HomeMy WebLinkAboutResolution No. 20-7943 - Approving Eng Report Lighting & Landscaping Assessments (AD 121)A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF DOWNEY
APPROVING THE ENGINEER'S REPORT FOR ASSESSMENTS WITHIN
LIGHTING AND LANDSCAPING DISTRICT, ASSESSMENT DISTRICT 121,
FOR FISCAL YEAR 2020-2021
WHEREAS, by said Resolution No. 20-7937, the City Council of the City of Downey
(City Council) ordered an Engineer's Report be prepared in accordance with Section 22565 of
the California Streets and Highway Code; and
WHEREAS, the City Council has now reviewed and examined the Engineer's report
attached hereto as Exhibit "A".
-4:4-: 0-:4 -014-1 Nyj W-1 WIG] 4 Welleffi M, � � 1111 1 11 111 0 0
--------- - -------
�:j
APPROVED AND ADOPTED this gth day of
EdO, Mayor
ATTEST:
AR 14L LIC I =D LUI A, *RT E.P MCI
City Clerk
I HEREBY CERTIFY that the foregoing Resolution was adopted by the City Council of
the City of Downey at a regular meeting held on the 9th day of June, 2020, by the following vote,
to wit:
AYES: Council Members: Ashton, Rodriguez, Saab, Frometa, Mayor Pacheco
NOES: Council Member: None.
ABSENT: Council Member: None.
ABSTAIN: Council Member: None.
M ALICIA DuAR1-,-CMC
City Clerk
REM
w " s
h
Po�
u,
e-
". aCit ofDowne
aap-mmn i�WR
Fiscal Year Annual Engineer's Report
4 r r
. r r
CITY OF DOWNEY
11111 BROOKSHIRE AVENUE
D•
r
ALT
City of Downey
Lighting and Landscaping Assessment District No. 121
For
IrM
City of Downey,
♦Los
submits the enclosed Report as directed by the City Council.
Dated this lf
— J2. _f'-V day of 2020,
Willclan Financial Services
Assessment Engineer
On Behalf of the City of Downey
By: J. t
Jim M(6uire
Prin&pal Consultant, Project Manager
By
1 "4- - t :
Richard Kopecky
R. C. E. # 16742
A• 0 4 Is
Offluinnis a•
M
Delfino R. Consunji,
Table of Contents
INTRODUCTION ............. ---- ........ ---- ..... --- ............. .......... ......
District Changes for Fiscal Year 202012021 .... — ......... ................................ .............. .............
Report Content and Annual Proceedings ................. ...................................... -- ... -- .... ........
2
PART I - PLANS AND SPECIFICATIONS................................................ ---- ..........
5
Zonesof Benefit ..................................................................... .............................................
5
Descriptionof Improvements ..............................................................................................
6
PART 11 - METHOD OF APPORTIONMENT.... ....... .......... - .... .......... --- .............
9
Legislative Authority and Provisions .............. ........... ...... ...........................................
9
BenefitAnalysis .......................................... .......................................................................
10
Assessment Methodology ................................ ................... -- ...... ..... ......... -- .......
13
PART III - ESTIMATE OF COSTS,..... ---- . -- .........
19
PART IV - ASSESSMENT ROLL. .......... .......... ............. .... — 22
PART V - DISTRICT DIAGRAMS .. ... ...... -- ............. ........ ....... ......... -- .......... ...... K
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
Lighting and Landscaping Assessment District No. 121
(the "District") in order to provide and maintain various lighting and landscaping improvements
throughout the City that provide special benefits to properties within the City.
with the 1972 Act, the District utilizes benefit zones ("Zones") to address variations in the nature,
location, and extent of the improvements that provide special benefits to parcels in the District.
Within the boundaries of the District, parcels are assigned to various Zones each of which is
associated with a set of improvements and/or type of improvements that provide special benefit
to properties within that Zone.
In fiscal year 2019/2020, the District was comprised of the following Zones:
)0- Zone 1: Residential Street Lighting Account 23-4-5511;
> Zone 11: Commercial Street Lighting Account 23-4-5512;
> Zone III: Safety Lighting and Traffic Signals Account 23-4-5513;
> Zone IV: Petition Street Light Installations Account 23-4-5514;
> Zone V: Regional Shopping Center Street Lighting Account 23-4-5515;
);,. Zone L: On -street Landscaping Account 23-4-5517
For fiscal year 2020/2021 there are two new traffic signal installations, raising the total to 116
traffic signals within the City and, through a series of traffic signal upgrades to be completed tk�e
fiscal year, there will be an increase in the number of city -owned safety lights by 36 and City -
others (Shared) safety lights by 3, increasing the totals to 525 city -owned and 36 City -Others
(Shared) safety lights, respectively.
M��
|
~� r�amo,m,w',�.p Page
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
This Engineer's Annual Report (the ^ has been prepared and filed pursuant kzChapter 1.
Article 4 and Chapter 3 of the 1972 Act, and presented to the City Council for their consideration
and approval of the proposed improvements and sen/ioaa to be provided within the District and
the levy and collection of annual aneeegnnenba related thereto for fiscal year 2020/2021. If any
mectimn, ouboection, eenUence, n|auee, phraae, portion, or zone of this Report is, for any neaoon,
held to be invalid or unconstitutional by the decision of any court of competent jurisdiction, such
decision shall not affect the validity of the remaining provisions of the Report and each oectimn,
subsection, subdivision, sentence, clause, phrase, portion, orzone thereof, irrespective ofthe fact
that any one or more sections, subsections, sentences, clauses, phrases, portions, or zones might
subsequently bedeclared invalid orunconstitutional.
This Report outlines the District structure, the improvements, and the proposed assessments to
be |mv|md in connection with the benefits the properties will receive from the maintenance and
servicing of the District improvements for fiscal year 2020/2021. The annual assessments to be
levied on properties within the District provide a funding source for the continued operation and
maintenance of etnem{ |ighdng, traffic mignm|a. aa#sb/ lighting, and landscaping improvements
within various zones of benefit ("Zones") that provide special benefits to the properties within the
District and each respective Zone. Each fiaoo| year. the City establishes the District's
assessments based on an eoUrnabe of the costs to mmaintain, operate and service the
improvements and based upon evoi|ob|m nouenuam including fund ba|anceo, general benefit
contributions and additional City contributions and assessment |inn|te. The costs of the
improvements and the proposed annual assessments budgeted and assessed against properties
within the District may include, but are not limited hothe estimated expenditures for regular annual
maintenance and repairs; incidental expenditures related to the operation and administration of
the District; deficits or surpluses from prior years; revenues from other sources; and the collection
of funds for operational nemen/ea or for periodic maintenance and improvement rehabilitation
projects as authorized by the 1972 Act. Each parcel is aeaeaamd proportionately for only those
improvements, services and expenses for which the parcel will receive special benefit.
