Loading...
HomeMy WebLinkAboutResolution - 2699 STATE OF CALIFORNIA ) RESOLUTION NO. 2699 �. COUNTY OF RIVERSIDE )ss. CITY OF SAN JACINTO ) A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF SAN JACINTO, CALIFORNIA, DECLARING THE RESULTS OF THE ASSESSMENT BALLOT TABULATION, FOR THE ANNEXATION OF CERTAIN PROPERTY (YOUNG CALIFORNIA — TRACT 31154) TO ASSESSMENT DISTRICT NO. 2003-1 (AD 2003-1) PURSUANT TO THE BENEFIT ASSESSMENT ACT OF 1982, ORDERING MAINTENANCE WORK THEREIN AND CONFIRMING THE DIAGRAM AND ASSESSMENT (AD 2003-1, ANNEXATION NO. 12) WHEREAS. the CITY COUNCIL of the CITY OF SAN JACINTO, CALIFORNIA, has initiated proceedings for the annexation of certain property into Assessment District 2003- 1 of and levy of the annual assessment in a special benefit district created pursuant to the terms of the"Benefit Assessment Act of 1982", being Chapter 6.4 of Part 1 of Division 2 of the Government 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 (Government Code Section 53750 and following) (the "Implementation Act") (the Act, Article XIIID and the Implementation Act may be referred to collectively herein as the "Assessment Law"), (the "District"), and, WHEREAS, at this time all notice and public hearing requirements relating to the annexation of certain property into the District and the levy of the annual assessments within the District have been met or duly waived, and, WHEREAS, the City Council received and preliminarily approved a report from the Assessment Engineer (the "Assessment Engineer's Report"), and, WHEREAS, subsequent to the City Council's preliminary approval of the Engineer's Report, it was determined that one of the residential parcels to be annexed into the District was required to be used as a retention basin, and, WHEREAS, the Assessment Engineer determined that such parcel would receive no benefit from the assessment and has amended the Engineer's Report to reflect such benefit in its final Engineer's Report dated March 3, 2005 (the "Final Engineer's Report"), which is attached hereto as Exhibit "A", and, WHEREAS, this City Council is now satisfied with the assessment and diagram and all other matters as contained in the Assessment Engineer's Report, as amended, as now submitted for final consideration and approval, and, Page 1 of 4 WHEREAS, the assessment ballots mailed to the record owners of all properties 11"W within the proposed annexation area did reflect the increased per parcel assessment amount as set forth in the Final Engineer's Report. NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of San Jacinto, California, as follows: SECTION 1. Recitals. The above recitals are all true and correct. SECTION 2: Procedures. This City Council hereby finds and determines that the procedures for the consideration of the levy of the assessments have been undertaken in accordance with the Assessment Law. SECTION 3: Assessment Ballot Procedures. Assessment ballots were mailed as required by Assessment Law to the record owners of all properties within proposed annexation area which are proposed to be assessed. The assessment ballots that were completed and received by the City Clerk prior to the close of the public hearing have been tabulated in accordance with the procedures established by Assessment Law and this City Council and the results of such tabulation have been submitted to this City Council. Iftw This City Council hereby finds that the assessment ballots submitted in favor of the levy of assessments as shown in the Final Assessment Engineer's Report as weighted in accordance with Assessment Law exceed the assessment ballots submitted in opposition to such levy also as weighted in accordance with Assessment Law. Therefore, no majority protest to the levy of assessments within the District has been found to exist. SECTION 4: Annexation to District. This City Council hereby orders the annexation of the property listed in Exhibit "B" attached hereto to the District. SECTION 5: Determination and Confirmation. Based upon the Final Assessment Engineer's Report and the testimony and other evidence presented at the public hearing, the City Council hereby makes the following determinations regarding the maximum assessments proposed to be levied: a. The proportionate special benefit derived by each individual parcel to be assessed has been determined l.. Page 2 of 4 in relationship to the entirety of the cost of the NOW operations and maintenance expenses b The assessments will not exceed the reasonable cost of the proportional special benefit conferred on each parcel. C. Only the special benefits will be assessed. d. There are no parcels within the District that are owned or used by a local government, the State of California or the United States. The maximum assessments as shown in the Assessment Engineer's Report will be increased each Fiscal Year without further compliance