HomeMy WebLinkAbout6 Old Greenwood Grays crossing tax resolutions Agenda Item # 6
Public Utility DistrICt
CONSENT
To: Board of Directors
From: Mary Chapman
Date: June 18, 2008
Subject: Approve Special Tax Resolutions: Old Greenwood and Gray's
Crossing Communities Facilities Districts
1. WHY THIS MATTER IS BEFORE THE BOARD
This item concerns requesting Nevada County to collect special taxes in the Old
Greenwood No. 03-1 and Gray's Crossing No. 04-1 Communities Facilities Districts by
the adoption of standard resolutions. Only the Board can adopt these resolutions.
2. HISTORY
Resolution No. 9723 adopted on November 5, 1997 authorized the execution of a
standard form tax collection services contract on behalf of the District with the County
of Nevada. The contract states that the District must adopt an annual resolution
requesting placement of special taxes, special assessments and/or parcel charges on
the County of Nevada tax rolls. The lists are currently in preliminary form only and are
available in the Administrative Services Department. Final lists will be on record with
Nevada County and the District's Administrative Services Department.
This matter comes before the Board each year. We rely on Nevada County to collect
special taxes as line items on the annual property tax bills.
On October 14, 2003, the District adopted Ordinance No. 2003-04, authorizing the
levy of a special tax within the Old Greenwood Community Facilities District No. 03-1.
On July 21, 2004, the District adopted Ordinance No. 2004-02, authorizing the levy of
a special tax within the Gray's Crossing Community Facilities District No. 04-1.
3. NEW INFORMATION
Attached for your review are two resolutions:
• Old Greenwood Community Facilities District No. 03-1 to collect the special tax for
the fiscal year 2008-2009.
• Gray's Crossing Community Facilities District No. 04-1 to collect the special tax for
the fiscal year 2008-2009.
4. FISCAL IMPACT
The special tax dollars collected are deposited into the Old Greenwood and Gray's
Crossing Communities Facilities District funds on deposit with the Trustee Bank of
New York Western Trust, N.A. These funds are used to pay principal and interest
payments on the related bonds sold. The estimated assessments for the 2008-2009
assessment period are $809,572.60 for Old Greenwood and $2,026,100.44 for Gray's
Crossing.
5. RECOMMENDATION
1) That the Board adopt the resolution (Attachment 1) requesting Nevada County to
collect the special taxes for the Old Greenwood 03-1 Communities Facilities District;
and
2) That the Board adopt the resolution (Attachment 2) requesting Nevada County to
collect the special taxes for the Gray's Crossing 04-1 Communities Facilities District.
G
Mary Cha an, ministrative Services Michael D. Holley
Manager General Manager
Attachment 1
�>
Public Utility District
Resolution No. 2008 - XX
Fixing and Placing a Special Tax Levy on Community
Facilities District No. 03-1 (Old Greenwood)
for Collection by the County of Nevada
WHEREAS, on October 14, 2003, the Board of Directors of the Truckee Donner Public
Utility District duly adopted Ordinance No. 2003-04, authorizing the levy of a special tax
within said Community Facilities District No. 03-1 (Old Greenwood) and providing a means
for collection thereof; and
WHEREAS, by Resolution No. 9723 adopted November 5, 1997, the Board of Directors of
the Truckee Donner Public Utility District approved execution of a continuous Standard
Form Tax Collection Services Contract with the County Of Nevada; and
WHEREAS, the District has now determined the lands affected thereby and the charges to
be assessed, levied and collected on the lands and parcels; and
WHEREAS, the taxes on each parcel shall be billed on the secured tax roll bills for the
fiscal year 2008-2009.
NOW, THEREFORE, BE IT RESOLVED by the Board of Directors of the Truckee Donner
Public Utility District as follows:
1. That the Board of Supervisors of the County of Nevada, State of California, levy a
special tax against the parcels and owners of record listed on the computer
itemization of parcels kept and maintained in the Administrative Services
Department of the District and made a part hereof by reference, and that the
County Auditor and Tax Collector be instructed to levy and collect said charges in
the same manner as County taxes as by law and in said ordinance provided.
Upon completion and correction of the current list through June 30, 2008, a copy
will be forwarded to the Auditor Controller of the County.
2. The District warrants and represents that charges imposed by the District and
being requested to be collected by Nevada County comply with all requirements
of state law, including but not limited to Articles XIIIC and MID of the California
Constitution (Proposition 218).
Resolution 2008-XX 1
Attachment 1
3. That a certified copy of this resolution be forwarded to the County Auditor of the
County of Nevada.
PASSED AND ADOPTED by the Board of Directors of the Truckee Donner Public Utility
District at a meeting held within said District on , 2008 by the following roll call vote:
AYES:
NOES:
ABSENT:
TRUCKEE DONNER PUBLIC UTILITY DISTRICT
By
Tim F. Taylor, President
ATTEST:
Michael D. Holley, District Clerk
Resolution 2008-XX 2
Attachment 2
RUCKEE IIIII I III III I �ONNER
I NIII(1110
Public Utility District
Resolution No. 2008 - XX
Fixing and Placing a Special Tax Levy on Community
Facilities District No. 04-1 (Grays Crossing)
for Collection by the County of Nevada
WHEREAS, on July 21, 2004, the Board of Directors of the Truckee Donner Public Utility
District duly adopted Ordinance No. 2004-02, authorizing the levy of a special tax within
said Community Facilities District No. 04-1 (Grays Crossing) and providing a means for
collection thereof; and
WHEREAS, by Resolution No. 9723 adopted November 5, 1997, the Board of Directors of
the Truckee Donner Public Utility District approved execution of a continuous Standard
Form Tax Collection Services Contract with the County Of Nevada; and
WHEREAS, the District has now determined the lands affected thereby and the charges to
be assessed, levied and collected on the lands and parcels; and
WHEREAS, the taxes on each parcel shall be billed on the secured tax roll bills for the
fiscal year 2008-2009.
NOW, THEREFORE, BE IT RESOLVED by the Board of Directors of the Truckee Donner
Public Utility District as follows:
1. That the Board of Supervisors of the County of Nevada, State of California, levy a
special tax against the parcels and owners of record listed on the computer
itemization of parcels kept and maintained in the Administrative Services
Department of the District and made a part hereof by reference, and that the
County Auditor and Tax Collector be instructed to levy and collect said charges in
the same manner as County taxes as by law and in said ordinance provide. Upon
completion and correction of the current list through June 30, 2008, a copy will be
forwarded to the Auditor Controller of the County.
2. The District warrants and represents that charges imposed by the District and
being requested to be collected by Nevada County comply with all requirements
of state law, including but not limited to Articles XIIIC and XIIID of the California
Constitution (Proposition 218).
