Loading...
HomeMy WebLinkAboutResolution - 3230 STATE OF CALIFORNIA ) RESOLUTION NO. 3230 COUNTY OF RIVERSIDE )ss CITY OF SAN JACINTO ) A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF SAN JACINTO, CALIFORNIA, APPROVING ASSESSMENT ENGINEER'S REPORT AND APPOINTING TIME AND PLACE FOR HEARING PROTEST TO THE PROPOSED ANNEXATION (COMMONLY KNOWN AS DBN PARKSIDE, LLC — APN NOS. 435-190-052 AND 435-190-053) TO ASSESSMENT DISTRICT 2003-01 (AD 2003-1) PURSUANT TO THE BENEFIT ASSESSMENT ACT OF 1982 (AD 2003-1, ANNEXATION NO. 31) WHEREAS, the City Council pursuant to Resolution No. 2485, dated November 6, 2003, formed Assessment District No. 2003-1 (the "District") pursuant to the Benefit Assessment District Act of 1982 (the "Act') for the purpose of annually levying assessments on all land within the District to pay the costs of street, road and highway maintenance within said district; and WHEREAS, the City Council has initiated proceedings for the annexation of certain property to the District, pursuant to Resolution No. 3229 approved on January 22, 2009 (the "Resolution of Initiation"); and WHEREAS, as ordered by the City Council, David Taussig and Associates has prepared and filed with the City Clerk a report regarding the assessments to be levied and collected from the owners of such annexed property to pay the costs of streets, roads and highway maintenance. WHEREAS, the City Council desires to pass upon such report and appoint a time and place for hearing protests to the proposed annexation and the levy of assessments therein. NOW, THEREFORE, BE IT RESOLVED determined and ordered by the City Council of the City of San Jacinto: Section 1. Report. The report of David Taussig and Associates (the "Report") contains all matters required by the Act and is, therefore, in proper form and does not require modification. The Report is hereby adopted, passed upon and preliminarily approved. Section 2. Assessments. The assessments which are proposed to be levied on all parcels of assessable land within the territory to be annexed to the District are based on special benefits conferred upon each such parcel from the payment of the cost of the maintenance of streets, roads and highways. Page 1 of 3 Section 3. Proportionate Benefit. The proportionate special benefit derived by each such parcel has been determined in relationship to the entirety of the capital cost of such the maintenance of streets, roads and highways. The amount of the assessment shall not exceed the reasonable cost of the proportional special benefit conferred on that parcel. Section 4. Hearing. The public hearing for protest to the annexation of certain property described in the Resolution of Initiation and the levy of assessments therein in accordance with and for the purposes set forth in the Report is hereby set for 7:00 pm on February 5, 2009 at San Jacinto Unified School District Board Room, located at 2045 South San Jacinto Avenue, San Jacinto, California. Section 5. Notice. The City Clerk is hereby directed to mail notice of the proposed annexation, filing of the Report, and the time and place of the public hearing, as specified in Section 4, to all persons owning real property proposed to be annexed whose names appear on the last equalized assessment roll