with the assessment ballot procedures required under the Assessment Law by the annual increase in the Consumer Price Index(CPI), during the preceding year ending in March, for All Urban Consumers for the Riverside County area. SECTION &: Ordering of Maintenance. The public interest and convenience requires, and this legislative body does hereby order the maintenance work to be made and performed as said maintenance work is set forth in the Assessment Engineer's Report and as previously declared and set forth in the Resolution of Intention. SECTION 7: Filing with City Clerk. The above-referenced diagram and assessment shall be filed in the Office of the City Clerk. Said diagram and assessment, and the certified copy thereof, shall be open for public inspection. SECTION 8: Effective Date, This Resolution of Formation shall take effect immediately upon its adoption. Page 3 of 4 APPROVED, SIGNED AND ADOPTED at a Regular Meeting of the City Council of w• the City of San Jacinto on the 3`0 day of March, 2005, by the following vote, to wit: Ayes: Ritchie, Shaw, Carlson-Buydos Nays: None Absent Ayres, Stubblefield Abstain: None City of San Jacinto By: a0v Chris Carlson Buydos, Mayor ATTEST: WUZ' D rothy L. C inard, City Clerk APPROVED AS T FORM: ity Attorney, City of San Jacinto Best, Best & Krieger, LLP vtor Page 4 of 4 EXHIBIT "A" CITY OF SAN JACINTO ASSESSMENT DISTRICT NO. 2003-1 ANNEXAI ION NO, 12 ENGINEER'S REPORT Page A-1 ENGINEER'S REPORT ANNEXATION NO. 12 TO ASSESSMENT DISTRICT No. 2003-1 OF THE CITY OF SAN JACINTO low February 7, 20@5 •w ENGINEER'S REPORT ANNEXATION NO. 12 TO ASSESSMENT DISTRICT NO. 2003-1 CITY OF SAN JACINTO Prepared fur Prepared by CITY OF SAN JACMro DAVID TAUSSIG & ASSOCIATES, INC. 201 East Main Street 1301 Dove Street, Suite 600 San Jacinto, CA 92583 Newport Beach, CA 92660 (951) 654-7337 (949) 955-1500 TABLE OF CONTENTS Part Page Introduction........................................................................................................................................l Part I: Description of the Services to be Financed ........................................................................2 Part II: Description of Assessment District........................................................ ......-------_._.........3 Part III: Amount of the Prepared Assessment and Assessment Roll..--.--........................... ......-4 Part IV: Basis and Schedule of Assessnncnt.....................................................................................6 Exhibits A-1: Assessment Diagram A-2: Tract Map for Zone 19 B: Assessment Roll C: Detailed Cost Estimate: Zone 19 D: Cost of Services Sununary E: Cash Flow Model: Zone 19 Page i INTRODUCTION In accordance with the Resolution of the City Council of the City of San Jacinto, California, initiating the annexation of certain real property to Assessment District No. 2003-01 (hereinafter referred to as the"Assessment District or AD No.2003-1"),pursuant to the Benefit Assessment Act of 1982(hereinafter referred to as the"Resolution of Initiation"),adopted by the City Council of the City of San Jacinto(hereinafter referred to as the`'Council"),in connection with the proceedings for Annexation No. 12 to Assessment No. 2003-1, David Taussig & Associates, Inc. herewith submits the Engineer's Report for Annexation No. 12 to AD No. 2003-1 (the"Report"), consisting of four (4) parts as follows: PART I—DESCRIPTION OF THE SERVICES TO BE FINANCED A description of the street maintenanec services to be provided by the Assessment District for Annexation No. 12 is discussed in this part. PART II— DESCRIPTION OF ASSESSMENT DISTRICT A description of the property within each zone of benefit within Annexation No. 12 is contained in this part of the Report. .low PART III— AMOUNT OF THE PROPOSED ASSESSMENT AND ASSESSMENT ROLL This pact includes the amount of the proposed assessment. PART IV— BASIS AND SCHEDULE OF ASSESSMENT This part discusses the methodology used to allocate the assessment based on the benefit received by property within Annexation No. 12. Engineer's Report Page 1 City of Sun Jacinto Annexation No. 12 to Assessment District No. 1003-1 February 7,2005 PART 1. DESCRIPTION OF THE SERVICES TO BE FINANCED The Asscssmcnt District is intended to finance the costs associated with the maintenance of interior streets within the boundaries of Annexation No. l 2, including street sweeping,slurry seal,grind and overlay of existing pavement, and replacement of damaged curb, sidewalk, and pavement. Each type of service is described below. Street Sweeping This service shall consist of cleaning the streets within Annexation No. 12 by City of San Jacinto ("City") forces or by contract with outside forces. The streets will be cleaned on a monthly basis, consistent with the current level of service for existing streets within the City limits. Slurry Seal This