Resolution 2008-XX 1
Attachment 2
3. That a certified copy of this resolution be forwarded to the County Auditor of the
County of Nevada.
PASSED AND ADOPTED by the Board of Directors of the Truckee Donner Public Utility
District at a meeting held within said District on , 2008 by the following roll call
vote:
AYES:
NOES:
ABSENT:
TRUCKEE DONNER PUBLIC UTILITY DISTRICT
By
Tim F. Taylor, President
ATTEST:
Michael D. Holley, District Clerk
Resolution 2008-XX 2
eVIMMOP
2008/09 Budget Worksheet
Community Facilities District No. 03-1 (Old Greenwood)
Fund Number 608
$55,000.00 $70,000.00
Principal 719,347.50 717,642.50
Interest $774,347.50 $787,642.50
TOTAL
3,000.00 $3,000.00
7Agen Administration 0.00 0.00
taff 1,500.00 1,500.00
Auditor Fees 0.00 0.00
Attorney Fees 30.00 30.00
Office Expenses, Paid by Agency 0.00 0.00
Other Expenses, Paid by Agency $4,530.00 $4,530.00
Total Agency Staff and Expenses 175.18 175.18
County Auditor and Assessor Fees 3,000.00 3,000.00
Registrar/Transfer/Paying Agent Fees 10,546.95 10,921.53
Consulting Services (1) 0.00 710.39
Delinquency Management Fees 375.00 $585.00
Delinquency Management Fees $18,627.13 $19,922.10
TOTAL
Total Principal, Interest and Admin Costs
$792,974.63 $807,564.60
$0.00 $0.00
Reserve Fund Credit 0.00 0.00
Special Tax Fund Credit 0.00 0.00
Replenishment/(Credit) 40,120.00 40,390.00
Reserve For Future DQs 8.00 0.00
Capitalized Interest Credit (30,530.00 (38,390.00)
Miscellaneous/Adjustment Credit 30,538.71 38,390.00
TOTAL
$802,563.92 $809,572.60
Total Charge $802,563.90 $809,572.60
Applied Charge $0.02 $0.00
Difference(due to rounding) (2)
181 181
Number of Active Parcels 181 181
Number of Parcels Levied
2.32% 2.46%
Admin Costs as a percent of Annual Levy 0
(1) Consulting services include, but are not limited to: District Administration Fees, Arbitrage
Rebate Calculation Fees and Municipal Disclosure Fees.
(2) The Difference is used to ensure that each parcel's levy amount is divisible by two, as
required by the County Auditor-Controller.
Levy Approved By:
Old Greenwood Preliminary Tax Roll FY 2008/09
Zone 1
APN Zone Description Units MaxTax Applied Tax FY 07/08 max %Change
19-720-07-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-720-08-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-720-09-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-720-10-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-06-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-07-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-08-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-09-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-10-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-11-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-12-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-13-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-14-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-15-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-16-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-17-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-18-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-19-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-20-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-21-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-22-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-23-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-24-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-25-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-26-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-27-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-28-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-29-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-30-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-31-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-32-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-33-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-34-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-35-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-36-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-37-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-38-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-39-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-40-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-41-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-42-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-43-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-44-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-45-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-46-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-47-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-48-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-49-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-50-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-51-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-52-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-740-53-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-02-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-03-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-04-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-05-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-06-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-07-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-08-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-09-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-10-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-11-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-12-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
1 o-7s;n-v a-nnn 1 Sinale Familv Detached 1 3,247.30 3,247.30 3,183.62 2.0%
1 3,247.30 3,247.30 3,183.62 2.0%
19-750-14-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-15-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-16-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-17-000 1 Single Family Detached 1 3 247.30 3,247.301 3,183.62 2.0%
19-750-18-000 1 Single Family Detached 3,183.62 2.0%
19-750-19-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-20-000 1 Single Family Detached 1 3,247.30 3,247.30
19-750-21-000 1 Single Family Detached 1 3,247.30 3,247.30 31183.62 2.0%
19-750-22-000 1 Single Family Detached 1 3,247.30 3,247.30 31183.62 2.0%
19-750-23-000 1 Single Family Detached 1 3,247.30 3,247.30
19-750-24-000 1 Single Family Detached 1 3,247.30 3,247.30 31183.62 2.0%
30 3,183.62 2.0%247 3, .
19-750-25-000 1 Single Family Detached 1 3,247.30 3,183.62 2.0%
19-750-26-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-27-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-28-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-29-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-31-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-32-000 1 Single Family Detached 1 3,247.30 3,247.30
2.0%
1 3,247.30 3,247.30 3,183.62
19-750-33-000 1 Single Family Detached 1 3,247.30 324730 3,183.62 2.0%
, .
