Loading...
HomeMy WebLinkAboutResolution - 2681 STATE OF CALIFORNIA ) RESOLUTION NO. 2681 ti. 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 HOMES — TRACT 31794) 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. 11) 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 cf 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 ..Y. "Assessment Laws'), (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 February 7, 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 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 withthe procedures established by Assessment Law and this City Council and the results of such tabulation have been submitted to this City Council. 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 Page 2 of 4 in relationship to the entirety of the cost of the NO. operations and maintenance expenses. b. The assessments wi I I 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 6: Ordering of Maintenance. The public interest and convenience VMW 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 Elate. 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 the City of San Jacinto on the 171" day of February, 2005, by the following vote, to wit: Ayes: Ayres, Ritchie, Shaw, Stubblefield, Carlson-Buydos Nays: None Absent; None Abstain: None City of San Jacint By: U` Chris C on Buydos, Mayor ATTEST: 21PI4,4 -A JA d rothy L. Ch inard, City Clerk APPROVED AS TO FORM: 'Cit A torne_ney, C y of San Jacinto Best, Best & Krieger, LLP Page 4 of 4 NNW ENGINEER'S REPORT ANNEXATION No. 1 I TO ASSESSMENT DISTRICT No. 2003-1 OF THE. CITY OF SAN JACINTO .January 10, 2005 rr ENGINEER'S REPORT ANNEXATION NO. 11 TO ASSESSMENT DISTRICT NO. 2003-1 CITY OF SAN JACINTO 'wa,. Prepared for Prepared by CITY ON SAN JACINTO DAVIT) TA[I$SIG& ASSOCiATES,INC. 201 East Main Street 1301 dove Street, Suite 600 San Jacinto, CA 92583 Newport Beach, CA 92660 (95 1) 654-7337 (949) 955-1500 TABLE OF CONTENTS Part Paw Introduction........................................................................................................................................l Part I: Description of the Services to be Financed ..................................................... ..................I Part 1.1: Description of Assessment District............................................. .......................................3 Part III: Amount of the Prepared Assessment and Assessment Roll................................................4 Part 1V: Basis and Schedule of Assessment ........- ...................................... ...................... .6 Exhibits A-1: Assessment Diagram A-2: Tract Map For Zone IS B: Assessment Roll C: Detailed Cost Estimate: Zone 18 D: Cost of Services Summary E: Cash Flow Model: Zone 18 Puge f 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. 11 to Assessment No. 2003-1, David Taussig&Associates, Inc. herewith submits the Engineer's Report for Annexation No. I l 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 maintenance services to be provided by the Assessment District for Annexation No. 11 is discussed in this part. PART If — DESCRIPTION OF ASSESSMENT DISTRICT A description of the property within each zone of benefit within Annexation No. 11 is contained in this part of the Report. 