service shall consist of providing a slurry seal,or asphaltic coating over pavement areas within Annexation No. 12 on an average interval of four years. The service shall be performed by City forces or by public works contract, and shall include all required striping and traffic control associated with the work. Slurry seal operations will not occur in interval years where grind and overlay or replacement activities, as described below, are scheduled. Grind and Overlay r.. This service shall consist of grinding out the upper 2 inches(approximately)of asphalt paving and replacing with a new layer of asphalt, on an average interval of twelve years. The service shall be performed by City forces or by public works contract, and shall include all required striping and traffic control associated with the work. Grinding and overlay operations shall not occur within interval years where Remove and Reconstruct operations, as described below, are scheduled. Remove and Reconstruct It is estimated that approximately every 36 years the asphaltic layer of the pavement structural section will need to be removed and replaced. In addition it is assumed that 10% of curb and sidewalk improvements will need to be repaired or replaced, due to normal damage and deterioration. This service shall consist of such removals and replacements and shall be performed by City forces or by public works contract,and shall include all required striping and traffic control associated with the work. r.. Engineer's Report Page 2 04 of San Jacinto Annexation No. 12 to Assessment Distriet No. 2003-1 February 7, 2005 NW PART 11. DESCRIPTION OF ASSESSMENT DISTRICT For purposes of determining the benefits associated with the costs of services provided by the Assessment District.Annexation No. 12 has been divided into one zone of benefit("Zone")based on location as described below and shown on the assessment diagram located in Exhibit A-1. Zone 19 Zone 19 consists solely of Assessor Parcel Numbers("APN")431-050-021 (portion)431-060-009, 431-060-010, 431-060-013, 431-060-016, 431-060-020, and 431-060-026 (portion), and encompasses Tract No. 31154, Zone 19 is approximately 30.52 acres. There are 88 residential lots Located in Tract No. 31154. A map of Tract No. 31154 is provided in Exhibit A-2 Engineer's Report Page 3 City of San Jacinto Annexation No. 12 to Assessment District No. 2003-1 February 7, 2005 PART III. AMOUNT OF THE PREPARED ASSESSMENT AND ASSESSMENT ROLL WHEREAS, the Ciry Council pursuant to Resolution No. 2485, dated November 5, 2003, formed AD No_2003-1 pursuant to the Benefit Assessment District Act of 1982(the"Act")for the purpose of annually levying assessments on all land within the Assessment District to pay the costs of street, road and highway maintenance within said district; and WHEREAS,the City Council has now determined that certain property that will receive the benefit of such maintenance should be annexed to the Assessment District; and WHEREAS, previously the City Council of the City of San Jacinto, California,did,pursuant to the provisions of the Benefit Assessment Act of 1982,adopt its Resolution of Initiation, for the purpose of annually levying assessments for the maintenance of streets, roads and highways within Annexation No. 12, and, WHEREAS,said Resolution of Initiation,as required by law,did direct the City Engineer to prepare or cause to be prepared and file a Report, regarding the proposed Annexation No. t 2 to AD No. 2003-1 and the assessments to be levied on the land therein to pay the estimated annual costs of the street, road and highway maintenance. For particulars, reference is made to the resolution forming AD No. 2003-l and the Resolution of Initiation as previously adopted, and NOW, THEREFORE, David Taussig and Associates, Inc., at the direction of the City Engineer, pursuant to the Benefit Assessment Act of 1982, does hereby submit the following: l. Pursuant to the provisions of law and the Resolution of Initiation,the costs and expenses of the street maintenance to be performed in Annexation No. 12 to the Assessment District have been assessed upon the parcels of land in Annexation No. 12 to the Assessment District benefited thereby in direct proportion and relation to the estimated benefits to be received by each of said parcels. 