Each Zone outlined in this Report is a reflection of the improvements and services to be provided
by the District for the properties that are directly associated with and benefit from those
improvements. The net annual special benefit cost toprovide the improvements ineach Zone are
allocated to the benefiting properties within the Zone using a weighted method of apportionment
(refer to Assessment Methodology in Section ||, Method of Apportionment) that oo|nu|mteo the
proportional special benefit and assessment for each parcel as compared to other properties that
benefit from the District improvements and services.
The word ^pmnce|.^ for the purposes of this Report, refers to an individual property assigned its
own Assessor's Parcel Number (^APy4^) by the Los Angeles County Assessor's Office. The Los
Angeles County Auditor/Controller uses Assessor's Parcel Numbers and specific Fund Numbers
toidentify properties tobe assessed onthe tax roll for the District assessments.
At noticed annual Public Hearing, the City Council will accept all public comments and written
protests no8mrd|nQ the District and the annual levy of oaoenonnenta. Based on those public
comments and written protests, the City Council may order amendments to the Report or confirm
the Report as submitted. Following final e9proue| of the Report and confirmation of the
assessments the Council will, by Resolution, order the improvements to be made and confirm the
levy and collection of assessments pursuant to the 1972 Act. The assessments as approved will
be submitted to the Los Angeles County Auditor/Controller to be included on the property tax roll
for each parcel.
�
��.��&/�D U K�A]��
�n�' °°"��=~ I - _ pma^umSmvcew 2
Downey Lighting and Landscaping Assessment District No 121
Engineer's Annual Report
Fiscal Year 2020/2021
As required by the 1S72Act, this Engineer's Report describes the improvements to be provided,
maintained and serviced by the District, an estimated budget for the District |nnprovementa, and
the proposed assessments to be levied upon each assessable lot or parcel within the District for
fiscal year 2D2D/2D21.
While the budgets outlined |nthis Report reflect the estimated costs necessary to fully and
adequately provide for the maintenance and operation ofthe improvements within the District, in
some circumstances the estimated costs and associated services cannot befully funded by the
combination of the current special benefit assessment revenues and the City contribution for
general benefits. Therefona, in addition to the Citv'e contribution for general benefit ooa1e, at the
discretion of the City Council, the City may also provide additional funding to support the
improvements and/or implement service reductions for the fiscal year. To fully fund the
improvements that are considered special benefits, it may be necessary in the future to increase
assessment revenues which would require the support of the property owners for new or
increased aaaesannen10 through a ballot proceeding conducted under the provisions of the
California Constitution Article X||| D.
This Report consists offive (5)parts:
Plans and Ssection provides general description ofthe District and the
improvements for which parcels are assessed. The proposed aaaeeennenta as outlined in this
Report are based on the improvements and appurtenant facilities that provide aspecial benefit to
the properties within the District and generally consist of on -street landscaping improvements
throughout the City, arterial and local street lighting, safety Lights, traffic signals and related traffic
mitigation equipment, and operational expenses authorized pursuant tothe 1873Act. The plans
and specifications contained in this Report generally describe the nature and extent of the
improvements. In conjunction with these general descriptions of the improvements a visual
depiction of the landscape improvement anaea is provided in ''Part Vc Assessment Diagramo" of
this Report. More detailed information regarding the specific plans and specifications associated
with the improvements are on file in the Public Works Department and by reference are made
part ofthis Report.
Method vort1 This section includes adiscussion ofthe general and special benefbS
oenmo|ated with the various improvements to be provided within the District (Benefit Analysis),
which includes adiscussion mfthe proportional costs ofthe special benefits and e separation of
costs considered 1obeofgeneral benefit (and therefore not aeseesed).This section ofthe Report
also outlines the method ofcalculating each property's proportional special benefit necessary to
calculate the property's annual assessment. This method of apportionment is consistent with the
previously adopted method mfapportionment for the District that was approved by the property
owners in a protest ballot proceeding conducted in 1997 as well as subsequent Property Owner
Protest Ballot Proceedings conducted for increased assessments in individual Zones pursuant to
the provisions ofthe California Constitution Article X|||D.
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2O2O/2O21
Estimate of Costs: An anbnnate of the annual costs to omaratm, nnointain, and service the
landscaping and lighting improvements and appurtenant facilities. The budget for each Zone
includes an estimate of the maintenance costs and incidental expenses ino|uding, but not limited
to: |ebor, meharim|e, uU||t|ee, equipnnent, and administration expenses aewell anthe collection of
other appropriate funding authorized by the 1972 Act and deemed necessary to fully support the
improvements, even though not all costs identified inthese budgets are necessarily supported by
the current assessment revenues. Those improvements and/or costs determined tobeofgeneral
benefit shall befunded bya City contribution. |naddition 10the general benefit costs, the City may
provide additional funding to support the maintenance and operation of the improvements
considered to be of special benefit, but City staff shall make the determination of which
improvamento, and the extent of the nen/ioee and activities that shall be provided based on
available revenues.
Assessment Roll: The assessment amounts to be levied and collected in fiscal year 2020/2021
for each parcel is based on the parcel's calculated proportional special benefit as outlined in "Part
|| - Method of Apportionment" and the annual assessment rates established by the estimated
budgets in "Pert ||| - Estimate of Costs" of this Report. Due to the number of parcels within the
District, the Assessment Roll for fiscal year 2O2O/2O21 has been filed electronically with the City
Clerk rather than displayed in this Report and by reference the listing of the Assessor's Parcel
Numbers and the corresponding assessment amounts are made part of this Report.
Assessment : This section of the Report contains a series of diagrams showing the
boundaries ofthe Zones within the District for fiscal year 2020/2021 which incorporate the parcels
determined to receive special benefits from the various District improvements. For those Zones
that provide landscape improvements, the diagrams also provide a visual depiction of the location
and extent of the landscaped anaoo being maintained. Parcel identification, the lines and
dimensions ofeach lot, parcel and subdivision ofland within the District and Zones are shown mn
the Los Angeles County Assessor's Parcel Maps and shall include any subsequent lot line
adjustments or parcel changes therein. Reference is hereby made tothe Los Angeles County
Assessor's Parcel K8ope for a detailed description of the lines and dimensions of each lot and
parcel of land within the District.
