CITY OF MENIFEE CHANGE PROCEEDING DRAFT v1
Community Facilities District No. 2022-3 IA 3
(Legado)
Tract Nos. 37408 & 37409
Calculation of Bond Sizing and Total Tax Rates
I. Home Prices and Combined Tax Rates:
Tax Zone
Class 123456789 1 0 1 1 1 2 1 3 1 4 1 5 1 6 1 7 1 8 1 9 Plan 5000 5000 5000 5000 5000 5000 5000 5500 5500 5500 5500 5500 5500 6/700 0 6/7000 6/7000 6/7000 6/7000 6/7000 CFD TOTAL Range of Home Sizes in Square Feet per RMA Under 1,400 to 1,601 to 1,801 to 2,001 to 2,201 to Over Under 1,900 to 2,101 to 2,301 to 2,501 t o Over Under 2,100 to 2,401 to 2,701 to 3,001 to Over 1,400 1,600 1,800 2,000 2,200 2,400 2,400 1,900 2,100 2,300 2,500 2,700 2,700 2,100 2,400 2,700 3,000 3,300 3,300 Estimated Home Size 1,300 1,500 1,700 1,900 2,100 2,300 2,500 1,800 2,000 2,200 2,500 2,800 3,100 2,000 2,300 2,600 2,900 3,200 3,500 2,006 Estimated Home Price $525,00 0 $558,000 $570,000 $577,000 $594,000 $614,000 $626,000 $556,000 $582,000 $595,000 $615,000 $630,000 $649,000 $576,000 $602,000 $626,000 $637,000 $653,000 $696,000 $584,230 Ad-Valorem Tax Rate (1.00%) $5,250.00 $5,580.00 $5,700.00 $5,770.00 $5,940.00 $6,140.00 $6,260.00 $5,560.00 $5,820.00 $5,950.00 $6,150.00 $ 6,300.00 $6,490.00 $5,760.00 $6,020.00 $6,260.00 $6,370.00 $6,530.00 $6,960.00 $5,842.30 Metro Water West (0.00350%) $18.38 $19.53 $19.95 $20.20 $20.79 $21.49 $21.91 $19.46 $20.37 $20.83 $21.53 $22.05 $22.72 $20.16 $21.07 $21.91 $22. 30 $22.86 $24.36 $20.45 Menifee School (0.06319%) $331.75 $352.60 $360.18 $364.61 $375.35 $387.99 $395.57 $351.34 $367.77 $375.98 $388.62 $398.10 $410.10 $363.97 $380 .40 $395.57 $402.52 $412.63 $439.80 $369.18 Perris Union HS (0.08859%) $465.10 $494.33 $504.96 $511.16 $526.22 $543.94 $554.57 $492.56 $515.59 $527.11 $544.83 $558.12 $574.95 $510.28 $53 3.31 $554.57 $564.32 $578.49 $616.59 $517.57 Mt. San Jacinto Jr. College (0.01320%) $69.30 $73.66 $75.24 $76.16 $78.41 $81.05 $82.63 $73.39 $76.82 $78.54 $81.18 $83.16 $85.67 $76.03 $79.4 6 $82.63 $84.08 $86.20 $91.87 $77.12 Subtotal GO Bond Debt $6,134.52 $6,520.12 $6,660.34 $6,742.13 $6,940.77 $7,174.47 $7,314.68 $6,496.75 $6,800.55 $6,952.46 $7,186.15 $7,361. 42 $7,583.44 $6,730.44 $7,034.25 $7,314.68 $7,443.22 $7,630.17 $8,132.62 $6,826.61 Perris Union High School District CFD 92-1 $316.86 $316.86 $316.86 $316.86 $316.86 $316.86 $316.86 $316.86 $316.86 $316.86 $316.86 $316.86 $ 316.86 $316.86 $316.86 $316.86 $316.86 $316.86 $316.86 $316.86 Flood Control Stormwater / Cleanwater / Santa Ana $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3.78 $3 .78 $3.78 $3.78 $3.78 $3.78 EMWD Standby $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 $11.00 MWD Standby charge $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 $6.94 Menifee Union School District CFD $287.55 $331.78 $376.02 $420.26 $464.5 0 $508.73 $552.97 $398.1 4 $442.38 $486.62 $552.97 $619.33 $685.69 $442.38 $508.73 $575.09 $641.45 $707.8 0 $774.16 $443.65 Proposed CFD No. 2017-1 - Maintenance Services* $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.7 1 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 $1,049.71 Proposed CFD No. 2022-3 - Facilities Special Tax** $2,692.56 $2,925.60 $2,975.54 $2,992.19 $3,086.87 $3,214.84 $3,265.82 $2,841.33 $3,01 3.00 $3,073.34 $3,179.46 $3,234.60 $3,324.08 $2,962.02 $3,111.84 $3,243.97 $3,273.10 $3,336.56 $3,624.75 $3,028.77 Subtotal Special Assessments and Taxes $4,368.39 $4,645.67 $4,739.85 $4,800.74 $4,939.65 $5,111.86 $5,207.07 $4,627.76 $4,843.66 $4,948.2 4 $5,120.72 $5,242.22 $5,398.05 $4,792.68 $5,008.86 $5,207.35 $5,302.83 $5,432.65 $5,787.20 $4,860.70 Total Annual Property Taxes $10,502.91 $11,165.79 $11,400.19 $11,542.87 $11,880.42 $12,286.32 $12,521.76 $11,124.51 $11,644.22 $11,900.70 $12,306.87 $12,603.64 $12,981.49 $11,523.13 $12,043.11 $12,522.03 $12,746.05 $13,062.83 $13,919.82 $11,687.32 Annual Prop. Tax Rates as % of Home Price 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2 .00% 2.00% 2.00% Unit Mix - 45 45 45 45 - - - 17 18 17 - 18 60 20 - - - - 330 (1)Total CFD - Annual Tax Collections (2% Escalator) $0 $131,652 $133,899 $134,649 $138,909 $0 $0 $0 $51,221 $55,320 $54,051 $0 $59,833 $177, 721 $62,237 $0 $0 $0 $0 $999,493 (2)Administration $30,000
Total Annual Special Taxes for Bonding
((1)Total Special Taxes - (2)Admin. / 110% Coverage) $0 $116,091 $118,073 $118,734 $122,491 $0 $0 $0 $45,167 $48,782 $47,662 $0 $52,761 $156,715 $54,881 $0 $0 $0 $0 $881,357 II. Total Estimated Home Square Footage: - 67,500 76,500 85,500 94,500 - - - 34,000 39,600 42,500 - 55,800 120,000 46,000 - - - - 661,900 III. CFD Bond Sizing & Construction Proceeds:
Bond Amount (5.00% Interest, 30 Year Term, 29 Year Amortization) - Issued 2026 $17,365,000 Underwriter Discount (1.50%) $260,475
Reserve Fund (Maximum Annual Debt Service) $1,466,371
Capitalized Interest (6 mos.) $434,125
Incidental Costs (Estimate) $250,000
Total Discount, Reserve Fund, Capitalized Interest and Incidental Costs $2,410,971 Net Bond Proceeds $14,954,029
1 2 3
CITY OF MENIFEE DRAFT v2
Community Facilities District No. 2022-3 IA 3
(Legado)
Tract Nos. 37408 & 37409
Summary of Acreage, Undeveloped Property
And Backup Special Tax Rates
Tax Zone 1 Tax Zone 2 Tax Zone 3
180 Lots 70 Lots 80 Lots
I. Calculation of Net Taxable Acres:
Gross Acreage 33.32 13.67 17.86 Less: Exempt Acres 9.46 3.64 5.37 Net Taxable Acres 23.86 10.03 12.49 II. Calculation of Undeveloped Property Tax Rate:
Total Developed Property Revenues $539,109 $220,425 $239,958 Net Taxable Acres 23.86 10.03 12.49 Less: Contingency Factor (10%) 2.39 1.00 1.25 Net Taxable Acres (Adjusted) 21.47 9.02 11.24 Undeveloped Property Tax Rate per Acre $25,106 $24,428 $21,349 Total Exempt Acreage 11.85 4.65 6.62 III. Calculation of Backup Special Tax Rate:
Backup Special Tax Rate per Unit TR 37408-5 TR 37409-8 TR 37408-6 Total Taxable Acres (Adjusted) 12.91 10.02 12.49 Undeveloped Property Tax Rate per Acre $25,106 $24,428 $21,349 Total Units 99 70 80
Backup Special Tax per Unit $3,275 $3,497 $3,333
Backup Special Tax Rate per Unit
TR 37409-6
Total Taxable Acres (Adjusted) 10.95
Undeveloped Property Tax Rate per Acre $25,106
Total Units 81
Backup Special Tax per Unit $3,393
CITY OF MENIFEE CHANGE PROCEEDING DRAFT v1
Community Facilities District No. 2022-3 IA 3
(Legado)
Tract Nos. 37408 & 37409
Calculation of Bond Sizing and Total Tax Rates
Debt Service No. o f Total Annual
Tax Zone Tax Rate Units Collectable Tax Max Tax Rates
Less than 1,400 1 $2,693 0 $0 $0
1,400 to 1,600 1 $2,926 45 $131,652 $150,017
1,601 to 1,800 1 $2,976 45 $133,899 $150,017
1,801 to 2,000 1 $2,992 45 $134,649 $150,017
2,001 to 2,200 1 $3,087 45 $138,909 $150,017
2,201 to 2,400 1 $3,215 0 $0 $0
Greater than
to 2,400 1 $3,266 0 $0 $0
Ave Backup Tax Rate per Unit 1 $3,334 180
Non-residential Property 1 $25,106
Less than to 1,900 2 $2,841 0 $0 $0
1,901 to 2,100 2 $3,013 17 $51,221 $59,444
2,101 to 2,300 2 $3,073 18 $55,320 $62,940
2,301 to 2,500 2 $3,179 17 $54,051 $59,444
2,501 to 2,700 2 $3,235 0 $0 $0
Greater than
to 2,700 2 $3,324 18 $59,833 $62,940
Ave Backup Tax Rate per Unit 2 $3,497 70
Non-residential Property 2 $24,428
Less than to 2,100 3 $2,962 60 $177,721 $199,968
2,101 to 2,400 3 $3,112 20 $62,237 $66,656
2,401 to 2,700 3 $3,244 0 $0 $0
2,701 to 3,000 3 $3,273 0 $0 $0
3,001 to 3,300 3 $3,337 0 $0 $0
Greater than
3,300 3 $3,625 0 $0 $0
Ave Backup Tax Rate per Unit 3 $3,333 80
Non-residential Property 3 $21,349
330 $999,493 $1,111,458
Tax Rate for Bonding $983,144
Sizing at Max tax rate $20,000,000
Future Facilities (rounded up) $17,500,000
Range of Home Sizes
CITY OF MENIFEE CHANGE PROCEEDING DRAFT v1
Community Facilities District No. 2022-3 IA 3
(Legado)
Tract Nos. 37408 & 37409
Revenue Coverage - Assigned Tax Rate
Year
Period
Ending
Gross
Revenues
Priority
Admin Principal Coupon Interest
Capitalized
Interest
Net Debt
Service
Debt
Service
Coverage
1 9/1/2025 $999,493 $30,000 $0 5.00% $434,125 $434,125 $0 N/A 2 9/1/2026 $1,019,482 $30,600 $30,000 5.00% $868,250 $898,250 110.09% 3 9/1/2027 $1,039,872 $31,212 $50,000 5.00% $866,750 $916,750 110.03% 4 9/1/2028 $1,060,669 $31,836 $70,000 5.00% $864,250 $934,250 110.12% 5 9/1/2029 $1,081,883 $32,473 $90,000 5.00% $860,750 $950,750 110.38% 6 9/1/2030 $1,103,520 $33,122 $115,000 5.00% $856,250 $971,250 110.21% 7 9/1/2031 $1,125,591 $33,785 $140,000 5.00% $850,500 $990,500 110.23% 8 9/1/2032 $1,148,103 $34,461 $165,000 5.00% $843,500 $1,008,500 110.43% 9 9/1/2033 $1,171,065 $35,150 $195,000 5.00% $835,250 $1,030,250 110.26% 10 9/1/2034 $1,194,486 $35,853 $225,000 5.00% $825,500 $1,050,500 110.29% 11 9/1/2035 $1,218,376 $36,570 $260,000 5.00% $814,250 $1,074,250 110.01% 12 9/1/2036 $1,242,743 $37,301 $290,000 5.00% $801,250 $1,091,250 110.46% 13 