HomeMy WebLinkAboutCity Council resolution 98-05.2 RESOLUTION NO. 98.05.2
A RESOLUTION OF PRELIMINARY APPROVAL OF ENGINEER'S REPORT
CITY OF SARATOGA LANDSCAPING AND LIGHTING DISTRICT LLA-1
FISCAL YEAR 1998-1999
RESOLVED, by the City Council of the City of Saratoga, California as
follows:
WHEREAS, pursuant to the Landscaping and Lighting Act of 1972, on the
18th day of March, 1998, said Council did adopt its Resolution No. 98-05, "A
Resolution Describing Improvements and Directing Preparation of Engineer's Report
For Fiscal Year 1998-1999," for the City of Saratoga Landscaping.and Lighting
District LLA-1 in said City and did refer the proposed improvements merts to the Engineer
eer
of the City and did therein direct said City Engineer to prepare and file with the City
Clerk of said City a report, in writing, all as therein more particularly described:
WHEREAS, said City Engineer prepared and filed with.the City.Clerk a report
in writing as called for in said Resolution No. 98-05 and under and pursuant to said
Act, which report has been presented to this Council for consideration;
WHEREAS, said Council has duly considered said report and each and every
part thereof, and finds that each and every part of said report is,sufficient, and that
neither said report, nor any part thereof should be modified in any respect;
NOW, THEREFORE, it is hereby found, determined and ordered, as
follows:
•
1. That the plans and specifications for the existing improvements and the
proposed new improvements to be made within,the assessment district or within any
zone thereof, contained in said report, be, and they are hereby preliminarily
approved.
2. That the Engineer's estimate of the itemized and total costs and
expenses of said improvements, maintenance and servicing thereof, and of the
incidental expenses in connection therewith, contained in said report, be, and each of
them are hereby preliminarily approved.
3. That the diagram showing the exterior boundaries ofthe assessment
district referred to and described in said Resolution No. 98-05 and also the
1
boundaries of any zones therein and the lines and dimensions of each lot or parcel of
land within said district as such lot or parcel of land is shown on the County
Assessor's maps for the fiscal year to which the report applies, each of which lot or
parcel of land has been given a separate number upon said diagram, as contained in.
said report, be, and it hereby is preliminarily approved.
4. That the proposed assessment of the total amount of the estimated
costs and expenses of the proposed improvements upon the several lots or parcels of
land in said assessment district in proportion to the estimated benefits to be received
by such lots or parcels, respectively, from said improvements including the
maintenance or servicing or both, thereof, and of the expenses incidental thereto, as
contained in said report, be, and they are hereby preliminarily approved.
5. That said report shall stand as the Engineer's Report for the purpose of
all subsequent proceedings to be had pursuant to said Resolution No. 98-05:
*
Passed and adopted by the City Council of the City of.Saratoga, California, at a regular
adjourned meeting thereof held on the 21st day of April, 1998 by the following vote of the
members thereof:
AYES: Councilmembers Bogosian, Jacobs, Moran, Shaw and Mayor Wolfe
NOES:.
None
ABSENT: None
ABSTAIN: None
/,
Mayor
ATTEST:
6_
City Clerk
April 10, 1998..
J:\WPD\MNRSW\273\RES98\PREAPP98.W61
2
CITY OF SARATOGA
• LLA-1 PRELIMINARY ASSESSMENT SCHEDULE
FY 98-99
ZONE 1 ZONE 2 ZONE 3 ZONE 4 ZONE 5 ZONE 6
#OF PARCELS 29 85 176 693 113 64
FACTOR 0.0079 0.0232 . 0.0481 0.1893 0.0309 0.0175 (1)
EXPENDITURES
1001 WAGES $146.46 $429.27 $888.83 $2,687.58 $438.23 $248.20. . (2)
Public Works Dir. 28.15 82.52 170.86 672.75 109.70 62.13
Public Works Svcs.Mgr. 49.18 144.14 298.45 1,175.13„ 191.62 108.53
Office Specialist II 35.14 102.99 213.26 839.70 136.92 77.55
Park Maint.Leadworker 33.99 99.62 206.27
Park Maint.Worker II
2001 BENEFITS - . $43.94 $128.78 $266.65 $806.27 $131.47. $74.46 (3)
Public Works Dir. 8.45 24.75 51.26 201.82 32.91 18.64
Public Works Svcs.Mgr. 14.75 .43.24 89.53 . :352.54 57.48 32.56
Office Specialist II ,10.54, 30.90 63.98 251.91 41.08 23.26
Park Maint.Leadworker 10.20 29.89 . 61.88 .
