HomeMy WebLinkAbout3184; CANNON ROAD WEST; PRELIMINARY REPORT AND SPREAD; 1987-06-09L 3Iq,
I
CITY OF CARLSBAD
I CANNON ROAD ASSESSMENT DISTRICT
PRELIMINARY
& SPREAD I REPORT
June 9, 1987
I
I I
I
i
NBS/Lowry Project No E68-015 007
I
I
I 1
I Prepared by
• NBS/LOWRY INCORPORATED
Engineers & Planners I 10920 Via Frontera
San Diego, California 92128
I
CITY OF CARLSBAD
CANNON ROAD ASSESSMENT DISTRICT
P1ELIMINARY REPORT & SPREAD
JUNE 9, 1987
This preliminary report and spread has been prepared for the
proposed Cannon Road Assessment District for the construction
of streets and sanitary sewers in Reaches 1, 3 and 4 as shown
on the map enclosed in:this envelope. Street and sewer costs
have been spread separately. It, is anticipated that the
assessments less financing cost for that portion of street
work within Reach 1 will receive public facility fee credits
at the time development occurs. Sewer assessments have been
spread on four.alternatives including: .
1,. The City of Carlsbad alone
2 Carlsbad, Vista and Oceanside participating
3. Carlsbad and Vista participating
4 Carlsbad and Oceanside participating
Under these alternatives, the total sewer assessment to the
properties within the district varies from a low of $2.30
million to a high of $3.18 million, depending on the partici-
pation of other outside agencies.
This report and spread is conditioned on the following:
1.. Very preliminary plans and cost estimates. The cost
estimates are based on today's dollars, and there could
be an escalation of 10 to 15 percent depending on the
I
time of construction. Costs in general were taken from
I documents prepared by design engineers for the various
reaches of work
I 2 Information with respect to the distribution of costs
between the Cities of. Carlsbad.,' Vista and Oceanside were
I provided to us by the City and various major owners
I within the assessment district.
3. The current general plan, of the City was utilized with
I respect to land use and the density per acre for
dwelling units. Lands that were permanently restricted
I to or open space topographical constraints were excluded
I from the assessable area In addition, those lands
within the growth management plan that have an
I ' additional 15 percent open space restriction, were
reduced by an additional 15 percent in assessable area
I 4 Estimated for cost the acquisition of right-of-way was
I
only included in Reach -3.
5. Reaches 1 and 3 street improvements include median curbs
I I and two center lanes of paving with full grading of the
right-of-way Additional improvements are required to
the, total be borne complete roadway and will by adjacent
I
property owners or others, and not through the assessment
district. Reach 4 improvements for streets includes the
I construction of full right-of-way to right-of-way
improvements including parkway and median landscaping
I The full the grading of right-of-way, median curbs and
1
I
-2-
1
two center lanes of paving, have been spread on the same
I basis as the improvements in Reaches 1 and 3 on an area
basis. The remaining improvements including the outside
I lanes, parkway landscaping and dutside curb, gutter and
sidewalk, have been assessed against the frontage of the
I properties adjoining Reach 4.
The earliest date that construction work can begin on this
I assessment district would be April or May of 1988 to conform
to coastal grading permits and for the preparation of all
plans and specification's for the construction of the work,
the preparation and approval of an EIR. With I
including
property owner accetance, .this preliminary spread under the
I conditions above stated and with petitions filed with the
City of Carlsbad, should have final approval by the Policy 33
I Committee and concurrence by the City Council. Following
this approval, very little work will then be done within the
I assessment process until- all plans and specifications are
1
completed and environmental concerns are taken care of.
I In addition ,to the map of the proposed District, the report
also includes the following:
I Exhibit A - Preliminary cost estimate for streets by reach.
I Exhibit B - Preliminary cost estimate for services by reach
and distribution of costs to the three cities.
I Exhibit C - Assessable acreage and frontage
I H H
i
I
Exhibit D - The total benefit unit listing by reach of sewer
I and/or street by individual properties grouped by
property owner.
I Exhibit E - An assessment spread by owner on the assumption
that there is no outside participation from the
I Cities of Oceanside and Vista This exhibit
I shows a total assessment of $15,071,510
Exhibit F - A summary of assessment spread by owner for each
I reach of sewer and street on the assumption that
the District receives no outside participation.
I Exhibit G - Gives the dollar per benefit unit for the three
sewer system alternatives by participation of
other, agencies..
I Exhibit H -. The assessment spread by owners for the three
alternative sewer assessments
I Exhibit I A the by for - summary of assessment spread owner
all sewer alternatives including Carlsbad alone
I
I
I I
I
I
I
.
li
COST ESTIMATE JUNE 1; 1987
CANNON ROAD CAN6187
.I5 TO MACARIO PARK ROAD (REACH 1)
ROAD IMPROVEMENTS
CONSTRUCTION ITEM UNIT UNIT COST QUANTITY COST
STREET IMPROVEMENTS
MEDIANS WI MED LSCPE SF $3.50 0 $0
PAVING -30' SF $2.00 160,000 $320,000
TYPE B-i CURB LF $5.50 10,800 $59,400
STREET SIGNS/MON./MISC. ' LS $2,000
GRADING CV $2.20 400,000 $880,000
PAVING - 36' SF ' V $2.00 0 V $0
TYPE G CURB LF $6.00 0 $0
V
STREET LIGHTS V V EA $3,000.00 6 $18,000
SIDEWALK SF
V
$1.70 0 $0
PARKWAY LANDSCAPING SF
V V
$0.80 0 $0 V
THEME PKWY LDSP. V SF : $0.80 0 $0
EROSION CONTROL SF $0.11 700,000 $77,000 V
SUB-TOTAL $1,356,40
UNDERGROUND UTILITIES LF $40.00 0 $0
WATER - ACPIYALVES LF $45.00 0 *0 V
STORM DRAIN V
-
V V• V
STORM DRAIN PIPE/STRUCTURES LB , $100,000
V ENERGY DISS./ROCK SLOPE PRO LS $30,000
V
SUB - TOTAL
V
$130,000
TRAFFIC SIGNALS EA $100,000.00 0 $0
BRIDGE LS
VV
$2,100,000
SUB-TOTAL CONSTRUCTION COST $3,586,4O
CONSTRUCTION CONTINGENCY,
V
V
V lOX - V 358,640
------------
TOTAL CONSTRUCTION COST •
V V•
V V $3,945,040
V RIGHT OF WAY V
• V V
V
STREET V LB
V
$0 V
TOTAL CONSTR. AND RJW
V
$3,945,040
• PAGE
EXHIBIT A
EXHIBIT A
I
PAYMENTS
I SDGE $100,000
1 PAC-TEL $0
CRWD $0
I CARLSBAD, CITY OF to
SUB-TOTAL PAYMENTS - $100,000
I TOTAL CONSTR, RN & PAYMENTS $4,045,040
INCIDENTAL EXPENSES
• PROJ PLAN, DESIGN, EIR,
I DESIGN SURVEY, ASSESS. ENGIN.,
SOIL ENGIN. &TESTING, CONSTR. =
MGMT, INSPECTION, PLAN CHECK, I REPRO., RN APPRAISALS, LEGAL,
RN AGENT, BOND COUNSEL, COST
OF BOND SALE, ADNIN, FEE, ETC,
I EST. AT 22% OF CONSTR. COST. - 22% $867,909
SUB-TOTAL 4,912,949;
-1 •
LESS INTEREST EARNED DURING CONSTR. 2.0X (76,901)
I LESS CASH CONTRIBUTION - 0
SUB-TOTAL $4,834,048
• FINANCING.COST 14.0X 786?38
GRAND TOTAL $5,620,986
ALTERNATE 1- ONE PAVED LANE IN EACH DIRECTION
I WITHOUT LANDSCAPING
THIS IS A PRELIMINARY ESTIMATE. DUANTITIES
AND UNIT PRICES ARE PRIMARILY FROM DESIGN ENGINEER.