2. A diagram is attached in Exhibit A-1, showing Annexation No. 12 to the Assessment District,as well as the boundaries of the respective parcels and subdivisions of land within said Annexation No. 12 to the Assessment District as the same existed at the time of the passage of said Resolution of Initiation, each of which subdivisions of land or parcels or lots respectively have been identified by Assessor Parcel Number upon said Diagram and in said Assessment Roll. 3. An Assessment Roll is attached in Exhibit 13,containing the maximum assessment per lot for fiscal year 2005-2006. Notwithstanding the above,the City will not levy an assessment for services related to road facilities that have not been accepted for maintenance by the City. Engineer's Report Page 4 City afSan Jacinto annexation No. 12 to Assessment District Na. 2003-1 February 7, 2005 4. By virtue of the authority contained in said Benefit Assessment Act of 1982 and by further direction and order of the legislative body,the following assessment is hereby made to cover the costs and expenses of the street maintenance for Annexation No. 12 to the Assessment District based on the costs and expenses, as set forth in Part TV- Y2005 46 R - ZOAe t'R _ Res��entla i ssessment per 19 $23,480 88 $266.82 [I] If total mun:)e.of lots within a Zone changes based on recordation of final maps,the total annual ecst will be reallocated to the actual number of residential lots within such 7onc_ The maximum amount of such annual assessment for the Assessment District shall increase annually beginning July 1, 2006, by an amount equal to the percentage change in the Engineering News-Record ConstRtction Cost Trulex for Los Angeles, measured as of the month of December in the calendar year which ends in the previous fiscal year, with a maximum annual increase of six percent (6.00°io) and a minimum annual increase of zero percent (0.W/t) of the amount in effect in the previous fiscal year. rr. Engineer's Report Page 5 City of San.7acinlo Annexalion No_ 12 to Assessment District No. 2003-1 February 7,2005 PART IV. BASIS AND SCHEDULE OF ASSESSMENT Assessments levied pursuant to the Benefit Assessment Act of 1992 must be based on the benefit to the parcel,which will be derived from the provision of the services. The services to be financed by the assessments Levied within each Zone are the maintenance of interior streets within such Zone_ Therefore, the services financed by a given Zone provide direct and special benefit to property within such Zone. Typically, identification of the benefits associated with maintenance services is the first step in developing the assessment spread methodology. The Assessment District will provide short term and long teen maintenance of the streets within each Zone. The resulting benefits to the residential Lots within each Zone consist of, but are not limited to: 1. Safe vehicular and pedestrian access; and 2. Clean and prescntable streets and gutters. In order to allocate the assessments in proportion to the direct benefits that each parcel will receive from the services, an in-depth analysis was perfonned for each Zone since each Zone has its own interior street facilities. The analysis entailed three component tasks: (1) identification of service costs, (2) allocation of costs, and(3) calculation of assessments, as described below. Costs of Services Maintenance costs for each type of service were calculated for each Zone based on the paving area, Length of curb, and area of sidewalk within such Zone as determined from available maps and improvement plans, and unit prices as discussed below. The unit price per curb-mile per year was calculated using the City's current annual budget for street sweeping divided by the monthly service(in curb-miles). This unit price is applied to the total curb- miles for the annexed Zone. Weighted average unit prices were applied to construction items such as slurry seal,asphalt paving, concrete curb, and concrete sidewalk based on data from recent projects of similar size within the same geographic area. Other items such as traffic control, striping,and mobilization were added as Lump sum items to more closely approximate total bid prices. A summary of the cost estimates for the annexed Zone is provided in Exhibit C. Ten percent was added to the estimated maintenance costs for construction administration. An additional $21.65 per single family residential lot was added for annual administration of Annexation No. 12 to the Assessment District. The cost of services is summarized in Exhibit D. Engineer's Report page h City of San Jacinto Annexation No. 12 to Assessment District No. 2003-1 February 7,2005 Allocation of Cost Zone 19 is expected to be developed with single-family residential lots only, all of which receive similar benefit from the maintenance of interior street facilities within such zone. Therefore the cost of services for such Zone is allocated equally to each single-family residential lot within the Zone. Annual Assessment In order to determine the annual assessment for each Zone, a 36-year cash flow was prepared for Zone 19 (see Exhibit E). The cash flow sets forth the expected annual assessment revenue along with the projected annual cost for each type of service based on the costs identified in Part IV above and the service intervals described in Part 1, assuming that the revenues and costs escalate by an average rate of 3.1% per year. As not all