DA�
Downey Lighting and Landscaping Assessment District No121
Engineer's Annual Report
Fiscal Year 2020/2021
Part N - Plans and Specifications
The territory within the District consists of all lots or parcels of land within the City of Downey and
the boundaries ofthe District are coterminous with the City boundaries. The purpose ofthis District
imtoprovide inpart through annual assessments, funding for the ongoing operation, maintenance,
and servicing of landscaping, street |ightinQ, traffic signal and safety lighting improvements and
related facilities and aen/ioeo that provide special benefits to various parcels throughout the City.
Improvements currently provided within the District generally include but are not limited to:
Landscape improvements within the street rights -of -way including median io|ando, parhvvov
nidm-pene|a, parkway a|npea, entryway features and street trees throughout the City. These
landscaped improvements and areas may include but are not limited tovarious combinations
of trees; turf; ground cover; shrubs, plantings and other amenities including retaining xvaUo,
monuments, fencing, sidewalks, stamped concrete or pavers; irrigation and drainage systems;
and related appurtenances.
> Lighting facilities on the public streets m/0lin the City including street |ights, traffic signals,
safety lights, andne|atadtreffionnit|gationequipmerd(ieVehide Speed Feedback Signs and
Flashing Bmmnono).These lighting improvements may include, but are not limited 0ostreet
lights located on the C|b/'m arterial mtpee1a. traffic signals located throughout the City and local
street lights within or adjacent to the various developments and subdivisions.
In accordance with the 1973Ac[ the District utilizes Zones bo address variations in the nature,
|ooation, and extent of the improvements that provide special benefits to different parcels in the
District. Within the boundaries ofthe District, parcels are assigned tmbenefit zones each ofwhich
is associated with a set of improvements and/or type of improvements that provide special benefit
to various properties within that Zone.
The District currently included seven designated Zones to identify and budget for the various
improvements being provided within the District and the relationship and benefits to properties
within the District. These seven Zones included a citywide Landscaping Zone (Zone L); a citywide
Safety Light and Traffic Signal Zone (Zone 3); and five noncontiguous Street Lighting Zones
designated as Zones 1, 2, 4, 5 and 6. For fiscal year 2020/2021, a complete review and evaluation
of the improvements and properties within the District has been started. As a remu|t, some
modifications may be implemented in this Report and the District to clarify and more o|mady
identify the special benefits to the properties within the DistMc1, the general benefits costs
associated with the improvements provided. Adthis time, any changes being implemented will not
facilitate an increase to the previously approved maximum assessment rates.
WILLDAN
- ~ Financial""°'°"°° / Page
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
For fiscal year 2020/2021 the District is comprised of the following benefit zones (Zones):
➢ Zone 1: Residential Street Lighting Account 23-4-5511;
➢ Zone 2: Commercial Street Lighting Account 23-4-5512;
➢ Zone 3: Safety Lighting and Traffic Signals Account 23-4-5513;
➢ Zone 4: Petition Street Light Installations Account 23-4-5514;
➢ Zone 5: Regional Shopping Center Street Lighting Account 23-4-5515;
➢ Zone 6: Commercial Street Lighting (West Firestone Boulevard) Account 23-4-5516; and
➢ Zone L: On -street Landscaping Account 23-4-5517
As authorized by the 1972 Act, the improvements provided by the District and associated with
each Zone incorporate various landscaping or lighting improvements that are maintained and
serviced for the benefit of real property within the District. The work to be performed within each
respective Zone may include but is not limited to (as applicable), the personnel, materials,
equipment, electricity, water, contract services, repair and rehabilitation of the improvements and
incidental expenses required to operate the District and provide the improvements and services
for each Zone. The improvements provided within the District and for which parcels receive
special benefits are generally described in the following.
The street lighting system in the City of Downey currently consists of 6,643 street lights (2,234
City -owned and 4,409 Edison -owned) and the cost of operating and maintaining the street lights
including energy costs are funded in part by the District's annual assessments. Within the District
there are five (5) Street Light Zones which collectively are coterminous with the City boundaries
and all parcels within the City (excluding vacant land, public -use properties, rights -of -way and
other easement parcels of land that are identified as exempt) are proportionately assessed for
the net -special benefit costs for the operation and maintenance of these improvements. The
application of these standards is used to conform to the adjacent land use grouped by individual
zones and City account numbers as follows:
AccountZone 1: Residential
For lighting of public roadways adjacent to residential properties, including apartments and
condominiums, but not including motels or hotels. For energy and maintenance, including
replacement of damaged or obsolete lights, and administrative costs. The street lights associated
with this Zone currently include the following:
Number of Lights in Zone 1
City Owned: 837
SCE Owned: 3,426
Total No. of Lights: 4,263
*O/WILLDAN
Financial Services Page 6
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
Zone 2: Commercial Account 23-4-55f_7,
For lighting ofpublic roadways adjacent tocommercial, including motels and hotels, and industrial
properties. For energy and nnaintenanoe, including neo|aoenlerd of damaged or obsolete lights,
and administrative costs. The street lights associated with this Zone currently include the
Number of Lights in Zone 2
City Owned: 1324
SCE Owned: 904
Total No. of Lights: 2,228
For installation of new lighting within Zones | and U. requested by petition of the majority of
property owners within especific area, and administrative costs. Energy and maintenance costs
for lights installed under this Zone are paid from either Zone | or ||, as determined by property
use. Currently there are no newly installed street lights being funded by this Zone
For lighting oYpublic roadways adjacent hothe StonmxxoodRegional Shopping Center. For energy
and nne|ntenance, including replacement of damaged lights, and administrative costs. The street
lights associated with this Zone currently include the following:
Number ofLights inZone 5
City Owned: 84
SCE Owned: 35
Total No. ofLights: QD
For lighting of public roadways adjacent to the commercial properties along the north side of
Firestone Boulevard from Old River School Road Uothe west City |imnita, and the south side of
Firestone Boulevard from approximately 25Dfeet west ofArnett Street Vothe west City limits. For
energy and maintenance, including replacement of damaged lights and administrative costs. The
street lights associated with this Zone currently include the following:
Number ofLights inZone 8
City Owned: A
SCE Owned: 44
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
•
For lighting of public roadways including at intersections throughout the City; adjacent to City,
County, and State public lands; freeway corridor security lighting; and freeway frontage roadways,
not including on/off ramps. For traffic signals on City streets, including the City's share of costs
per agreements with L.A. County, Caltrans or neighboring cities for traffic signals at shared
intersections.
For energy and maintenance costs, including replacement of damaged •; obsolete • and
lights, installation of new signals and lighting, and administrative costs.
Number of Safety Lights
State Owned.