19-750-34-000 1 Single Family Detached 3,183.62 2.0%
19-750-35-000 1 Single Family Detached 1 3,247.30 3,247.30
19-750-3 -000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
1 3,247.30 3,247.30 3,183.62 2.0%
19-750-37-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
19-750-38-000 1 Single Family Detached
19-750-39-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
1 3,247.30 3,247.30 3,183.62 2.0%
19-750-40-000 1 Single Family Detached
1 3,247.30 3,247.30 3,183.62 2.0%
19-750-41-000 1 Single Family Detached
19-750-42-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%
1 3,247.30 3,247.30 3,183.62 2.0%
19-750-43-000 1 Single Family Detached
1 3,247.30 3,247.30 3,183.62 2.0%
19-750-45-000 1 Single Family Detached
1 3,247.30 3,247.30 3,183.62 2.0%
19-760-10-000 1 Single Family Detached
1 3,247.30 3,247.30 3,183.62 2.0%
19-760-11-000 1 Single Family Detached
19-760-12-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%19-760-13-000 1 Single Family Detached i 3,247.30 3,247.30 3,183.62 2.0%
1 3,247.30 3,247.30 3,iS3.62 2.0%
19-760-14-000 1 Single Family Detached
19-760-15-000 1 Single Family Detached 1 3,247.30 3,247.30 3,183.62 2.0%183.62 2.0%
19-760-16-000 1 Single Family Detached 1 3,247.30 3,247.30 3,
19-760-17-000 1 Single Family Detached 101 33,2 . 0 331,2 60
47347.30 3,183.62 2.0%
Total 102
Zone 2
APN Zone Descri tion Units MaxTax Ap Had Tax FY 07/08 max %Change
19-730-10-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-730-11-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-730-12-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-13-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-14-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-15-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-16-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-17-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-18-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-19-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-20-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-21-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-22-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-23-000 2 Single Family Detached
19-730-24-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-27-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-730-28-000 2 Single Family Detached
19-730-29-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%19-730-30-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
3,680.26 3,608.11 2.0%
19-730-31-000 2 Single Family Detached 1 3,680.27
3,608.11 2.0%
19-730-33-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-730-34-000 2 Single Family Detached 1 3,680.27 3,680.26
19-730-35-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-730-36-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-730-37-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
i 4-7dn-.r,5-nno 2 Single Family Attached 2 7,360.54 7,360.54 7,216.22 2.0%
19-740-r56-000 2 Single Family Attached
3 11,040.81 11,040.80 10,824.33 2.0%
=740-57-000 2 Single Family Attached 2 7,360.54 7,360.54 7,216.22 2.0%
19
3 11,040.81 11,040.80 10,824.33 2•0%
19-740-58-000 2 Single Family Attached 2 7,360.54 7,360.54 7,216.22 2.0%
19-740-59-000 2 Single Family Attached 2 7,360.54 7,360.54 7,216.22 2.0%
19-740-60-000 2 Single Family Attached 2 7,360.54 7,360.54 7,216.22 2.0%
19-740-61-000 2 Single Family Attached 3 11,040.81 11,040.80 10,824.33 2.0%
19-740-62-000 2 Single Family Attached 2 7,360.54 7,360.54 7,216.22 2.0%
19-740-63-000 2 Single Family Attached 1,040.81 11,040.80
,04 10,824.33 2.0%
3 1
19-740-64-000 2 Single Family Attached 2 0.81 ,360.54 7,216.22 2.0%
19-740-65-000 2 Single Family Attached 3 11,040.81 11,040.80 10,824.33 2.0%
19-740-66-000 2 Single Family Attached
3 11,040.81 11,040.80 10,824.33 2.0%
19-740-67-000 2 Single Family Attached 3 11,040.81 11,040.80 10,824.33 2.0%
n 19-730-38-000 3 Single Family Attached 2 7,360.54 7,360.54 7,216.22 2.0%
n 19-730-39-000 4 Single Family Attached 2 7 360.54 7,360.54 71216.22 2.0%
n 19-730-40-000 5 Single Family Attached
19-760-06-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
1 3,680.27 3,680.26 3,608.11 2.0%
19-760-07-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-760-08-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-760-09-000 2 Single Family Detached
19-760-18-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
1 3,680.27 3,680.26 3,608.11 2.0%
19-760-19-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-760-20-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-760-21-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-760-22-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-760-24-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-760-25-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-760-26-000 2 Single Family Detached
19-760-27-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
1 3,680.27 3,680.26 3,608.11 2.0%
19-760-28-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-760-29-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2•0%
19-760-30-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-760-31-000 2 Single Family Detached
19-760-32-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
1 3,680.27 3,680.26 3,608.11 2.0%
19-760-33-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-04-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-05-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-06-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-07-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-08-000 2 Single Family Detached
19-940-09-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-10-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-11-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-12-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-13-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-14-000 2 Single Family Detached
1 3,680.27 3,680.26 3,608.11 2.0%
19-940-15-000 2 Single Family Detached
19-940-16-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-940-17-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
19-940-18-000 2 Single Family Detached 1 3,680.27 3,680.26 3,608.11 2.0%
98 360,666.46 360,665.80
Total 75
FY 07/08 max %Change
Undeveloped -----county (11,782.53.1.02)
APN Zone Description Acreage MaxTax Applied Tax 'Acreage
19-740-02-000 N/A Undeveloped 5.24 64,234.77 28,132.05 62,975.27 2.0%
19-740-05-000 N/A Undeveloped 6.55 80,293.46 35,165.07 78,719.08 2.0%
7.99 97,945.76 42,896.02 96,025.26 2.0%
19-740-54-000 N/A Undeveloped
19-940-02-000 N/A Undeveloped 2.14 26,233.28 11,489.06 25,718.91 2.0%
4 21.92 268,707.28 117,682.20
rand Total 181 960,598.34 809,572.60
Total from Budget Worksheet 809,572. 0
$0.00
Truckee Donner PUD
2008/09 Budget Worksheet
Community Facilities District No. 04-1 (Gray's Crossing)
Fund Number 617
Levy Components
IIIIIIIIIIIIIIIIIIIIIIIIUMN
Principal - Series 2004 $35,000.00 $50,000.00
Interest-Series 2004 869,817.50 868,592.50
Principal- Series 2005 70,000.00 100,000.00
Interest-Series 2005 982,185.00 979,647.50
TOTAL $1,957,002.50 $1,998,240.00
• � • •
Agency Administration $0.00 $0.00
Finance Manager 0.00 0.00
Accounting Staff 3,000.00 3,000.00
Agency Auditor Fees 1,500.00 1,500.00
Attorney Fees 0.00 0.00
Office Expenses, Paid by Agency 30.00 30.00
Other Expenses, Paid by Agency 0.00 0.00
Total Agency Staff and Expenses $4,630.00 $4,530.00
County Auditor and Assessor Fees 228.10 228.10
Registrar/Transfer/Paying Agent Fees 4,500.00 4,500.00
Consulting Services(1) 10,546.95 13,837.67
Delinquency Management Allowance 0.00 2,404.61
Delinquency Management Allowance 1,110.00 1,050.00
TOTAL $20,915.05 $26,550.38
Total Principal, Interest and Admin Costs $1,977,917.56 $2,024,790.38
•
Reserve Fund Credit $0.00 $0.00
Special Tax Fund Credit 0.00 0.00
Reserve for future delinquencies 103,430.00 101,310.00
Capitalized Interest Credit 0.00 (100,000.00)
Miscellaneous/Adjustment Credit (12,732.43) 0.00
TOTAL $90,697.57 $1,310.00
TOTAL
Total Charge $2,068,615.12 $2,026,100.38
Applied Charge $2,068,614.76 $2,026,100.44
Difference (due to rounding) (2) $0.36 -$0.06
ADDITIONAL INFORMATION
Number of Active Parcels 304 304
Number of Parcels Levied 304 304
Admin Costs as a percent of Annual Levy 1.01% 1.31%
0
(1) Consulting services include, but are not limited to:District Administration Fees, Arbitrage
Rebate Calculation Fees and Municipal Disclosure Fees.
(2) The Difference is used to ensure that each parcels levy amount is divisible by two, as
required by the County Auditor-Controller.