I
I
I
I
I
PAGE
EXHIBIT A
COST ESTIMATE APR 1, 1987 I CANNON ROAD CAN41B1
EL CAMINO REAL TO COLLEGE (REACH 3)
I ROAD IMPROVEMENTS
I
CONSTRUCTION ITEM UNIT UNIT COST DUANTITY COST
I STREET IMPROVEMENTS
MEDIANS WI MED LSCPE SF $3.50 0 $0
PAVING -30 SF $2.00 120,000 $240,000
TYPE B-i CURB LF $5.50 8,000 $44,000
STREET SIGNS/MON./MISC. LS $2,000
GRADING CY $2.20 50,000 $110,000.
I PAVING - 36' SF $2.00 0 $0
U TYPE 6 CURB LF •. $6.00 0 $0
STREET LIGHTS EA $3,000.00 6 $18,000
SIDEWALK SF $1.70 0 $0
PARKWAY LANDSCAPING SF . $0.60 0 $0
THEME PKWY LDSP. : SF . $0.80 0 . $0
I
EROSION CONTROL SF $0.11. 300,000 $3,000
SUB-TOTAL $447,000
I . UNDERGROUND UTILITIES LF $40.00 0 $0
WATER - ACP/VALVES LF $45J.00 0
STORM DRAIN
STORM DRAIN PIPE/STRUCTURES LS . $400,000 I .
ENERGY DISS./ROCK SLOPE PRO IS $0
i I
SUB -. TOTAL $400,000
TRAFFIC SIGNALS . EA $100,000.00 0 $0
BRIDGE LS . $0
I
SUB-TOTAL CONSTRUCTION COST . $847,000
I CONSTRUCTION CONTINGENCY 10% 84,700
TOTAL CONSTRUCTION COST $91,700
RIGHT OF WAY :..
STREET LS $460,000
1
I TOTAL CONSTR AND R/W $1,391,700
I PAGE 3
PAYMENTS
SDGE $50,000
PAC-TEL $0
CRWD $0
CARLSBAD, CITY OF
SUB-TOTAL PAYMENTS $50000
TOTAL CONSTR, RW & PAYMENTS $1,441,700
INCIDENTAL EXPENSES
PROJ. PLAN., DESIGN, EIR,
DESIGN SURVEY, ASSESS. ENGIN.,
SOIL ENBIN. &TESTING, CONSTR. .
M6MT, INSPECTION, PLAN CHECK,
REPRO., RW APPRAISALS, LEGAL,
RW AGENT, BOND COUNSEL, COST •
OF BOND SALE, ADMIN. FEE, ETC,
EST. AT 22% OF CONSTR. COST - -22Z $204,974
SUB-TOTAL 1,646,674
LESS INTEREST EARNED DURING CONSTR. • 2.0X (18,634)
LESS CASH CONTRIBUTION 0
SUB-TOTAL I $1,628,040
FINANCING COST -14.0% 265,030
GRAND TOTAL $1,893,070
ALTERNATE 1- ONE PAVED LANE IN EACH DIRECTION
WITHOUT LANDSCAPING
TWTq TtZ A PPI TMTMAPV PUTMAN OhI8MTTTT -
EXHIBIT A
- EXHIBIT
COST ESTIMATE APR. 13, 1987
CANNON ROAD CAN41B7
COLLEGE TO BILL BARNES DR. (REACH 4)
ROAD IMPROVEMENTS
TOTAL ----------------- AREA FRONTAGE
CONSTRUCTION ITEM UNIT UNIT COST QUANTITY COST QUANTITY COST QUANTITY COST
STREET IMPROVEMENTS ,
MEDIANS MED LSCPE SF $3.50 94,000 $329,000 0 $0 94,000 $329,000
PAVING -30' SF $2.00 168,000 336,000 168,000 336,000 0
TYPE B-i CURB LF $5.50 11,200 61,600 11,200 61,600 0
STREET SIGNS/MON./MISC, LS 2,000 0 0
GRADING CY $2.20 118,000 259,600 118,000 259,600 0
PAVING -:36' SF, $2.00 187,000 374,000 0 187,000 374,000
TYPE 6 CURB LF $6.00 11,200 67,200 0 11,200 67,200
STREET LIGHTS EA $3,000.00 24 72,000 8 24,000 16 48,000
SIDEWALK SF $1.70 57,000 96,900 0 57,000 96,900
PARKWAY LANDSCAPING SF $0.80 50,000 40,000 0 50,000 40,000
THEME PKWY LDSP. SF $0.80 0 0 0 0
EROSION CONTROL SF. $0.11 140,000 15,400 140,000 15,400 0
SUB-TOTAL $1,653,700 $6961600 $955,100
UNDERGROUND UTILITIES LF $40.00 0 0 0 0
WATER - ACP/VALVES LF $45.00 2,600 117,000 0 2,600, 117,000
STORM DRAIN
STORM DRAIN PIPE/STRUCTURES LS $400,000 400,000 0
ENERGY DSS./ROCK SLOPE PRO LS so 0 0
SUB -TOTAL - $517,000 $400,000 $117,000
TRAFFIC SIGNALS EA $100,000.00 .2 $200,000 2 $200,000 0
BRIDGE LS - $0 0 0
SUB-TOTAL CONSTRUCTION COST ,
*
$2,370,700 - $1,296,600 $1,072,100.
CONSTRUCTION CONTINGENCY 10 ' ' 237,070 129,660 107,210
TOTAL CONSTRUCTION COST , - $2,607,770 ' $1,426,260 $1,179,310
RIGHT OF WAY
STREET LS $0 $0 $0
TOTAL CONSTR. AND R/W
,
' , $2,607,770 $1,426,260 $1,179,310
PAGES
EXHIBIT A
PAYMENTS
SDGE - $50,000 33,000 17,000
PAC-TEL $0 0 0 CRWD $0 0 0
CARLSBAD, CITY OF
-
$0 0
SUB-TOTAL PAYMENTS $50,000 $33,flflQ $17,000
TOTAL CONSTR, RW k PAYMENTS $2,657,770 $1,459,260 $1,196,310
INCIDENTAL EXPENSES
PROJ. PLAN., DESIGN, EIR,
DESIGN SURVEY, ASSESS. ENGIN.,
SOIL EN6IN, &TESTING, CONSTR.
MGNT, INSPECTION, PLAN CHECK,
REPRO., RW APPRAISALS, LEGAL,
RN AGENT, BOND COUNSEL, COST
OF BOND SALE, ADMIN. FEE, ETC,
EST. AT 22 OF CONSTR. COST 22X $573,709 $313,777 $259,448
SUB-TOTAL 3,231,479 -. 1,773,037 11455,758
LESS INTEREST EARNED DURING CONSTR. 2.OZ (52,155) ('28,525) (23,586)
LESS CASH CONTRIBUTION 0 0 0
SUB-TOTAL $3,179,324
4
$1,744,512 $1,432,172
FINANCING COST 14.0% 517,564 283,990 233,144
GRAND TOTAL,$3,696,888 $2,028,502 $1,665,316
WATER. , $117,000 THIS IS A, PRELIMINARY ESTIMATE. QUANTITIES ' . IV& CONTIN. 11,700 AND UNIT PRICES ARE PRIMARILY FROM DESIGN ENGINEER.