Park Maint.Worker II
4010 GENERAL CONTRACTS
4011 LEGAL SERVICES $3.96 $11.61 $24.04 $94.65 $15.43 $8.74 (4)
4013 ENGINEERING SERVICES $48.74 $142.86 $295.80 $1,164.72 $189.92 $107.56 (5)
Engineer's Report 48.74 142.86 295.80 1,164.72 189.92 107.56
New Parcel Charge
4014 REPAIR SERVICES
4015 MAINTENANCE SERVICES $1,320.00 $1,320.00 $1,320.00 (6)
4040 ADVERTISING $3.96 $11.61 $24.04 $94.65 $15.43 $8.74 (7)
4022 WATER $600.00 $250.00 $725.00 (8)
4023 POWER $0.00 $0.00 $0.00 $9,978.00 $1,965.00 $2,396.00 (9)
Controllers .
Streetlights 9,978.00 1;965.00 2,396.00
SUB-TOTAL $2,167.05 $2,294.12 $3,544.36 $14,825.86 $2,755.49 $2,843.71
INDIRECT COST ALLOCATION $216.71 $229.41 $354.44 $1,482.59 $275.55 $284.37 (10)
TOTAL EXPENDITURES $2,383.76 $2,523.53 $3,8.98.79 $16,308.44 $3,031.04 $3,128.08
(-) ESTIMATED PROPERTY TAXES $1,650.00 $330.00 $2,200.00 $19,450.00 $7,825.00 (11)
(-) CARRYOVER FROM FY 97-98 $936.00 $75.00 ($1,508.00) $22,602.60 $9,935.35 ($131.00) (12)
(=) TOTAL TO ASSESS ($202.24) $2,118.53 $3,206.79 ($25,744.16) ($14,729.31) $3,259.08
(+) CARRYOVER NOT ASSESSED (13)
(+) CARRYOVER TO FY 99-00 $202.24 $25,744.16 $14,729.31 (14)
(=) NET TO ASSESS ($0.00) $2,118.53 $3,206.79 $0.00 ($0.00) $3,259.08
PRELIMINARY ASSESSMENT ($0:00) $24.92 $18.22 $0.00 ($0.00) $50.92 (15)
MAX ALLOWABLE ASSESSMENT $50.00 $60.00 $75.00 (16)
LLA9899P
CITY OF SARATOGA
-. LLA-1 PRELIMINARY ASSESSMENT SCHEDULE
FY 98-99 •
ZONE 7A ZONE 7B ZONE 9 ZONE 10 ZONE 11 ZONE 12
#OF PARCELS 470 292 . 48 9 ' 250 9
0:0025 0.0683 0.0025 1
FACTOR 0.1284 0.0798 0.0131 ( )
EXPENDITURES .