services are provided each year, the amount of funds required from a particular Zone will vary from year to year. The fiscal year 2005-06 annual assessment was calculated such that the annual assessment revenues in any year plus the expected fund balance remaining from previous annual assessments will provide sufficient revenue to fund the services required in any given year,assuming that revenues and costs escalate by an average rate of 3.1% per year. The following table sets forth the total fiscal year 2005-06 assessment for the annexed Zone as well as the fiscal year 2005-06 maximum assessment per residential lot. Schedule of Assessments =Zon Y x � � -� esiden ���Assessmen e 19 $23,480 88 S266.82 [11 Annual Assessmc s are subject to annual escalations between O°/u and fi%per year. [2] Ff total number of lots within a Zone changes based on recordation of final maps,the total annual cost will be reallocated to the actual number of residential lots within such Zone Engineer's Report Page 7 City of San Jacinto Annexation No. 12 to Assessment District No. 2003-1 February 7, 2005 In conclusion, it is my opinion that the assessments for the above-referenced Assessment District have been spread in direct accordance with the benefits that each parcel receives from the street maintenance services. Dated: February "I, 2005. David Tausstg and Associates, Inc. v j 3 - y l ` Assessmen Consultant I ; G 17°Z. City of San Jacinto County of Riverside State of California I,Dorothy L. Chouinard,City Clerk of the City of San Jacinto, California do hereby certify that the foregoing assessment,together with the Diagram attached thereto, was filed in my office on the 81h day of February 2005. orothy L. Chouinard City Cleric qdhte City of San Jacinto County of Riverside State of California K.%Clients",San Jac intokoadmamt'Auncx No. 12`1cngrp1_anncx 1'-doc NOW Engineer's Report Page 8 City nfSarz Jacinto Annotation No. 12 to Assessment District No. 200.3-1 February 7, 2005 EXHIBIT A-1 �.. ENGINEER'S REPORT ASSESSMENT DIAGRAM NW w.. SHEET 1 OF 2 ASSESSMENT DIAGRAM ANNEXATION NO. 12 TO ASSESSMENT DISTRICT NO. 2003-1 CITY OF SAN JACINTO Filed in the office of the City Clerk of the City of San Jacinto COUNTY OF RIVERSIDE this_day of ,2005. STATE OF CALIFORNIA Reference is hereby made to that certain map entitled "Assessment Diagram, Assessment District No. 2003-1, City of San Jacinto, County of Riverside, State of California," filed the 23rd Dorothy L. Chouinard, San Jacinto City Clerk day of December, 2003, at the hour of 8 o'clock a.m. in Book 55 at page 64, and as instrument number 2003-998200 in the office of the County Recorder of the County of Riverside, State of An assessment was ievied by the City Council of the City of San California, which this Annexation Diagram affects. Jacinto on the lots, pieces,and parcels of land shown on this assessment diagram. Said assessment was evied on the_th VICINITY MAP day of 2005, Said assessment diagram and the assessment roll were recorded in the office of the City Clerk of See San Jacinto on the day of 2005. Sheet 2 Reference is made to the assessment roll recorded in the office BERG) of the San Jacinto City Clerk for the exact amount of each AMONA EX assessment levied against each parcel of land shown on this LONE „ assessment diagram, w p a z o Dorothy L. Chouinard, San Jacinto City Clerk C09QNWOOE ST. ` 4 Q MA r ST. ° s Filed this_day of , 2005, at the hour of o'clock_m, in Book of Maps of Assessment and Community Facilities SEVENTH ST. Districts at page and as Instrument No. in 'u Zr the office of the County Recorder of Riverside County, State of California. NAOE AVE y } EE A Gary L. Orso ti Assessor-County Clerk-Recorder of Riverside County ti COMMO EA U1 i ti EATON AVE. W By F; WASHINGTON AVE.ti +� Deputy H FHW7VA F AVE. '*Ay h p y fi 4 L�r g r Fee Exempt recording requested, per CA Government Code §61 03 Pre Bred b David Tausal rY Associates, Inc. f f f SHEET 2 OF 2 ASSESSMENT DIAGRAM ANNEXATION NO. 12 TO ASSESSMENT DISTRICT NO. 2003-1 CITY OF SAN JACINTO COUNTY OF RIVERSIDE STATE OF CALIFORNIA 431 -050-021 (portion of) LEGEND Zone 19 boundaries uP Annexation Na. 12 to - Assessment Uisu icL Nu. 2003-: San Jacinto, Riverside County. CA Assessur Parcel Line A'71 -/ln(1-(Zn� Assestinr Parcel 431 -060-026 � `f J 1 L Cl if Nn���er 41 (portion of) Reference is hereby -nade to the Assessor Q maps of the County of Riverside and Lot Line Adjustment 04-02 recorded in Z Offical Records of the County of Riverside as Document # 2004-0434467 on r June 7. 2004 [or a description of the 431 -060-009 lines and dimensions of each lot and ZONE 19 parcel . 