for taxes of the County of Riverside, or who are known to the City Clerk. The form of such notice shall conform in all respects with the requirements of the Act and shall include an assessment ballot whereon the property owner may indicate his or her support or opposition to the proposed assessment. Upon the completion of the mailing of said notices, the City Clerk shall file with the City Council a declaration setting forth the time and manner of the compliance with the requirements of this resolution for mailing notices. APPROVED, PASSED and ADOPTED, this 22"d day of January, 2009, by the following vote: Ayes: Ayres, Mansperger, Potts, Stubblefield Nays: None Abstain: None Absent: Di Memmo City of San Jacinto By Dale Stubblefield, Mayor Page 2 of 3 ATTEST: `1 Dorothy L. Choui rd, City Clerk APPROVED AS TO FORM: Best, Best & Krieger e ey S. Balling , City Attorney Page 3 of 3 DAVID TAUSSIG &AssocIATES, INC. ENGINEER'S REPORT ANNEXATION No. 31 TO ASSESSMENT DISTRICT No. 2003-1 OF THE CITY OF SAN JACINTO JANUARY 13,2009 Newport Beach Riverside San Francisco Walnut Creek ENGINEER'S REPORT ANNEXATION NO. 31 TO ASSESSMENT DISTRICT NO. 2003-1 CITY OF SAN JACINTO Prepared for Prepared by CITY OF SAN JACINTO DAVID TAUSSIG&ASSOCIATES,INC. 248 East Main Street 5000 Birch Street, Suite 6000 San Jacinto, CA 92583 Newport Beach,CA 92660 (951) 654-7337 (949) 955-1500 TABLE OF CONTENTS Part Page Introduction........................................................................................................................................I Part I: Description of the Services to be Financed ........................................................................2 Part H: Description of Assessment District.....................................................................................3 Part III: Amount of the Prepared Assessment and Assessment Roll................................................4 Part IV: Basis and Schedule of Assessment.....................................................................................6 Exhibits A-1: Assessment Diagram A-2: Tract Map for Zone 42 B: Assessment Roll C: Detailed Cost Estimate: Zone 42 D: Cost of Services Summary E: Cash Flow Model: Zone 42 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. 31 to Assessment No.2003-1,David Taussig&Associates,Inc. herewith submits the Engineer's Report for Annexation No. 31 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. 31 is discussed in this part. PART II—DESCRIPTION OF ASSESSMENT DISTRICT A description of the property within each zone of benefit within Annexation No.31 is contained in this part of the Report. 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. 31. Engineer's Report Page I City of San Jacinto Annexation No.31 to Assessment District No.2003-1 January 13,2009 Engineer's Report Page 2 City of San Jacinto Annexation No.31 to Assessment District No.2003-1 January 13,2009 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. 