57
City -Owned:
525
City -Others (Shared):
36
Total No. of Lights:
618
Number of Traffic Signals
City -Owned: 92
City -Others (Shared): 23
Total: 115
Number of Vehicle Speed Feedback Signs
Total: 26
Number of Flashing Beacons
City -Owned: 12
City -Others (Shared): 0
Total" 12
Zone L: On -street Landscaping Account 23-4-5617
For tree trimming, replacement, removals, and other landscaping maintenance along the
parkways and medians of public street rights -of -way, including administrative costs. The
landscape improvement areas for which properties in this Zone receive special benefit are
generally shown on the Landscaping Zone L Diagram in part V of this Report.
W le WILLDAN
Financial Services Page 8
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
Part 11 - Method of Apportionment
1972 Act
The 1972 Act permits the establishment of assessment districts by agencies for the purpose of
providing certain public improvements, including the acquisition, construction, installation and
servicing of landscape improvements and related facilities. The 1972 Act requires that the cost of
these improvements be levied according to benefit rather than assessed value:
Section 22573 defines the net amount to be assessed as follows:
"The net amount to be assessed upon lands within an assessment district may be apportioned by
any formula or method which fairly distributes the net amount among all assessable lots or parcels
in proportion to the estimated benefits to be received by each such lot or parcel from the
improvements. "
Section 22574 provides for zones as follows:
"The diagram and assessment may classify various areas within an assessment district into
different zones where, by reason of variations in the nature, location, and extent of the
improvements, the various areas will receive differing degrees of benefit from the improvements.
A zone shall consist of all territory which will receive substantially the same degree of benefit from
the improvements."
The formulas used for calculating assessments and the designation of zones herein reflect the
composition of parcels within the District and the improvements and activities to be provided, and
have been designed to fairly apportion the cost of providing those improvements based on a
determination of the proportional special benefits to each parcel, consistent with the requirements
of the 1972 Act and the provisions of Proposition 218 and Article X111 D of the California
Constitution.
The costs of the proposed improvements for fiscal year 2020/2021 have been identified and
allocated to properties within the District based on special benefit. The improvements provided
by this District and for which properties are assessed are local public landscape improvements
and related amenities that were installed in connection with the development of the properties or
would otherwise be required for the development of properties within each respective Zone of the
District. The assessments and method of apportionment is based on the premise that these
improvements would otherwise not have been required without the development of those parcels
within the District.
Article XI I I D Section 2d defines District as follows:
"District means an area determined by an agency to contain all parcels which will receive a special
benefit from a proposed public improvement or property -related service", -
Article XIII D Section 2i defines Special Benefit as follows:
"Special benefit" means a particular and distinct benefit over and above general benefits conferred
on real property located in the district or to the public at large. General enhancement of property
value does not constitute "special benefit."
WILLDAN
Financial Seroc,",
Page 9
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
Article XIII D Section 4a defines proportional special benefit assessments as follows:
An agency which proposes to levy an assessment shall identify all parcels which will have a
special benefit conferred upon them and upon which an assessment will be imposed. The
proportionate special benefit derived by each identified parcel shall be determined in relationship
to the entirety of the capital cost of a public improvement, the maintenance and operation
expenses of a public improvement, or the cost of the property related service being provided. No
assessment shall be imposed on any parcel which exceeds the reasonable cost of the
proportional special benefit conferred on that parcel."
SpecialTIMM
Benefits
The ongoing maintenance of landscaped areas and tree trimming within the District provide
aesthetic benefits to the properties within the District and a more pleasant environment to walk,
drive, live, and work. The primary function of the landscape improvements and related amenities
is to serve as an aesthetically pleasing enhancement of the immediate area for the benefit of the
surrounding properties and developments for which the improvements were installed and/or were
facilitated by the development or potential development of properties. These improvements are
an integral part of the physical environment associated with the parcels in the City and while some
of these improvements may in part be visible to properties outside the City or by the public at
large, collectively if the improvements are not properly maintained, it is the developed parcels
within the City and District that would be aesthetically burdened. Additionally, the street
landscaping and trees serve as both a physical buffer as well as a sound reduction buffer between
the roadways and the properties in the District and serve as a pleasant aesthetic amenity that
enhances the approach to the parcels and overall serve as an extension of the physical attributes
of the parcels assessed, similar to the private property landscaping associated with each parcel
assessed. These green space areas may also provide a greater opportunity for recreation. As a
result, the maintenance of these landscaped improvements provides particular and distinct
benefits to the properties and developments within the District.
Likewise, street lighting in the District is primarily useful for illuminating the streets that provide
access to the properties in the District as well as the sidewalks and parking lanes associated with
those properties. While it is recognized that both street lights and traffic signals serve in part to
enhance traffic safety, installation and construction of these improvements are clearly required by
the development of properties within the District and these improvements provide three main
special benefits to those properties: (i) property security benefit, (ii) pedestrian safety benefit, and
(iii) parkway/roadway egress benefit. Furthermore, because traffic circulation in the City is largely
the result of local traffic to and from these properties by the property owners and guests, it is
reasonable to assume that these properties derive a particular and distinct benefit from the street
lights and traffic signals that support the safe access to the properties and essentially all
pedestrians and parking vehicles in the lit areas will, after dark, be directly associated with the
assessed properties. As a result, the maintenance of these lighting improvements is a particular
and distinct benefit to the properties and developments within each Zone.
WILLUMN
Financial 4;,,., ,, c<, , Page 10
Engineer's Annual Reporl
Fiscal Year 2020/2021
In the absence of a special funding District/Zone, the City's maintenance of these improvements
would for the most part, be limited to emergency tree management, weed abatement, rodent
control, and erosion control services for the various landscape areas. This basic or baseline level
of service would typically provide for periodic servicing of these areas on an as -needed basis.
In addition to the general benefit identified aboxe, it is recognized that there are indirect or
incidental general benefits to properties within the District as well amthe general public that are
associated with regular landscape maintenance services, including:
Minimization ofdust and debris; and
Decreased potential water runoff from both properties and the landscaped areas.
Although these types of benefits might best be characterized as indirect consequences of the
special benefits ofthe landscape maintenance provided toassessed parcels, for the purposes of
calculating proportional benefits, xve assume these types ofbenefits tnbegeneral benefits. It is
apparent that trees, mhrube, p|anta, and other vegetation and gnmundcoVer reduce dua1, debria,
and potential water runoff that might otherwise occur if such landscape improvements did not
exist. However, it is also recognized that with the regular maintenance of the landscape
innprouemnentm, the effort and cost to monitor and address these issues are reduced to isolated
areas and/or less frequent servicing, and these act|v|tiem, generally represent |eoo than two
percent (296)ofthe overall landscape maintenance costs. Therefore, conservatively, vvmestimate
Financial Page 11
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
that the costs associated with these indirect and incidental benefits do not exceed two percent
(2%) of the annual maintenance expenditures for the landscaping improvements.