431 -060-010 431 -060-013 � 431 -060-020 431 -060-016 LL Prepared by David Taussig & Aseocietes, Inc. EXHIBIT A-2 ENGINEER'S REPORT TRACT MAP FOR ZONE 19 Nw IN THE CITY OF SAW jA L:INTO, COUNTY 4F RIVERSIDE. STATE OF CAUFORNIA .,.. SHEET 2'OF 6 SHEETS TRACT NO. 31154 1 KR1O A 019610N Or A PORTION Of FARM LOT tM OF THE FAN JACWFO LAW ASSOC14T=AS sMwwr By WP ON Pu IN OW PACE 367 K ran. SURVEYOR'S NOTES C] NORTH RECORDS OF So D[ca Eouw w THE am"Tlf RRIFASIK,STATE or CA QAAW IN YtFal M. TONHINAT 4 FOVM, 4APOE 1 WESI.OF A 1, 1M IkWs Of KANIMS FOR THIS Il4l 4 THE CEN ER LINE Of GIEAP}Tlt: SE.AIE NOYR1011 or sAmcNo sm JACIMO VWJO. CI AREA O WEE. TAKEN A9 N "137.:1' W PER r1 7. RI - NWARI RtOM DATA PER Y1 330/51-61. ♦ 200 1W CLOG WORLAR4 A. 1FDYEw CO'R DeMOrRINO. . . . . . 3{NtCTI 3004 J. R2 -INDN'AR5 IECONA DATA MAN NO 79/31-3f. A. 13 .INDICATES ACCORD DATA PER AS 11/00, 5. RA - IN4xATE3 AECORD OARA PEII P!1 20/20. 1 W BAST 1 1. R5 + 01MMS RECONO DATA PER Pr 113/49-50' \ E InRA-!w M RAMONA 1. • INDICATES FOUND ODDMENT AS NOTED. e. 0 -WwAm XT I 1 A LP. N/PLASTIC PWG 15 �.I 4 (r'•'ETC 9. 0 - INDICATES TYPE 'Y' YDIWILENT STAMPED "L7 74W. OTT i SUE FLDSN Pp RN.CO.PLASTIC STD. MD.]0]. \` 10. SET 1 I�i- LP. TA PED "L 784 SAt T P OF AU O ISllTll, F.1WNT• CR 141E a TAD STAMPED 47 7043'At Tor WALL W IN \ SAN O T tW A FA FOO'IIIG. AT ON OP C FORS, ISO 1i8140-M f _�DRu� A' 7ACRfr4 Y1. sn UR K FAD 'Ls IRO oY TOP er LOT fox OLONGAr ra �R Ate- LOT C04NERS AAIACIIR TO STM[[TS,ON CAT uKE PROLONGA[40N. A Ilfl'aA'w T S; f' Q. rill=NKATTS RESTRICTED ACCESS. _ t� R.. 1 ram' S 13 TRACI WP MD. 11154 NAS U LOTS 7LV5 LOTS 'A' TIMOOGN 101.RICLYSM. t4, "AV YAP NO. 11134 CONTAINS 3049A ACRES. CAM 1` w •� r tSRAY+DC aVE. WFW N THE DaTMCTNL WADES.- 63 r,P4y I+ 15. ALL PUBLIC uwIgS wo RIR1G SmIm rwsr&LES rimmw IF 1• W 4 THIS TRACT SHALL K PLACED IROLROROVND. h. _ 0O ♦ g` ) 11. Rif AND NOI•`TT AT PPirf FW w +iO�CAM Ksl AvuL1YZ z h f7 '1'!4 y � (['['x [A 17. Si.N. - POWATn sE/11CM[D.FOND NOFNM0. { ' ! sf 1A n \ � Nis Ia. CD - PARCEL OF LIMO ONaRrS TO GENE WLSTROM, ET 4, 4y 52 73 Ry OQy At DEES MCOROEP A ARCH 28, 1990,AS INSTRDULKI ,2 33 \ w ^4n1113*4 O.A. O 47 39 Sa I If. © - PMCEL Of LOAD ORWITEO TO OCND NUUTIOY, R A4 ! 4} ♦ �! ♦ f 9! CES KCOAOED NARCH 2f, 111".0 1NLTIIVYCNI if s5 s9 ,L AD 111. 3u.O.IL �+ ,r= 44 3z 1dAe' 71 4-f1 tna NrAEi[nATA B MONUMEMENT NOTES 4 36 11 ST 72 10 NVNRCR L9REDrm TIRTANCE 1, Up, 1.17, WITHrAe.LIM1[A1Jl1LE, pM, '0" FDA TH[CENTER LINE !a Al M 4F"55S A w.35 INTIRS[CTION OF LTOl1 AY[NM AND Of ANEA PAYE•PER 9 S7 59 \ 40 ly1 i2 A i9PJ 1- kW.52 we]]4/m-R1. 1. FO. 1' Lrr TACCED 'RCE 3f4of4,FLUSH. FOR TW CENI[R LINE 1 I ! e/ GA _ 13 0 4702!1 E 234.45 IHISRSic"m Or ON4SE STREET ARD K AREA own. PLR A7 41 AO » A Ye ![ 0 43 97 YSH�uS f N NAPS 71 W IAS30 Y1 3L/A9-f1. SL, 7 CSl �`A _ _ 15 K OP31 1 200. 2 S� FD. I' ;.F-TIC QO 'LS 2531'. PH, 2'. No REF.. FOR A POINT ON P ♦ THE WUTALIILT UNE OF THE NOA1MpLl I52.OD FEET OF PARCEL C' y Is 27, RI f7 1R ! \1 Rs Y /C'J TI ■ 140.00 Or R5 U w 1N. •IN'MI P I ♦' \ ,rf �� 0 K Iwo o 1, A 4. FO. $ 1/1/'II.7.. TADKEI "A S!I',ON. A'.00 REr.•ACCEPTED AS a 1. of 2e' A A4C y, 4 S¢" O{ N 9YA2 W S5A.75 THE Y CDR. Or THE 11ONTI(ALY ISL00 FEET Or/AROCL'C' OF ! A Tm t! k! 13 c FlAAANPLAT 4 H N Is' o0 W Sw.00 Or AS 13/w. - 17 u' YNLNID 1�1 \ 11p Y 9r7304 W SS.W 5. M. 1 1/4'1.1. TAOGEo 'NCE 121T9'.DR. 1',r0A ME NIL COB. Or 14 R4 5 NIXON U A11 N 00'E 7f.w PARCEL 1 Of PY 9511. PEA Pr 20/20. P IL R w.w' 1 IA 1! Y ` 017 N E iO F 175,97 ! I I 7 I 19 S. TH I LIT LR.tyD " o{21IP.CRT 9'. AC PIN 20 AND FOR m - $3 4 \ \ A17 N 7190 [ 30.9e THE TEDFTO 99ME COAMOA TIT 1AL N DEEP RMCRL or LAND P �• 1 I I E 21 I O Afa M 770700 E 7).w GRANTED To a1Q IlVL4181, TT+L.n DIES RECORDED PIAeCN $A, >j L•I 22 © iM AS WSTRUKNT 00. 111362- O.P. y {EARL y IN7 - ! I. M 1 1/4'I.P..1ACCED 'AC[ 11119', DN. A',110 117- A=P CD i I \ Hoo.vl tl,lrs A.1 - _ / AS THE NORTNEASTERLT CORM Dr THAT CERTAIN PARCEL OF LAND C Y tRfla'w MYAO'{iW1A1'ISI 49� ♦ GOAMTEL TO 7QW 114A 1KIL MD. 1.ET aL.Jn O1fO R[COeOS ALaeCN Ib. �"lO1T � 1990.AS NLS1AL111ENT M0, 1113f2, 01. .I PY 70I20 A. TO. 1 1/4' Il.. TAGGED 'LS 2770',ON. 12',MD p[r.,A"Crtra v�� �' cp AS IM MONOCKSMLY CORNEA OF 'MAT CFXTAM PAACEL OF LAND �•1 el. ORANTED TO OOK$fJLSTROI.ET AL IT DEU RECORKD IJMCN 74. • @P EASEMENT NOTES 19".A% NRTRORM M. 511343, 0A. 4'y• �• 1, A SAINT of NAY AESERWO AT SUM RWNUMICE LAW AM STATER COHPANT. TOR WATER S. M I' LP.,FIRM TAG,1NICADAILE, DM. 24•, PON THE NORTHWEST SI PIPES AND DITCHES. RWwCs AND OONDUrts rap gRITJ11WM"a INUMIC um wt CORDER Or FIRM LOT 159 OF r0 0/337, S.D. Co.. PER ENACT LPCATIOM NOT KW DISCLOSED FIRM RECORD. W 331/59-11. -9® Q TIRE QNTEILINE or AN UgRENT CAARTED TO NEYAPR-CAIFORIKA SLEEM CORI'mIr1p/ F FDA Urarry PUWQKS, R(� E o[P OCTOR L I940. RE WINK 471. PACE IM OF fiIC4 l0. PERCHER. rl'IYIo IgTYMO. [srAi1511Co 1r TOOL[ PROPOItT10M AECom PER Pr 10/2C. QWE cf/R[RIAE Or AM rAuwvT 4twm To Ca kImI*A 6fc1 PONPe C Aw7 tI, FEAPEIREO.TWO NOWAK. SET MOTHIAG, ESIAPJSHED NY 1 FDA UTRSTY PLRPOSts. AECOROU NvAIDwh EA 9. T959, AS PISTRUMEW W.773"OF INTERSECTION, OPT1CIAL RECOw]. 