1,4W PART III—AMOUNT OF THE PROPOSED ASSESSMENT AND ASSESSMENT ROLL This part 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. 11. �. Engineer's Report Page I City of San.lacinto Annexation No. 11 to Assessment Distrieffo. 2003-1 January 10,2005 PART I. DESCRIPTION OF THE SERVICES TO BE FINANCED The Assessment District is intended to finance the costs associated with the maintenance of interior streets within the boundaries of ArinexationNo, 11,including.ctreet.cweeping, 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. 1 I 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 Sea] This service shall consist of providing a slurry seal,or asphaltic coating over pavement areas within Annexation No. I 1 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 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. Engineer's Report Page 2 City of San Jacinto Annexation No. I1 to Assessment District No. 2003-1 January 10, 2005 1%00 PART II. DESCRIPTION OF ASSESSMENT DISTRICT For purposes of determining the benefits associated with the costs of services provided by the Assessment District, Annexation No. I I 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 18 Zone 18 consists solely of Assessor Parcel Numbers("APN")551-020-024, 551-020-025,551-020- 026, and 551-030-017, and encompasses Tract No. 31794. Zone 18 is approximately 22.31 acres. There are 62 residential lots located in Tract No. 31794 as well as a park. In addition, located within the Assessor Parcel boundaries,but outside of Tract No. 31794 are flood control property and public streets. A map of Tract No. 31794 is provided in Exhibit A-2. vft , Engineer's Report Page 3 City of San Jaeinto Annexation No. 11 to Assessment District No. 1003-1 January 10,2005 PART ICI. AMOUNT OF THE PREPARED ASSESSMENT AND ASSESSMENT ROLL WHEREAS, the City Council pursuant to Resolution No. 2485, dated November 6, 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 W HERF.AS,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. 11, 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. I 1 to AD No. 2003-1 and the assessments to be levied on the land therein to pay the estimated annual costs of the street, read and highway maintenance. For particulars, reference is made to the resolution forming AD No. 2003-1 and the Resolution of ,NEW 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. 11 to the Assessment District have been assessed upon the parcels of land in Annexation No. 11 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. I l to the Assessment District, as well as the boundaries of the respective parcels and subdivisions of land within said Annexation No. I I 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 B,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 of San Jacinto.annexation No. 11 to Assessment District,Vo. 2003-1 January 10, 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. I 1 to the Assessment District based on the costs and expenses, as set forth in Part IV: Zone ; h ry�p� '_ essiiten pte "A 18 $t3,909 62 $224.34 [1] If total number of toes within a Zone changes based on recordation of final maps,the total amuai cost will be reallocated to the actual number of residential lots within Stich Zone. 