31 consists of one zone of benefit("Zone")based on location as described below and shown on the assessment diagram located in Exhibit A-1. Zone 42 Zone 42 consists of Assessor Parcel Numbers("APN")435-190-052 and 435-190-053. These APNs are located within Lot Line Adjustment No. 05-10, a portion of which was further subdivided into Tract No.35166. Based on the Lot Line Adjustment and Tract Map,we have estimated that Zone 42 encompasses approximately 20 gross acres, of which an estimated 16 net acres are expected to be developed into non-residential uses. Note that we have estimated the developable acreage for Parcel B of the Lot Line Adjustment which is subject to change based on recordation of a final map for the property. A map of Tract No. 35166 and Lot Line Adjustment No.05-10 are provided in Exhibit A- 2. Engineer's Report Page 3 City of San Jacinto Annexation No.31 to Assessment District No.2003-1 January 13,2009 PART III. AMOUNT OF THE PREPARED ASSESSMENT AND ASSESSMENT ROLL WHEREAS,the City Council pursuant to Resolution No. 2585, 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 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. 31, 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. 31 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. 2003-1 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: 1. 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.31 to the Assessment District have been assessed upon the parcels of land in Annexation No. 31 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. 31 to the Assessment District, as well as the boundaries of the respective parcels and subdivisions of land within said Annexation No. 31 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 parcel for fiscal year 2008-2009. 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 q City of San Jacinto Annexation No.31 to Assessment District No.2003-1 January 13,2009 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. 31 to the Assessment District based on the costs and expenses, as set forth in Part IV: FY 2008-09 Total Estimated No. FY 2008-09 Zone Annual Assessment of Developable Assessment per Acres 1 Acre ill 42 $12,158 16 $772.26 [11 If total number of acres within a Zone changes based on recordation of final maps,the total annual cost will be reallocated to the actual number of acres within such Zone. The maximum amount of such annual assessment for the Assessment District shall increase annually beginning July 1, 2009, by an amount equal to the percentage change in the Engineering 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 Annexation No.31 to Assessment District No.2003-1 January 13,2009 PART IV. BASIS AND SCHEDULE OF ASSESSMENT Assessments levied pursuant to the Benefit Assessment Act of 1982 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 term maintenance of the streets within each Zone. The resulting benefits to the property 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 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 $79.40 per acre was added for annual administration of Annexation No. 31 to the Assessment District. The cost of services is summarized in Exhibit D. Engineer's Report page 6 City of San Jacinto Annexation No. 31 to Assessment District No.2003-1 January 13,2009 Allocation of Cost Zone 42 is expected to be developed into various non-residential uses that will receive 100%of the benefit from the maintenance of interior street facilities within such zone. We have determined that 100% of the costs of services should be allocated to property