LEVY APPROVED BY:
Grays Crossing
FY 2007108 FY 07/08 %
Zone 1 MaxTax Applied Tax MaxTax Change
APN Zone Description Lot Size Lot Category $2,971.38 2.00%
19-800-05-000 1 Single Family Detached 13,947 12,001 to 14,000 $3,030.81 $3,030.80
19-790-26-000 1 Single Family Detached 13,939 12,001 to 14,000 $3,030.81 $3,030.80 $2,971.38 2.00%
$2,971.38 2.00%
19 770 16 000 1 Single Family Detached 13,363 12,001 to 14,000 $3,030.81 $3,030.8001 to 14,000 $3,030.81 $3,030.80 $2,971.38 2.00%
19-770-19-000 1 Single Family Detached 13,258 12,0
19.770-18-000 1 Single Family Detached 13,000 12,001 to 14,000 $3,030.81 $3,030.80 $2,971.38 2.00%
19-770-17-000 1 Single Family Detached 12,999 12,001 to 14,000 $3,030.81 $3,030.80 $2,971.30 2.00%
19 7g0_18 00p 1 Single Family Detached 15,963 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-790-05-000 1 Single Family Detached 15,943 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19 770 14 000 1 Single Family Detached 15,864 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19770 10-000 1 Single Family Detached 15,851 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-770.10.000 1 Single Family Detached 15,768 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
$3,139
1g_gpp_24_000 1 Single Family Detached 15,727 14,001 to 16,000 .05 $3,139.04 $3,077.50 2.00%
19-770-13-000 1 Single Family Detached 15,586 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
ig 770-11 000 1 Single Family Detached 15,548 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-7gp_11-OW 1 Single Family Detached 15,507 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
$3,139.05 $3,139.04 $3,077.50 2.00%
19-780-27-000 1 Single Family Detached 15,493 14,001 to 16,000
19-780_28_OW 1 Single Family Detached 15,474 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-790-07-000 1 Single Family Detached 15,456 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
1 Single Family Detached 15,451 14,001 to 16,000 $3,139.05 $3,139.04
19 790 16 000 $3,077.50 2.00%
19-70-07-000 1 Single Fatuity Detached 15,380 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
1g_780_23-000 1 Single Family Detached 15,33662 14,001 to 16,000 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-780-24-000 1 Single Family Detached
19 780 25 000 1 Single Family Detached 15,362 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-780 26-000 1 Single Family Detached 15,362 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-780-26-000 1 Single Family Detached 15,350 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
$3,077.50 2.00%
19-790_06-000 1 Single Family Detached 15,350 14,001 to 16,000 $3,139.05 $3,139.04
19-800-11-0 1 Single Family Detached 15,332 14.001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
00
19 800 03 000 1 Single Family Detached 15,329 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
1g-800_2P_000 1 Single Family Detached 15,308 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-770-06-000 1 Single Family Detached 15,276 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-800-10-000 1 Single Family Detached 15,167 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19_790-09-000 1 Single Family Detached 15,156 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%$3,077.50 2.00%
19-780-22-000 1 Single Family Detached 15,126 14,001 to 16,000 $3,139.05 $3,139.04
19-770-08-000 1 Single Family Detached 15,007 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-770-04-000 1 Single Family Detached 15,000 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-770-05-000 1 Single Family Detached 15,000 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-770-09-000 1 Single Family Detached 15,000 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-770-12-000 1 Single Family Detached 15,000 14,001 to 16.000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-770-15-000 1 Single Family Detached 15,000 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19 790-10 000 1 Single Family Detached 15,000 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-790-13-000 1 Single Family Detached 15,000 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19 790-17-000 1 Single Family Detached 15,000 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-800-23-000 1 Single Family Detached 15,000 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19 790 21-000 1 Single Family Detached 14,959 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-800-14-000 1 Single Family Detached 14,904 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2,00%
1y_7g0_P0 00p 1 Single Family Detached 14,700 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
19-800-02-000 1 Single Family Detached 14685 14,001 to 16,000 $3,139.05 $3,139.04 $3,077.50 2.00%
jg_800_07_000 1 Single Family Detached
19-800-06-000 1 Single Family Detached 13,686 12,001 to 14,000 $2,971.38 $2,971.38 $3,18 .62 2.00%
19 770 03-000 Family Detached 17,898 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
1 Single
19-780-21-000 1 Single Family Detached 17,641 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00 2.00%%
19-780-16-000 1 Single Family Detached 17,639 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62
19 800 16 000 1 Single Family Detached 17,634 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
17,596 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
19-800_26-OW 1 Single Family Detached 247 30 $3,247.30 $3,183.62 2.00%
19 780 13 000 1 Single Family Detached 17,582 16,001 to 18,000 $3,
19-780-09-000 1 Single Family Detached
17,542 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
%
19-780-14-000 1 Single Family Detached 17,508 16.001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00
18,000 $3,247
19-780-06-000 1 Single Family Detached
17,331 16,001 to .30 $3,247.30 $3,183.62 2.00%19-780.19-000 1 Single Family Detached 17,242 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
17,236 16,001 to 18000 $3,247.30 $3,247.30 $3,183.62 2.00%
,
jg-8p0_08_000 1 Single Family Detached $3,183.62 2.00%
19-780-29-000 1 Single Family Detached 17,213 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
19-800-21-000 1 Single Family Detached 17,181 16,001 to 18,000 $3,247.30 $3,247.30
19-800-13-000 1 Single Family Detached 17,110 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
1g-800_P7_000 1 Single Family Detached 16,990 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.009/6
19 800 17 000 1 Single Family Detached 16,980 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
$3,183.62 2.00%
19-800-28-000 1 Single Family Detached 16,978 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
19_790_25_000 1 Single Family Detached 16,908 16,001 to 18,000 $3,247.30 $3,247.30
19-780-12-000 1 Single Family Detached 16,858 16,001 to 18,000 $3,247-30 $3,247.30 $3,183.62 2.00%
iR R8;R 1A 001 to tA_0(Nl $3.247.30 $3.247.30
19-800-18-000 1 Single Family Detached 16,828 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
19-790-24-000 1 Single Family Detached 16,766 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
19-800-04-000 1 Single Family Detached 16,650 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.0090
19 790 04-000 1 Single Family Detached 16,609 16,001 to 18,000 $3,247.30 $3,247,30 $3,183.62 2.00%
$3,247.30 $3
19-790-27-000 1 Single Family Detached 16,380 16,001 to 18,000 ,247.30 $3,183.62 2.00%
19-800-09-000 1 Single Family Detached 16,337 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
19-780-02-000 1 Single Family Detached 16,308 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
19-780-03-000 1 Single Family Detached 16,308 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
19 780-04-000 1 Single Family Detached 16,298 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
$3,247.30 $3
19-780-01-000 1 Single Family Detached 16,200 16,001 to 18,000 ,247.30 $3,183.62 2.00%
19-790-15-000 1 Single Family Detached 16,041 16,001 to 18,000 $3,247.30 $3,247.30 $3,183.62 2.00%
19-790-03-000 1 Single Family Detached 16,001 16,001 to 18,000 $3,247.30 $3,247.30 $3,18 2.00%
$3,2899.