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 EnIzineering News-Record Construction Cost Index 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%) and a minimum annual increase of zero percent (0.00%) of the amount in effect in the previous fiscal year. Engineer's Report Page 5 City of San Jacinto Anne-ration No. 11 to Assessment District No. 2003-1 January 10,2005 PART IV. BASIS AND SCHEDULE OF ASSESSMENT Assessments levied pursuant to the Benefit Assessment Act of 1982 must he based oil 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 sLch 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;term 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 presentable 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 performed for each Zone since each Zone has its own interior street facilities. The analysis entailed three component tasks: (1) identification of scrvicc costs. (2) allocation of costs, and (3) calculation of assessments, as described below. Costs of Services 4..• 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. 1 l to the Assessment District. The cost of services is summarized in Exhibit D. Engineer's Report Page h City of San Jacinto Annexation No. !1 to Assessment District No. 2003-I January 10,2005 Allocation of Cost Zone 18 is expected to be developed with single-family residential lots,park property,flood control property, and public streets. Only the single-family residential lots receive 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, while the flood control property, park, and public streets are exempted. Annual Assessment In order to determine the annual assessment for each Zone, a 36-year cash flow was prepared for Zone IS (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 set vices 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 Q . e ;t n 18 $13,909 62 $224.34 [1] Annual Assessments are subject to annual escalations between 0%and 5%per year. [2] i f 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 A'o. 11 to Assessment District No. 2003-1 January 10, 2005 In conclusion, it is my opinion that the assessments for the above-referenced Assessment Distinct have been spread in direct accordance with the benefits that each parcel receives from the street maintenance services. Dated: January 10, 2005. �"pF�S�li:iriH David Taussig and Associates. Inc. F . LL3 No. 022347 s x. Assessmen Consultant City of San Jacinto 4T^ 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 l I rh day of January 2005. Dorothy L. Chouinard City erk of the City of San Jacinto County of Riverside State of California K�ICHents2\San lacintolroadmaintlAncx No. I Ilcngwt_anncxl l_final_'_.doc r� Engineer's Report Page 8 City of San Jacinto Annexation No. 11 to Assessment District No. 2003-I January 10,2005 EXHIBIT A-1 ENGINEER'S REPORT ASSESSMENT DIAGRAM f SHEET 1 OF 2 ASSESSMENT DIAGRAM ANNEXATION NO. 11 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 Dorothy L. Chouinard, San Jacinto City Clerk 23nd 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 