assessments
20
40
80
Task 17: Answer
questions during first
cash collection
200
20
80
period
Task 18: Answer
questions during
second cash
100
20
40
collection period
13-98
;. ATTACHMENT F
m City of Newport Beach
BUDGET AMENDMENT
2021-22 BA#: 22-001
Department: Public Works
ONETIME: n ves n No
Requestor: Theresa S.
Approvals
CITY MANAGER'S APPROVAL ONLY
Finance Director: Date j
0 COUNCIL APPROVAL REQUIRED City Clerk: Date
EXPLANATION FOR REQUEST:
To increase expenditure appropriation from Assessment District #124 with an advance from General Fund ❑ from existing budget appropriations
unappropriated fund balance for the engineering design work. ❑ from additional estimated revenues
❑✓ from unappropriated fund balance
REVENUES
Fund # Org Object Project Description Increase or (Decrease) $
675 67599 691010 INTERFUND TRANSFERS - TRANSFER IN GENERAL FUND 792,800.00
i
Subtotal $ 792,800.00
EXPENDITURES
Fund # Org Object Project Description Increase or (Decrease) $
675 67502 ' 941027
_
AD #124 - AD ELECTRICAL DESIGN
300,000.00
'675 67502 941005
AD #124 - AD PHONE DESIGN
280,000.00
675 67502
941008
AD #124 - AD CITY ADMINISTRATION
112,800.00
675 67502
941012
AD #124 - AD BOND COUNSEL
100,000.00
010 01099 991675 GENERAL FUND INTERFUNDTRANSFR-TRANSFER OUTAD#124 792,800.00
Subtotal $ 1,585,600.00
FUND BALANCE
Fund # Object Description Increase or (Decrease) $
010
300000
1 GENERAL FUND -FUND BALANCE CONTROL
(792,800.00)
675
3000001
ASSESSMENT DIST #124 -FUND BALANCE CONTROL
-
Subtotal $ (792,800.00)
Fund Balance Change Required
13-99