City of Laguna Beach
West Street Underground Utility Assessment District (AD 2021-1) Preliminary Engineer's Report
July 15, 2025 | 21
Attachment 1
8 City of Laguna Beach
West Street Underground Utility Assessment District (AD 2021-1) Preliminary Engineer's Report
July 15, 2025 | 27
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area (sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
(YES/NO)
Reliability
Benefit
Area
Average
Assessed
Benefit
Area
Total
Construction
Incidental
Expenses
Financial
Cost
Contribution
from Other
Sources
Final Total
Assessment
22190 PASEO DEL SUR 1 056-070-13 6,750 0 YES 6,750 YES 8,484 NO 0 5,078.02 38,298.10 $ $ 2,134.28 $ 3,400.54 $ (14,150.70) $ 29,682.22 22191 RICO RD 2 056-070-14 6,180 0 YES 6,180 YES 8,484 NO 0 4,888.02 36,865.13 $ $ 2,054.43 $ 3,273.31 $ (14,150.70) $ 28,042.16 22200 PASEO DEL SUR 3 056-070-15 7,035 0 YES 7,035 YES 8,484 NO 0 5,173.02 39,014.58 $ $ 2,174.21 $ 3,464.16 $ (14,150.70) $ 30,502.25 22202 PASEO DEL SUR 4 056-070-16 6,400 0 YES 6,400 YES 8,484 NO 0 4,961.36 37,418.20 $ $ 2,085.25 $ 3,322.41 $ (14,150.70) $ 28,675.16 22212 PASEO DEL SUR 5 056-070-17 10,530 0 YES 5,265 YES 8,484 NO 0 4,583.02 34,564.84 $ $ 1,926.24 $ 3,069.06 $ (14,150.70) $ 25,409.43 22212 RICO RD 6 056-070-18 13,301 1 YES 6,651 YES 8,484 YES 8,484 7,872.88 59,376.71 $ $ 3,308.96 $ 5,272.14 $ (14,150.70) $ 53,807.10 22202 RICO RD 7 056-070-19 6,480 1 YES 6,480 YES 8,484 YES 8,484 7,816.05 58,948.08 $ $ 3,285.07 $ 5,234.08 $ (14,150.70) $ 53,316.52 22196 RICO RD 8 056-070-20 7,020 1 YES 7,020 YES 8,484 YES 8,484 7,996.05 60,305.62 $ $ 3,360.72 $ 5,354.62 $ (14,150.70) $ 54,870.26 22192 RICO RD 9 056-070-21 7,260 1 YES 7,260 YES 8,484 YES 8,484 8,076.05 60,908.98 $ $ 3,394.35 $ 5,408.19 $ (14,150.70) $ 55,560.81 22166 RICO RD 10 056-070-22 7,440 1 YES 7,440 YES 8,484 YES 8,484 8,136.05 61,361.49 $ $ 3,419.57 $ 5,448.37 $ (14,150.70) $ 56,078.73 22172 RICO RD 11 056-070-23 8,615 1 YES 8,615 YES 8,484 YES 8,484 8,527.71 64,315.42 $ $ 3,584.18 $ 5,710.65 $ (14,150.70) $ 59,459.55 22162 PASEO DEL SUR 12 056-070-37 6,804 1 YES 6,804 YES 8,484 YES 8,484 7,924.05 59,762.60 $ $ 3,330.46 $ 5,306.40 $ (14,150.70) $ 54,248.77 22152 PASEO DEL SUR 13 056-070-36 8,640 1 YES 8,640 YES 8,484 YES 8,484 8,536.05 64,378.27 $ $ 3,587.68 $ 5,716.23 $ (14,150.70) $ 59,531.48 22165 PASEO DEL SUR 14 056-070-06 7,650 0 YES 7,650 YES 8,484 NO 0 5,378.02 40,560.68 $ $ 2,260.37 $ 3,601.44 $ (14,150.70) $ 32,271.78 22161 PASEO DEL SUR 15 056-070-05 7,200 1 YES 7,200 YES 8,484 YES 8,484 8,056.05 60,758.14 $ $ 3,385.94 $ 5,394.80 $ (14,150.70) $ 55,388.18 22155 PASEO DEL SUR 16 056-070-04 7,208 1 YES 7,208 YES 8,484 YES 8,484 8,058.71 60,778.25 $ $ 3,387.06 $ 5,396.58 $ (14,150.70) $ 55,411.19 22151 PASEO DEL SUR 17 056-070-03 7,700 1 YES 7,700 YES 8,484 YES 8,484 8,222.71 62,015.13 $ $ 3,455.99 $ 5,506.41 $ (14,150.70) $ 56,826.82 22145 PASEO DEL SUR 18 056-070-02 9,000 1 YES 9,000 YES 8,484 YES 8,484 8,656.05 65,283.30 $ $ 3,638.12 $ 5,796.59 $ (14,150.70) $ 60,567.31 22141 PASEO DEL SUR 19 056-070-01 6,900 1 YES 6,900 YES 8,484 YES 8,484 7,956.05 60,003.95 $ $ 3,343.91 $ 5,327.83 $ (14,150.70) $ 54,524.99 31622 WEST ST 20 056-070-26 91,268 1 YES 45,634 YES 8,484 NO 0 18,039.36 136,051.57 $ $ 7,581.91 $ 12,080.21 $ (14,150.70) $ 141,562.98 31622 WEST ST 21 056-070-34 2,200 0 NO 0 NO 0 NO 0 0.00 $ - $ - $ - $ - $ - 31602 WEST ST 22 056-070-27 10,914 1 YES 10,914 YES 8,484 YES 8,484 9,294.05 70,095.05 $ $ 3,906.27 $ 6,223.84 $ (14,150.70) $ 66,074.45 31582 WEST ST 23 056-070-40 7,681 1 YES 7,681 YES 8,484 YES 8,484 8,216.38 61,967.36 $ $ 3,453.33 $ 5,502.17 $ (14,150.70) $ 56,772.15 31552 WEST ST 24 056-070-30 18,375 1 YES 18,375 YES 8,484 YES 8,484 11,781.05 88,851.83 $ $ 4,951.55 $ 7,889.28 $ (14,150.70) $ 87,541.95 31522 TOTO LOMA LN 25 056-062-36 8,306 1 YES 8,306 YES 8,484 YES 8,484 8,424.71 63,538.60 $ $ 3,540.89 $ 5,641.68 $ (14,150.70) $ 58,570.46 31552 TOTO LOMA LN 26 056-062-34 11,280 1 YES 5,640 YES 8,484 YES 8,484 7,536.05 56,836.33 $ $ 3,167.39 $ 5,046.58 $ (14,150.70) $ 50,899.59 31551 TOTO LOMA LN 27 056-062-35 9,288 1 YES 4,644 YES 8,484 YES 8,484 7,204.05 54,332.41 $ $ 3,027.85 $ 4,824.25 $ (14,150.70) $ 48,033.81 31521 TOTO LOMA LN 28 056-062-37 7,519 1 YES 7,519 YES 8,484 YES 8,484 8,162.38 61,560.10 $ $ 3,430.63 $ 5,466.01 $ (14,150.70) $ 56,306.03 31532 VALIDO RD 29 056-062-20 7,280 1 YES 7,280 YES 8,484 YES 8,484 8,082.71 60,959.26 $ $ 3,397.15 $ 5,412.66 $ (14,150.70) $ 55,618.36 31526 VALIDO RD 30 056-062-25 14,071 1 YES 14,071 YES 8,484 YES 8,484 10,346.38 78,031.67 $ $ 4,348.56 $ 6,928.54 $ (14,150.70) $ 75,158.07 31538 WEST ST 31 056-062-24 7,260 1 YES 7,260 YES 8,484 YES 8,484 8,076.05 60,908.98 $ $ 3,394.35 $ 5,408.19 $ (14,150.70) $ 55,560.81 31532 WEST ST 32 056-062-38 8,010 1 YES 8,010 YES 8,484 YES 8,484 8,326.05 62,794.46 $ $ 3,499.42 $ 5,575.61 $ (14,150.70) $ 57,718.78 31526 WEST ST 33 056-062-18 9,000 1 YES 9,000 YES 8,484 YES 8,484 8,656.05 65,283.30 $ $ 3,638.12 $ 5,796.59 $ (14,150.70) $ 60,567.31 31522 WEST ST 34 056-062-26 10,000 1 YES 10,000 YES 8,484 YES 8,484 8,989.38 67,797.27 $ $ 3,778.22 $ 6,019.81 $ (14,150.70) $ 63,444.60 31512 WEST ST 35 056-062-28 10,000 1 YES 10,000 YES 8,484 YES 8,484 8,989.38 67,797.27 $ $ 3,778.22 $ 6,019.81 $ (14,150.70) $ 63,444.60 31502 WEST ST 36 056-062-27 11,615 1 YES 11,615 YES 8,484 YES 8,484 9,527.71 71,857.35 $ $ 4,004.48 $ 6,380.31 $ (14,150.70) $ 68,091.44 31496 WEST ST 37 056-062-03 12,000 1 YES 12,000 YES 8,484 YES 8,484 9,656.05 72,825.23 $ $ 4,058.42 $ 6,466.25 $ (14,150.70) $ 69,199.19 31492 WEST ST 38 056-062-41 6,000 1 YES 6,000 YES 8,484 YES 8,484 7,656.05 57,741.37 $ $ 3,217.82 $ 5,126.94 $ (14,150.70) $ 51,935.42 31494 WEST ST 39 056-062-40 6,000 1 YES 3,000 YES 8,484 YES 8,484 6,656.05 50,199.44 $ $ 2,797.52 $ 4,457.28 $ (14,150.70) $ 43,303.53 31486 WEST ST 40 056-062-05 9,246 1 YES 9,246 YES 8,484 YES 8,484 8,738.05 65,901.73 $ $ 3,672.58 $ 5,851.51 $ (14,150.70) $ 61,275.12 31455 WEST ST 41 056-062-06 7,524 1 YES 7,524 YES 8,484 YES 8,484 8,164.05 61,572.67 $ $ 3,431.33 $ 5,467.12 $ (14,150.70) $ 56,320.42 31461 WEST ST 42 056-062-07 7,205 1 YES 7,205 YES 8,484 YES 8,484 8,057.71 $ 60,770.71 $ 3,386.64 $ 5,395.92 $ (14,150.70) $ 55,402.56 31471 WEST ST 43 056-062-08 6,300 1 YES 6,300 YES 8,484 YES 8,484 7,756.05 58,495.56 $ $ 3,259.85 $ 5,193.90 $ (14,150.70) $ 52,798.61 31502 MONTEREY ST 45 056-063-06 6,206 1 YES 6,206 YES 8,484 YES 8,484 7,724.71 58,259.25 $ $ 3,246.68 $ 5,172.92 $ (14,150.70) $ 52,528.14 31512 MONTEREY ST 46 056-063-07 6,240 1 YES 6,240 YES 8,484 YES 8,484 7,736.05 58,344.72 $ $ 3,251.45 $ 5,180.51 $ (14,150.70) $ 52,625.97 31522 MONTEREY ST 47 056-063-08 6,180 1 YES 6,180 YES 8,484 YES 8,484 7,716.05 58,193.88 $ $ 3,243.04 $ 5,167.12 $ (14,150.70) $ 52,453.33 31526 MONTEREY ST 48 056-063-09 8,946 1 YES 8,946 YES 8,484 YES 8,484 8,638.05 65,147.54 $ $ 3,630.55 $ 5,784.54 $ (14,150.70) $ 60,411.93 31542 MONTEREY ST 49 056-063-10 5,750 1 YES 5,750 YES 8,484 YES 8,484 7,572.71 57,112.87 $ $ 3,182.80 $ 5,071.13 $ (14,150.70) $ 51,216.10 31481 WEST ST 50 056-063-05 5,800 1 YES 5,800 YES 8,484 YES 8,484 7,589.38 57,238.57 $ $ 3,189.80 $ 5,082.29 $ (14,150.70) $ 51,359.96 31491 WEST ST 51 056-063-04 6,050 1 YES 6,050 YES 8,484 YES 8,484 7,672.71 57,867.07 $ $ 3,224.83 $ 5,138.10 $ (14,150.70) $ 52,079.29 31567 CATALINA AVE 52 056-063-13 7,200 1 YES 7,200 YES 8,484 YES 8,484 8,056.05 60,758.14 $ $ 3,385.94 $ 5,394.80 $ (14,150.70) $ 55,388.18 31565 CATALINA AVE 53 056-063-12 7,200 1 YES 7,200 YES 8,484 YES 8,484 8,056.05 60,758.14 $ $ 3,385.94 $ 5,394.80 $ (14,150.70) $ 55,388.18 31501 WEST ST 54 056-063-03 5,880 1 YES 5,880 YES 8,484 YES 8,484 7,616.05 57,439.69 $ $ 3,201.01 $ 5,100.15 $ (14,150.70) $ 51,590.15 31511 WEST ST 55 056-063-02 10,725 1 YES 10,725 YES 8,484 YES 8,484 9,231.05 69,619.91 $ $ 3,879.79 $ 6,181.65 $ (14,150.70) $ 65,530.64
ASSESSMENT CALCULATIONS
9 City of Laguna Beach
West Street Underground Utility Assessment District (AD 2021-1) Preliminary Engineer's Report
July 15, 2025 | 28
Property
Address
Asmt
No.