$128,700
22X INCIDENTALS 28,314
$157,014
EARNED INTEREST (2,574)
I
$154,440
FINANCING 25,141
WATER ASSESS. $179,581
STREET ASSESS. $1,485,735
COST ESTIMATE " JUNE 5 1987 ASSESSMENT DISTRICT NO 85-1 CANSEW87 COLLEGE/CANNON
REACH NO 1- SEWER (CAhLAD V1S AND UCEANSIDE)
(CARLSBAD AND VISTA)
CONSTRUCTION ITEM QUANTITY UNIT UNIT COST COST
SEWER
8" SEWER - 0 LF $35.00 $0 it)' SEWER i o LF 40.00 12' SEWER 0 LF 45 .00 , U iS" SEWER ',. 0 LF 5200 0 18' SEWER LF 60.00 (1 24" SEWER 0 LF 8500 0 27" NEWER o LF 110.0C) U 30 " SEiJEF _2,S00 LF 140.00 392,00('')
24' SEWER -1,200 LF 170.00 204,000 42" 'SEWER ' 1 800 LF 250.00 450 ,000 PUMPING STATION , LS 2200000
FORCE MAIN LS :300 9 000
SUD - TOiAI_
CONSTRUCTION CONTINGENCY lOX 354 ,600
TOTAL CONSTRUCTION COST
'
$3900,600
h1bHI OF WAY
SEWER
TOTAL CONSTR. AND R/W
PAYMENTS
SDGE
PAC-TEL :
SUB-TOTAL PAYMENTS
TOTAL CONSTR, RW & PAYMENTS
INCIDENTAL EXPENSES
SUBTOTAL
LESS INTEREST EARNED DURING CONSTR
LESS CASH CONTRISUTION
SUB-TOTAL
FINANItING COST
GRAND TOTAL
LS 0
13,900 ,600
50 ,00o
C)
$50 , 000
950,600
2O)X 780,12()
s4 9 780,72(:)
(78,012)
C)
$4,702,708
765 5 557
*5;468 ,265
PAGE
EXHIBIT B
COST ESTIMATE JUNE 5 1987
ASSESSMENT DISTRICT NO. 85-1 . CANSEW87
COLLEGE/CANNON
REACH NO 3- SEWER (CRLSBAD, VISTA AND OCEANS IDE)
4 (CArLSBAD AND UCCANEIDE)
CONSTRUCTION ITEM QUANTITY UNIT UNIT COST COST
SEWER
- 8" SEWER O . LF $3500 $0
104 SEWER . 0 . LF 4000 0 12" SEWER. . 0 LF 45 00 0 iS' SEWER 0 LE 52 ((4 C)
18" SEWER . 4 200 LF 60.00 252,000
24" SEWER . . (4 LF 8500 0 27" SEWER 0 LF 11000 0 30" SEWER . . .. 0'. LF 140,00 . 0
6" SEWER 0 LF 170.06 C)
" SEWER C) LF 210 (4(1 , 0
PUMPING STATION
.• '- . LS C)
FORCE MAIN . . IS 0
SUB - TOTAL . . $252,000
CONSIRUC.F1IJN CONTINGENCY 14" 25,200
TOTAL CONSTRUCTION COST $27720o
RIGHT OF WAY .: •,,, ,,. .
SEWER LB 90,000
TOTAL CONSTR. AND F/'J
PAYMENTS -
.SDGE PAC-T& 0
SUB-TOTL PAYMENTS
TOTAL CON3IR, RLi & PAYMENTS $:.7,200
INCIDENTAL EXPENSES '• . . 20,0 55,44(:)
SUB-TOTAL $422 ,640 ,
LESS INTEREST EARNED DURING CONSTR. 20','. .
. 544)
LESS CASH CONTRIBUTION
, .' ' 0
SUB-TOTAL $417,09
FINANCING COST 67,899
GRAND TOTAL $484,915
EXHIBIT B
COST ESTIMATE JUNE 5 1987
ASSESSMENT DISTRICT NO 85-1 CANSEW87
COLLEGE/CANNON 0
REACH NO, 4- SEWER - (CARLSBAD 9 VISTA AND OCEANSIDE)
(OAFI_S}3AD. AND OCEANSIDE)
CONSTRUCTION ITEM QUANTITY UNIT UNIT COST COST
SEWER
8" SEWER 0 LF $35.00 $0 10" SEWER . 0 LF 40.00 . o 12" SEWER 5 9 700 LF 45.00 256,500 15" 'SEWER . 0 LF 52.00 0 18" SEWER * 0 LF 60.00 0 24" SEWER 0 LF 85.00 o 27" SEWER 0 LF 110.00 0 30" SEWER - o LF 140.00 c) 36" SEWER 0 LF 170.00 0 42" SEWER 0 LF 210.00 o PUMPING STATION LB 0 FORCE MAIN 0
0 0 LS 0
S,Ua - TOTAL .
-
$256 9 500
CONSTRUCTION CONTINGENCY "10% 25650
TOTAL CONSTRUCTION COST $282150
RIGHT OF WAY
. SEWER LS 0
TOTAL CONSTR. AND WW - $282 9 150
PAYMENTS 0
• 0• - 0
SDGE ,• . 0 PAC-TEL 0
SUB-TOTAL PAYMENTS $0
TOTAL CONSTR 9 RW & PAYMENTS $282 9 150
INCIDENTAL EXPENSES : 20. 0% 56,430
SUB-TOTAL $338 , 580
LESS INTEREST EARNED DURING CONSTR, 2.0 (5 9 643)
LESS CASH CONTRIBUTION : 0
SUB-TOTAL
. $332,937
FINANCING COST . ,
- 0 - 54,199
GRAND TOTAL 0•
$3a7,136
PAGE 3
EXHIBIT B
COST ESTIMATE JUNE 5 1987
ASSESSMENT DISTRICT NO. 85-1 CANSEW87
COLLEGE/CANNON
REACH NO 1— SEWER (CARLSBAD ONLY)
(CAFLSEAD AND OCEANSIDE)
CONSTRUCTION ITEM QUANTITY UNI T UNIT LOST COST
SEWER
8" SEWER 0 LF , $3S00 $0 10" SEWER 0 LF 40.00 ()
12' SEWER 0 LF L5 00 0
15" SEWER 0 LF 52.00 C)
15" SEWER " LF 60 00 C)
24" SEWER 4,000 LF 85.00 340,00o
27" SEWER c) LF 11000 0.
30 " " SEWER 1 9 )( LF 160.00 C 2q8 000
36" SEWER 0 LF 17000 0
42" SEWER 0 LE 210.00 0
FUMF I NB STATION LS -1,400,000
FORCE MAIN LS :3
SUB - TOTAL $2,02S,00:
CONSTRUCTION CONTINGENCY 10/ 202,800
TOTAL CONSTRUCTION COST $2 3 230 9 80:3
RIGHT OF WAY
SEWER - LS 0
TOTAL CONSTR. AND b'W *2,2:0 7 20:
PAYMENTS
SDGE -. 50,000
PAC—TEL
- 0
SUB—TOTAL PAYMENTS
TOTAL CONSTR RW & PAYMENTS $2 9 280 , 803
INCIDENTAL EXPENSES 200X 446,161
SUBTOTAL $2 ,776i964
LESS INTEREST EARNED DURING CONSTR., 20) (44,614)
LESS CASH CONTRIBUTION -
SUB—TOTAL
,FINANCING COST 44,801
GRAND TOTAL ,177,14
PAGE 4
EXHIBIT B
' L,L1 I IJ
..
1 FJ
)I- L. E 12i-'il NUN
REACI-I Nil) 3-- SEWER ['AR,L_SBi-'d) ONLY)
(LiFL..DFL AND VLbu
LONSTRUL....I ON I EM OIJAN....I • Y UN I -r UNIT LOST .
SEWER
SEWER :300 LF 00 J. (1 500
10 SEWER 0 LF, 4o:i0 0
12'' SEWER 3,900.. LF 45 ) 175,500
1 ti c--*E VJ[R Li
• 18" SLWLi LF o )
4" SEWER LF
I I 27''. SEWER •• U . LF' J.100U .
LI 14 (Jl
" bLWEi LF I
•
42" DLW
PUMPING bTh I ION
Li-
L
2 1 ' (i
• FOpC'E MAIN .
•
I SI.JU - TOTAL.1-.186
10 1111 CON" I NOENLY. - 1 0 18 , 00
TOTAL LCjNR3 IF ULT ION CUb I aU)
I h(LH1 OF- WAY
I SEWER LE 900C.'
I ro AL CON 3 R AND R 'W ":,?4 ,
I PAYMENTS
SDSE . . - 0 I
I)
SUB----TOTAL F-HYMLNI Tr C)
TOTAL CO STR • RW PAYMENTS : • 294 600
1 NL I DLN I LXI L NC3 J ) / ) 92C)
I bIJ}$-IOTAL :'
i
LEES 10 I Lb E-D I CAl JI...L) DURING 11> NST F i V (i , -, -,
L.ESS CASH CONTR I bUT I. ON - . . 0
I SUd-IDIr-iL 28
F:iN(ANflINU 12051 . 5:3.953
I • GRAND TOTAL . : - $:385 s; I ,
*
PAGES
EXHIBIT.B
ooar E:sTIMTE: JUNE 5 • 1. G;
SEsSMENr o .i: sr: ci No.. 85-1 . CANSENB 7
C 0 L L. E ul Hi J[,.10.14
RE?CFi N, 4- SEWER ( CARL..8Bi) ONLY) O
(L-1 i- AND 5 Ir-t)
c:ONS:'r U r r ON cr M QLr -i\i UNIT UN 1 LOST COST
SEWER
8" SEWER 5, Lf -
L Ti
jo" SEWER LF, •o,ot_ o
12" SEWER . c> LF 45.00 0
1: SEWER LE S 'x
18'' SEWE.R
24" SEWER . . 0 LF 85.00 0
i I 27 EEJER ) LF I 10 0' H
SEWER 0 LF 140. 00' 0
36'' SEWER .0 LF 170.00 0
42'' SEWER, 0 LF 210.00 0
PUMPING Ii .1 Nb bi A I UN LO
FORCE_ MA IN LS
SUB - tO 1i'-L 19'-' So
CONS'TRUCTION CONY IGENCY 1 OX 19,95C
TOTAL CON Nd iC I tiN UJS 1 4 19 11.'
