|
APN — Owner * - Classification
<br />Projected Sources And Uses of Funds
<br />A projected sources and uses of funds is not applicable for this initial Special Tax
<br />Report.
<br />Determination of Maximum Annual Special Tax Rates Applicable to Taxable
<br />Parcels and Determination of Optional Prepayment Amount Prior to Initial Sale
<br />of Bonds
<br />13906
<br />Developed or
<br />Maximum
<br />Prepayment
<br />Pro Rata Share of
<br />Approved
<br />Annual
<br />Amount Prior to
<br />Pro Rata
<br />Authorized Debt Principal
<br />Taxable
<br />Commercial
<br />Special Tax
<br />Initial
<br />Share of
<br />After Sale of All Authorized
<br />Parcel APN
<br />Square Feet
<br />Rate
<br />Sale of Bonds
<br />Financing Costs
<br />Bonds
<br />095 - 012 -220
<br />96,768
<br />$0.232
<br />$ 181,766.80
<br />$ 33,603.68
<br />$ 215,370.48
<br />095 - 012 -450
<br />145,152
<br />$0.232
<br />272,650.19
<br />50,405.52
<br />323,055.71
<br />095 - 012 -460
<br />725,760
<br />$0.232
<br />1,363,250.96
<br />252,027.61
<br />1,615,278.57
<br />095 - 151 -160
<br />283,000
<br />$0.232
<br />531,580.72
<br />98,274.66
<br />629,855.38
<br />095 - 153 -080
<br />239,400
<br />$0.232
<br />449,683.48
<br />83,134.11
<br />532,817.59
<br />095 - 152 -080
<br />55,989
<br />$0.232
<br />105,168.46
<br />19,442.76
<br />124,611.22
<br />095 - 152 -090
<br />79,000
<br />$0.232
<br />148,391.79
<br />27,433.56
<br />175,825.35
<br />095 - 220 -230
<br />75,402
<br />$0.232
<br />141,633.39
<br />26,184.12
<br />167,817.51
<br />095 - 220 -210
<br />93,000
<br />$0.232
<br />174,689.07
<br />32,295.21
<br />206,984.28
<br />095- 220 -220
<br />45,792
<br />$0.232
<br />86,014.64
<br />15,901.74
<br />101,916.38
<br />095 -481 -140
<br />145,715
<br />$0.232
<br />273,707.72
<br />50,601.03
<br />324,308.75
<br />095 -481 -150
<br />194,285
<br />$0.232
<br />364,940.49
<br />67,467.46
<br />432,407.95
<br />095 -481 -040
<br />346,235
<br />$0.232
<br />650,359.89
<br />120,233.66
<br />770,593.55
<br />095 - 481 -050
<br />49,000
<br />$0.232
<br />92,040.48
<br />17,015.75
<br />109,056.23
<br />095 - 841 -070
<br />310,000
<br />$0.232
<br />582,296.90
<br />107,650.68
<br />689,947.58
<br />095 - 221 -120
<br />200,000
<br />$0.232
<br />375,675.42
<br />69,452.05
<br />445,127.47
<br />095 - 222 -130
<br />40,000
<br />$0.232
<br />75,135.08
<br />13,890.41
<br />89,025.49
<br />095 - 222 -280
<br />62,500
<br />$0.232
<br />117,398.57
<br />21,703.77
<br />139,102.34
<br />095 - 222 -230
<br />(1)
<br />$0.232
<br />(1)
<br />(1)
<br />(1)
<br />095 - 222 -300
<br />123,800
<br />$0.232
<br />232,543.08
<br />42,990.82
<br />275,533.90
<br />095 - 222 -270
<br />86,622
<br />$0.232
<br />162,708.78
<br />30,080.38
<br />192,789.16
<br />095- 232 -020
<br />75,114
<br />$0.232
<br />141,092.42
<br />26,084.11
<br />167,176.53
<br />095 - 233 -090
<br />110,000
<br />$0.232
<br />206,621.48
<br />38,198.63
<br />244,820.11
<br />095 - 233 -100
<br />110,000
<br />$0.232
<br />206,621.48
<br />38,198.63
<br />244,820.11
<br />095 - 233 -150
<br />183,000
<br />$0.232
<br />343,743.01
<br />63,548.63
<br />407,291.64
<br />095 - 233 -170
<br />165,000
<br />$0.232
<br />309,932.22
<br />57,297.94
<br />367,230.16
<br />095 - 233 -180
<br />280,268
<br />$0.232
<br />526,448.99
<br />97,325.94
<br />623,774.93
<br />095 - 241 -030
<br />16,754
<br />$0.232
<br />31,470.33
<br />5,818.00
<br />37,288.33
<br />095 - 242 -120
<br />8,052
<br />$0.232
<br />15,124.69
<br />2,796.14
<br />17,920.83
<br />095 - 242 -260
<br />33,800
<br />$0.232
<br />63,489.15
<br />11,737.40
<br />75,226.55
<br />095 - 242 -250
<br />25,186
<br />$0.232
<br />47,308.81
<br />8,746.10
<br />56,054.91
<br />095 -040 -250
<br />229,315
<br />$0.232
<br />430,740.04
<br />79,631.99
<br />510,372.03
<br />095 -040 -260
<br />290,000
<br />$0.232
<br />544,729.36
<br />100,705.48
<br />645,434.84
<br />095 -040 -390
<br />317,383
<br />$0.232
<br />596,164.96
<br />110,214.51
<br />706,379.47
<br />095 - 040 -310
<br />267,694
<br />$0.232
<br />502,830.28
<br />92,959.49
<br />595,789.77
<br />095 - 040 -360
<br />230,068
<br />$0.232
<br />432,154.46
<br />79,893.48
<br />512,047.94
<br />095 - 040 -370
<br />151,169
<br />$0.232
<br />283,952.39
<br />52,494.99
<br />336,447.38
<br />095 -040 -380
<br />50,681
<br />$0.232
<br />95,198.03
<br />17,599.50
<br />112,797.53
<br />111 - 910 -010
<br />1,843
<br />$0.232
<br />3,462.49
<br />640.12
<br />4,102.61
<br />111 - 910 -020
<br />1,844
<br />$0.232
<br />3,464.48
<br />640.49
<br />4,104.97
<br />111 - 910 -030
<br />1,464
<br />$0.232
<br />2,749.68
<br />508.34
<br />3,258.02
<br />111 - 910 -040
<br />3,197
<br />$0.232
<br />6,006.09
<br />1,110.36
<br />7,116.45
<br />111 - 910 -050
<br />1,859
<br />$0.232
<br />3,49235
<br />645.64
<br />4,137.99
<br />111 - 910 -060
<br />1,941
<br />$0.232
<br />3,645.67
<br />673.98
<br />4,319.65
<br />13906
<br />
|