within Zone 42 since the services provided are only for internal streets and as a result provide direct and special benefit to only the property within the Zone. In addition,all developable land within Zone 42 benefits equally from the services provided and the cost for such services is allocated equally to each developable acre within the Zone. Annual Assessment In order to determine the annual assessment for each Zone, a 36-year cash flow was prepared for Zone 42 (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 I, 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 fiends required from a particular Zone will vary from year to year. The fiscal year 2008-09 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 field 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 2008-09 assessment for the annexed Zone as well as the fiscal year 2008-09 maximum assessment per acre. Schedule of Assessments FY 2008-09 Total Estimated No. FY 2008-09 Zone Annual Assessment [1] of Developable Assessment per Acres 121 Acre 11 2 42 $12,158 16 $772.26 [11 Annual Assessments are subject to annual escalations between 01/6 and 6%per year. [21 If total number of acres within a Zone changes based on recordation of final maps,the total annual cost will be reallocated to the actual number of acres within such Zone. Engineer's Report Page 7 City of San Jacinto Annexation No.31 to Assessment District No. 2003-1 January 13,2009 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: Januar .13, 2009. David Taussig and Associates, Inc. NCS q. ...,\. No. 6A21-34?73 I .T. Assessm t Consultant City of San Jacinto County of Riverside q�E EjF ��icC? State of California 1, 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 14'h day of January 2009. Dorothy L. Chouinard City Clerk of the City of San Jacinto County of Riverside State of California N CI.H-N I S2 San lacmiokoadmann\Aunts No 3 kengrpt annex31 dot Engineer's Report Page 8 City of Son Jacinto Annexation No. 31 to Assessment District No. 2003-1 January 13,2009 EXHIBIT A-1 ENGINEER'S REPORT ASSESSMENT DIAGRAM : ZONE 42 SHEET 1 OF 2 ASSESSMENT DIAGRAM f ANNEXATION NO. 31 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 L day of'j�,200a. 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.C ouinard,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 levied 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 levied on the 2or VICINITY MAP day of Januani ,200g. Said assessment diagram and the assessment roll re recorded in the office of the City Clerk of San Jacinto on the 2 2 i4 dayof-Jana 200g. Reference is made to the assessment roll recorded in the office cr of the San Jacinto City Clerk for the exact amount of each RAAWW assessment levied against each parcel of land shown on this x assessment diagram. � 0 2 � � Dorothy L.Chouinard,San Jacinto City Clerk rep CO"ON*W AVE-T t aNAW sr. Filed this ft day of -,2009 at the hour of ABclock Vim, o in Book �.3 r of Maps of —o' f Assessment and Community Facilities y sEVEMM Sr. Districts at page 0-36 and as Instrument No."9-t)ot#A Me in ZONE 42 the office of the County Recorder of Riverside County,State of California. W a E AN5 Larry W.Ward Assessor-County Clerk-Recorder of Riverside County See 1W. o Sheet 2 H44 V EATON AVE By V1.t 