Together with the baseline general benefit costs and the indirect/incidental general benefit costs
identified above, it is reasonable to conclude that the overall general benefit costs associated with
the various District/Zone landscape improvements is less than seven percent (7%) of the regular
annual maintenance expenditures. These general benefit costs shall be excluded from the special
benefit assessment funding and not assessed to the parcels within District. However, to ensure
that no parcel is assessed for more than its proportional special benefit for local landscaping
improvements, for fiscal year 2020/2021 the City will contribute for general benefit an amount
equal to ten percent (10%) of the estimated Annual Maintenance Expenditures and
Administration Expenses budgeted for Zone L.
In reviewing the location and extent of the specific lighting improvements (local street lighting,
arterial street lighting and traffic signals) to be funded by District assessments and the proximity
and relationship to properties to be assessed, like the landscaping improvements it is evident
these improvements were primarily installed in connection with the development of or are
improvements that would otherwise be shared by and required for the development of properties.
It is also evident that the maintenance and servicing of these improvements has a direct and
particular impact (special benefit) on those properties in proximity to those improvements and
such improvements beyond that which is required for traffic circulation to ensure the safety and
protection of the general public and property in general, has no benefit to the public at large or
properties outside each respective Zone.
The Lighting Zones are comprised of properties that receive a particular and direct benefit from
local street lights that were installed as part of the overall development or planned development
of the properties to be assessed and the street lights would for the most part would otherwise not
be necessary or required without the development of those properties. Likewise, only those
properties and developments that are adjacent to or in close proximity to street light improvements
and benefit directly from those improvements are included in the Zones. Because these
improvements are directly associated with the development of the properties within the Zone and
clearly provide a special benefit to these properties that is not shared by all properties in the
District, it is certainly reasonable to conclude that the maintenance and operation of these
improvements is largely if not entirely a special benefit to those properties assessed. However,
based on a review of the City's development and street lighting standards it is estimated that not
more than thirty-five percent (35%) of the local street lights within residential areas are located on
the perimeter of the developments (collector streets) that are shared by those properties and
developments. It is reasonable to conclude that these particular street lights not only provide a
special benefit to properties in the Zone but may also enhance general nighttime traffic safety and
circulation for other properties and the general public. While these street lights are clearly the
direct result of the adjacent or nearby property development, it is estimated based on general
traffic circulation data for residential and collector streets, that less than half (50%) of these
particular street lights and associated costs would be necessary in less concentrated
development areas. Therefore, it has been determined that the general benefit related to the
operation and maintenance of these particular perimeter residential street lights is no more than
eighteen percent (18%) of the local streetlight operating costs (half of the approximate 35%
associated with the perimeter and collector lights).
*t'WILLDAN
I
Finamial Page 12
Downey Lighting and Landscaping Assessment District No 121
Engineer's Annual Report
Fiscal Year 2020/2021
However, toensure that noparcel is assessed for more than its proportional special benefit for
local street lighting, for fiscal year 2O2O/2O21the CityU xNcontributefqrgenere|benefit amo
unt
equal to twenty percent (20Y6) of the estimated Annual Maintenance Expenditures and
Administration Expenses budgeted for local street lighting.
Likewise, street lighting on the arterial streets and other non-residential anean, it is naoaonob|e to
recognize that street lights onmajor m1nyetnendinconnnneroia|anaeaproxide ameasure ofgeneral
benefit to the public and to properties in general resulting from nighttime traffic safety and
circulation on these primary streets. The AmericanNational Standard Practice for Roadway
Lighttrafficng and various related traffic and etrmmd lighting studies suggest that over seventy-five
percent (7596)ufthe street lights installed on primary streets in urban areas are directly the result
of property development (both residential and non-residential development). In turn these
developments increase traffic circulation and ultimately d|«fo0e the type of lighting, spacing and
number of lights required and without such development, both the need and quantity of those
lights would be dramatically reduced. TherefVna, based on these estimates, |t|oreasonable to
conclude that nmmore than twenty-five percent (2596)ofthe arterial street lights and associated
costs to service and maintain those street lights would be considered general benefit.
Therefnne. based on these observations, to ensure that mo parcel is assessed for more than its
proportional special benefit for street lighting, for fiscal year 202012021 the City will contribute for
general benefit an amount equal to thirty percent (30%) of the combined estimated "Total Annual
Maintenance Expenditures" and "Annual Administration Expenses" budgeted for arterial etnosd
lighting.
Similar to street lights on major thoroughfares, traffic signals are located throughout the City on
streets and at intersections that provide direct access tn each property in the District. Like street
lights (both arterial and |oca|), it is certainly reasonable to recognize the general benefit bothe
public and properties in general associated with nighttime traffic safety and circulation associated
with traffic signals. However, the number of traffic migno|o. the location of those signals and even
the type of signalization is clearly the result of property development and the concentration of that
development and thus the special benefit nexus to the properties within each Traffic Signal Zone.
However,while these improvements are clearly required by developmentwithin the City and
respective Zonee, traffic signals and safety lighting as well as vehicle speed signs and flashing
beacons are inherently installed in part to control traffic, not only traffic directly associated with
surround|nQ properties (special benefit) but also general City traffic that is associated with the
general public and properties outside each mampart|ve Traffic Signal Zone (general benefit).
General traffic circulation within the City suggests that location and extent of such improvement
is directly correlated to property development and such development innne�a� traffic circulation
and ultimately the spacing and number of traffic signals required to ensure proper traffic circulation
to and from those properties and the overall need for such public improvements is dramatically
reduced in areas with less property development. However, to ensure that no parcel is assessed
for more than its proportional special benefit for traffic signal improvements, for fiscal year
2D2D/2O21the City will contribute for general benefit anamount equal tmfifty percent (5O96)ofthe
estimated Annual Maintenance Expenditures and Administration Expenses budgeted within Zone
3.
Every parcel within the District ioassigned a land uemdaeaifioaton b�s�d on available parcel
information obtained from the County Assessor's
Office. To aemeeo benefits equitably is
necessary to calculate each property's relative share of the special benefits conferred by the
funded improvements and service. The method of apportionment originally developed for this
DA
iWWILLI
Downey Lighting and Landscaping Assessment District No, 121
Engineer's Annual Report
Fiscal Year 2020/2021
District was based on assessment formulas appropriate for the various land uses, identifiable
property characteristicsand improvements within the District and utilizes the number of
sizes -.• for developed non-residential properties. parcel use and size are the
• - t ••- - i - • •' • •. • • • •-
Estimated Assessment and Apportionments
rfAccount
Direct assessments in Zone 1 are distributed based on the special benefit each property receives.