Assessor's
Parcel
Number
Parcel
Area (sf)
Assigned
Connections
Aesthetics
Benefit
(YES/NO)
Aesthetics
Benefit
Area
Safety
Benefit
(YES/NO)
Safety
Benefit
Area
Reliability
Benefit
(YES/NO)
Reliability
Benefit
Area
Average
Assessed
Benefit
Area
Total
Construction
Incidental
Expenses
Financial
Cost
Contribution
from Other
Sources
Final Total
Assessment
31553 WEST ST 56 056-063-15 9,398 1 YES 9,398 YES 8,484 YES 8,484 8,788.71 66,283.86 $ $ 3,693.88 $ 5,885.44 $ (14,150.70) $ 61,712.47 31551 CATALINA AVE 57 056-063-14 7,865 1 YES 7,865 YES 8,484 YES 8,484 8,277.71 62,429.93 $ $ 3,479.11 $ 5,543.24 $ (14,150.70) $ 57,301.58 31512 EGAN RD 58 056-087-12 6,525 1 YES 6,525 YES 8,484 YES 8,484 7,831.05 59,061.20 $ $ 3,291.37 $ 5,244.13 $ (14,150.70) $ 53,446.00 31536 WEST ST 59 056-086-07 6,760 1 YES 6,760 YES 8,484 YES 8,484 7,909.38 59,651.99 $ $ 3,324.30 $ 5,296.58 $ (14,150.70) $ 54,122.17 31542 CATALINA AVE 60 056-086-06 20,899 1 YES 20,899 YES 8,484 YES 8,484 12,622.38 95,197.11 $ $ 5,305.16 $ 8,452.68 $ (14,150.70) $ 94,804.25 31552 CATALINA AVE 61 056-086-40 7,200 1 YES 7,200 YES 8,484 YES 8,484 8,056.05 60,758.14 $ $ 3,385.94 $ 5,394.80 $ (14,150.70) $ 55,388.18 62 056-086-41 7,195 1 YES 7,195 YES 8,484 YES 8,484 8,054.38 60,745.57 $ $ 3,385.24 $ 5,393.68 $ (14,150.70) $ 55,373.79 31562 CATALINA AVE 63 056-086-37 7,200 1 YES 7,200 YES 8,484 YES 8,484 8,056.05 60,758.14 $ $ 3,385.94 $ 5,394.80 $ (14,150.70) $ 55,388.18 64 056-086-39 6,588 1 YES 6,588 YES 8,484 YES 8,484 7,852.05 59,219.58 $ $ 3,300.20 $ 5,258.19 $ (14,150.70) $ 53,627.27 31568 CATALINA AVE 65 056-086-35 6,240 1 YES 6,240 YES 8,484 YES 8,484 7,736.05 58,344.72 $ $ 3,251.45 $ 5,180.51 $ (14,150.70) $ 52,625.97 31572 CATALINA AVE 66 056-086-36 7,278 1 YES 7,278 YES 8,484 YES 8,484 8,082.05 60,954.23 $ $ 3,396.87 $ 5,412.21 $ (14,150.70) $ 55,612.60 31572 CATALINA AVE 67 056-086-01 5,904 1 YES 5,904 YES 8,484 YES 8,484 7,624.05 57,500.02 $ $ 3,204.37 $ 5,105.51 $ (14,150.70) $ 51,659.20 31572 CATALINA AVE 68 056-086-02 6,352 1 YES 6,352 YES 8,484 YES 8,484 7,773.38 58,626.29 $ $ 3,267.14 $ 5,205.51 $ (14,150.70) $ 52,948.23 31562 MONTEREY ST 69 056-086-24 6,360 1 YES 6,360 YES 8,484 YES 8,484 7,776.05 58,646.40 $ $ 3,268.26 $ 5,207.29 $ (14,150.70) $ 52,971.25 31582 MONTEREY ST 70 056-086-23 6,420 1 YES 6,420 YES 8,484 YES 8,484 7,796.05 58,797.24 $ $ 3,276.66 $ 5,220.69 $ (14,150.70) $ 53,143.88 31575 EAGLE ROCK WAY 71 056-086-22 6,588 1 YES 3,294 YES 8,484 YES 8,484 6,754.05 50,938.55 $ $ 2,838.71 $ 4,522.90 $ (14,150.70) $ 44,149.46 31573 EAGLE ROCK WAY 72 056-086-21 10,860 1 YES 10,860 YES 8,484 YES 8,484 9,276.05 69,959.29 $ $ 3,898.71 $ 6,211.78 $ (14,150.70) $ 65,919.08 31565 EAGLE ROCK WAY 73 056-086-20 6,334 1 YES 6,334 YES 8,484 YES 8,484 7,767.38 58,581.03 $ $ 3,264.62 $ 5,201.49 $ (14,150.70) $ 52,896.44 31563 EAGLE ROCK WAY 74 056-086-19 6,335 1 YES 6,335 YES 8,484 YES 8,484 7,767.71 58,583.55 $ $ 3,264.76 $ 5,201.71 $ (14,150.70) $ 52,899.31 31561 EAGLE ROCK WAY 75 056-086-31 6,335 1 YES 6,335 YES 8,484 YES 8,484 7,767.71 58,583.55 $ $ 3,264.76 $ 5,201.71 $ (14,150.70) $ 52,899.31 31559 EAGLE ROCK WAY 76 056-086-32 6,334 1 YES 6,334 YES 8,484 YES 8,484 7,767.38 58,581.03 $ $ 3,264.62 $ 5,201.49 $ (14,150.70) $ 52,896.44 31557 EAGLE ROCK WAY 77 056-086-29 6,335 1 YES 6,335 YES 8,484 YES 8,484 7,767.71 58,583.55 $ $ 3,264.76 $ 5,201.71 $ (14,150.70) $ 52,899.31 31555 EAGLE ROCK WAY 78 056-086-27 6,335 1 YES 3,168 YES 8,484 YES 8,484 6,711.88 50,620.53 $ $ 2,820.99 $ 4,494.67 $ (14,150.70) $ 43,785.48 31551 EAGLE ROCK WAY 79 056-086-17 19,005 0 YES 9,503 YES 8,484 NO 0 5,995.52 45,217.82 $ $ 2,519.91 $ 4,014.95 $ (14,150.70) $ 37,601.97 31547 EAGLE ROCK WAY 80 056-086-43 12,670 0 YES 6,335 YES 8,484 NO 0 4,939.69 37,254.80 $ $ 2,076.14 $ 3,307.90 $ (14,150.70) $ 28,488.14 31541 EAGLE ROCK WAY 81 056-086-44 9,184 0 YES 4,592 YES 8,484 NO 0 4,358.69 32,872.93 $ $ 1,831.95 $ 2,918.83 $ (14,150.70) $ 23,473.01 31539 EAGLE ROCK WAY 82 056-086-14 6,335 0 YES 3,168 YES 8,484 NO 0 3,883.86 29,291.77 $ $ 1,632.38 $ 2,600.86 $ (14,150.70) $ 19,374.31 31555 WILDWOOD RD 83 056-088-15 2,362 1 YES 1,181 YES 8,484 YES 8,484 6,049.71 45,626.51 $ $ 2,542.68 $ 4,051.24 $ (14,150.70) $ 38,069.73 31558 EAGLE ROCK WAY 84 056-088-12 3,325 1 YES 3,325 YES 8,484 YES 8,484 6,764.38 51,016.48 $ $ 2,843.06 $ 4,529.82 $ (14,150.70) $ 44,238.65 31560 EAGLE ROCK WAY 85 056-088-11 4,375 1 YES 4,375 YES 8,484 YES 8,484 7,114.38 53,656.15 $ $ 2,990.16 $ 4,764.20 $ (14,150.70) $ 47,259.82 31562 EAGLE ROCK WAY 86 056-088-09 5,740 1 YES 5,740 YES 8,484 YES 8,484 7,569.38 57,087.73 $ $ 3,181.40 $ 5,068.90 $ (14,150.70) $ 51,187.32 31602 FAIRVIEW RD 87 056-088-10 3,010 1 