1 M 2.t 124 E AVE, N '� A Deputy FHUr VA � AVE Fee i/a-- Exempt recording requested,per CA Government Code§6103 Prepared by Dovid Taussi k Aeeoctatee, Inc. SHEET 2 OF 2 ASSESSMENT DIAGRAM ANNEXATION NO. 31 TO ASSESSMENT DISTRICT NO. 2003-1 CITY OF SAN JACINTO COUNTY OF RIVERSIDE STATE OF CALIFORNIA 9 coat o � 4 ELEVENTH STREET O VISTA MONTANA LEGEND P- 435-190-052 Zone 42 Boundaries of Annexation No. 31 y ■■■■■ to Assessment District No. 2003-1 W San Jacinto, Riverside County, CA 2 W Assessor,Parcel Line a Q (v 435-190-05n Assessor Parcel Number m Uj N Reference is hereby made to the Assessor maps of the County of Riverside 435-190-053 for a description of the lines and S dimensions of each lot and parcel. N ESPLANADE AVENUE Q ti WW O, Prepared by David Toussig & Associates, Inc. EXHIBIT A-2 ENGINEER'S REPORT TRACT MAP AND LOT LINE ADJUSTMENT: ZONE 42 IN THE On' OF SAN JACtNTO. COUNTY OF RIVERSIDE. 9FET : OF 2 SHEETS STATE OF CALIFORIJW TRACT NO. 35166 EEIHI 4 SUBDNSE111 OF PARCEL 'A'AJEO A PORTION OF :APCEL 'B'AS SHOO!ON i, Y } LOT LINE ADJUSTMENT 05-10 RECORDED MARCH 10. M15 AS INSTPUL'ENT 1u1 s m Yvu3? 12OX-GI75013 RECORDS OF RIVERSIDE C%NT'T,CALR'ORIO., BENG POR110JIS OP �1 SCLTgn 34. IOY.NSHIR < SOVEH. PiAUGE I WEST SAN BtRUARIIMO JAERM,Rd,. m Jc3in 511I u' 'SL ENGOTEFRIN,. NC, N'TVEMBER, 2007' ESP(Ilt« zix12 IF 01ADIIv'JNIUN PLIRPO;ES E•'ICIMI TY VAF'u 'm O` Nr M'..� HMm..>EMxI • ENGINEER'S NOTES �.':&:°�.wa.,w51 1 INDICATES FOUND YOFEMENL AS xOEO 2 O RitlGrfS w 1'10.In WI ME iRGGEO R.0£.}15Ja.FWSN x69'SP56'w(xR959'S6'NI ___ 66ir_4'Ib6f 3.( I INOICAtES RECORD MTA RM RCCORO Co'%m ,A 0/20 >4 - . SFVF.HTH STREET SSIMUSO.DON N CO1Mv.G F0, 1 1/4' 1RON PIPE N1YM BM55 DISC-� l T I IHgG1E5 HEOIO ON1A PER RIRT 2]6M,N8 2Wal-.a ESIRINC&D DY NECORO srN<IYL1'RN,CO.SYRV(YgY,WWN 1 R'1 Ull NE M tlSiAntF OB'PER R5 SO/]B-]0.RCCEPIEO Ai 5. (> RECORNS RECORD DATA PER LOt UNE ENT No,EM D.705-5C13 J UN SEVEMN SIRLET N PER R 5 60/2R-J0 C L W.OF TN MO YI5. AMC N.E RECMKD fYRCN 10,MS.AS mSmtxlCNl x0 2006-OI J5011 rc_�w CORNER OF(utN Lpt 156. 6. RL$TRACT CWRMIS 9.53 mm Y:ns 10 QMERLP4 ElPUN40E ^'� J SR A I. Z.ME"ONPIASRC R0G JYAMEO R.GC 31514,MOM AT ALL LOt CORNFAS.AQZ POURS N SOE OR REM 101 LRES W ANGE POINTS N wB 9m[l"AWRT. g I o 1) 0 THE REQUIRED MIER SYSTE ,wfiUOtUS ME MN S.SNAJ.H pH M 3/4' IRON PIPE,N C E 802 M m MULLED AND ACCEPTED BI TIME AaPROIMIE RATER AGENCI 11101 � S�� �.PER P.M.26/12.M B 240/11 TO ANY COM4U ma WIERRL PLACED M M ROIADWI TOT. `� MOR1 0.10.,MST 0.09' 9 U."AMARCS MOM TEST BASIS OF BEARINGS RNER$IOE C(!UHIY FEOUP CUHTROE f.HANHEL MESA w.RSEA N P S TE US(WN K if RIN I!fi IFAM'D AKIREI AS BERG npAO2'2YC PFR R.s 6O(26-]O N[tlO5 ff M'ER516C CNNIT,CA1fNINY -r- �. •� I --. NOw200'E 0367' (I(OGA2'1TE 83.071 ELEVENTH STREET iropEx LR9srw ------_sb�srie61.ee1__- EASEMENT NOTES T---- - - �NAcAUD) © A ES' f1 L6w N RA9211 a FA3.IIS A M"MR RSREJ FOR- I�NOTMRG FOUNO NOTHING POUNO I r�I PInIE PJRPOSLT HCOIMD ANE 37,19U R B0]1 Ia63.PYE 52a,CA_-T 1 t ESIA UL o)AI MOORE DISTANCE ETTABLISNEO BI SPLIT M ® A 33'POE WR1C MRxY RSD4iR mr D TO J CM O!w, 1 ( I I PER MIX 2a0/<I�<a EAST LIJIE OF FRAY LO1 I56 1 JIPRO RNN CONSIRMCIIp1 4N)4N>RERN4FY[OF PIHE UIEJRS C- - 1 RECCIRET)Su U Rr(1.1R65 AS NSIICNERI NO.6HG5.49. - ]Q A l J ROE Pumm NNR EASFNM w C."N THE Cfh N w �•1 I 1 I s AOMO 10R AN,COSINE PUBLIC STRIPES RECOROm OCIOHR 196E u wSIAWEM NO.RAN.OA IRA,'!IZ66.5 mo 140,111-44 VtS1A NO6114NA - T T T-1�1 � JO 91 B I l i 6 I I Oft] I I I o 'er' PARCEL 05-to I I +I y FO. 3/4' AM FORE.R.L.C.962-�� ^ /UST NO. 1006-01150F1 0-IF M, .PCR PA To/12.M9 it0/41-44.A.cCEPTCO As wE51 i E 30.00 CF-war R ME 4Y£.JI[LP ,^�I 1 ry �• IN1■■ RCUT f-I(OR MESA E H I I 119 5T I I Isi :? 