9/1/2037 $1,267,598 $38,047 $330,000 5.00% $786,750 $1,116,750 110.10% 14 9/1/2038 $1,292,950 $38,808 $365,000 5.00% $770,250 $1,135,250 110.47% 15 9/1/2039 $1,318,809 $39,584 $410,000 5.00% $752,000 $1,162,000 110.09% 16 9/1/2040 $1,345,185 $40,376 $450,000 5.00% $731,500 $1,181,500 110.44% 17 9/1/2041 $1,372,089 $41,184 $500,000 5.00% $709,000 $1,209,000 110.08% 18 9/1/2042 $1,399,531 $42,007 $545,000 5.00% $684,000 $1,229,000 110.46% 19 9/1/2043 $1,427,521 $42,847 $600,000 5.00% $656,750 $1,256,750 110.18% 20 9/1/2044 $1,456,072 $43,704 $655,000 5.00% $626,750 $1,281,750 110.19% 21 9/1/2045 $1,485,193 $44,578 $715,000 5.00% $594,000 $1,309,000 110.05% 22 9/1/2046 $1,514,897 $45,470 $775,000 5.00% $558,250 $1,333,250 110.21% 23 9/1/2047 $1,545,195 $46,379 $840,000 5.00% $519,500 $1,359,500 110.25% 24 9/1/2048 $1,576,099 $47,307 $910,000 5.00% $477,500 $1,387,500 110.18% 25 9/1/2049 $1,607,621 $48,253 $985,000 5.00% $432,000 $1,417,000 110.05% 26 9/1/2050 $1,639,773 $49,218 $1,060,000 5.00% $382,750 $1,442,750 110.24% 27 9/1/2051 $1,672,569 $50,203 $1,140,000 5.00% $329,750 $1,469,750 110.38% 28 9/1/2052 $1,706,020 $51,207 $1,230,000 5.00% $272,750 $1,502,750 110.12% 29 9/1/2053 $1,740,141 $52,231 $1,320,000 5.00% $211,250 $1,531,250 110.23% 30 9/1/2054 $1,774,943 $53,275 $1,415,000 5.00% $145,250 $1,560,250 110.35% 31 9/1/2055 $1,774,943 $53,275 $1,490,000 5.00% $74,500 $1,564,500 110.05% Total $41,322,942 $1,240,318 $17,365,000 $19,435,125 $36,366,000 110.22% CITY OF MENIFEE CHANGE PROCEEDING DRAFT v1
Community Facilities District No. 2022-3 IA 3
(Legado)
Tax Zone 1
Lot Summary
Lot SF Acreage Lot SF Acreage Lot SF A creage Lot SF Acreage Lot SF Acreage 1 5,731 0.13 46 5,000 0.11 91 5,776 0.13 1 6,234 0.14 46 5,206 0.12 2 5,412 0.12 47 5,000 0.11 92 5,250 0.12 2 5,500 0.13 47 6,791 0.16 3 6,520 0.15 48 5,000 0.11 93 5,250 0.12 3 5,500 0.13 48 7,925 0.18 4 5,423 0.12 49 5,000 0.11 94 5,485 0.13 4 6,599 0.15 49 5,382 0.12 5 5,425 0.12 50 5,000 0.11 95 5,547 0.13 5 7,860 0.18 50 5,930 0.14 6 5,485 0.13 51 5,113 0.12 96 6,644 0.15 6 6,204 0.14 51 7,846 0.18 7 5,442 0.12 52 5,000 0.11 97 5,544 0.13 7 6,243 0.14 52 6,211 0.14 8 5,231 0.12 53 5,000 0.11 98 5,631 0.13 8 5,394 0.12 53 7,363 0.17 9 5,154 0.12 54 5,000 0.11 99 5,740 0.13 9 5,309 0.12 54 7,150 0.16 10 6,125 0.14 55 5,000 0.11 10 5,309 0.12 55 5,474 0.13 11 5,258 0.12 56 5,000 0.11 11 5,309 0.12 56 5,524 0.13 12 5,305 0.12 57 6,274 0.14 12 5,309 0.12 57 5,408 0.12 13 5,353 0.12 58 5,688 0.13 13 5,876 0.13 58 5,408 0.12 14 5,401 0.12 59 5,290 0.12 14 5,876 0.13 59 5,408 0.12 15 5,448 0.13 60 5,250 0.12 15 5,876 0.13 60 5,408 0.12 16 6,579 0.15 61 5,250 0.12 16 5,876 0.13 61 5,408 0.12 17 5,657 0.13 62 5,250 0.12 17 5,876 0.13 62 5,408 0.12 18 5,206 0.12 63 5,250 0.12 18 5,876 0.13 63 5,408 0.12 19 15,645 0.36 64 6,300 0.14 19 5,934 0.14 64 5,408 0.12 20 7,186 0.16 65 5,250 0.12 20 5,374 0.12 65 