Loading...
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