Streets within this zone have been improved with mid -block lighting. Since streets provide
vehicular and pedestrian access to properties, the special benefit is apportioned based on the
amount of these trips generated by each parcel. The Institute of Transportation Engineers has
established a standard of trip generation that states that multiple dwelling units generate less
pedestrian and vehicle trips than single family homes. Therefore, parcels with denser housing
are assessed at a lesser rate per dwelling unit in general proportion to the trips generated. This
basis provides an equitable relationship to the benefit received.
Applied
Rscal Year
Maximum
Maximum
Density (Number of Dwelling
Assessed
Dwelling
Assessment Rates
2020/2021
Assessment Rate
Authorized
Units per Parcel)
Parcels
Units
($1Dwelling Unit)
Assessment
($/Dwelling Unit)
Revenue
Amount
1-20 Units
21,764
28,347
$0,00
$ -
$21.41
$ 606,909
21-60 Units
128
4,313
$0.00
$ -
$10.70
$ 73,567
61-109 Units
18
1,502
$0.00
$ -
$5.35
$ 17,669
109-460 Units
4
935
$0.00
$ -
$2.68
$ 5,811
Total:
21,914
35,097
$ -
$ 703,956
The Fiscal Year 2020/2021 the total special benefit assessment amount for Zone 1 is $0.00.
Zone 2: Commercial Account 23-4-651!_�
Direct assessments in Zone 2 are distributed based on the special benefit each property receives.
Streets within this zone have been improved with mid -block lighting. Since streets provide
vehicular and pedestrian access to commercial properties, the special benefit is apportioned
based on the amount of these trips generated by each parcel. The Institute of Transportation
Engineers has established a standard of trip generation that states that pedestrian and vehicle
trips increase as the square footage of the land use increases. In general, larger parcels generate
more trips. Therefore, every parcel in this zone is assessed according the land square footage
of the parcel. This basis provides an equitable relationship to the benefit received.
Density (Square Feet per Assessed Lot Square
Parcel) Parcels Feet
1-200,000 square feet 1,153 32,297,480
200,001+ square feet 34 13,501,846
Total: 1,187 45,799,326
Applied
FscalYear
Maximum
Maximum
Assessment Rate
2020/2021
Assessment Rate
Authorized
($/10,000 s.f.)
Assessment
($/10,000 s.f.)
Revenue
Amount
$0.00
$
$114.90
$371,098.05
$0.00
_
$
$38 30
$103, 800.07
$
$ 474, 898.12
The Fiscal Year 2020/2021 total special benefit assessment amount for Zone 2 is $0.00.
LLI AN
Financial
Page 14
Fiscal Year 2020/2021
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Direct assessments in this zone are separated according to the proportion of residential and
commercial properties in the City. Since streets provide vehicular and pedestrian mcoeae to
propert|ee, the special benefit is apportioned based on the amount of these trips generated by
each parcel. Given that residential and omnnmneroia| properties generate different levels of street
use, the assessment rates are calculated separately. Approximately 7596 of the City is zoned
Residential, vxh||e the remaining 2596 is comprised of Commercial, |ndun1ria|, or other and the
assessments are proportionately allocated the same.
owneur(Number m
' rnn ��' «np�u
xummo*u nwemmm —
«nn�u
Assessment Rates
nuos r�m
� �
mxmxuu1
Maximum
Maximum
nwenmmunuvper paoe;
| p�o�/u
unmm Dwelling
Rate
Assessment($
Assessment Rate
Authorized
Unit
(�nr/�
($mwox/nmun�
mwemngunx)
Revenue
---------i---
.
--
--' -------
--'— '
mnvum
---'--'
---- -- —'-------
1-4 Units
. :y.eu
23,*31 10
$1.88
m18.80
$438.622.80
$18.80
$438.622.80
5+ Units
-|
672
11.766 e
_.
�1�ao
____-_'__-_-__-
m1�8
$1u�ruu�a
$11 uo
$1ou.rm/m
ov��V��m��
Assessed Dwelling
Lot Square
Applied���o1
nscm �ar
Maximum
Maximumx�nvw�momn°m
per
Parcels Units
Feet
xaem�wmwn�
Assessment Rate
Authorized
(�/�o.ouum�'�
___________����~_~
($/10.000a�}
nvwmnuo
all parcel square feet
1.218
50.41e.541
$3735
$188.316�87
$37,35
$ 188.316.87
rpta|:
1,218
50�419,541
$188,316.87
$ 188,316.e7
The Fiscal Year 2O2O/2O21total special bene5 assessment amount for Zone 3io$759.66O.15.
Zone 4: Petition Installations Account 23-4-5614
Direct assessments inZone 4are limited hastreet light instaUabonoon|v. The installation costs
are divided evenly among the parcels within the annexed area. Each annexed area |oassessed
separately with costs divided equally among the parcels in the annexed area.
Edison cost for one street light served overhead: $1.600
City engineering design and overhead: $ 900
Total to install: $2,500
Cost per lot (one light eenxesfourlote): $2.5DO/4=$Q25
Yearly cost per lot (cost repaid in four years): $ 625 / 4 = $ 156
~ / �Jr,�,����,`",�'
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
Zone 5: Regional Shopping Center Account 23-4-5515
Direct assessments in Zone 5 are distributed based on the special benefit to the Stonewood
Regional Shopping Center. Streets adjacent to this zone have been improved with mid -block
lighting. Every parcel adjacent to these streets is assessed on land square footage in the same
manner as Zone 2.
Applied
Fiscal Year
Maximum
Maximum
Density (Square Feet per
Assessed
Lot Square
Assessment Rate
2020/2021
Assessment Rate
Authorized
Parcel)
Parcels
Feet
($110,000 s.f.)
Assessment
($/10,000 s.f.)
Revenue
Amount
Entire parcel square feet
26
2,750,181
$18.49
$ 5,082.34
$21.28
$ 5,849.23
Total:
26
2,750,181
$ 5,082.34
$ 5,849.23
The Fiscal Year 2020/2021 total special benefit assessment amount for Zone 5 is $5,082.34.
Direct assessments in Zone 6 are distributed based on the special benefit to the properties on
Firestone Boulevard (commercial properties on the north side of Firestone Blvd. from Old River
School Road to the West City Limit, and on the south side of Firestone Blvd. from 250 feet west
of Arnett St. to the West City Limit). Streets adjacent to this zone have been improved with mid -
block lighting. Every parcel adjacent to these streets is assessed on land square footage in the
same manner as Zone 2.