19_790_22_000 1 Single Family Detached 19,886 18,001 to 20,000 $3,355.54 $3,355.54 .7744 2.00%jg_780_18_000 1 Single Family Detached 19,552 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00%
19 780 20 000 1 Single Family Detached 19,284 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00%
$3,355.54 $3
19-780-17-000 1 Single Family Detached 19,230 18,001 to 20,000 ,355.54 $3,289.74 2.00%
19 790 11 000 1 Single Family Detached 19,222 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00%
19-800-01-000 1 Single Family Detached 19,129 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00%
19 800 15 000 1 Single Family Detached 18,872 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00%
$3,355.54 $3,3
19-790-12-OW 1 Single Family Detached 18,865 18,001 to 20,000 55.54 $3,289.74 2.00%
19-780-15-000 1 Single Family Detached 18,420 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00$3,289.74 2.00%%
19-780-08-000 1 Single Family Detached 18,355 18,001 to 20,000 $3,355.54 $3,355.54
19-800-20-000 1 Single Family Detached 18,354 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00%
19-800-25-000 1 Single Family Detached 18,331 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00%
19-780-10-000 1 Single Family Detached 18,253 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00%
18,092 18,001 to 20,000 $3,355.54 $3,355.54 $3,289.74 2.00
19 790 23 000 1 Single Family Detached %19-790-08-000 1 Single Family Detached 21,068 20,001 to 22,000 $3,463.78 $3,463.78 $3,395.87 2.00%
$3,395.87 2.00%
19-800-12-000 1 Single Family Detached 20,797 20,001 to 22,000 $3,463.78 $3,463.78
19-780-05-000 1 Single Family Detached 20,596 20,001 to 22,000 $3,463.78 $3,463.78 $3, 2.00%
$3,501.99
19_800_19_000 1 Single Family Detached 24,861 Greater than 22,000 $3,572,03 $3,572.02 01.99 2.00%
$3,501.99 2.00%
19-780-07_000 1 Single Family Detached 24,146 Greater than 22,000 $3,572.03 $3,572.02
19_790_19_000 1 Single Family Detached 22,347 Greater than 22,000 $3,57 .03 324,994.44$357202 318,5fi80 76 0199 2 /
101 1,675,788
Zone 2 MaxTax Applied Tax MaxTax 07/08
APN Zone Description Lot Siu Lot Category
19_900_23_000 2 Single Family Detached 25,895 Greater than 22,000 $4,465.03 $4,465.02 $4,377.48 2.00%
19-900_22_000 2 Single Family Detached 25,944 Greater than 22,000 $4,465.03 $4,465.02 $4,377.48 2.00%
19-9 -16-000 2 Single Family Detached 24,077 Greater than 22,000 $4,465.03 $4,465.02 $4,377.48 2.00%
00
19-900-15-000 2 Single Family Detached 22,908 Greater than 22,000 $4,465.03 $4,465.02 $4,377.48 2.00%
$4,
19-900-13-OW 2 Single Family Detached 26,924 Greater than 22,000 $4,465.03 $4,465.02 377.48 2.00%
j9_900_12_000 2 Single Family Detached 23,770 Greater than 22,000 $4,465.03 $4,465.02 $4,377.48 2.00%
19-880-05-000 2 Single Family Detached 22,704 Greater than 22,000 $4,465.03 $4,465.02 $4,377.48 2.00%
19-880-02-000 2 Single Family Detached 22,274 Greater than 22,000 $4,465.03 $4,465.02 $4,377.48 2.009/6
1"70-06_000 2 Single Family Detached 22,651 Greater than 22,000 $4,465.03 $4,465.02 $4,377.48 2.00%
19-870-05-000 2 Single Family Detached 22,965 Greater than 22,000 $4,465.03 $4,465.02 $4,377.48 2.00%
19-850-17-000 2 Single Family Detached 20,056 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00°/
19 860 03 000 2 Single Family Detached 21,163 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00%
$4,244.83 2.00%
19-870-04-000 2 Single Family Detached 21,098 20,001-22,000 $4,329.73 $4,329.72
19-870-07-000 2 Single Family Detached 20,909 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00%
19-870-17-000 2 Single Family Detached 20,292 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00%
19-880-01-000 2 Single Family Detached 21,228 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00%
19-880-04-000 2 Single Family Detached 20,142 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.009/6
19-880-15-000 2 Single Family Detached 20,486 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00%
19-890-08-000 2 Single Family Detached 20,016 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00%
19-900-19-000 2 Single Family Detached 20,276 20.001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00%
19 900 20-000 2 Single Family Detached 20,681 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00%
$4,244.83 2.00%
19-900-24-000 2 Single Family Detached 21,243 20,001-22,000 $4,329.73 $4,329.72
19-910-02-000 2 Single Family Detached 21,064 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.00%
19-910-19-000 2 Single Family Detached 20,089 20,001-22,000 $4,329.73 $4,329.72 $4,244.83 2.009/6
19-840-12-000 2 Single Family Detached 19,436 18,001-20000 $4,194.42 $4,194.42 $4,112.18 2.00%
19 840-13-000 2 Single Family Detached 18,105 18,001-20000 $4,194.42 $4,194.42 $4,112.18 2.00%
$4,194.42 $4,194.4
19-840-14-000 2 Single Family Detached 18,348 18,001-20000 2 $4,112.18 2.00%Detached 18,534 18,001-20000 $4,194.42 $4,194.42
19 8404,112.18 2.009/6
$
-30-000 2 Single Family Detac 4,112.18 2.00%