An assessment was levied by the City Council of the City of San Riverside, Slate of California, which this Annexation Diagram affects. Jacinto on the lots, pieces, and parcels of land shown on this RECO assessment diagram. Said assessment was levied on the_th VICINITY MAP day of _ 2005. Said assessment cl agram and the assessment roll were recorded in the office of the City Clerk of San Jacinto on the day of 2005. Reference is made to the assessment roll recorded in the office BERGIN of the San Jacinto City Clerk for the exact amount of each i 4k d AMONA EXW . assessment levied against each parcel of land Shown on this o $ assessment diagram. J a m Dorothy L. Chouinard, San Jacinto City Clerk CO TLOOD ST. O IL AM ST, o Filed this day of , 2005, at the hour of o'clock_m, See in Book of Maps of Assessment and Community Facilities SEVENTH T osulava?kr Sheet 2 Districts at page and as Instrument No. in the office of the County Recorder of Riverside County, State of California. ESPLANADEAVE +` ¢ Gary L. Cirso Assessor-County Clerk-Recorder of Riverside County y? OMMONI SALT AVE. % YOtil; 17S EATON AVE. u' By LL WASHINGTON VE Deputy N FRU+TVA� AVE. � j°4qA- ty 4 w Fee x Exempt recording requested, per CA Government Code§6103 Pre ored b Oavid Tweet � Aesacla-ea Inc. SHEET 2 OF 2 ASSESSMENT DIAGRAM ANNEXATION NO. 11 TO ASSESSMENT DISTRICT NO. 2003-1 CITY OF SAN JACINTO LEGEND COUNTY OF RIVERSIDE Zone is Buund'aries of STATE OF CALIFORNIA A"wxation No. I] LD Aeees5weaL Di Lrlcl No, ZIXes San n y / Riverside CnunCounty,, C:7 Assessor Parcel Liar; Parcel 551 -OnO-Onn Assessor lun Nuwtr_r Reference is hereby madr. Lu Lhe \ � Assessor maps of the County of Riverside for a description of the lines and dimnnsinns of each lot and parcel. 551 -020-025 -� ZONE 18 551 -020-024 551 -030-017 WASHINGTON AVE. � m 4 V) Prrpurrd by Oavid Tauvvig & Avwciatvv, Ina EXHIBIT A-2 Iftw ENGINEER'S REPORT TRACT MAP FOR ZONE IS ar.. � f l !N THE 0171 OF SW JACINTO, COUNTY OF R,-VERSVE, STATE OF CALFORNTA SHEET 2 OF 5 SHEETS TRACT NO. 31794 BCwG A SUBA'�OF A A rI L &"S 116 12 ANO >I]OF M NFMLT L COAJ V. AS RFCOPOFO/N scar 1. PAa 14�eNPS AYC�<K,Pt4R56'.L LIXAYIY.1DlL/tC 6Y S£CJ 6. ]OW;YSfG^5.SUJiN.RS'h'Y i FASr,SM•C�Ph[gN'10 M£RSK4 AUOU57, 2004 TPE KEMY COMPANIES, INC U0 I NUr HY ANO IN E X SHEET BASIS Or BGRINGS _ usres ws you xonuoxrsy cnpP.•srsuw o/.rvY is xyaycw+sl. {_ \ u>InwE asxxlesssr x IxLl a.vw.a; LpIpT.IX ItIN'S1EWl.rl fG,J1:.eN 1!] L)CCfli GGIY Sr1Ppl'RW'FPOLF iWL00 15YG5 6z!Mi nG16Mlu Oltt1 YFeI(Mlsl'.0114Y Iz xNRll[MSI. 411111IX]J'JPS]W%J'n' Ix11.9i3.)N 01) O )i rya � 5LG aqs XKPx [onona llrera l..X BV RIsRxX:oae1J7 scxFs ]'—rso / SITE nc ews a esxWcc ra+ws Y.m s Xe c.urw.w zurz PIAre coswxrs snTwL �mnm�� � � xpY e.aAzn son.sr ur rvnRp IrAovn bu'.w YIaY es vlerl IYaeell. w wsrxRss zxow xorcoX ARs cxaYa onuss� S Wr VE Xorzo. weo wnwxs,Yxr x vm--.'� "' I y by " oarAxrLn e,wLroLrxc m[rcpva psrmrc er.aarelulw.sncloR a o.sremsa n P \ EHYIRON4 ENTAL CONSTRAINT NOTE JM'eBMFJIrll�1m11�1�xR sn�WJrs rvlc rws�w Is�nu Ix rr1E mEcs 0� � Jxe WRTcrs.0.ars. tiFry�� Z.rqv IX�m v s On��O VD-wlr-MA(, SURVEYOR'S NOTES W I TR ".J1114 uw+1..5 Ie.Lr[r M$.cwss. \ /• , J � J \\ % '. .1 1W41 W.]ITY.