RI (31-IT OF WAY •'
SEWH L I)
101 AL CON STR AND i-. U '' . 11 40
I
SDC)E..
F-'A[-IEL.
SO-TD FAL F \'t tEN I
ID
IAL COP'FD F q A (MEN :9,
1NLIDEN1AL EX PENSES 43b/0
- lu F -L - -
LE IN] E F L I L'-iFNLi.) DURING' CONSTR. i4 8''')
LESS CASH CONTR I SLIT I ON . .
SUB--TOTAL $258,951
Fil 'I IL I NO I uST 4 T. I 05
GRANID Di HL
+
F'AI:3E 0
EXHIBIT B
COST EST IMATE JUNE 5 9 1987
ASSESSMENT DISTRICT NO 85-1 CANSEW87
COLLEGE/CANNON
DISTRIBUTION OF COSTS - SEWER SYSTEM
CARLSBAD '- VISTA - OCEANSIDE
% DISTRIBUTION
..REACh CARLSBAD VISTA OCEANSIDE
1 42.00% 49.00%' 9. 00
3 18.00% - 82.00%
4 18,00% 82.00%
1 COST DISTRIBUTION
REACH CARLSBAD VISTA OCEANSIDE TOTAL
1 2296671 267945( 497144 5 ,468,265
3 87299 397696 484995
4 D98 1452
X,DISTRIBUTION
REACH CARLSBAD VISTA
1 4 00/ 54.00%
100 (X)/ 0100%
4 ' •1C:)(:). 007. 0.00%
COST DISTRIBUTION
REACH ' CARLSBAD VISTA : TOTAL
1 2515402 2952863 - 5 9 46S25
3 385381 0 385,381
4 :01106 C) :oi 1o6
/ DITRIECUtION
REACH' , CARLSBAD ' OCEANSIDE
1 , 8200X isoo
• 1a067. 820x
4 ' -
-
• 18 0(7. 82.007.
COST DISTRIBUTION
REACH 'CARLSBAD OCEANSIDE 'TOTAL
- 1 2605262 571887 3,177 ,149 3 ' - 87299 39796 48499 4.
,
49484 ' 317452 3S7,136 .
FASE7
I EXHIBIT C
CARLSBAD, CITY OF .............- -- -- '.'flJNE 1, 1987
CANNON ROAD ASSESSMENT DISTRICT CANNON-22
1- RESIDENTIAL COMMERCIAL OTHER USE GROSS FRONTAGE
OWNER AND ASSESSOR'S GROSS . -_-_==== ACREAGE
PARCEL-NIJMBERACRES --RL LMRM T5RC PIPARK OS/NA CHECK......STREETS WATER
I CARLSBAD RES. CTR.
212-020-25 5.03 . 5.03 5.03
6t66 .
--c7-T/,- At66
212-020-34 120.90 . . 120.90 . 120.90 I 212-020-35 82.95 79.45 3.50 82.95
21-2-020-3k_; 851 . 65fr _610
I CARLSBAD USO
168-050-1-9- -4-4 41442M
CARLSBAD, CITY OF
2172-0-05. 94.t4 .. -86;947;20 '-?4.14
212-010-07 2.30 . 2.30 2.30
212-010-11 171.43 . . 162.93 8.50 171.43
212-010-13 0.32 . . 0.32 0.32
212-081-19 4.88 : 4.88 4.88
212 081-20 &-1-7- . &17 -
CARLTAS CO
1f-0-10-1-1--- 66-96
211-021-21 175.11 . 175.11 175.11
208-020-28
208-020-30
333.93
6.96
170.32 12.35
646
151.26
0 C)
--.----.-.--...-------.----
333.93
6.96
I 168-050-03 14.10 . 12.00 2.1 14.10
17 -1-1--- 14;-54 -- ---------2 57- 17 ii - - -
168-050-07
57.71 . 49.05 . 8.66 57.71
168-050-25 6 3. 45 5183 1162 63.45 1, 406
168-4)50-26---947-11- 7775 --- ------- 16.36 94 Ii
KELLY/ROBERTSON .
-16B-050-0I--f09-.-45--49-.-30 -- -- ---- _____ - 6' 15 1t)9 45 --
KIRGIS, HOWARD & IDA
21-2-010-03- 2h-9Cb-h90-- '------------ --------21.90 --_____
ROBERTSON, BRIAN .
-168-v40-0 -6.94 I 14 6 94
1-------_------- - --
------------ --------------
- . . PAGE 1
I EXHIBIT C
ROBERTSON, VIRGINIA
16B-050-17 197.75 154.63 41.12 197.75
1
208-010-32 168.13 88.40 - S 79.733 16a.13
SAN DIEGO GAS & ELEC
I.
211-010-19
-7-211-010-22 --198:29
3.00
--.----.----..----.--_------.---.- .........
-----198.29
3.00 3.00
198.29
212010714 56.50 : 56.50 56.50
I,-- SfPPEL--MRVIN-& LUcIA- --------- .
208-020-17 2.42 2.42 - 2.42
212-050-35 1.09 1.09 . 1.09
I: TRUST SER. OF AMER.
212-050-22 1.34 1.14 0.20 1.34
21-2-050-29----5t;.-28--2t)-.-2.1- --28.-60 ----------- ---745 5.28
I 212-050-30 22.06 1.70 14.84 5.52 22.06.
212-050-34 48.37 19.04 24.93 4.40 48.37
WARDEN, HUGH & ANNIE .
• 168-050-02 25.12 15.10 6.26 .76 25.12
-
-168-050-05--- 253-00-_- 0-17`--202-.-255._
WESTERN LAND & 0EV..
16B-050-2 ---- 17-63 -12-.86 - -- 4771 -300
I -- - -====--- ------ -== ---:--== -====
2,677.97 135.44 744.98 180.29 0.00 12.35 327.84 265.28 1,009.79 2,677.97 8,300.00 4,750.00
BENEFIT FACTORS (BF)
Ii
DU/ACRE
TRFP9f6RE
1.0
10
3.2 6.5
3-2 32-
GALLONS/ACRE 250 800 1370 2500 1600 1600 1000 0
SF/ACRE STREETS
OF-/ACRE-SEWERS----
0.10 0.32 0.52 0.44 0.50 0.00
SF/FRONTAGE STREETS 1.00
SF/FRONTAGE WATER
PAGE 2
- - -- - - - - - - - -I- - I - - - - -_- - - p.. p.., r' p. p.j p.,,) F".) F'-,) F'3 p.. p p., 0" 0". 0' r CO 0) CO CO 0) -' CO C' Co I Co c-a cn - -
- r - -1 a, - r i'- F..) I-.) F-.) F-. - i r p.., P.) 4'--.) C.') a- i-- Co CI) (.1)
i'-- - - - - ,r-" F.-.) I.,.) '4'-.) F..) F-..) C/) ii II t ri-I C'- Co on I S I I I X. C i I I I I I I I Co I CO. I I I I Co Co Co C' Co Co Co Co Co Co Co r CO Co Co cn ccl Co Co Co Co Co Co Co Co X CCI Co Co Co Co C' II CO C/i C_fl r..n r,fl CM i-i I I".) 5',,) I P'.) - S CO 0i-.--I--l-- Co C_fl 'Co I'.) 5,) 4",) F-'.) 4",) Co 1 II C') , ri-I Co C' C' C' C' C' rn -S Co Co I -I Co - I Co C') I Co -'-I C') - Co Co I I I Co Co C' -. I I C' !C= I -I I Co Co Co Co C' Co I I I I I 0 II II L Co i-fl Co -. F'..) F..) Co C. Co I-. co- C_fl -.J Cr- (-.1 I -I (4F..) C- CO --I
n--
F',),- - )'
F.,)I.-". .- '-"-i - Co -.0 (4 5',) Co Co1C') - '-.I Ui I'-.