954i D w' 1w 2w• 1pN .ar omci RJII 1 �hJ2•T7 1 . I i Z ICI I ry'`9,� 1 CURVE DATA it I in 113 NO ANGLE WNNs Lilo TMGEM ---w N •� ' rE Iowr"Mn) c1 2019' i'2"'w, <35. > <4AB0'>. m' 1 o4rosi'M'w 3r4R> O t�TS� LOI -A 59 CSNZ C1 STiO't >(ISO CO'> <98.62'> <1I 11'>' � ' R 21162 il] j 11,,13$1 i�A2Z1 c} 07 12' -25o.aN II.e- Sa.- G;i R PAP.4$ID(�JMEE FI ",/`p I I - a I4UR z ,M) a b' 42.]c NB45YUfi"R TOT'G An ei' file i�IJ C5 09•v9.35 320.W' 34555' 2MST• t49J' `.b I $'T•.J: RO• /•y IiCLI- 6 f009'2 t9p.00' 2]2_6<' 1]_a2' ^ In VIIJ. m 111 21164' \113 T15 / 0l-.i \. 'Il rv.o iA N1 14 CA OTU]•1 lw ON 230 H.9J h^ p� n m.1 T S'FO( IC6\�C51 C., TANGENT DATA 7 hI, I m < rW Rfr 9'J `� o To BURwc .3000E Or•' 1 . 1 it c%;OOOJ'J > 30.0p'> m MR9]I' , - 0 w^' •i r x OPOJ"] s5 Ls O w I I 2]p,AI i I ] O T3 (s B456C2 > <5p. '> I �I1 m H S N'09'Sk> <M.24'> O pxLOD.'10MT, IMw UM-)E 8= L51AS t 121= �-'S'f'I IIB9S1'M w-:5]_ei 122. IW J a_ i <N SS02'Si�> <3591'> N893>w wi-� / 1.,- AJ <4 BE5]' RE> <]]a0'> u 1 B59( ( LNBR3J 0_6'M _111917W.' T 123 Ig Imo, <4 OVO 'x> (- I1S.. m�> "QII.r ' I.i_Rp_AEFSA Rm TIO Nu' 4w -2Ao6' £ 8LI �'m�^ ^I t^ .- 1 1 P.M."m gaR.r lil N 34.160 ]02]' s j1 W fr•. �I I+ • I. I"y' sm ASEAN)PER Wi I(2 N Y'w56w aN. y ; ,r wl43 I,^ n IT 90 H x M 0• ISRy U�ff�R'�0---7 1 26'YUR4 ,.t I„ 2 1"' tl Ip PEC 12/19/JRJ.OR a x e 57 w I '� sM RONM JlA M1 I 13>aa9 51 5 v� FI Iry I<I.J:O s( I ti5 57 N < W' NO 2Mi-Ol56It1 Q> ]16 ACRE6 Ea rvl it 325 ACRES 1 I- LIb N<4O5'. a4 qC 1)/IIjS01t.OR I 1 ') p1 1}p$ C•� w I 111 N 61% w ]' I; O ): r g1 IZ t P o 1 N TM'< I ,II' 1 yY VAS I P^I 119 N TIB'< W 6a p0' 1 •d'- oIEL{EE$pl; �•- I RO x 35' w mw 12I 5'OB'R" ]2.J5' �-ANNot"'. w li CITY OF r} N 4,9• SD OO' RO- NG 7I' NP9_T]_N 2R OR_ I9 1 1 ,$AFV.rCINTQ ^t2] N 4T 2'N tJ' (w 1'IROM NPE L 5 mw ]t91,lIP O.1'_ -�}9�2 Ra N ('1 1 wAS2.2 NO REF.,MEAN 0".�Atl OOT�- 1�__- N09Si09C LOT 'B-5]995 '�uV `-•� i p J0 w S p89'S 9 6JB9f`i I JSNm' r N S!I CSPIAHnOF ?R R>i eT] N 54'11.1 AVENUE NE9'STO9'E (W w",E) 661,9T (661.9TIMFC70Z_ n&5']3' FD. I I/( 00 IRON PIPE'MIN PVs. ______ ___ rz �______ ____H OOPLUG STAMPED•RNER9OE LO SVR IFYgT. w ! -'^ -� I It I N DARN 20'PER RS GO/2R-]D ANO MR ( f0 1 I/4'0.0. IRON PPE MR4 PLA9.PI UGCT N BYS 1.0 M 210/41-44.ACCEPTEO As CL At.OF sI w ] VENTED'RNERSR)E CO.SORY A`,DO'MI PAN A /NO ES CC AND SN. O. ( f I PER P.S E0/20-30. VtCEMEO AS C.L 1 L7111 (JF HLMCI COWER OF FARM LOT 156 'a 14T.OR GRANO EVE.