1001 WAGES $1,822.74 $1,132.43 $242.41 $45.45 $1,262.55 $45.45 (2)
Public Works Dir. 456.26 283.47. 46.60 8.74 242.69 8.74
Public Works Svcs.Mgr. 796.98 495.15 81.39 15.26 ' 423.93 15.26
Office Specialist II 569:49 353.81 58.16 , 10.91 302.92 10.91
Park Maint.Leadworker 56.26 10.55 293.00 10.55
Park Maint.Worker II
2001 BENEFITS $546.82 $339.73 . $72.72 $13.64 $378.76 $13.64 (3)
Public Works Dir. 136.88 85.04 . 1.3.98 2.62. 72.81 2.62
Public Works Svcs.Mgr., 239.10 148.54 . 24.42 4.58 127.18 .. 4.58
Office Specialist II 170.85 106.14 17.45 3.27 90.88 3.27
Park Maint.Leadworker 16.88 3.16 87.90 3.16
Park Maint.Worker II
4010 GENERAL CONTRACTS .
4011 LEGAL SERVICES $64.19 $39.88 $6.56 $1.23' $34.14 . ' $1.23 (4)
4013 ENGINEERING SERVICES $789:92 $490.76 $80.67 $15.13 $420.17 $15.13 ' (5)
Engineer's Report ' 789.92 490.76 ' 80.67 15.13 420.17 . 15.13
New Parcel Charge
4014 REPAIR SERVICES '
4015 MAINTENANCE SERVICES ', $540.00 $405.00 $900.00 $900.00 (6)
4040 ADVERTISING $64.19 $39.88 $6.56 $1.23 $34.14 $1.23 (7)
4022 WATER $2,005.00 $700.00 $1,065.00 $275.00 (8)
4023 POWER $5,775.00 $0.00 $0.00 $0.00 ' $0.00' $0.00 (9)
Controllers .
Streetlights '' 5,775:00
SUB-TOTAL $9,062.87 $2,042.68 $2,953.92 ' $1,181.67 $4,094.77 $1,251.67 '
INDIRECT COST ALLOCATION $906.29 $204.27 $295.39 $118.17 . . $409.48 $125.17 . (10)
TOTAL EXPENDITURES $9,969.16 $2,246.94 $3,249.31 $1,299.84 $4,504.25. $1,376.84
(-) ESTIMATED PROPERTY TAXES $16,530.00 $5,120.00 (11)
(-) CARRYOVER FROM FY 97-98' . $22,918.12 ($2,873.06) ($451.00) ($3,150.00) ($2,208.00) ($1,156.00) . (12) '
(=) TOTAL TO ASSESS ($29,478.96) ' $0.00 $3,700.31 $4,449.84 $6,712.25 $2,532.84
(+) CARRYOVER NOT ASSESSED ($1,860.93) ($668.79) (13)
(+) CARRYOVER TO FY 99-00 . . $29,478.96 $0.83 , . (14)
(=) NET TO ASSESS ($0.00) $0.83 $3,700.31 $2,588.91 $6,712.25 $1,864.05
PRELIMINARY ASSESSMENT ($0.00) $0.00 $77.09 $287.66 $26.85 $207.12 (15)
MAX ALLOWABLE.ASSESSMENT $50.00 (16)
LLA9899P .
CITY QF SARATOGA
LLA-1 PRELIMINARY ASSESSMENT SCHEDULE
FY 98-99
ZONE 15 ZONE 16 ZONE 17 ZONE 22 ZONE 24 ZONE 25
#OF PARCELS 41 55 200 863 �124 15
FACTOR 0.0112 0.0150 0.0546 0.2357 0.0339 0.0041 (1)
EXPENDITURES ,
1001 WAGES $207.06 $277.76 $1,010.04 $4,358.31 $9,689.22 $75.75 (2)
Public Works Dir. 39.80 53.39 194.15 837.78 120.38 14.56
Public Works Svcs.Mgr. 69.52 9126 339.14 1,46140 210.27 25.44
Office Specialist II 49.68 66.64 242.34 1,045.69 150.25 18.18
Park Maint.Leadworker 48.05 64.46 234.40 1,01 1.44 4,902.33 17.58
Park Maint.Worker II $4,306.00
2001. BENEFITS $62.12 $83.33 $303.01 $1,307.49 $2,906.77 $22.73 (3)
Public Works Dir.