- 'Ci') '-0 Co -II (,-I (.9(4 1',) 4',) rfl Cl- C_fl - '-I C_Il CAP II II Co C')
- I • II -iiC= C.', : -ci, - CO -C - - - '- - C') 'II CO I'll Ln U) - Co fl -4 ii II i-fl co: O CO -
i-ri C') i'I • 0 II C') -4. Ci) LE • II 0 r i-n • CO -' - CI) '-I
II -1 - Co II II II - F..)
II
' II P..)
II - 41 - . ,
' II II C_fl II -
II II II i-i-I Cl) i-fl 0') CI) -4 II co- .8. (9 i-' Cr- II C_fl I II 0'- II . CI'- CO F..) II C' p.,) '-'0 .0 II C"') ---0 (-I Co II Co Co I• C_fl II Cl'- F..) F-..) Cr- Co - II .I. '--4 (4 - CO II C i-fl - II F'.) - .I F.'.) 0'- 0'- I ......................• -O II CO I'-. Co II Co Co I. F-.) I........... II CO ("I S-i -.0 ("1 .0 Co (/1 II - - - "-4 Co 41 II C' co- - (-1 Co CM II C_fl Co Co II Co Co CO II S--I Co F'.) - C-.-.' C' -I Co '- II Cl'- I',) - CO C_fl , If
II . II II ' II II II . II II II II . II Ii II II II .
I 'II -II .'
II II I•I'l Ci) )- I'i'I' 44 II Co Co Co Co Co Co II II Co Co Co II II Co Co Co 44
If Co Co 1. Co Co C' Co Co Co Co II II Co Co I Co Co Co . fl C i-ri. II I......0• Co C- C' Co Co C' II '' II C') Co . Co 44 II Co • Co .. Co II • .......... II C' Co Co Co 'C' Co - Co C' I I ' C' Co : • c 44 Ii (-.4 II Co Co 'C- Co Co Co II Co Co Co II Co Co Co II Co C' Co Co C') Co C' C' Co II C Co Co C' Co - II
II -II II II , II II I'I'I C_I) ii II II Ci'-. ,*,. (_.,I .- F..,) - -o -'0 . Co
Ii II II Co Co
1
Co
II
II Co Co 'Co
II
II C') Co Co Co Co Co Co II
I
Co - Co II
'.
Co Co - Co Co Co
It
II
3> rrl
C ri-I I..........'ii II II 4",) 41. F..) 0- 0" Co 0- r.4 c-, .4 Co Co ' II C' Co II C'IC' Co C' II Co II C' Co Co Co Co II C') II Co CoC') Co C' Co ,Co C- Co Co Co C' Co Co Co C' II C' II Co Co C' Co Co C') C') Co Co II
H H I..............................•
it
'-0 11 -'.0 if
it mo 10
(fl .l - (I ii....' -0 II (-1 co' 1 ' Co II Co Co C' II Co Co Co Co C') Co Co Co Co II Co Co C Co C' , II C i-fl - II ' CO Ii (-'I .' C' .44 • I' II C') Co Co Ii C') Co C') Co Co Co Co Co ("4 Ii I I'•''• Co C') -(-"I Co <- 4 II CO . C_fl "-4 Cr- CO CO '-I) C' C_fl '.0 (-.1 II CI'- --'I II C' Co C' Ii C' I Co Co Co
I.................-
e-1 Co C' C'!
i Co C' II C' c-,
II . . II II II II Ii C_I) I ii II ' I fi ii - it - II i-ri -i - It ' ' 41, 0- C_fl , (9 Co Ii II Co C' I Co II itCo Co Co Ii 44 'Co Co Co Co Co C' Co • Co - C' II Co Co Co Co Co -: II C') i-li - C ri-I II ..• CO C_fl I Cs- CO C' Ii C' C' • Co U . II Co - C') ' 'C' II C' ,Co Co Co Co C' Co Co ; C' II C' Co Co II II - ' Cl) '-I) Co C_fl Co Ii Co: Co C' II C' - Co Co II Co Co C' Co Co Co Co Co Co II C Co Co Co C. II
- I , II '
- II II Ii II - - t II 'ii '
' Cl) j - II II . I
ii ii ii
II ii II
II II ii '
I.................4.........
Ii ii II .
II II II
i-Il -I '
)_i' C' C") rI-I -
-
-
ri-I C') '('-1 (fl . 'Co
'•
II Co Co Ii • Co .
II Co II . Co
• Co
•
44 Co Co Co Co It Co Co Co - - Co - Co
•
II Co Co Co Co Co - ' II C i-I-I - I II Ii CO C_fl '--i ci'- CO CO .4) C' C_fl : .CS Co 'C' II Co I Co II C' C' Co C' II Co II C' C') C' C'
- Co II Co Co Co C') II C' ,Co Co C' C' Co Co Co Co C' Co C' S. C' II II Co Co - Co C' C')
I..............4
II C' Co Co CO
. - II II ii II II .11 II - II If
- F..,) - -. -. Co C"Co Co Ii I It c=,! <=, I Co II ii Co Co 'Co II j II Co Co C' Co - Co Co C' - Co I ' Co II II Co Co • Co Co C' -
ii II rn Ii rn ii - II II - ,41• • C' •• Co fi • • II Co Co ,. Co 4 , II • • Co II Co C Co Co I...........,• C' C' C' Co . Co ii $...........' C') C' 'Co C' C' -
If if - i-n CI) II "fl II - C') 'Co Co Co C' -
- C') It C' Co Co --!C> it C' Co Co II Co Co Co Co Co Co C') Co - Co II Co Co Co C' C . ii m '
II ' - II II IS II - II II Cri ' 0') i-Il $1 II II
- '
' Co Co - Co C'
Ii ii Ii Co Co 'Co
II II II Co I Co 'Co
It ' II . ' II Co Co Co Co Co Co Co' ' Co. Co
- II II II
-
Co Co - Co Co Co -
II 'II II
' ii I'll -'4 it i-fl II -1
-
Ii F...)' • ' • It '- II • I. ,. I............• . III II ')) II CO It C_fl C' C') C' 'Co II Co Co Co II C' Co Co - Co
II 'C' Co Co Co Co Co C' Co C' II Co Co Co Co C' II C'
I -
EXHIBIT D
SUB-TOTAL .164.14 0.00 164.14 65.5 65.65 65.65 3,500.00 250.00
KELLY/ROBERTSON
. --------. - 163-050-01 .12.33 • 12.33 0.00 4.93 0.00 0.00 0.00 0.00
''" HOWARD & IDA..
' -••---••••• ........ ... -----. ........- ....__i__..__._'_ 212-010-03 5.48 0.00 0.00 2.19 0.00 0.00 0.00 0.00
.....-.. - .............- ......- ...........................•.- -
............... ROBERTSON,
I 163-040-03
.......................
4.72 4...........
.. 72
..
......
.0.00 1.89 0.00 0.00 0.00 0.00
ROBERTSON, VIRGINIA
' ....................................-..- ...............-.-- .................-.---.. -. .
• 168-050-17 125.30 125.30 0.00 . . ' 50.12 50.12 0.00 0.00 0.00
208-010-32 '70.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SUB-TOTAL . 196.02 125.30 0.00 50.12 2 50.1 0.00 0.00 0.00 I SAN DIEGO GAS ELEC
211-010-19 ' 0.00 0.00 0.00 0.00 0.00 0.00 . 0.00 0.00
• . 211-010-22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
• 212-010-14 . 0.00 0.00 0.00 .........0.00 ........0.00 .. 0.00 0.00 0.00
I
SUB -TOTAL 0. Of" 0.00 0.00'' ' 0.00 .0.00 0.00 0.00 0.00
SIPPEL, HARVIN & LUCIA
208-020-17 ' 3.32 0.00 0.00 1.26 0.00 0.00 0.00 0.00
0.00
SUB-TOTAL 4.81 0.00 0.00 ' 1.83 0.00 0.00 0.00 0.00
1 TRUST SER. M EIR -----
-----
212-050-22 . 0.91 0.00 0.00 0.36 ' 0.00 0.00 0.00 0.00 212-050-29 27.94 0.00 0.00 , 11.18 0.00 0.00 0.00 ' 0.00 .I. 212-050-30 12.30 0.00 . 0.00 4.92 0.00 0.00 0.00 0.00 212-050-34
',
. 24.70 0.00 0.00 . v.88.. 0.00 ' 0.00 0.00 0.00
85 00 00 .• ..................