(VACATED)ME ESPLAN•AOE I ARE S.E.CORNER M FRAY LOT 1% SECTION 34 45 IW Title Officer:22 Order:2019409 EXHIBIT 'B9 - MAP ADJUSTMENT OF THE: SOUTH HALF OF FARM LOT 156 OF THE LANDS OF THE SAN JACINTO LAND ASSOCIATION, AS SHOWN BY MAP ON FILE IN BOOK 8, PAGE 357. OF MAPS, RECORDS OF SAN DIEGO COUNTY, CALIFORNIA CSL ENGINEERING. INC. NOVEMBER 2005 SECTION 34. T4S. R1W. SBM �_ RIVERSIDE COUNTY RS 60 28-30 F� LOOD CONTROL CHANNEL IITH STREET Sa9'57'00'w 661.57' ELEVENTH STREET (VACATED) VACATED) PORTIONS OF FARM LOT 156 h v _ SAN JACINTO LAND ASSOC. M.B. 81357 l S.D. CO. RECORDS i a /Or 35 A.P.N. A.P.N. .o ESTUDIL LO m I� 435-190-01C 1 435-190-039 LAND & WATER I I- I CO ADD f— PARCEL B F PORTION PORTION LOT 156 LOT 157 I MB 8 R/ R357 1 MB 8/357 S.O. Co.. RECORDS _qJ S.D. CO. RECORDS OLD I 9'44 LOT LINES 'I GROSS 8 NET PARCEL B r2 ACRES T3 �I EENTH STREET S8"TWE 374.81 (VACATED) W I I NEW LOT LINE Camell NE:TACRES I R LOT 35 j ; ESTUDIL LO ,? PARCEL A ; W LAND � WATER W 9.53 1 > CO ADD h 9 GROSS ACRES TOL I PORTION PORTION C. ESPLANADE i MB 8 LOT 135 Z 56 LOT 157 LINE�II SD. CO. RECORDS S.D. CO. RECORDS LOT RECORDSI 7 T.tU P.O.B. 1 Tg PARCEL A -1T7 se9.57'09'w g2a9g' TL _ CITY OF SAN JACINTO PLAN - CITY OF HEMET P.O.C. "�� SOUTHWEST CORNER ys' ( t OF SECTION 34 I l N ���pEtOFESS/py e W E NOTE. SEE PAGE 2 FOR TANGENT & CURVE DATA AND EASEMENT NOTES. No. 31574 .} Exp. 12/31/Og EXISTING LOT LINE: ---------- 'rly IV% TO BE DELETED NEW LOT LINE: S PLAT PREPARED Y: SCALE: 1" = 200' —�—� DAVID E. CO R.C.E. 3 4 W. 12/31/06 0 100• zoo• aoo• PAGE 1 OF 2 70'/MlLLA_E /02-05-OW/5:200 RIVERSIDE,CA DOCUMENT:AP 2006.175013 Page 8 of 11 Printed on 41512006 3:36:51 PM Provided by DataTrace System EXHIBIT B ENGINEER'S REPORT ASSESSMENT ROLL : ZONE 42 David Taussig&Associates,Inc. City of San Jacinto 1/13/2009 Annexation No.31 to Assesssment District No. 2003-1 FY 2008-09 Assessment Roll FY 2008-09 I Ja Lot/Parcel Lot/Parcel Acres Assessment Zone 42 LLA 05-10 Parcel B 9.33 $7,207.70 35166 1 3.16 $2,436.79 35166 2 3.25 $2,513.51 Total Assessment for Zone 42-. $12,158.00 Total FY 2008-09 Assessment: $12,158.00 1CLIENT521SanJacintolroadmamtWnnex No.3AAssessment Rollspt Page 1 of I EXHIBIT C ENGINEER'S REPORT DETAILED COST ESTIMATE : ZONE 42 David Taussig and Associates, Inc. Exhibit C Detailed Cost Estimate City of San Jacinto AD No.2003-1,Annexation No. 31 Zone 42 Tract No.35166 Curb Curb- Cost Per Annual Length Miles Curb-Mile Cost Street Sweeping 2,046 0.39 $309.60 $119.97 Quantity Units Unit Price Cost Slurry Seal: Mobilization 1 I.S. $3,000.00 $3,000 Place slurry seal 46,627 s.f. $0.16 $7,460 Crack Seal @ 20%of slurry seal cost - I.S. $0.00 $1,492 Striping 1 I.S. $3,000.00 $3,000 Traffic Control 1 I.S. $3,000.00 $3,000 Total $17,952 Quantity Units Unit Price Cost Grind and Overlay Mobilization 1 I.S. $5,000.00 $5,000 Grind 46,627 s.f. $0.24 $11,190 0.15'asphaltic concrete paving overlay 490 tons $80.00 $39,167 Striping 1 I.S. $3,000.00 $3,000 Traffic Control 1 I.S. $3,000.00 $3,000 Total $61,357 Quantity Units Unit Price Cost Remove and Reconstruct Mobilization 1 I.S. $11,555.35 $11,555 Remove concrete curb @ 10%of total quantity 205 I.f. $5.00 $1,023 Remove sidewalk @ 10%of total quantity 1,125 s.f. $1.50 $1,688 Grind 0.33'AC paving 46,627 s.f. $0.20 $9,325 construct 6"curb @10%of total quantity 205 I.f. $20.00 $4,092 construct 6'wide sidewalk @ 10%of total quantity 1,125 s.f. $5.00 $5,627 construct 0.25'AC paving 816 tons $50.00 $40,799 Striping 1 I.S. $3,000.00 $3,000 Traffic control 1 I.S. $3,000.00 $3,000 Total $80,109 KACLIENTSMan JacintolroadmaintWnnex No.311[tract 35166.x1s]Echibit C EXHIBIT D ENGINEER'S REPORT COST OF SERVICES SUMMARY : ZONE 42 David Taussig