Applied
Rscal Year
Maximum
Maximum
Density (Square Feet per
Assessed Lot Square
Assessment Rate
2020/2021
Assessment Rate
Authorized
Parcel)
Parcels Feet
($M0,000 s.f.)
Assessment
($/10,000 s.f.)
Revenue
Amount
Entire parcel square feet
7 21079,229
$40.58
$ 7,668.41
$45A7
$ 8,592.47
Total:
7 2,079,229
$..........
7,668.41
$ 8,592.47
The Fiscal Year 2020/2021 total special benefit assessment amount for Zone 6 is $7,668.41.
Financial `3r r+ K.k!:, Page 16
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
Zone L: On -street Landscaping Account 23-4-5517
Direct assessments in Zone L are distributed based on the special benefit each property receives.
Parcels are assessed in the same manner as Zone 3.
Residential Properties
Density (Number of
Trips per Applied
Assessed Dwelling
Applied
HscalYear
202012021
Maximum
Maximum
Dwelling Units per Parcel)
Parcels
Units
D",.Ill.g Rate
Assessment Rates
Assessment
Assessment Rate
Authorized
Unit ($rrrip)
($[Dwelling Unit)
($/Dwelling Unit)
Revenue
Amount
1-4 Units
21,242
23,331
10 $0.73
$7,32
$170,782.92
$7.32
$170,782.92
5+ Units
672
11,766
6 $0.73
$4.40
$ 51,770.40
. . .. . . .... ......
$4.40
$ 51,770.40
Total:
21,914
36,097
$222,553.32
$ 222,553.32
Density (Square Feet
Assessed Dwelling
Lot S.
Square
Applied
Fiscal Year
2020/202
Maximum
Maximum
per Parcel)
Parcels Units
Feet
Assessment Rate
Assessme1
nt
Assessment Rate
Authorized
($/10,000 s.f.)
Amount
($110,000 51)
Revenue
all parcel square feet
1,218
50,419,541
$14.10
$ 71,091.61
$14.10
$ 71,091.61
Total:
1,218
50,419,641
$ 71,091.61
$ 71,091.61
1
Grand Total:
23,132 35,097
50,419,541
$ 293,6".93
$ 293,644.93
* WILLDAN
Financial
Page 17
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
Calculation t
An assessment amount per Equivalent Benefit Unit ("EBU") either assessment amount per residential
unit or assessment amount per non-residential parcel square footage for each Zone is calculated by:
Taking the "Total Annual Expenses" (Total budgeted costs) and subtracting the "General Benefit
Expenses (City Funded)", to establish the "Total Eligible Special Benefit Expenses";
To the resulting "Eligible Special Benefit Expenses", various "Funding Adjustments/Contributions"
may be applied that may include, but are not limited to:
➢ "Additional Property Tax & Other Revenues Applied", represents additional property tax
revenues or revenues available from other sources such as interest earnings that was not
used to fund general benefit costs that is being applied to reduce the amount to be levied
and collected.
➢ "Unfunded Reserve Fund Collection", represents an adjustment (reduction) in the amount
to be collected for "Operational Reserve Funding" that was budgeted as part of the Total
Annual Expenses.
➢ "Unfunded CIP/Rehabilitation Fund Collection", represents an adjustment (reduction) in
the amount to be collected for "CIP & Rehabilitation Reserve Fund Collection" that was
budgeted as part of the Total Annual Expenses.
➢ "Reserve Fund Collection (Transfer/Deduction)", represents an amount being collected for
Operational Reserves or available existing funds from the "Operational Reserve Fund
Balance" being applied to pay a portion of the Special Benefit Expenses for the fiscal year.
➢ "Additional City Contribution and/or Service Reductions", represents a further adjustment
that addresses the funding gap between the amount budgeted to provide the
improvements and services ("Special Benefit Expenses"); and the amount that will be
collected through the assessments. This funding gap may be addressed by an additional
City contribution, reductions in service and service expenses, or a combination of the two.
These adjustments to the Special Benefit Expenses result in the net special benefit amount to be
assessed "Balance to Levy";
The amount identified as the "Balance to Levy" is divided by the total number of EBUs of parcels that
benefit to establish the "Assessment Rates" or "Assessment per EBU" for the fiscal year. This Rate
is then applied back to each parcel's individual EBU to calculate the parcel's proportionate special
benefit and assessment for the improvements.
Assessment per EBU x Parcel EBU = Parcel Assessment Amount
-WWILL[)/`\NJ
Financial :+ Page 18
���� Downey Ughdngand Landscaping Aumeosmen District No. 121� Engineer's Annual RepoFiscal Year 2020/2021
T�����o�in���m����� �meir�inand ���t����
landscaping and lighting improvements described � �ed |n "P�| - Plans and Gpechicatono"ofthis
Report for fiscal year 2020/2021. In some caaeo, the costs to properly service and maintain the
improvements oonncd befully funded by the existing assessment revenues. Even with some
additional funding support from the City, many of the desired services and ectivities, particularly
thoea associated with long term repairs, replacements and rehabilitation may need to be
postponed or eliminated. While City ataffw/i|| ultimately determine which een/ioeo and activities
shall bme|inninaUedorreduced 1mkeep the actual costs and expenditures for the �mco|year vvithin
the current available revenues, the revenue ahoM�aAoare expected toincrease over the years ee
eresult ofinflation. To the extent any aeeeeannentfunds nennainafter those funds are used topay
the cost ofthe special benefit inany pa�Zon
e, mnonieoshall be placed inmreserve
account for the respective ��one.
The City re
ceives h�ngand|andacaping.Thegegenera|fund
revenues are used 0ofund in whole or in part, the ��enere| Benefit Expenses and/or Additional
���Con
tributions in specified Zones. For fiscal year2O2O/2D21 the ad valorem revenues are
estimated Zon
e
and $7.5OOfor LighbngZone 5.