19-860-02-000 2 Single Family Detached 18,679 18,001-20000 $4,194.42 $4,194.42 $
19-860-04-000 2 Single Family Detached 19,902 18,001-20000 $4,194.42 $4,194.42 $4,112.18 2.00
19-860-05-000 2 Single Family Detached 18,098 18,001-20000 $4,194.42 $4,194.42 $ %
20000 $4,194.42 $4,194.42 $4,112.18 2.00%
19-BW-06.000 2 Single Family Detached 18,062 18,001
19_860-08_000 2 Single Family Detached 19,232 18,001-20000 $4,194.42 $4,194.42 $4,112.18 2.00%
19-860-09-000 2 Single Family Detached 19,209 18,001-20000 $4,194.42 $4,194.42 $4,112.18 2.001/
19-870-02-000 2 Single Family Detached 18,860 18,001-20000 $4,194.42 $4,194.42 $4,112.18 2.00%
19-870-03-000 2 Single Family Detached 18,801 18,001-20000 $4,194.42 $4,194.42 $4,112.18 2.00%
19-880 03-000 2 Single Family Detached 19,839 1B4O01-20000 $4,194.42 $4,194.42 $4,112.18 2.00%
$4,194.42 $4,194.42 $4,112.18 2.00°/a
iQ-RRO-O6-000 2 Single Family Detached 18,364 18,001-20000 ___
19-880-14-00 2 Single Family Detached
18,186 18,01 2000 $4,194,42 $4,194.42 $4,112.18 2.00%19 880.18 00 2 Single Family Detached 9/6
18,368 18,01-2000 $4,194.42 $4,194.42 $4,112.18 2. %
2.00
19 890-01-00 19,500 18,001-20000 $4,194.42 $4,194.42 $4,112.18
2 Single Family Detached 18,407 18,01 20000 $4,194.42 $4,194.42 $4,112.18 2.00%
19-890-05 000 2 Single Family Detached
19-890-14-000 2 Single Family Detached 19,946 18,01-2000 $4,194.42 $4,194.42 $4,112.18 2.00%
19 90 02 00 2 Single le Family Detached Detached 19,848 18,01-200 $4,194 42 $4,194.42 $4,112.18 2.00%
19-90-14-00 2 single Y
19-90-25-00 2 Single Family Detached le Family Detached 19,896 18,01 2000 $4,194.42 $4,194.42 $4,112.18 2.019,206 18,001-20000 $4,194.42 $4,194.42 $4,112.18 %
19-910-03-00 2 9 $4,194.42 $4,194.42 $4,112.18 2.0%
19-910-07-00 2 Single Family Detached
19,677 18,001-2000
19 910 15 000 2 Single Family Detached 19,173 18,001-2000 $4,194.42 $4,194.42 $4 112.18 2.00%
19-910-16-00 2 Single Family Detached 16,342 1 ,01 18,0 $4,000 059.12 $4,059.12 $
19-840-01-000 2 Single Family Detachedle Family Detached 16,070 16,01-18,00 $4,59.12 $4,059.12 $3,979.53 2.00
19 840 02 000 2 9
19-840-0400 2 Single Family Detached 17,122 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.00%
19-840-08-M 2 Single Family Detached 16,831 16,01 18,00 $4,059.12 $4,059.12 $3,979.53 2.0%
le Family Detached 17, 17 16,001-18,000 $4,059-12 $4,059.12
19-840-09-00 2 SinSingle Family Detached 17,433 16,01-18,00 $4,059.12 $4,059.12 $3,979 53 2,00%
19-840-10-00 2 9
19-840-11-0 2 Single Family Detached 17,366 16,0 0 1-18,0 $4,059.12 $4,059.12 $3,979.53 2.
0le Family Detached 17,034 16,001-18,000 o
sin
19-840-26-000 2 Single Family Detached 16,990 16,01 18,00 $4,059.12 $4,59.12 $3,979.53 2.0%
19-840-27-00 2 9
19-850-02-000 2 Single Family Detached 17,150 16,01-18,000 $4,059.12 $4,059.12 $3,979.53 2.00%
19 850 03 000 2 Single Family Detached 16,729 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.0%
19-850-04-00 2 Single Family Detached 16,937 16,0 0 1 18,0 $4,059.12 $4,059.12 $3,979.53 2.00%
$4,059.12 $4,059.12 $3,979.53
19-850-05-0 2 Single Family Detached 17,121 16,0 0 1-18,0 2 %
0
19-850-06-000 2 Single Family Detached 17,134 16,0 0 1-18, 0 $4,059.12 $4,059.12 $3,979.53 2,000%
19-850-07-0 2 Single Family 16,931 16,0 0 1-18,0 $4,059.12 $4,59.12 $3,979.53 2.00%
0
19 850-08 00 2 Single Family Detached 16,070 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.0%
19-850-13-00 2 Single Family Detached 16,513 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.0%
19 850- -000 2 Single Family Detached $4,059.12 $4,059.12
18 $3,979.53 2.00%
d 17696 16,
19-850-18 00 2 Single Family Detached 17,315 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.00%
19_50_07_ppp 2 Single Family Detached 17,968 16,01-18,00 $4,059.12 $4,59.12 $3,979.53 2.0%
19-860-17-00 2 Single Family Detached 17,526 16,01-18,00 $4,059.12 $4,59.12 $3,979.53 2.00%
19-860-18-00 2 Single Family Detached 16,924 16,01-18,00 $4,59.12 $4,059.12 $3,979.53 2.0%
19-860-19-00 2 Single Family Detached 16,924 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.0%
19-860-20-00 2 Single Family Detached 16,090 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.0%
19-870-09-00 2 Single Family Detached 16,226 16,001-18,00 $4,59.12 $4,059.12 $3,979.53 2.0°/
19 870 15 00 2 Single Family Detached 17,032 16,01-18,000 $4,059.12 $4,059.12 $3,979.53 2.0%
48
19-870-21-00 2 Single Family Detached Single Family Detached 16,0126 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.00%
19 870 24 00
19-870-25-00 2 Single Family Detached 16,022 16,01-18,00 $4,059.12 $4,59.12 $3,979.53 2. °o
19-870-27-00 2 Single Family Detached 16,340 16,01-18,00 $4,059.12 $4,59.12 $3,979.53 2.0%
19 870 28-00 2 Single Family Detached 17,250 16,01-18,00 $4,059.12 $4,59.12 $3,979.53 2.00%
19-870-29-000 2 Single Family Detached Detached 17,022 16,001-18,0 $4,059.12 $4,59.12 $3,979.53 2.00%
16 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.02.00%19-870-31-00 2 Single Family 16,1
Detached 000 $4,059.12 $4,59.12 $3,979.53 2.