11.94 16.02 58.25 251.33 36.11 4.37
Public Works Svcs.Mgr. 20.86 ' 27.98 101.74 439.02 63.08 7.63
Office Specialist II 14.90 19.99 72.70 313.71 45.07 5.45
Park Maint.Leadworker 14.42 19.34 70.32 303.43 1,470.70 5.27
Park Maint.Worker II 1,291.80
4010 GENERAL CONTRACTS
4011 LEGAL SERVICES $5.60 $7.51 $27.31 $117.86 $16.94 $2.05 (4)
4013 ENGINEERING SERVICES $68.91 $92.44 $336.14 $1,450.43, $208.41 $25.21 (5)
Engineer's Report 68.91 92.44 336.14 1,450.43 . 208.41 25.21
New Parcel Charge ,
4014 REPAIR SERVICES
4015 MAINTENANCE SERVICES , ' $2,880.00 $1,920.00 $900.00 $900.00 $3,800.00 - (6)
4040 ADVERTISING $5.60 $7.51 $27.31 $117.86 $16.94' $2.05 (7)
4022 WATER $575.00 $1,200.00 $1,000.00 $1,925.00 (8)
4023 POWER $0.00 $113.00 $0.00 $65.00 $18,064.00 $0.00 (9)
Controllers 65.00
Streetlights 113.00 18,064.00.
SUB-TOTAL $3,804.28 $2,501.55 $3,803.81 '$9,316.96 $36,627.27 $127.79
INDIRECT COST ALLOCATION . $380.43 $250.15 ' $380.38 $931.70 $3,662.73 , $12.78 ' (10)
TOTAL EXPENDITURES $4,184.71 $2,751.70 $4,184.20 $10,248.66. $40,289.99 $140.56.
(=) ESTIMATED PROPERTY TAXES $17,250.00 ' (11)
(-) CARRYOVER FROM FY 97-98 ($2,369.00) ($182.00) $32.00 $453.00 $23,039.99 $3,655.00 ' (12)
(=) TOTAL TO ASSESS . $6,553.71 $2,933.70 $4,152.20 $9,795.66 $0.00 ($3,514.44)
(+) CARRYOVER NOT ASSESSED ($1,334.55) .(13)
(+) CARRYOVER TO FY 99-00 $3,514.44 ' (14)
(=) NET TO ASSESS $5,219.16 $2,933.70 $4,152.20 $9,795.66 $0.00 $0.00
PRELIMINARY ASSESSMENT $127.30 $53.34 $20.76 $11.35 N/A, $0.00 (15)
MAX ALLOWABLE ASSESSMENT $90.00 .$50.00 ' .$325.00 (16)
LLA9899P
CITY OF SARATOGA
• LLA-1-PRELIMINARY ASSESSMENT SCHEDULE
FY 98-99
ZONE 26 ZONE 27 SUBTOTAL
#OF PARCELS 94 31 3661
FACTOR 0.0257 0.0085 1.0000 (1)
EXPENDITURES
1001 WAGES $474.72 $156.56 $25,639.00 (2)
Public Works Dir. 91.25 30.09 $3,554.00
Public Works Svcs.Mgr. 159.40 52.57 $6,208.00
Office Specialist II 113.90 37.56 $4,436.00
Park Maint.Leadworker 110.17 36.33 $7,135.00
Park Maint.Worker II $4,306.00
2001 BENEFITS $142.42 $46.97 . $7,691.70 (3)
Public Works Dir. 27.38 9.03 $1,066.20
Public Works Svcs.Mgr. 47.82 15.77 $1,862.40
Office Specialist II 34.17 11.27 $1,330.80
Park Maint.Leadworker 33.05 10.90 $2,140.50
Park Maint.Worker II $1,291.80
4010 GENERAL CONTRACTS $108.43 $108.43
4011 LEGAL SERVICES $12.84 $4.23 $500.00 (4)
4013 ENGINEERING SERVICES $157.98 $52.10 $6,153.00 (5)
Engineer's Report 157.98 52.10 $6,153.00
New Parcel Charge $0.00