N~ ° ,"i"���,"�'` I
Page19
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
ANNUAL OPERATING EXPENSES
Annual Maintenance Expenses
Personnel, Maintenance, Operations
S
16,301
S
11,981
$
265,226
$
Contractual Services
-
14,894
-
Materials, Equipment, Supplies
200
120
130
35
Electrical Service
284,576
193,804
322,016
-
Total Annual Maintenance Expenses
$
301,077
$
205,906
$
602,265
$
35
Capital Improvement Project & Rehabilitation
Planned CIP & Rehabilitation Expenditures
$
$
CIP & Rehabilitation Fund Collection
Total CIP & Rehabilitation Funding
$
$
$
$
Incidental Operational Expenses
City Administration/Professional Fees
s
52,197
s
34,769
s
37,666
$
10,044
Miscellaneous Administration Expenses
-
-
-
-
Annual Administration Expenses
52,197
34,769
37,666
10.044
Total Annual Incidental Expenses
$
52,197
$
34,769
$
37,666
10,044
TOTAL ANNUAL EXPENSES
$
353,274
$
240,674
$
639,931
$
10,079
General Benefit Expenses (City Funded)
(106,982)
(72,202)
(319,966)
(3,024)
TOTAL ELIGIBLE SPECIAL BENEFIT EXPENSES
247,292
$
168,472
$
319,965
7,055
FUNDING ADJUST M ET/CONTRIBUTIONS
Additional Property Tax & Other Revenues Applied
(247,292)
(168,472)
-
(7,055)
Reserve Fund Collection (Transfer/Deduction)
439,695
Total Funding Adjustments /Contributions
$
(247,292)
$
(168,472)
$
439,696
$
(7,055)
BALANCE TO LEVY
759,660
$
-
RESERVE & CIP FUND BALANCES
Beginning Fund Balance
S
2,620,518
$
896,461
$
(1,041,831)
$
426,162
Fund Balance Revenues / Collections / (Contributions)
148,687
34,760
119,729
11,998
Estimated Ending Fund Balance
$
2,769,205
$
931,221
$
(922,102)
$
438,160
We"WILLDAN
Finarw4al Services
Lighting Zone 5, Lighting Zone 6, Landscaping Zone L, and District Totals
ANNUAL OPERATING EXPENSES
Annual Maintenance Expenses
Personnel, Maintenance, Operations
Contractual Services
Materials, Equipment, Supplies
Electrical Service
Total Annual Maintenance Expenses
Capital Improvement Project & Rehabilitation
Planned CIP & Rehabilitation Expenditures
CIP & Rehabilitation Fund Collection
Total CIP & Rehabilitation Funding
Incidental Operational Expenses
City Administration/Professional Fees
Mscellaneous Administration Expenses
Annual Administration Expenses
Total Annual Incidental Expenses
TOTAL ANNUAL EXPENSES
General Benefit Expenses (City Funded)
TOTAL ELIGIBLE SPECIAL BENEFIT EXPENSES
FUNDING ADJUSTMENTS/CONTPJBUTIONS
Additional Property Tax & Other Revenues Applied
Reserve Fund Collection (Transfer/Deduction)
AA I I I - .
5 1 10
8,044 18,061
$ 8,130 $ 18,234
0 un mg Jus ments on u ons $
BALANCE TO LEVY $
RESERVE & CIP FUND BALANCES
Beginning Fund Balance $
Fund Balance Revenues / Collections / (Contributions)
Estimated Ending Fund Balance $
ffollnej' Lignung arlascapingASSUSSMUrT-2
Engineer's Annual Report
Fiscal Year 2020/2021
25,000 25,500
- 826.500
$ 560,106 $ 1,695,752
1,40
$
2,897
$
(1)
$
139,021
1,449
2897
(1)
139,021
1,449
$
2,897
$
(1)
$
139,021
9,579
$
21,131
$
560,105
$
1,834,773
(2,874)
$
(6,339)
$
(56,011)
$
(566,398)
6,705
$
14,792
$
504,094
$
1,268,375
(4,654)
-
-
(427,473)
3,031 1
(7 124)
{210-449)
225,153
(1,623)
$
(7124)
$
(210A49)
$
(202,320)
5,082
S
7,668
$
293,645
$
1,066,055 1
102,529
$
(17,492)
$
(2,534,200)
$
452,147
3,031
(13,463)
(266,460)
38,282
105,560
$
(30,955)
$
(2,800,660)
$
490,429
*A,/WILLDAN I
Financ4al Services Page 01
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2O202O21
(1979,643)
F I -
Est. Property Tax
Est. Funds I Levy 1,17
���
Finamal Services Page 22
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
Part IV - Assessment Roll
Due to the number of parcels in the District, the Assessment Roll for fiscal year 2020/2021 (a
listing of the parcels to be assessed within this District along with the assessment amounts) has
been filed with the City Clerk in an electronic format and is, by reference, made part of this Report.
The proposed Assessment Roll shall be available for public inspection in the City Clerk's Office
during normal office hours.
)04/W1 LLAN
Financial services
Page 23
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
District i
The boundary of the Downey Lighting and Landscaping Assessment District No. 121 is
coterminous with the City boundary and consists of all lots, parcels and subdivisions of land within
the City of Downey. The following section contains various diagrams that show the boundaries of
the Zones within the District that were previously identified and discussed. In addition to depicting
the boundaries of the Zones within the District, the Landscaping Zone L diagram also show the
location and extent of the landscape improvements within the Zone.
The parcels within each District Zone consist of all lots, parcels and subdivisions of land within
the boundaries as depicted by these diagrams and shall consist and be dictated by the lines and
dimensions as those lots, parcels and subdivisions of land shown on the Los Angeles County
Assessor's parcel maps for the current year and by reference the Los Angeles County Assessor's
parcel maps are incorporated herein and made part of this Report. The following diagrams show
the boundaries of the District Lighting Zones 1, 2, 5, and 6, and Landscaping Zone L for fiscal
year 2020/2021. The Safety Lights and Traffic Signals Zone 3 is coterminous with the City
boundary as well as Landscaping Zone L and therefore not depicted herein as a separate
diagram. For fiscal year 2020/2021 there are no parcels currently designated as Lighting Zone 4
so there is no diagram provided for that Zone. Collectively, these diagrams along with the
Assessment Roll incorporated in this Report constitute the District Assessment Diagram for fiscal
year 2020/2021.
f
"'Financial S,,.vices Page 24
Downey Lighting and Landscaping Assessment District No. 121
Engineer's Annual Report
Fiscal Year 2020/2021
THE CITY OF DOWNEY
aw or "M MvM
aw Cr SWA
CM W *XL VMM
—,—Ct
MY (F WMx
S AL
OF
ary or MMM
%
OWL
V, vz
PARKWAY
CM OF PNMkVW
WILLDAN
Financial
ig�
Engineer's Annual Report
Fiscal Year 2020/2021
I Rn. TWT-VA--rT:MwWW.JL
City of Downey
Ligthing Zones FY 2020-2021
Zone 1
Zone 2
Zone 5
Zone 6
®% UNK
WIN 16'A City boundwy
WILLDAN
,WWILLDAN I
Fa Sermes Page 26