12. FD. 3/4- LP., IASGED 'E SSW', to 6'. MR A PORT ON 7NC NT I THE C[ [RUN4 Or A MOD' E SIDWIM OPAM= SO MAIN A. POLE. fOA WAFER LANE LIME Or rAxw LOT i39 REA AS I3/A0 AND " 1e3/411-50. - �- PLAS OSES. RECORDS JANUARV 15, 1971. AS AWRIAEr1R NO. 44M OF OFfICW ACCORDS. 13. TO. L' I.P., TAG= '4CE 3s"6% UP l', TER Pro IR!/L4-O0, 1 14. M. 2'1.P.,"T40, ON. 9', M REP. EXHIBIT B rr- ENGINEER'S REPORT ASSESSMENT ROLL r.. David Tauasig&Associates. Inc. City Of San Jacinto Annexation No. 12 to Assesssment District No. 2003-1 FY 2005-06 Assessment Roll FY 2005-06 "M' APN Tract 14A Assessment Zone 19 431-050-021 31154 81 $266.82 Subtotal: 5266.82 431-060-009 31154 3 266.82 431-060-009 31154 4 S266.82 431-060-OC9 31154 5 $266.82 431-060-009 31154 30 S266.82 431-060-UC9 31154 31 S266.82 431-060-009 31154 32 S266.82 431-060-009 31154 33 S266.82 431-060-009 31154 36 S266.82 431-060-009 31154 37 S266.82 431-060-009 31154 38 5266.82 431-060-009 31t54 43 S266.82 431-060-009 31154 44 $266,82 431-060-009 3lt54 45 S266.82 431-060-009 31154 46 S266.82 431-060-009 31154 55 S266.82 431-060-009 31 154 56 S266 82 431-060-009 31154 57 $266.82 431-060-009 31154 58 S266.82 431-060-009 31154 59 S266.82 431-060-009 31154 60 S266.82 Subtotal: S5,336.40 431-060-010 31154 29 S266.82 431-060-010 31154 39 S266.82 Subtotal_ $533.64 431-060-013 31154 61 S266.82 431-060-013 31154 62 S266.82 431-060-013 31154 63 $266.82 431-060-013 31154 66 $266.82 431-060-013 31154 67 $266.82 Subtotal: $1,334.10 431 060-016 31154 6 $266.92 431-060-016 31154 14 $266.82 431-060-016 31154 15 $260.82 431-060-016 31154 16 S266.82 431-060-016 31154 17 S266.82 431-060-016 31154 18 S266.82 431-060-016 31154 19 S266.82 431-060-016 31154 20 S266.82 431-060-016 31154 22 S266.82 431-060-016 31154 23 S266.82 431-060-016 31154 24 5266.82 431-060-016 31154 25 S266.82 431-060-016 31154 26 S266.82 431-060-016 31154 27 S266.82 131-060-016 31154 28 S266.82 Subtotal: $4,002.30 431-060-020 31154 7 $266.82 431-060-020 31154 8 S266.82 431-060-020 31154 9 S266.82 431-060-020 311.54 10 S266.82 Page 1 of 2 David Taitssig& Associates, Inc. Citv of San ,Jacinto Annexation No. 12 to Assesssment District No. 2003-1 FY 2005-06 Assessment Roll FY 2005-06 APN Tract Lot A;sesstnetit 431-060-020 31154 11 S266.82 431-060-020 31154 12 $266.82 431-060-010 31154 13 S266.82 431-060-020 31154 21 S260.82 431-060-0?0 31154 40 S?66.82 431-060-020 31154 41 $266.82 431-060-020 31154 42 5266.82 Subtotal: $2,935.02 431-060-026 31154 1 S266.82 431-060-026 31154 2 $266.82 43I-060-026 31154 34 $266.82 431-060 026 31154 35 S266.82 431-060-076 31154 47 S266.82 4.31-060-026 31154 48 S266.82 431-060-026 31154 49 $266.82 431-060-026 31154 50 S266.82 431-060-026 31154 51 S266.82 431-060-026 31154 52 S266.82 431-060-026 31154 53 S266.82 431-060-026 31154 54 S266.82 431-060-026 31154 64 S266.92 431-060-026 31154 65 5266.82 431-060-026 31154 68 S266.82 431-060-026 3L154 69 $266.82 431-060-026 3L154 VO $266.82 431-060-026 3L154 71 $266.V 431-060-026 31154 72 $266.82 431-060-016 31154 73 $266.82 431-060-026 31154 74 $266.82 431-060-026 31154 75 $266.82 431-060-026 31154 76 $266.82 431-060-026 31154 77 S266.82 431-060-026 31154 78 $266.82 431-060-026 31154 79 $266.82 431-060-026 31154 80 $266.82 431-060-026 31154 82 $266.92 431-060-026 31154 83 $266.82 431-060-026 31154 84 $266.92 431-060-026 31154 85 S266.82 431-060-026 31154 86 5266.82 431-060-026 31154 87 S266.82 431-060-026 31154 88 S266.82 Subtotal: $9,071.88 Total Assessment for Zone 19: $23,480.16 Total FY 2005-06 Assessment: $23,480.16 K:1Clienls2'•.San lacinto%roadmaintV.uuox Nu. 121Assessmcnt Roll apl Vim• Page 2 of 2 NNW EXHIBIT C ENGINEER'S REPORT DETAILED COST ESTIMATE . ZONE 19 David Taussig Associates,Inc. City of San Jacinto 2,712005 Detailed Cost Estimate AD No. 2003-1, Annexation No 12 Zone 19 Tract No. 31154 Curb Curb- Cost Per Length Miles I Curb-Mile Annual Cost Street SweepinG 1 8,157 1 1.5448861 185.58 $286.70 Quantity Units Unit Price Cost Slurry Seal: Mobilization 1 I.S. $2,577.50 $2,578 Place slurry seal 219,687 s.f. $0.10 $22,650 Crack Seal @ 20% of slurry seal cost - I.S. - $4,530 Striping 1 I-s. $2,577.50 $2,578 Traffic Control 1 I.s. $2,577.50 $2,578 Total $34,9112 Quantity Units Unit Price Cost Grind and Overlay Mobilization 1 i.s. $4,124.00 $4,124 Grind 219,687 s.f. $0.03 $6,795 0.15' asphaltic concrete paving overlay 2,307 tons $36.09 $83,238 Striping 1 I.S. $2,577.50 $2,578 Traffic Control 1 I.s. $2,577.50 $2,578 Total $99,312 �r Quantity Units Unit Price Cost Remove and Reconstruct Mobilization 1 I.S. $10,310.00 $10,310 Remove concrete curb @ 10% of total quantity 815.70 Lf. $1.03 $841 Remove sidewalk @ 10% of total quantity 4,486.35 s.f. $0.15 $694 Grind 0.33'AC paving 219,687 s.f. $0.07 $15,175 construct 6"curb @10% of total quantity 815.70 Lf. $7.84 $6,391 construct 6'wide sidewalk @ 10%of total quantity 4,486.35 s.f. $1.80 $8,094 construct 0.25'AC