4014 REPAIR SERVICES $0.00
4015 MAINTENANCE SERVICES $11,700.00 $1,395.00 $30,200.00 (6)
4040 ADVERTISING $12.84 $4.23 $500.00 (7)
4022 WATER $3,600.00 $515.00 $14,435.00 (8)
4023 POWER $600.00 $38,956.00 (9)
Controllers 600.00 $665.00
Streetlights 0.00 $38,291.00
SUB-TOTAL $16,700.79 $2,282.52 $124,183.13
INDIRECT COST ALLOCATION $1,670.08 $228.25 $12,418.31 (10)
TOTAL EXPENDITURES $18,370.87 $2,510.77 $136,601.44
(-) ESTIMATED PROPERTY TAXES $70,355.00 (11)
(-) CARRYOVER FROM FY 97-98 $18,381.00 $5.00 $88,005.00 (12)
(=) TOTAL TO ASSESS ($10.13) $2,505.77 ($21,758.56)
(+) CARRYOVER NOT ASSESSED ($3,864.27) (13)
(+) CARRYOVER TO FY 99-00 $10.13 $73,680.07 (14)
(=) NET TO ASSESS $0.00 $2,505.77 $48,057.24
PRELIMINARY ASSESSMENT $0.00 $80.83 (15)
MAX ALLOWABLE ASSESSMENT $475.00 (16)
LLA9899P
r
CITY OF SARATOGA
• LLA-1`PRELIMINARY ASSESSMENT SCHEDULE
' FY 98-99
ZONE 28 ZONE 29 ZONE 30. SUBTOTAL TOTAL
#OF PARCELS 16 60 1' 77 ' 3,738
FACTOR 0.0044 0.0161 0:0003 (1)
EXPENDITURES
1001 WAGES $61.79 $228.96 $3.88 $294.62 $25,933.62 (2)
Public Works Dir. 15.46 57.31 0.97. $73.74 $3,627.74
Public Works Svcs.Mgr. 27.01 100.10 1.70 $128.81 , $6,336.81
Office:Specialist II 19.30 . 71.53 1.21 $92.04 $4,528.04
Park Maint.Leadworker 0.01 0.02 $0.02 $7,135.02
Park Maint.Worker II $4,306.00
2001 BENEFITS . $18.54 $68.69 $1.16 $88.39. $7,780.09 (3)
Public Works Dir. 4.64 , 17.19 0.29 $22.12 $1,088.32
Public Works Svcs.Mgr. 8.10 30.03 '0.51 $38.64.. $1,901.04 .
Office Specialist II 5.79 21.46 0.36 $27.61 $1,358.41
Park Maint.Leadworker 0.00 0.01 $0.01 $2,140.51 '
Park Maint.Worker II $1,291.80
4010 GENERAL CONTRACTS • $0.00 $108.43
4011 LEGAL SERVICES $2.18" $8.06 $0.14 $10.37 $510.37 (4)
401,3 ENGINEERING SERVICES $139.77 $522.22 ' $8.68 $670.67 $6,823.67 (5)
Engineer's Report 26.77 99.22 1.68 $127.67 $6,280.67 '
New.Parcel Charge' 113.00 423.00 ' 7.00 $543.00 $543.00
4014 REPAIR SERVICES $0.00 $0.00
4015 MAINTENANCE SERVICES $1,920.00 $3,000.00 $1,500.00 $6,420.00 $36,620.00 (6)
4040 ADVERTISING $2.18 $8.06 $0.14 ' $10.37 ' $510.37 (7)
4022 WATER $1,200.00 $1,200.00 $15,635.00 (8)
4023 POWER $0.00 . $38,956.00 (9)
- Controllers . $0.00 ' $665.00
Streetlights $0.00 $38,291.00
SUB-TOTAL $3,344.45 $3,835.98 $1,513.99 $8,694.42 $132,877.55
INDIRECT COST ALLOCATION $334.44 $383.60 $151.40 $869.44 $13,287.76 (10)
TOTAL EXPENDITURES $3,678.89 $4,219.58 $1,665.39 $9,563.87 $146,165.31 .