YES 3,010 YES 8,484 YES 8,484 6,659.38 50,224.58 $ $ 2,798.92 $ 4,459.51 $ (14,150.70) $ 43,332.31 31566 EAGLE ROCK WAY 88 056-088-08 4,375 1 YES 4,375 YES 8,484 YES 8,484 7,114.38 53,656.15 $ $ 2,990.16 $ 4,764.20 $ (14,150.70) $ 47,259.82 31568 EAGLE ROCK WAY 89 056-088-07 3,600 1 YES 3,600 YES 8,484 YES 8,484 6,856.05 51,707.82 $ $ 2,881.58 $ 4,591.21 $ (14,150.70) $ 45,029.91 31570 EAGLE ROCK WAY 90 056-088-06 2,700 1 YES 2,700 YES 8,484 YES 8,484 6,556.05 49,445.24 $ $ 2,755.49 $ 4,390.31 $ (14,150.70) $ 42,440.35 31602 VIRGINIA WAY 91 056-088-02 2,877 1 YES 1,439 YES 8,484 YES 8,484 6,135.55 46,273.86 $ $ 2,578.76 $ 4,108.72 $ (14,150.70) $ 38,810.64 31610 COAST HWY 92 056-088-01 7,531 1 YES 3,766 YES 8,484 YES 8,484 6,911.21 52,123.89 $ $ 2,904.77 $ 4,628.15 $ (14,150.70) $ 45,506.10 31582 COAST HWY 93 056-085-03 11,709 1 YES 5,855 YES 8,484 YES 8,484 7,607.55 57,375.58 $ $ 3,197.44 $ 5,094.46 $ (14,150.70) $ 51,516.77 31562 COAST HWY 94 056-085-02 5,999 1 YES 3,000 YES 8,484 YES 8,484 6,655.88 50,198.18 $ $ 2,797.45 $ 4,457.17 $ (14,150.70) $ 43,302.10 31542 COAST HWY 95 056-085-01 10,475 1 YES 5,238 YES 8,484 YES 8,484 7,401.88 55,824.46 $ $ 3,111.00 $ 4,956.73 $ (14,150.70) $ 49,741.48 31532 COAST HWY 96 658-091-06 6,104 1 YES 3,052 YES 8,484 YES 8,484 6,673.38 50,330.16 $ $ 2,804.81 $ 4,468.88 $ (14,150.70) $ 43,453.15 31526 COAST HWY 97 658-091-05 5,836 1 YES 2,918 YES 8,484 YES 8,484 6,628.71 49,993.29 $ $ 2,786.04 $ 4,438.97 $ (14,150.70) $ 43,067.60 31522 COAST HWY 98 658-091-04 6,000 1 YES 3,000 YES 8,484 YES 8,484 6,656.05 50,199.44 $ $ 2,797.52 $ 4,457.28 $ (14,150.70) $ 43,303.53 31516 MONTEREY ST 99 658-091-03 6,000 1 YES 3,000 YES 8,484 YES 8,484 6,656.05 50,199.44 $ $ 2,797.52 $ 4,457.28 $ (14,150.70) $ 43,303.53 31512 COAST HWY 100 658-091-02 6,000 1 YES 3,000 YES 8,484 YES 8,484 6,656.05 50,199.44 $ $ 2,797.52 $ 4,457.28 $ (14,150.70) $ 43,303.53 31502 COAST HWY 101 658-091-01 5,607 1 YES 2,804 YES 8,484 YES 8,484 6,590.55 49,705.44 $ $ 2,769.99 $ 4,413.41 $ (14,150.70) $ 42,738.15 22171 PASEO DEL SUR 102 056-070-07 9,800 0 YES 9,800 YES 8,484 NO 0 6,094.69 45,965.73 $ $ 2,561.59 $ 4,081.36 $ (14,150.70) $ 38,457.97 103 056-062-33 - 0 NO 0 NO 0 NO 0 0.00 $ - $ - $ - $ - $ - TOTALS 770,184.68 5,808,679.11 $ $ 323,707.20 515,760.63 -1,415,070.36 5,233,076.58
ASSESSMENT CALCULATIONS
10