paving 3,844.52 tons $36.09 $138,730 Striping 1 Ls. $2,577.50 $2,578 Traffic control 1 Ls. $2,577.50 $2,578 Total $185,391 K:1Clients215an Jacintolroadna nt6Annex No.12liExhibit C.AslSheetl EXHIBIT D ENGINEER'S REPORT COST OF SERVICES SUMN ARY 140• David Taussi wciates,Inc- EXHIBIT ❑ CITY OF SAN JACINTO COST OF SERVICES SUMMARY _-_ Component Costs per Occurrence [1] Construction Paving Area Street Grind and Remove & Administration FY 2005-06 District Zone No. of Lots i Curb-Miles ; (SF)� i Sweeping Slur Sea] Overlay W _ Reconstruct �1 Vlo Admin 2L 19 - -88 —1.54 219,687 $287 $34,912 $99,312 $185,391 _$1,677 $1,905 [1] Refer to Exhibit C for details of the cost calculations. [2] An additional $21.65 per single family residential lot was added for annual administration of Annexation No. 12 to the Assessment District. K:IClientsMan JacinlaVoodmairMnnex No.12%Exhibit 0.123 EXHIBIT E ENGINEER'S REPORT CASH FLOW MODEL ; ZONE 19 r.. David Taussig Associates,Inc. City of San Jacinto U712G05 Street Llainlenanca Allocation[1] AD No,2003-1 Annexation No. 12 Zone 19 .� Tract No,31154 ry Prcjected Annual Fund Balance Year Begin- AaaesamPnt street Grind and Remove 8 Construction District Total Annual {Revenue ring Revenue Sweeping Slurry Seal Overlay Reconstruct Administration Admin Expenditure Minus Cost} 1 2005 $23.460 $287 $29 $1,905 $2,221 521,259 2 2006 $24,208 $296 $30 $1,964 $2,289 $43,178 3 2007 $24,958 $305 $30 $2,025 $2,360 $65,776 4 2008 $25,732 $314 $38,261 $2,857 $2,088 $44,520 $48,988 5 2009 $26,530 $324 $32 $2,153 $2,509 $71,009 6 2010 $27.352 $334 $33 $2,219 $2,587 $95,774 7 2011 $26 200 $344 $34 $2,288 52.667 $121.307 8 2012 $29.074 $355 $43,230 $4,359 $2,359 550,303 $100,079 9 2013 $29 976 $366 $37 $2,432 $2.835 $127,219 10 2014 $30,935 $377 $38 $2,508 $2,923 $155,201 11 2015 $31.863 $389 $39 $2,585 $3.013 $184,051 12 2016 $32,651 $40' $138,946 $13,935 $2,666 $155,943 $60,954 13 2017 $33,869 $414 $41 $2,748 $3,203 $91,620 14 2018 $34.919 $426 $43 $2,833 $3,302 $123,236 15 2019 $36,001 $L40 $44 $2,921 $3,405 $155,833 16 2n20 $37,117 $453 $55,189 $5.564 $3.012 $64,219 $128,732 17 2021 $38,268 $467 $47 $3,105 $3.519 $163,381 18 2022 539,454 $482 $48 $3,201 $3,731 $199,104 19 2023 $40.677 $497 $50 $3,301 $3,847 $235 934 20 2024 $41.938 $512 $62,356 $5,287 $3,403 $72,560 $205,313 21 2025 543,239 $528 $53 $3,508 $4,089 $244,463 22 2026 $44,579 $544 $54 $3,617 $4,216 $284,826 23 2027 $45,961 $561 $56 $3,729 $4,347 $326,440 `ii,24 202B $47,386 $579 $200,425 $2D,100 $3,846 $224,948 $148,877 25 2029 $48,855 $597 S60 $3,964 $4.620 $193A 11 26 2030 $50.369 $615 S62 $4,087 $4,764 $238.717 27 2031 $51.931 $634 $63 $4,214 $4,911 $285,736 28 2032 $53,540 $654 $79,608 $8,026 $4,344 $92,633 $246,644 29 2033 $55,200 $674 $67 $4,479 $5,220 $296,624 30 2034 $56,911 $695 $69 $4,618 $6,382 $348,153 31 2035 $58,676 $716 S72 $4,761 $5,549 $401,280 32 2036 $60,405 $739 $89.948 $9,069 $4,909 $104,664 $357,110 33 2037 $52,370 $762 376 $5,061 $5,899 $413,581 34 2038 $64,303 $785 $79 $5,218 $6,081 $471,803 35 2039 $66,297 $810 5B1 $5,379 $6,270 $531,830 36 2040 $68,352 5835 $539,687 $54,052 $5,546 5600,120 S62 Totals $1,515,837 $18,509 $368,594 $339,371 $539,687 5126,616 $122,997 $1,515,774 Number of Single Family Residential _o:s 88 Year 1 Cost per Residential Lot $266,82 (11 Assumes costs and annual assessmert revenue esca ate at an average ralu o1 3.10 k.crar�xts�aa�aovoaama.�wr .a u�+zte.�iwe sslsnaen ylt� EXHIBIT "B" CITY OF SAN JACINTO ASSESSMENT DISTRICT NO. 2003-1 ANNEXATION NO. 12 NOTICE OF RECORDATION OF ASSESSMENT AND DIAGRAM STATEMENT OF ASSESSMENT NOTICE IS HEREBY GIVEN to all owners of real property liable to be assessed to pay the costs and expenses of the sewer improvements to be constructed under proceedings conducted by the CITY COUNCIL of the CITY OF SAN JACINTO, CALIFORNIA, pursuant to the terms and provisions of the 'Benefit Assessment Act of 1982", being Chapter 6.4 of Part 1 of Division 2 of the Government Code of the State of California, for a special assessment district, said special assessment district known and designated as Assessment District No. 2003-1 (the "Assessment District") You are hereby notified that on March 4, 2005, the Assessment and Diagram to pay the costs and expenses of said construction were recorded in my office. The assessment will be collected on your property tax bill in annual installments beginning in the 2005-2006 fiscal year. The maximum assessment amount for the 2005-2006 fiscal year is as stated in this Notice. DATED: March 3, 2005 D othy L. C inard, City Clerk City of San J into State of California Identified Parcel: Confirmed assessment: Assessment Number: 2003-1 For 2005-06 Fiscal Years Assessor's Parcel Numbcr(s), 431-060-009:431-060-010; 431-060-013: 431-060-010" 431-060-020, Parcel of LLA No. 04-02(portion ol-431-050-02I &431-060-026) Assessment: $23,480.16 .14W Page B-1