0.00 1SUBTOTAL 34 00 00 00
WARDEN, HUSH & ANNIE
I 168-050-02 8.78 0.00 8.78 . 3.51 3.51 3.51 0.00 ' 0.00
• 168-050-05 163.94
--
0.00 163.84 .
-
65.54 65.54 65.54 4,500.00 4,500.00
I SUB-TOTAL 172.63 0.00 172.63•' 69.05 4,500.00 4,500.00 69.05 69.05
WESTERN LAND & DEY.
- 168-050-23 10.29 0 jo 10 29 412 412 412 3A0 00 0.00
--ITS 1,688.03 142.35 347.05 • ' 346.24 188.94 138.82 8,300.00 4,750.00 ,
ASSESSMENTIREACH 3,177,149 335,381 301,106 . 5,620,986 1,893,070 2,028,502 1,485,735 179,581 (CARLSBAD ALONE> • - ' . DOLLAR! BENEFIT UNIT 1,882.17 2,707.30 867.62 16,234.16 10,i:19.35 14,612.48 179.00 37.31
.
• . . ..............:..... ...
• •
I EXHIBIT E
I
I
CARLSBAD, CITY OF - - _ JUNE 1,J982__
I CANNON ROAD ASSESSMENT DISTRICT .CANNON-2
ASSESSMENT SPREAD BY OWNER
--OWNER AUD ASSESSORS SEWER SEWER SEWER SEWER STREET STREET STREET STREET STREET WATER TOTAL
PARCEL NUMBER REACH 1 REACH 3 REACH 4 TOTAL REACH 1 REACH 3 REACH 4 FRONTAGE TOTAL FRONTAGE ASSESSMENT
CARLSBAD RES. CTR.
I
212-020-25 15,148 0 0 15,148 0 0 0 0 0 0 15,148
.212-020-27 172,738 0 - ......172,38__.0 0 0 0 0 0 1. 7 2 _38 _____
212-020-34 364,087 0 0 364,087 329,553 0 0 0 329,553 0 693,640
212-020-35 239,261 0 0 239,261 0 0 0 0 0 0 239,261
.............__21.2-9:...... ..k,°.1.....................0 0 0_0 0 0 196,047
SUB-TOTAL 987,280 0 0 987,280 329,553 0 0 0 329,553 0 1,316,834
CARLSBAD USD
I
168-050-19 0 0 0 0 0 0 0 0 0 0 0
CARLSBAD, CITY OF
I.
212-010-05
2 1 2-01 0-07 4,329
163,636 0
0
0
0
163,836
4,329
0
0
0
0
0
0
0
0
0
0__•__
0 163,636
4,329
212-010-Il 306,662 0 0 306,662 . 0 . 0 0 0 0 0 . 308,662
212-010-12 3,215 0 0 3,275 0 0 0 0 0 .0 3,275
212-010-13 602 0 0 602 0 0 0 0 0 0 602
• 212-081-19 . 9,185 0 0 9,185 0 0 0 0 0 0 9,185
212-081-20 11,813 0 0 11,813 0 0 0 0 0 0 11,613
SUB-TOTAL . 499,302 499,302 0 0 0 0 0 0 . 499,302
I
CARLIASCO
211-010-U 0 0 0 0 0 0. 0 0 0 0 0
211-021-21 0 0 0 0 0 0 0 0 0 0 0
I . SOD-TOTAL 0 0 0 0 0 0 0 0 0 0 0
KEL-CAL .
208-020-28 476,374 0 0 _4-7'6__,'3__7'4_ 1,568,116 0 0 0 1,568,116 0 2,042,490
I SUB
208-020-30
-TOTAL
16,658
493,032
0
0
0 .
0
16,618
-493' 032
54,534.
1,620,649
. 0
0
0
0
0
0
54,534
1,620,649
0
0
71,191
2,113,681
KELLY/BIERI-AYIS
• 168-050-03 . 181069 0 8,329 26,398 62,339 38,474 58.112 0 156,925 0 183,323
• 188-050-06 21,893 0 101092 31,986 75,534 46,618 61,989 0 190,141 0 222,127
• 168-050-07 73,856 0 34,045 107,902 254,811 157,264 229,358 .0 641,433 0 ..., ...... -
168-050-25 78,042 0 35,975 114,017 269,253 166,177 242,357 250,606 928,393 0 1,042,410
168-050-26 117,071 0 53,956 171,037 403,906 249,281 363,559 375,909 1,392,b5 9,452 1,573,143
SUB-TOTAL 308,932 0 142,407 451,339 1,065,844 __657"'Z!4_'_-'959,374 ' 6266,'515-3,309,5i7 9,452 3770 31
I PAGE 3
I
I
I EXHIBIT E
I .
I
KELLY/ROBERTSON
168-650-01 23,198 33,367 0 56,565 80,034 01 0 0 80,034 0 136,800
KIRO1S, HOWARD i2P
1 212-010-03 10,305 0 0 10,305 35,553 0 0 0 35,553 0 45,858
ROBERTSON, BRIAN
168-040-03 8,884 12,778 0 21,662 30,650 0 0 0 30,650 0 52,312
I ROBERTSON, VIRGINIA
168-050-17 235,043 339,235 0 575,078 813,602 502,186 0 0 1,315,868 0 1,890,946
0 0 0 0 0 0 133,101 - ----------
I
SUB -TOTAL 368,950 339,235 0 708,185 813,682 502,186 0 0 1,315,868 0 2,024,053
SAM DIEGO SOS 6 ELEC -
211-010-19 0 0 0 0 0 0 0 0 0 .0 0
I 211-010-22 0 0 . 0 0 0 0 0 0 0 . 0 0
• 212-010-14 0 0 0 . 0 0 0 0 0 0 . 0 - 0
SUB-TOTAL 0 0 0 0 0 0 0 0 0 0 0
I. SIPP EL, MARVIN &,LUCIA
2O8:02017 _6,4 QL_6240 .20,429 _0 _0020,4290 26,669
212-050-35 2,811 0 0 2,811 9,202 0 0 0 9,202 .
-
0
- --
12,012
-
I
SU!OJ_.9JL____L 0 9,051 29,631 0 0 0 29,631 0 '38,681
• TRUST SER. OF AMER.
2122-050-22 1,717 0 0 _j,Z!,922 0 0 0 Si922 -0 7,639
-212-050-29 52,583 0 0 52,583 181,417 0 0 0 181,417 0 234,000
I 212-050-30 23,145 0 0 23,145 79,853 - 0 0 0 79,853 0 102,998
-212-050-34 - 0 46,497 1 0,419 0 0 0 16 206,911
SUB-TOTAL
WARDEN, HUGH 6 ANNIE
123,942 0 . 0 123,942 421,611 0 0 0 421,611 0 551,553
• 188-050-02 16,531 0 7,620 24,151 57,034 35,200 51,337 0 143,570 0 167,722
168-050705 -308, -450,532 1,063,938 656,638 957,658 805,519 3,,753 110,129 4104415
I
SUB -TOTAL - .324,910 0 149,773 474,883 1,120,972 691,838 1,000,995 - 805,519 3,627,324 170,129 4,272,136
- WESTERN LAND I DEN.