and Associates, Inc. Exhibit D Cost of Services Summary City of San Jacinto AD No. 2003-1,Annexation No. 31 Component Costs per Occurrence 1 Construction No. of Net Paving Area Street Grind and Remove& Administration FY 2008-09 District Zone Acres Curb-Miles (SF) Sweeping Slurry Seal Overlay Reconstruct (10%) Admin[21 42 15.74 0,39 46,627 $120 $17,952 $61,357 $80,109 $875 $1,250 [1] Refer to Exhibit C for details of the cost calculations. [2] An additional$79.40 per net acre was added for annual administration of Annexation No. 31 to the Assessment District. KACLIENTSMan JauntolroadmainttAnnex No.314tract 35166.xIsjExhibil D EXHIBIT E ENGINEER'S REPORT CASH FLOW MODEL : ZONE 42 David Tausslg and Associates,Inc. Exhibit E Street Maintenance Allocation[11 City of San Jacinto AD No.2003-1,Annexation No.31 Zone 42 Tract No.35166 FY Projected Year Begin- Annual Fund Balance Assessment Street Grind and Remove& Construction District Total Annual Annual Interest (Revenue ning Revenue Sweeping Slurry Seal Overlay Reconstruct Administration Admin Expenditure Revenue Minus Cost) 1 2008 $12,158 $120 $12 $1,250 $1,382 $0 $10,776 2 2009 $12,535 $124 $12 $1,289 $1,425 $0 $21,886 3 2010 $12,923 $128 $13 $1,329 $1,469 $0 $33,341 4 2011 $13,324 $131 $19,674 $1,981 $1,370 $23,156 $0 $23,509 5 2012 $13,737 $136 $14 $1,412 $1,561 $0 $35,684 6 2013 $14,163 $140 $14 $1,456 $1,610 $0 $48,237 7 2014 $14,602 $144 $14 $1,501 $1,660 $0 $61,180 8 2015 $15,055 $149 $22,230 $2,238 $1,548 $26,164 $0 $50,071 9 2016 $15,521 $153 $15 $1,596 $1.764 $0 $63,828 10 2017 $16,003 $158 $16 $1,645 $1,819 $0 $78.011 11 2018 $16,499 $163 $16 $1,696 $1,875 $0 $92,635 12 2019 $17,010 $168 $85.844 $8,601 $1,749 $96,362 $0 $13,283 13 2020 $17,537 $173 $17 $1,803 $1,993 $0 $28,827 14 2021 $18,081 $178 $18 $1,859 $2.055 $0 $44,853 15 2022 $18,642 $184 $18 $1,917 $2,119 $0 $61,375 16 2023 $19,220 $190 $28,379 $2,857 $1,976 $33.402 $0 $47,193 17 2024 $19,815 $196 $20 $2,037 $2,252 $0 $64,756 18 2025 $20.430 $202 $20 $2,100 $2,322 $0 $82,863 19 2026 $21,063 $208 $21 $2,166 $2.394 $0 $101,532 20 2027 $21,716 $214 $32,065 $3,228 $2,233 $37,740 $0 $85,507 21 2028 $22,389 $221 $22 $2,302 $2,545 $0 $105,352 22 2029 $23,083 $228 $23 $2,373 $2,624 $0 $125,811 23 2030 $23,799 $235 $23 $2,447 $2,705 $0 $146,904 24 2031 $24,536 $242 $123,827 $12,407 $2,523 $138,998 $0 $32,442 25 2032 $25,297 $250 $25 $2,601 $2,875 $0 $54,864 26 2033 $26,081 $257 $26 $2,681 $2,965 $0 $77,981 27 2034 $26,890 $265 $27 $2,765 $3,056 $0 $101,814 28 2035 $27,723 $274 $40,936 $4,121 $2,850 $48,181 $0 $81,356 29 2036 $28,583 $282 $28 $2,939 $3,249 $0 $106,690 30 2037 $29,469 $291 $29 $3,030 $3,350 $0 $132,810 31 2038 $30,382 $300 $30 $3,124 $3,453 $0 $159,738 32 2039 $31,324 $309 $46,253 $4,656 $3,221 $54,439 $0 $136,624 33 2040 $32,295 $319 $32 $3,320 $3,671 $0 $165,248 34 2041 $33,296 $329 $33 $3,423 $3,785 $0 $194,760 35 2042 $34,329 $339 $34 $3,529 $3,902 $0 $225,187 36 2043 $35.393 $349 $233,203 $23.355 $3,639 $260,546 $0 $33 Totals $784,904 $7,745 $189,538 $209.671 $233,203 $64,016 $80,698 $784,870 $0 Number of Net Acres 15.74 Year 1 Cost per Acre $772.26 Ill Assumes costs and annual assessment revenue escalate at an average rate of 3.1%. K:ICLIENTS21San Jadnlob.Md neAnnex No.311fnae Wlee.xlalExNbbE