(-) ESTIMATED PROPERTY TAXES ,. , $0.00 $70,355.00_ (1.1)
(-) CARRYOVER FROM FY 97-98 $0.00 $0.00 $0.00 $0.00 $88,005.00 (12)
(=)"TOTAL TO'ASSESS • •, $3,678.89 $4,219.58,, $1,665.39 $9,563.87 ($12,194.69)
(+) CARRYOVER NOT ASSESSED $0.00 , ($3,864.27) (13)
(+) CARRYOVER TO FY 99-00 $0.00 $73,680.07 (14)
(=) NET TO ASSESS $3,678.89 $4,219.58 $1,665.39 . "$9,563.87 $57,621.11
PRELIMINARY ASSESSMENT $229.93 $70.33 $1,665.39 $1,965.65 (15) '
MAX ALLOWABLE ASSESSMENT ' (16)
LLA9899P '
•
Notes for Assessment Schedule
1 . The Factor for each Zone represents the number of parcels in each Zone as a
percentage of the total number of parcels in the District.
2. Wages include 5% of Public Works Director, 10% of Public Works Services Manager, 10%
of Office Specialist II, 15% of Parks Maintenance Leadworker, and 10% of Park
Maintenance Worker II. Wages are spread to each zone per the factor. 10% of wages
for Parks Maintenance Leadworker are spread proportionately to landscape districts
only. The remaining 5%, plus wages for the Park Maintenance Worker II, are assigned
to Zone 24 only.
3. Benefits are estimated at 30% of wages and are spread the same as wages.
4. Legal Services are fixed at $500 and are spread to each Zone per the factor.
5. Engineer's Report charges are spread to each Zone per the factor. New Parcel Charges
are assigned to those Zones in which new parcels have been added from the previous
year.
6. Maintenance Services are the proposed landscape maintenance costs for landscape
districts as bid on April 7, 1998.
7. Advertising is spread to each zone per the factor.
8. Water is estimated annually for landscape districts based on historical usage.
9. Power is estimated for both landscaping and street lighting districts based on historical
usage. .
10.Indirect Costs are determined from the City's Indirect Cost Allocation model and are
spread to each zone per the factor. Preliminary estimate is 10% of direct costs.
11 .Property Tax revenues are estimated annually for the original 7 Zones of the District.
12.Carryover from FY 97-98 is calculated from the audited fund balance figures for FY
96-97 projected through the end of FY 97-98.
13.Carryover Not Assessed represents a portion of the negative carryover balances for
those Zones in a deficit position. The amounts not assessed are covered by the
available fund balance.
14.Carryover to FY 99-00 represents the projected surplus for each Zone at the end of FY
98-99.
15.Preliminary Assessment is the Net to Assess for each Zone divided by the number of
parcels, except for Zone 24. ..
16.Maximum Allowable Assessment represents what the property,owners in each Zone
have approved via their assessment ballots.