168-050-23 1 19,364 0 8,926 28,290 66,801 41,232 60,133 53,701 221,873 0 . 250,163
3,177,149 385,381 301,106 -3,863,636 5,620,986 1,893,010 2,028,502 1,485,735 11,028,293 179,581 15,071,510
I 15,071,510
PAGE 4
EXHIBIT F
c--i . -. r- - 03 c--i r-' 03 - r-, -c I) 03 03 P') 03 It) - It)
03 '9., I - - It)
-0 0- 03 ..0 U r4 03 - C_-I If) L_-i fr It) I- It) 03 U3 C_-i c_-I II II 03
.I LU II C_-I - fr) C'•.I II It)
03 II II
a- -. 03a, II -, -• II
c_-i 0)11 - II
-1 COIl II
03 LU
It 03 -C>03 03 03 c--I .03 03 .03 03 03 .03 03 0-- U_I 03 It II It) C-i
- -. II is 03 U',
LjLJ <C II . II II - 0-
II II - r- It II -
uI. II
u_lI
SI fr) 03 .03 03 0 r- • r 03 03 - - .. r. II t.)
II p-. It) r I') It) If) -0 fr) c--i r- II 0--
LU II
UJ
0- 03 0- 03 It) - It) 0- I C-- - II CO
coc 03
0)
II
II
C_-I C_-I 03 03 i- I-.) - c_-I CI C_-i c--I II c_-i
II -•l) - r-_) -.
II C> 4>03030303 03030 • • LU I- CD II II It) It) N.- II•
-)
U_I I- IS. II II
- - - -0 - U_) P.',
c_-i 03 It)
II
II
It)
03 I- 03 II - -0 03 IS - Coll IS. II
Li, -
II -03 0303 03 03 - 03 -03 - -03 - - 03i', ii c-i • - II -. - 0- - ) 0- IS II
03
It) -.
LU C.3 C II II - -
0- 03.03 SI. SI -
CO • _ SI LU - It) -. 03- -.0 Si c--i
on
It 03030303 -03 03 03 03 -.003030303 C'4 IS 03
II 03 - C . c_-I II 03 - c-. -.- - II IS - -
• I- U.I IS It - It) -03 0-
' -.0 It) . -.0 IS
Ii
0- 03
cn II' . . IS - II --•- -
II P.) -03 03 03 0- 0' P.1 03 c_-I -03 - - c_i r- II -0
Il'
IS') - ) It) U') 03 fr) - r- -03
It) '-0 0)03 It) '-.0-0 .0 0 0- 03 II II 03 0-.
LU C3 II II - ------- - - - 0- 03 It) 03 If) 03 fr) 0- N- 03 -C
it II - 03
_ II I- LU c_.I . C_-i -003 r,-4fr - c- C_-I c--I -0 II c--i
II Cfl1=II - It)
II .03 03 c_-i -03 c--I 0- It) It) C-1 It) .03
-- J It U 03 .03 F-') P1 -0 -03 -0 03 U') - 0)0- C_-1 fr') 03 P.') It) fr) -0 - 03-0- -0 c_-I It -.0 w . IS IS - - ------- - - -
N- 0- F-') - -.0 03- 03 0- F-') a U II - fr')
- LU 03 031- Ii I......03- 0- 0- U') It) - c_-I -03 . c_-i r, c_-i
0- C-- - -.11 03
II II
Ii 03030303030303 F-') -0
- 03 N- c--I II II -0 03
L) ii SI
LU c_-I Co- 03
-
Ii II - .03 CL U_I SI - .- - - - SI F-') _ SI - - - It
03 It) 03 03 03 -03 03' SI -
U_I SI mc L) LU = C$) LU
SI II - P) C--I 0-
- F-)
SI
- SI
it) 03 F-) > I= ii SI It -
II -03 .03 c--I .03 C_ -I c--I CO It) -03 03 c_-I 03 II 0-- -
L3 — CC) ii II
03 F-') C-') 0-- .03 03 if) It) - - - -0 c_-i C-) 03 0- - F-') 03 0 -03 0- 0- C-) - - ------- - -
II II It -
fr- L) U_I '
II II C-- 0- C-) CO C-) 03030) 0- C-)
03 0- 0- -03 c_-I - -0 c--I c--i - II
N--
P.'- CC) CC CO U_I II
03 LU C II -
5- 03 CI) . , U_I - - .•
CO - - 03 - - - U. Cl) 03 LU 03 4n ii CI) LU - II I U—. - - LU LU _ U_I
5- 03 . - - CO - _ 03 - CO LU LU 03 II - - = CD ZI U, 0 c"II CO II
0303 1- 0) -00 U - • CC) - II - 0)03 - I I- 03 - - 03 03 - 03 I-
LU
II
II
LU CC) L) -L&_ 03 1= (0 =1 03 LU 03 - - . C.,) - LU 03 103 _
-
-
03 , LU - Li II 030303 030303 LU
Con II I II <r x 0) _J 03 cn CO u_I '030303 CO- I- - _l 0303 Cl) U_I 0 II - Cl) 0) Cl) I- Li 3- 3- - 103 LU I- LU LU
LIZ Cl) LU It II -.J J - - I J _J m U_I LU 0 on I=) I- I C -J _i ._I I 0303 0. =3 0 CO -cx - CI) 03 II - - LU U_I LU -0303 - CeE LU C-.) L3 Ii Li C._I Li Li >." 3. COLt) fr-
EXHIBIT G
- CARLSBAD, CITY OF . JUNE 1, 1987
CANNON ROAD ASSESSMENT DISTRICT CANNO1.141-2
SEWER SYSTEM ALTERNATIVES
DOLLAR/BENEFIT UNIT
REACH 1 REACH 3 REACH 4
SEWER ASSESSMENT WITH CARLSBAD, VISTA & OCEANSIDE
--------------------
TOTAL UNITS 1,688.03 142.35 347.05
ASSESSMENT/REACH 2,296,671 87,299 69,684
DOLLAR/ BENEFIT UNIT 1,360 57 613.27 .200.77
SEWER ASSESSMENT WITH CARLSBAD & VISTA
TOTAL UNITS 1,688 03 142 35 347.05
ASSESSMENT/REACH 2,515,402 335,381 3017106
DOLLAR/ BENEFIT UNIT 1 490. 2,707..3Q,.867.62 .
SEWER ASSESSMENT WITH CARLSBAD & OCEANSIDE.
TOTAL UNITS 1,688.03 142.35 347.05 .
ASSESSMENT/REACH . 2,605,262 87,299 69,684
DOLLAR/ BENEFIT Umj. 1,543.38 613.2.. 079
EXHIBIT H
I - ---- __
CARLSBAD, CITY OF - ., . JUNE 1, 1997
• CANNON ROAD ASSESSMENT DISTRICT
.
CANNON-2
ASSESSMENT SPREAD BY OWNER
SEWER ASSESSMENT . SEWER ASSESSMENT SEWER ASSESSMENT I WITH CARLSBAD, VISTA t OCEANSIDE WITH CARLSBAD & VISTA WITH .CARLSBAD ..JCEANSIDE
OWNER AND ASSESSOR'S SEWER SEWER SEWER SEWER SEWER . SEWER SEWER SEWER SEWER SEWER SEWER SEWER
PARCEL NUMBER
CARLSBAD RES. CTR
REACH I REACH 3 REACH 4 TOTAL REACH I REACH 3 REACH 4 TOTAL REACH 1 REACH 3 REACH 4 TOTAL
212-020-25 - 10,950 0 010,950 U993 0011,993 .,12,421 _0 012,421
212420-27 124,867 0 0 124,867 136,760 0 0 136,760 . 141,645 0 0 141,645
• 212-020-34 263,188 0 0 263,188 288,254 0 0 288,254 298,551 0 0 298,551
• 2-020-35 _ 189,427 __0 0199,427 196,194 0 0196,194
-.
212-020-36 141,717 0 0 141,717 155,213 0 0 155,213 160,758 0 0 160,758
I
SUB-TOTAL
CARLSBAD USD
713,877 0. 0 713,677 781,646 0 0 _781,646 809,570 0 0809,570
168-050-19 0 0 0 0 __0 _.0 0 0_0 _0 0 0
CARLSBAD, CITY OF I 212-010-05 118,288 0 0 118,288 129,553 00129,553 134,181 0 0134,181
212-010-07 3,129 0 0 3,129 3,427 0 0 3,427 3,550 0 0 3,550
212-010-11 221,677 . 0 0 221,677 242,789 0 0 242,789 251,463 0 0 251,463
212-010-12
212-010-13
2,367
435
0
. 0
0
0
2,367
435
2,593 0 02,593 2,685 0.02,685
477 0 0 477 494 0 0 494
I 212-081-19 6,640 0 0 6,640 7,272 0 . 0 7,272 7,532 0 0 7,532
212-081-20 8,395 0 0 8,395 91194 0 _9,194 _.9,523 0 09,523
SUB-TOTAL ' 360,931 . 360,931 395,306 - 395,306 409,427 409,427
iU CARLTASCO .