16,1 16
9/6
19-870-32-000 2 Single Family Detached 16,01-18, $3,979.53 2.00%0 0
19-870-33-000 2 Single Family Detached 16,873 16, 1-18, 0 $4,059.12 $4,059.12
19 870-36 00 2 Single Family Detached 16,347 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.0%
19-870-37-000 2 Single Family Detached 16,347 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.0
19-870-38- 0 2 Single Family Detached 17,094 16,01-18,00 $4,059.1216,001-18,000 $4,059.12 $3,979.53 2.00%053
19-880-07-00 2 Single Family Detached 17,100 16 001 18,00 $4,059.12 $4 059.12 $3,979.53 2.00%
19_880-08-ppp 2 Single Family Detached 3,979.53 2.00%
19-880-09-000 2 Single Family Detached 17,114 16,01-18,00 $4,059.12 $4,059.12 $
19-880-10-00 2 Single Family Detached 17,558 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.00%
19-880-16-000 2 Single Family Detached 17,926 16,0 0 1-18, 0 $4,05%12 $4,059.12 $3,979.53
2.00%
19-880-17-00 2 Single Family Detached 16,50 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.0%
19-890-02-00 2 Single Family Detached 17,665 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.00%
19-890-03-00 2 Single Family Detached 17,708 16,001-18,00 $4,059,12 $4,059.12 $3,979.53 2.0%
19-890-04-00 2 Single Family Detached 17,796 16,01-18,00 $4,059.12 $4,59.12 $3,979.53 2.0%
16,765 16,0 0 1-18, 0 $
4,059.12 $4,059.12 $3,979.53 2.00%19-890-06-00 2 Single Family Detached 17,658 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.00%0
19-890-07-0 2 Single Family Detached 4,059.12 $4,059.12 $3,979.53 2.00%16,726 16,01-18,00 $
lgggp_09-00 2 Single Family Detached $4,059.12 $4,059.12 $3,979.53 2.00%
19-890-10-000 2 Single Family Detached 17,108 16,01-18,000
$ 059.4, 12 $4,059.12 $3,979.53 2.0%
19_890_17-000 2 Single Family Detached 16,132 16,001-18,00 3,979.53 2.00%0 00
19-9 -03-0 2 Single Family Detached 17,543 16,0 0 1-18, 0 $4,059.12 $4,059.12 $
19-9 -10-0 2 Single Family Detached 17,603 16, 1-18,00 $4,059.12 $4,059.12 $3,979.53 2.0
0 0 0
19 90 11-00 2 Single Family Detached 17,879 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.00%
$4,059
19-9 -21-000 2 Single Family Detached 16,964 16,0 0 1-18,0 .12 $4,59.
0 12 $3,979.53 2.00%
19-90 26 00 2 Single Family Detached 17,551 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.00%
19-910-18-00 2 Single Family Detached 16,473 16,01-18,00 $4,059.12 $4,059.12 $3,979.53 2.00%
1y 84p 03 ppp 2 Single Family Detached 15,503 14,01-16,00 $3,923.82 $3,923.82
$3,846.88 2.00%
19-840-06-000 2 Single Family Detached 14,822 14,01-16,00 $3,923.82 $3,923.82 $3,846.88 2.0/
$3,846.88 2.0%
19 840 07 000 2 Single Family Detached 15,245 14,0 0 1-16, 0 $3,923.82 $3 92182 2.00%
_:..n ��^t,o i 1F 77U 14 001-16.00 $3.923.82 $3 g23.82 � ._. . $_.3.846.88
14,001-16,000
19 840-16-000 2 Single Family Detached 15,424 14,001 16,000 $3,923.82 $3,923.82 $3,846.88 2M%
19.840-t7-000 2 Single Family Detached
19-840-18-000 2 Single Family Detached 16,24�0 14,01 16,000 $3,923.82 $3,923 82 $3,846.88 2.00/°
19 840 19 000 2 Single Family Detached $3,923.82 $3,923.82 $3,846.8 2.00%
19 840 20 000 2 Single Family Detached 15,410 14,001-16,000
$3,846.8 2.00%
19-840 21 000 2 Single Family Detached 15,000 14,001 16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
15,000 14,001-16,000 $3,923.82 $3,923.82
19-840-22-000 2 Single Family Detached $3,923.82 $3,923.82 $3,846.88 2.00%
19-840-23-000 2 Single Family Detached
15,441 14,001 16,000
19 840 24-000 2 Single Family Detached 15,000 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.
19-840-25-000 2 Single Family Detached 15,000 14,001-16,000 $3,923.82 $3,923.82
$3,846.88 2.00%
19-840 28 000 2 single Family Detached 15,140 14,001-16,000 $3,923.82 $3,923.82 $3,846.8 2.00%
19-840-29-000 2 Single Family Detached 15,464 14,001-16,000 $3,923.82 $3,923.82 $3,846.8 2.00%
19 80-09-000 2 Single Family Detached 15 0� 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2 00%
19-850-10-000 2 Single Family Detached
g23.82 $3,923.82 $3,846.88 2.00°°
19-850-11-000 2 Single Family Detached
15,000 14,001-16,000 $3,
$3,846.8 2.00%
19-850-12-000 2 Single Family Detached 15,000 14,001-16,000 $3,923.82 $3,923.82
19-850-14-000 2 Single Family Detached 14,500 14,001-16.000 $3,923.82 $3,923.82 $3,846.8 2.00%
$3,923.82 $3,923.82 $3,846.88 2.00%
19-850-15-000 2 Single Family Detached 15,350 14,001-16,000
19-80-16-000 2 Single Family
Detached 035 14,001-16,000 14,0011-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
19-850-19-000 2 Single Family Detached 15,
19-850-20 000 2 S ngle Family Detached 15,622 14,001-16,000 le Family Detached 15.614 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
19-850-21-000 2 9
19-850-22-000 2 Single Family Detached 14,803 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2. °
19-850-23-000 2 single
le Family Detached 15,339 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
Sin
19-850-24-000 2 g
19-850-25-000 2 Single Family Detached 15,354 14,001-16,000 $3,923.82 $3,g23.82 $3,846.8 2. °Sinle Family Detached
19-850-26 000 2 Single Family Detached 15,693 14,001-16,000 $3,923.82 $3,923.82 $3,846.8 2.00
%
19-860-10-000 2 9
19 860 11 000 2 Single Family Detached le Family Detached 15,525 14,001-16,000 $3,923.82 $3,923.82 $3,846.8 2.00%
19-860-12-000 2 9 $3,846.88 2.00%
19-860-13-000 2 Single Family Detached 15,000 14,001-16,000 $3,923.82 $3,923.82
19 860 14-000 2 Single
Family Detached 15,000 14,001 16,000 $3,923.82 $3,923.82
$3 846 8 2.00%
Sin
19-860-15-000 2 9