g
SARATOGA LANDSCAPING AND LIGHTING ASSESSMENT DISTRICT LLA-1
ANNUAL ASSESSMENT HISTORY
^, ZONE DATE FY FY FY FY FY FY FY FY "
CREATED 80-81 81-82 82-83 83-84 84-85 85-86 86-87 87-88
0 (7C) 4/16/80 $102.01 $92.50 $92.58 $56.80 $21.02 $34.56 '$35.38 $21.60
1 4/16/80 $34.26 $10.54 $0.00 $10.90 $6.80 $203.76 $207.82 $113.70
2 4/16/80 $11.30 $5.62 $6.16 $6.62 $7.86 ,' $8.86 $35.14 $27.40
3 4/16/80 $416 $4.46 $0.00 $0.00. . $4.20 $11.60 $8.70 $20.50
4 4/16/80 $20.95 $18.54 $0.00 $2.06 $2.30 $5.86 $6.70 $2.26
5 4/16/80 $23.52 $21.28 $2.12 $0.84 $1.24 $5.00 $6.56 $5.14
6. 4/.16/80 $42.03 $36.68 $0.00 $15.68 . $11.32 $14.78 $16.94 $10.54
7 (7R) 4/16/80 $10.41 $8.90 $6.66 $5.78 $2.54 $2.50 $3.32 $3.14
8 (VPD#1) 4/16/80 $269.07 $48.26 $0.00 $0.00 $0.00 _$0.00 $213.80 $341.32
9 5/4/83 $65.00 $84.86 . $83.52. $90.82 $87.40
10 4/18/84 $1,416.00 $0.00 $167.34 $186.26
11 4/18/84 $14.32 $5.66 $8.38. $7.70
12 - 4/17/85 $172.00 $153.02 $154.16
13 4/17/85 $18.00 $5.24 $3.04
14 4/17/85 $142.10 . $121.30 $107.04
15 4/17/85 $222.00 $170.76, `$87.44
16 4/16/86 $2,376.44 $3.04
17 4/15/87 $10.00
18 4/15/87 - $50.00
19 (VPD#2) 4/19/89 -
20 (VPD#3) 4/19/89
21 (VPD#4) 4/1.9/89
22 4/17/91
23 5/1/91
24 8/3/94
25 7/1/97
26 . . 7/1/97
27 7/1/98 -
28 . 7/1/98
29 7/1/98
30 7/1/98
(1)-Zones 0, 8, 19,20 21 merged to create Zone 24.
(2)-Zone detached on 5/20/92.
(3)-Zone detached in FY 96-97.
(4)-Zones 14 18 merged to create Zone 27. .
LLA-HISTORY .. -.
II
SARATOGA LANDSCAPING AND LIGHTING ASSESSMENT DISTRICT LLA-1
ANNUAL ASSESSMENT HISTORY
f
- ZONEDATE FY FY FY FY FY FY FY FY
CREATED 88-89 89-90 90-91 91-92 92-93 93-94 94-95 95-96
0 (7C) 4/16/80 $21.66 $21.66 $14.64 $73.56 $49.72 . $72.64 (1)
1 4/16/80 $113.54 $105.94 $95.12 $101.54 $62.20 $90.32 $77.68 $33.88
2 4/16/80 $29.66 $32.00 $34.62 $36.50 $5.98 $18.15 $118.68 $40.04
3 4/16/80 $23.06 $46.82 $13.14 $15.36 $25.80 $45.21 $25.26 $32.52
4 4/16/80 $1.86 $1.86 $1.60 $2.10 $23.84 • $0.00 $0.00 $0.00
5 4/16/80 $4.98 $4.98 $6.24 $6.40 $0.00 $0.00 $0.00 $0.00
6 4/16/80 $10.60 $10.60 $8.62 $8.58 $0.00 $0.00 $25.40 $52.50
7 (7R) 4/16/80 $2.64 $2.64 $3.78 $4.26 $6.88 $0.00 $10.88 $0.00
8 (VPD#1) 4/16/80 $330.36 $117.20 $0.00 $133.36 $0.00 $0.00 (1)
9 5/4/83 $113.74 $157.20 $136.74 $144.82 $138.82 $161.30 $169.92 $201.02