[CMA'!9 iJ MDLEIIFAFL Nrs'tf MROW'r SIaGs:. � [ ) rw.+Tn acw u.o rcwlRm wrA.LR sR 2wa7 Ye 1 OIIEAMSE norzo ' •\ ES �\\ \ [I )1 U X 55 PL gxrA MD145NS0 PM FS JNlC55 OrxPFMY xO1FL. 4, •1 5. ( ] Mx'll6 e[[DA u1H a[a%}!Fy y.4 t{0.q5 15/N-65 \ a \ Y a ] 0 ! 1 KKJ•Rf aLpO]MO Y[NLIIL WIw aA RS e9/]B � xz ��,/ r � [illlfRfEf YOiC]. e •e© / 16s = ixerwas 5«1•.P wR uc.'Ls iva,JUJsx n �y Mu1 Fs rnuw Yoi+rc•Ai As xol[o,wo nfrcw.ttn xGaox. s•..a..w_w._ ` I::srp ~ 'c d4 // sx � } 9 �l q `� 9 $ •Y . sEr 1•I.P.wo ru.'Ls s;u',w Lrx.u,u rwc.'Ls ssw-.ix c[wrw.e.aC w.w zR dl IIQ UI III.LL pl ME LVr LME R fA{LI INFAEff AI RLL R[,W Lilr COd[[£iLLSI. ayri io uo.q�x[ g II1125 OMERWSf WIm. ST IELO xM.1 -LS I.T IM • M TOP OF tlPR Ye LLU Or 1d 1 f1/dLkS M S-. AioYUNR• _ natl=rLy�ur�w; r i -'�1 fffr LOT L 5 Px0[LTL➢MIO i[R CL.'S NI]B.L:S km.LGRO DERV WVICIM1M[w RAUK IN'Y Wx-1..roa \ � \ i �R®WryiC�i lxA Ix(ll mIRAJME IIWf55 LMIAWS HOIFD. nM s E N•YC ,S M . us W xcmeoJJ.rs n TxE¢vu;ri ra y '➢ 9 ! y >• ti q 77) sl uwwulT.nul.aLEUGIr roe m�s uJe,ssArss orn�.¢W>�xarto. r r �xyr 1 YwIIW[x15 31 PFx gYlA5J1F EAlnn pillµ(£i zEI.Y Xruxr Jx�m,'9 vu x'lry JJ{n f \ NYY arm CCYRS PER SrRIIYFXI XC YE[SFpfp_.........._. r arW-1.rerYrx \ recsuENT NOTES Di A'PW AMs PL9LC NklfY GSFM[Yf M FA ItH[Y nqunvv Aolo 1Anv [m., 11 Jmuw�+n Fwx.Lm.hcrcurJ»JI//net Im.urewer u4lF'W'O[CY�4.W. [ro..smrxlr on¢LrrW6ur L1:LPF..A.1Y)xrcWunari xAWxr,wc r]x1u a �- \ 1 w11RxrA 6J�Y-/JUMJI T. /➢n AS wflAWFx1 J,tl.la➢.ti!aPPuu RfGYR36,LJ]LYBlY tK Rh£RR�E i 7X.....x ®soRy.usp aw/Wcc cuTw[Hr[Y rA HIR oK rslc rucr,r,Pecalmm Auc�sr.. /cae as.vsmvxrvr.0 arXxcv mrA.�xammz m axxswe i AexNwYrcn re,eewr I /li lEr]6Ll C(MMIIY f�0«SWlM'SLYF FfSIXIIIipY A0 ^mr-9S ICY{PrMK mvrays a•nucWAx Anx➢,uElrc«cxnr AMA BNy,AtiO AUJv w+rp xlfiWE[AReA!w JT�c Xsr A.RP ww.rcr m xxa3vq.(W[�xrg wra� i I yP CGNaIY M1N'LVYLO Al]tl S)S]jM,Rr(J.WI[O xuY�,j(bf AS M'S/fiiMl[Tl,q. ! ,I f Pm1-I95]IP I,YP[YW f((CLYd1S,LYCW/Y Cf!lMR60.�. li I I jw��w EXHIBIT B ENGINEER'S REPORT ASSESSMENT ROLL David Taussig&Associates, Inc. City of San Jacinto Annexation No. 11 to Assesssment District No. 2003-1 FY 2005-06 Assessment Roll FY 2005-06 APV Tract Lot Asscssmcnt Zone 18 551-020-024 31794 31 $224.34 551-020-024 31794 32 $224.34 551-020-024 31794 33 $224.34 551-07-0-024 31794 34 $224.34 551-020-024 31794 35 $224,34 551-020-024 3171M 36 $224.34 551-020-024 31794 37 $224.34 551-020-024 31794 38 $224.34 551-020-024 31794 39 $224.34 551-020-024 31794 40 $224.34 551-020-024 31794 41 $224.34 551-020-024 31794 59 $224.34 551-020-024 31794 61 $224.14 551-020-024 31794 62 $224.34 Subtotal: $3,140.76 551-020-025 31794 1 $224.34 551-01-0-025 31794 2 $224.34 551-020-025 31794 3 $224.34 551-020-025 31794 4 $224.34 551-020-025 31794 5 $224.34 551-020-025 31794 15 $224.34 551-020-025 31794 16 $224.34 551-020-025 31794 22 $224.34 +r 551-020-025 31794 23 $224.14 551-020-025 31794 24 $224.34 551-020-025 31794 25 $224.34 551-020-025 31794 26 $224.34 551-020-025 31794 27 $224.34 551-020-025 31794 28 $224.34 551-020-025 31794 29 $224.34 551-020-025 31794 30 $224.34 551-020-025 31794 42 $224.34 551-020-025 31794 43 $22434 551-020-025 