211-010-11 0 0 0 ' 0 0 0 0 0 0 0 0 0
211-021-21 0 0 0 0 0 00 0 0 00 0
I
.
SUBTOTAL 0 0 0 0 0 0 0 0 0 0 0 0
(EL CAL
• 208-020-28 344,357 0 0 344,357 317,153 0 0 377,153 390,627 0 0 390,627
208-020-30 12,041 0 0 12,041 . 13,189 0 ' 0 13,188 13,859 0 0 13,659
SUB-TOTAL 356,399 0 0 356,399 390,341 0 0 390,341 404,286 0 0 404,286
KELLY/BIERI-AVIS I 168-050-03 ' 13,061 0 1,928 14,989 14,305 0 8,329 22,635 ' 14,816 0 1,928 16,744
168-050-06 15,826 0. 2,336 18,162 -17,333 ' ........0 10,092 27,425 17,953 0 2,336 20,289
168-050-07 53,389 0 7,879 61,268 ' ' 58,473' 0 34,045 92,519 - 60,562 07,87968,44.
• 168-050-25 56,415 0 8,326 64,740 . 61,787 0 35,915 97,162 . 63,995 0 8.326 72,320
168-050-26 . 84.627 0 12,489 97,116 92,887 .057,966146,653 95,998 -. ---------0 ,489 108,487__
SOD-TOTAL 223,318 '0 32,957 256,275 . ' _244,5B6 0 142,407 386,994 ' 253,324 0 32,957 288,281
I - 2 PASE -
I
I
EXHIBIT H
I -
KELLY/ROBERTSON
I 168-050-01 16,769. 7,559 0_ 239_1B,366_3,36 .__.0_... 51,733 19,92_7,559 __9_26,81__...._....._____.
I KIRGIS, H000RD & IDA -
212-010-03 ...........o 99 8159 450 0 084 0 -
ROBERTSON, BRIAN I .168-049-03 - 6,422 2,895 ...L .L ..7,Q3__.__.1279_._____0_... I,912._J,2fi5._3,? 010,I79
ROBERTSON, VIRGINIA
• -. 168-050717 - 170,484 16,846 ..247,0 76,846 0 270,237
208-010-32 96,219 0 0 . 96,219 105,383 0 0 105,383 109,148 0 . 0 109,148
SUB-TOTAL .266,70476,846 0 .343,9 29104 339,235 339 302,539 7646 0 379,385
I SA
2
4 DIEGO GAS BELEC
11-010-19 0 0 0 0 0 0 0 0 0 0 0 0
211-010-22 0 0 0 . 0 .0 0 0 0 0 0 0 0
212-010-14 . 0 0 0, 0 0 0 . 0 0 0 0 0 0
SUB-TOTAL 0 0 0 0 0 0 0 0 0 0 0 0
...........SIPPEL,MARVIN&LUCI
208-020-17 4,511 0 0 4,511 4,940 0 .0 4,940 . 5,117 0 0 5,117
212-050-35 2,032 0 0 2,032 2,225 0 0 2,225 2,305 0 0 2,305
• SUB-TOT4L 6,543 0 0 6,543 7,166 0 0 7,166 7,422 0 0 7,422
I TRUSTSER. DEARER.
212-050-22 1,241 _6'.-_"__6_ 1,241 1,359
____
0 0 1,359 1,408 0
_________________
0 1,408
212-050-29 38,011 0 0 38,011 . 41,631 0 0 41,631 43,118 0 0 43,118
21205030 16,731 __ :..0_._.J ,731 18,324 0 0 18,979 --
212-050-34 33,611 0 0 33,611 36,813 0 0 36,813 38,128 0 0 38,128
SUB-TOTAL.. - -- 89,594 0 - 0 89,594 98,127 0 0 98,17 101,63 0 0 10l,63
HARDEN, HUGH & ANNIE • •
168-050-02 • 168-050-05
11,950 ,
222,919
..- 0 k64........Jns
. 32,898 ZI 255,817 244,149 J.LL_
0 142,153 385,302 252,871 0 32,898 285,769
SUB-TOTAL - • . 234,869.0,610 257,237 . 0149,273401,010 _266,426 ____0 34,661 301,088
WESTERN LAND 6 0EV. . . .
168-050-23 13,998 0 2,066 16,053 15,331 0 8,926 24,257 15,878 0 2,066 17,944
2,296,571 87,299. 69,68.4 2,453,6542,515,402...385,381 3,1063,201,889 2,605,262 87,299 69,684 2,762,245
PAGE 3
I
I
1
I
II
0-i InO I
- w 0 a o- 0 fl In - eq a; eq i- e. ii -o II 0
0,_is' a00000a 0-OOC.0
-:
00 eq 0 eq eq : I = 0a eq Co a-
-
II 0 0 0 0 0P 0 0 0 0 0 0 01 ::
C Ci II 000000 0 0 fl .0 00000 II a--
ll 9J °J
Cn Co,_q,
o
0oi-a.oaeqIau,aaeqeq,.o
eZe -r
::
a--
00000s0000000 I
00 Cfl WIll - Cq Oil
ii
- -
000000 rs.e 0 inI 00 00 0-
II eq
ii
0,
-' '-
-
a i-jo - o a- in o a- is. a-;e eq .ele eq II
U C Is —I .0 Ifl vi eq el - :.-- is in
— : . -
Ca I U = Ii
000000 a- a In -a oo * 00
- i-: -;
a--
II - -
21• -H ,..J0_0 0,_a-0, :: CI :-::: • - 0 -oo-i-. Ifluia0-
Cn a- ,q . 2'--°. r- eq eq eq is-I II eq
E
a :1 0 0 - ': a = a a a 0, 0, _••
C soil a. a a un J 00 - CO CI LII - CO - =
a is
fll: A1SSEHSSMEN\[~~TR[C
fl Y OE L`~ I3AD, CALi 1 ORNEA
168-040-03
REACH 4
I\
OBERTSON VK TR 168-050-19.\---
208-010-32 (
REACH 3
5O—01
KELLY AO TR / I
168-050-05
I I
CARLSBAD HIGHLAND L
r
-_
168-050-03
/ SCHOOL
~4-050-08
I 68-050-25
PROPERTY
\\
MINO
168-050-17
/
/ I
1 1 KELLY WA 168-050-07
/-168_050-23 \\ / 168050_06
\/
168-050-26
-— REACH 1 REACH 2
/
?Q -020-30
(
RN 11 212-050-22
SCALE: 1"=IOOO' 12—O5O-35/
212-050/
—34
I /208-1020-28
208-020-17 —05
/1
N, & T
.
21 / (23QO5O KELLY AO TR
211-010-05 I / N.
\/ETAL
/ LJ
LEGEND:
C A R
:
AD
\NL2
12-0
FOX
CENTER
CT 83-9
MANDANA CORP
ANKELG
TP
211-010-22
\212-01005
2-010-03212-020—
211-010-11
211-010-19
0 PUMP STATION \\. CARLTAS CO. I ! JI I I "jr ED tA 212-020-34
ASSESSMENT DISTRICT BOUNDAIRY
211-021
PROPOSED FUTURE STREETS
212-610-07
- \\
212-010-11
! N.
21201013 / 1#4 \ /212_02036 \
FULL WIDTH STREET IMPROVEMENTS(ROW —ROW)
212-020--35 \ \\
\ \ \\
\
10-12
(
HALF WIDTH IMPROVEMENT (MEDIAN,ONE LANE EACH WAY)
CURB TO CURB STREET IMPROVEMIENT
IJQiLJ
212-081-19
H
U UNDERGROUND UTILITIES (TEL,ELE C,GAS)
W WATERLINE
S SEWERLINE
PROPERTY LINE
TRAFFIC SIGNAL
BRIDGE NESTE, BRUDIN & STONE Incorporated
L Enoineers • Hanners
- - • • .
E68-015-007
JUN 10 1987