10 4/18/84 $234.70 $435.80 $348.74 $385.38 $371.12 $326.17 $442.58 $337.98
11 4/18/84 $8.04 $8.76 $9.58 $10.72. $11.32 $1.5.48 $19.02 $13.86
12 4/17/85 $168.04 $188.04 $209.84 $222.60 $242.42 $203:01 $380.00 $307.22
13 4/17/85 $3.60 $3.60 $3.70 $3.16 . $0.00 $0.00 $3.46 $11.24
14 4/17/85 $114.48 $152.48 $137.56 $148.72 $192.74 $110.10 $264.58 $193.40
15 4/17/85 $83.76 $126.18 $102.60 $100.72 $98.90 $227.39 $202.04 $146.92
16 4/16/86 $3.22 $3.22 $59.88 $40.56 $45.16 $42.58 . $54.40 $40.80
17 4/15/87 $7.70 . $7.70 $8.72 $8.66 $0.00 $5.06 $25.20 $213:18
18 4/15/87 $6.08 $135.18 $154.56 $164.94 $88.10 $0.00 $0.00 $104.50
19 (VPD#2) 4/19/89 $1,851.00 $1,520.30 $5,243.00 $6,969.76 $13,620.00 (1)
20 (VPD#3) 4/19/89 $6,412.00 $6,414.00 $14,092.00 $18,770.62 $21,252.35 (1)
21 (VPD#4) 4/19/89 $0.00 $977.78 $2,933.00 $5,406.00 $14,385.56 (1)
22 4/17/91 $36.00 $0.00 $13.21 $22.58 $21.68
23 5/1/91 $110.00 (2)
24 8/3/94 $0.00• $0.00
25 7/1/97
26 7/1/97
27 7/1/98 "
28 7/1/98
29 7/1/98 •
30 7/1/98
(1) Zones 0, 8, 19,20 21 merged to create Zone 24.
(2)-Zone detached on 5/20/92. •
(3)-Zone detached in FY 96-97.
(4)-Zones 14 18 merged to create Zone 27.
LLA-HISTORY
SARATOGA LANDSCAPING AND LIGHTING ASSESSMENT DISTRICT LLA-1
ANNUAL ASSESSMENT HISTORY
Preliminary
ZONE DATE FY FY FY
CREATED 96-97 97-98 98-99
0 (7C) 4/16/80
1 4/16/80 $0.00 $0.00 $0.00
2 4/16/80 $18.48 $23.00 $24.92
3 4/16/80 $24.66 $38.40 $18.22
4 4/16/80 $0.00 $0.00 $0.00
5 4/16/80 $0.00 $0.00 $0.00
6 4/16/80 $0.00 $50.50 $50.92
7 (7R) 4/16/80 $0.00 $0.00 $0.00
8 (VPD#1) 4/16/80
9 . . 5/4/83 $175.58. $136.14 $77.09
10 4/18/84 $337.48 $287.66 $287.66
11 4/18/84. $9.38 $35.74 $26.85
12 4/17/85 $285.98 $207.12 $207.12
13 4/17/85 (3)
14 4/17/85 $70.18 $69.78 (4)
15: 4/17/85 $145.12 $127.30 . $127.30 ..
16. 4/16/86 $30.42 $60.96 $53.54
17 4/15/87 $210.50 $35.68 $20.76
18 4/15/87 • $64.28 $64.24 (4)
19 (VPD#2) 4/19/89
20 (VPD#3) 4/19/89 .
21 (VPD#4) 4/19/89
22 4/17/91 $9.96 $33.74 $11.35 '
23 5/1/91
24 8/3/94 • . $0.00 $0.00 $0.00
25 7/1/97 $262.26 $0.00
26 7/1/97 $207.10 . $0.00 .
27 7/1/98 • $80.83
28 . 7/1/98 $229.93
29 - 7/1/98 $70.33 • - .
30 • 7/1/98 $1,665.39 .
(1)-Zones 0, 8, 19,20 21 merged to create Zone 24.
(2) Zone detached on 5/20/92. •
(3)-Zone detached in FY 96-97.
(4)-Zones 14 18 merged to create Zone 27. .
LLA-HISTORY