31794 44 $224.34 551-020-025 31794 45 $224.34 551-020-025 31794 46 $224.34 551-020-025 31794 47 $224.34 551-020-025 31794 48 $224.34 551-020-025 31794 49 $224,34 551-020-025 31794 50 $224.34 551-020-025 31794 51 $224.34 551-020-025 31794 52 $224.34 551-020-025 31794 53 $224.34 551-020-025 31794 54 $224.34 551-020-025 31794 55 $224.34 551-020-025 31794 56 $224.34 551-020-025 31794 57 $224.34 551-020-025 31794 59 $224.34 551-020-025 31794 60 $224,34 Subtotal: $7,627.56 �., 551-020-026 31794 6 $224.34 551-020-026 31794 7 S224.34 551-020-026 31794 9 S224.34 551-020-026 31794 9 S224.34 Page I of 2 David Taussig&Assoc;ates,Inc. City of San Jacinto Annexation No. 11 to Assesssment District No. 2003-1 FY 2005-06 Assessment Roll FY 2005-06 API Tract Lot Assessment rr. — 551-020-026 31794 10 S224.34 551-020-026 31794 11 S224.34 551-020-026 31794 12 S224.34 551-020-026 31794 13 S22434 551-020-026 31794 14 S224-34 551-020-026 31794 17 S224.34 551-020-026 31794 18 SS224.34 Subtotal: $2,467.74 511-030-017 31794 19 $224.34 551-030-017 31794 20 $224.34 551-030-017 31794 21 $224.34 Subtotal: $673.02 Total Assessment for Zone 18: $13,909.08 Total FY 2005-06 Assessment: $13,909-08 K:-,C1icn62rSan]acmtu`soadff-Au Anacx No. t I-,Asyssmcnt-Roll.rpt Page 2 of 2 EXHIBIT C ENGINEER'S REPORT DETAILED COST ESTIMATE . ZONE 18 David Taussig Associates,Inc. City of San Jacinto Detailed Cost Estimate AD No. 2003-1, Annexation No. 11 Zone 18 Tract No 31794 Curb Curb- Cost Per Length Miles I Curb-Mile Annual Cost Street Sweeping 1 5.690 1 1,0776521 185.58 1 $199-99 Quantity Units Unit Price Cost Slurry Seal.- Mobilization I.s. $2,577.50 $2,578 Place slurry seal 112,455 s.f. $0.10 $11,594 Crack Seal @ 20% of slurry seal cost - I.S. - $2,319 Striping 1 I.S. $2,577.50 $2,578 Traffic Control 1 I.s. $2,577.50 $2,578 Total $21,645 Quantity Units Uni# Price Cost Grind and Overlay Mobilization 1 I.S. $4,124.00 $4,124 Grind 112,455 ST $0.03 $3,478 0.15'asphaltic concrete paving overlay 1,181 tons 536.09 $42,608 Striping 1 I.S. $2,577.50 $2,578 Traffic Control 1 I.S. $2,577.50 $2,578 Total $55,366 Quantity Units Unit Price Cost Remove and Reconstruct Mobilization 1 Ls. $10,310.00 $10,310 Remove concrete curb @ 10% of total quantity 569 l.f. $1.03 $587 Remove sidewalk @ 10% of total quantity 3,129.50 s.f. $0.15 $484 Grind 0.33' AC paving 112,455 s.f. $0.07 $7,768 construct 6"curb @10% of total quantity 569 I.f. $7.84 $4,458 construct 6'wide sidewalk @ 10% of total quantity 3,129.50 s.f. $1.80 $5,646 construct 0.25'AC paving 1,967.96 tons $36.09 $71,014 Striping 1 I.S. $2,577.50 $2,578 Traffic control 1 I.s. $2,577.50 $2,578 Total $105,422 K:ICEients2lSan JacintolroadmainttAnnex No, 11gExhibit C xls]Sheet1 �, EXHIBIT D ENGINEER'S REPORT COST OF SERVICES SUMMARY David Taussigf ociates,Inc. ■ N l i Component_.Costs per Occurrence [1] Construction Paving Area Street Grind and Remove & Administration FLY District; Zone _ No. of Lots Curb-Mlles SI=D Sweeping Slurry Seal Overlay Reconstruct Ma Admin 2 - - - . _ � .. _- _'E8 _ i 62 1.08 112,455 $200__ $21,645 $55,366 $105,422. $981 $1,342 [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. 