19 860 16 000 2 S ngle Family Detached 15,527 le Family Detached 15,917 14,001 16,000 $3,923.82 $3,923.82 $3 846 8 2.00%
19-870-08-000 9
19-870-10-000 2 Single Family Detached 15,008 14,001-16,000 $3,923.82 $3,923.82 $3,846 88 2.009/
19-870-11-000 2 Single Family Detached
2.001/6
19-870-12-000 2 Single Family Detached 14,527 14,001 16,000 $3,923.82 $3,923.82 $3,846.990 14,001-16,000 $3,923.82 $3,923.82 88 2.00°/
19-870-13-000 2 Single Family Detached
19-870-14-000 2 Single Family Detached 15,000 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%$3,846.8 2.00%
%
19-870-16-000 2 Single Family Detached 14,384 14,001-16,000 $3,923.82 $3,923.82
19 870 18 000 2 S ngle Family Detached 15,398 14,001-16,le Family Detached 15,000 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
19-870-19-000 g 15,058 14,001-16,000 $3,923.82 $3,923.82 $3,846.8 2.00%
19-870-20-000 2 Single Family Detached
19-870-22-000 2 Single Family Detached 14,955 14,001-16,000 $3,923.82 $3,923.82 $3,846.8 2.00 °
19-870-23-000 2 Single Family Detached 15,28 14,001-16,000 $3,923.82 $3,923.82
$3,846.88 2.00%
°
-82
19-870-26-000 2 Single
9344 14,001-16,000 $3,923.82 $3,923.82 $3,846.8 2.00/
Sin
19-870-30-000 2 9le Family Detached 15,
19-870-34-000 2 Single Family Detached 15.149 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2. °
19-870-35-000 2 Single Family Detached 15,376 14,001-16,000 $3,923.82 $3,923.82 $3,�.88 2,00%
19-870 39-000 2 Single Family Detached 15,631 14,001-16,000 $3,923.82 $3,923.82
19-870-11 000 2 Single Family Detached 15,470 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
19-80-12-000 2 Single Family Detached 15,933 14,001-16,000 $3,923.82 $3,923.82
$3,846.88 2.00%
19 890 11-000 2 Single Family Detached 15,552 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00
19-890-12-000 2 Single Family Detached 15,169 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
$3,923.82 $3
19-890-13-000 2 Single Family Detached 15,860 14,001-16,000 ,923.82 $3,846.88 2.00%
3,923.82 $3,923.82 $3,846.88 2.00%
19_890-18_000 2 Single Family Detached
15,013 14,001-16,000 $ $3,846.88 2.00%
19-890-16-000 2 Single Family Detached 15,000 14,001-16,000 $3,923.82 $3,923.82
$3,923.82 $3,923.82 $3,846.8 2.00
19-890-18-000 2 Single Family Detached
15,400 14,001-16,000 $3,846.88 2.00%
19-900-04-000 2 Single Family Detached 16,000 14,001-16,000 $3,923.82 $3,923.82
19-900-05-000 2 Single Family Detached 16,000 14,001-16,000 $3,923.82 $3,923.82 $3,846.8 2.00%
19-900-06-000 2 Single Family Detached 15,966 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
19-900-07-000 2 Single Family Detached 15,980 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
$3,846.88 2.00%
19-900-08-000 2 Single Family Detached 14,331 14,001-16,000 $3,923.82 $3,923.82 3,846.8 2.00
19-900-09-000 2 Single Family Detached 14, 14,001-16,000 $3,923.82 $3,923.82 $
19-900-17-000 2 Single Family Detached 14,036 036 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
$3,923.82 $3,923.82 $3,846.88 2.00%
19-900-18-000 2 Single Family Detached 14,404 14,001-16,000
19-910-01-000 2 Single Family Detached14,250 14,001-16,000 $3,923.82 $3,923.82 $3,846.8 2.00%
$3,923.82 $3,923.82 $3,846.88 2.00%
19-910-05-000 2 Single Family Detached 14,708 14,001-16,000
19-910-06-000 2 Single Family Detached 15,873 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
19-910-08-000 2 Single Family Detached 15,748 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
19-910-09-000 2 Single Family Detached 15,875 14,001-16,000 $3,923.82 $3,923.82 923.82 $3,846.88 2.00%
14,606 14,00116,000 $3,923.82 $3, $3,846.8 2.00%
-
19-910-12-000 2 Single Family Detached $3,846.88 2.00%
�: i�c°..a natachati 14.107 14.001-16 000 $3,923.82 $3,923.82
19 910-17-000 2 Single Family Detached 14,971 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
19-910-20-000 2 Single Family Detached 15,546 14,001-16,000 $3,923.82 $3,923.82 $3,846.88 2.00%
$3,
19-910-21-000 2 Single Family Detached 15,743 14,001-16,000 $3,923.82 $3,923.82 . 2,00%
$3,771414
19-840-05-000 2 Single Family Detached 13,774 12,001-14,000 $3,788.51 $3,788.50 .22 3 2.00%
19 910 04-000 2 Single Family Detached 13,492 12,001-14,000 $3,788.51 $3,788.50 $3,714.23 2.00%
19-910-10-000 2 Single Family Detached 13,389 12,001-14,000 $3,788.51 $3,788.50 $3,714.23 2.00%
19 910 11-000 2 Single Family Detached 13,887 12,001-14,000 $3,788.51 $3,788.50 $3,714.23 2.00%$3,788.51
19-910-13-000 2 Single Family Detached 13,924 12,001-14,000 ,7 .6.41 775,212.45
$3,714.23 2.00%
195 1,560,398 90,716.70 90,71
18570.12
(=18571.14lper acre 07f08)
Undeveloped MaxTax Applied Tax MaxTax 0708
APN Zone Description Acreage Lot Category
19 370-24-000 NA Undeveloped 50.24 NA $932,962.83 $118,516.71 $914,719.68 1.99%
19 370 25 000 NA Undeveloped 46.77 NA $868,524.51 $110,330.96 $851,541.39 1.99%
19-370-26-000 NA Undeveloped 51.01 NA $947,261.82 $120,333.15 $928,739.07 1.99%
19 370 32 000 NA Undeveloped 53.36 NA $990,901.60 $125,876.84 $971,525.52 1.99%370-41-000 NA Undeveloped 62.21 NA $1,155,247.17 $146,754.09 $1,132,657.47 1.99%
19-
19-370-33-000 NA Undeveloped 20.43 NA $379,387.55 $48,194.61 $371,969.01 1.99%
$268,735.32 1.99%
19-770-02-000 NA Undeveloped 14.76 NA $274,094.97 $34,819.01
19 410 39 000 NA Undeveloped
7.00 NA $0.00 $0.00 Exempt parcel
19-410-37-000 NA Undeveloped 87.14 NA $1,618,200.26 $205,564.23 $1,586,740.05 1.98%
7 392.92 7,166,580.71 910,389.59 7,026,627.51
E
Grand Total 303 ,282,292.36 2,026,100.44 8,120,520.72
$2,026,100.38
Total from Budget Worksheet (^y.0.06)
$2,026,100.44