11 to the Assessment District. K:ICIienls215an JacinlulroadmainhAnnex No. 111Exhit)d 0.123 EXHIBIT E ENGINEER'S REPORT CASH FLOW MODEL : ZONE 18 David Tausslg Associates,inc. City of San Jacinto Street Maintenance Allocation[11 AD No,2093-1, Annexation No. 11 Zone 18 %ow Tract Nc. 31794 FY Projected Fund Year Begin- Annual Balance Assessment Street Grind and Remove 8 Construction District Total Annual {Revenue ning Revenue Sweeping Slurry Seal Overlay Reconstruct Administration Acmin Expenditure Minus Cost) 1 2005 $13,909 $200 $20 $1,342 $1,562 $12,347 2 2006 $14,340 $206 $21 $1,384 $1,611 525,1776 3 2007 $14,785 $213 $21 $1,427 $1,661 $38,200 4 2008 $15,243 $219 $23,721 $2,394 $1,471 $27,805 $25,638 5 2009 $15,716 $226 $23 $1,517 $1,765 $39 588 6 2010 $16,203 $233 $23 $1,564 $1,820 $53,971 7 2011 $16,705 $240 $24 $1,612 $1,876 $68,800 8 2012 $17,223 $248 $26,802 $2,705 $1,662 $31417 354,15M 9 2013 $17,757 $255 $26 $1,714 $1,994 $70,358 10 2014 $18,307 $263 $26 $1.767 $2,056 $89,619 11 2015 $18.875 $271 $27 $1,822 $2,120 $103,374 12 2016 $19,460 $280 $77,462 $7,774 $1,878 $87,394 $35,440 13 2017 $20,063 $288 $29 $1,936 $2,254 $53,250 14 2018 $20,685 $297 $30 $1,996 $2,323 $71,612 15 2019 $21,326 $307 $31 $2,058 $2,395 $90,542 16 2020 $21,988 $316 $34,217 $3,453 $2,122 $40,'08 $72,422 17 2021 $22,669 $326 $33 $2,188 $2,546 $92,545 18 2022 $23,372 $336 $34 $2,256 $2,625 $113,292 19 2023 $24,096 $346 $35 $2,325 $2,707 $134.681 20 2024 $24,643 $357 $38,661 $3,902 $2,308 $45,317 $114,207 21 2025 $25,614 $368 $37 $2.472 $2,877 $136,944 22 2026 $26,403 $380 $38 $2,548 $2,966 $16C,385 23 2027 $27.226 $391 $39 $2,627 $3,058 $184,553 rrr. 24 202S $28,070 $404 $111,736 $11,214 $2,709 $126,062 $86,561 25 2029 $28,040 $2-16 $42 $2,793 $3.251 $112,251 26 2030 $29,838 $429 $43 $2,879 $3,351 $138,737 27 2031 $30,762 $442 $44 $2.969 $3,455 $166,044 28 2032 $31,716 $456 $49,356 $4,981 $3,061 $57,854 $139,006 29 2)33 $32,699 $470 $47 $3,156 $3,673 $168.932 30 2034 $33,713 $485 $48 $3,254 $3,787 $198,859 31 2035 $34,758 $500 $50 $3,354 $3,904 $229.713 32 2035 $35,836 $515 $55,767 $5,628 $3 458 $65,369 $200,180 33 2037 536,946 $531 $53 $3,566 $4,15C $232,916 34 2038 $38,092 $548 $55 $3,676 $4,279 $266,789 35 2039 $39,273 $565 $56 $3,790 $4,411 $301,651 36 2040 $40,490 $582 $306,891 $30,747 $3,908 $342,128 $13 Totals $897,946 $12,911 $228.524 $169,1913 $306,891 $73,752 $86,65' $897,933 Number of Single Family Residential Lots 62 Year 1 Cost per Residential Lot $224.34 [1 f Assumes costs and annual assessmBnt revenue escalate at an averago rate of 3 10%. UG:enu7Sun..aomo'+natlma.nMr na.NO.94tm,ne e.vIsJRhWl ��r EXHIBIT °B" 4%.. CITY OF SAN JACINTO ASSESSMENT DISTRICT NO. 2003-1 ANNEXATION NO. 11 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 February 18, 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: February 17, 2005 'r& Do thy L. Cho nard, City Clerk City of San Ja ' to State of California Identified Parcel: Confirmed assessment: Assessment Number: 2003-1 For 2005-06 Fiscal Years Assessor's Parcel Numher(s): 551-020-007, 551-020-024, 551-020-025: 551-020-026- 551-030-017 YH Washington, LLC 10370 Trademark Street Rancho Cucamonga,CA 91730 Assessment: $13,888.00 Page B-1