5,408 0.12 21 5,375 0.12 66 5,250 0.12 21 6,399 0.15 66 5,408 0.12 22 5,500 0.13 67 5,250 0.12 22 9,365 0.21 67 6,816 0.16 23 5,500 0.13 68 9,596 0.22 23 10,244 0.24 68 6,473 0.15 24 5,500 0.13 69 5,835 0.13 24 6,855 0.16 69 5,200 0.12 25 5,500 0.13 70 5,639 0.13 25 6,264 0.14 70 5,200 0.12 26 5,500 0.13 71 5,487 0.13 26 6,355 0.15 71 5,200 0.12 27 5,500 0.13 72 5,493 0.13 27 6,379 0.15 72 5,200 0.12 28 5,469 0.13 73 5,400 0.12 28 6,402 0.15 73 5,200 0.12 29 5,600 0.13 74 5,000 0.11 29 6,397 0.15 74 5,200 0.12 30 8,927 0.20 75 5,000 0.11 30 6,307 0.14 75 5,200 0.12 31 10,919 0.25 76 6,000 0.14 31 6,159 0.14 76 5,200 0.12 32 6,552 0.15 77 5,000 0.11 32 5,929 0.14 77 5,200 0.12 33 6,318 0.15 78 5,000 0.11 33 5,500 0.13 78 5,200 0.12 34 5,100 0.12 79 5,000 0.11 34 5,750 0.13 79 5,200 0.12 35 5,100 0.12 80 5,000 0.11 35 5,750 0.13 80 5,200 0.12 36 5,100 0.12 81 6,000 0.14 36 5,750 0.13 81 6,348 0.15 37 5,100 0.12 82 5,049 0.12 37 5,750 0.13 38 5,100 0.12 83 5,452 0.13 38 5,100 0.12 39 5,100 0.12 84 6,433 0.15 39 5,100 0.12 40 5,100 0.12 85 5,325 0.12 40 5,100 0.12 41 5,100 0.12 86 5,965 0.14 41 5,100 0.12 42 5,100 0.12 87 5,252 0.12 42 5,100 0.12 43 5,100 0.12 88 5,252 0.12 43 5,105 0.12 44 5,100 0.12 89 5,252 0.12 44 5,179 0.12 45 6,250 0.14 90 5,252 0.12 45 5,240 0.12 Totals 267,496 6.14 244,097 5.60 50,867 1.17 269,913 6.20 206,919 4.75 Grand 1,039,292 23.86
TR 37409-6TR 37408-5
CITY OF MENIFEE CHANGE PROCEEDING DRAFT v1
Community Facilities District No. 2022-3 IA 3
(Legado)
Tax Zone 2
Lot Summary
Lot SF Acreage Lot SF Acreage
1 5,853 0.13 46 5,500 0.13
2 5,994 0.14 47 5,500 0.13
3 5,750 0.13 48 5,500 0.13
4 5,750 0.13 49 5,500 0.13
5 5,750 0.13 50 5,500 0.13
6 5,750 0.13 51 5,500 0.13
7 5,750 0.13 52 5,500 0.13
8 5,750 0.13 53 5,500 0.13
9 5,750 0.13 54 5,929 0.14
10 6,450 0.15 55 6,665 0.15
11 6,450 0.15 56 7,459 0.17
12 6,450 0.15 57 6,991 0.16
13 6,450 0.15 58 7,119 0.16
14 6,450 0.15 59 7,119 0.16
15 7,148 0.16 60 7,119 0.16
16 6,611 0.15 61 6,498 0.15
17 6,861 0.16 62 6,498 0.15
18 6,513 0.15 63 6,497 0.15
19 6,599 0.15 64 6,497 0.15
20 6,684 0.15 65 6,498 0.15
21 6,616 0.15 66 6,249 0.14
22 9,388 0.22 67 6,497 0.15
23 9,956 0.23 68 6,498 0.15
24 7,559 0.17 69 6,497 0.15
25 5,962 0.14 70 6,727 0.15
26 5,906 0.14
27 5,850 0.13
28 5,850 0.13
29 5,850 0.13
30 5,850 0.13
31 5,850 0.13
32 5,850 0.13
33 5,850 0.13
34 5,850 0.13
35 5,850 0.13
36 5,850 0.13
37 5,850 0.13
38 5,850 0.13
39 5,962 0.14
40 5,561 0.13
41 5,500 0.13
42 5,500 0.13
43 5,500 0.13
44 5,500 0.13
45 5,500 0.13
Totals 279,373 6.41 157,357 3.61 - - - - Grand 436,730 10.03
TR 37409-8
CITY OF MENIFEE CHANGE PROCEEDING DRAFT v1
Community Facilities District No. 2022-3 IA 3
(Legado)
Tax Zone 3
Lot Summary
Lot SF Acreage Lot SF Acreage
1 5,767 0.13 46 7,000 0.16
2 7,311 0.17 47 6,000 0.14
3 7,065 0.16 48 6,735 0.15
4 6,600 0.15 49 6,564 0.15
5 6,600 0.15 50 6,000 0.14
6 6,600 0.15 51 7,000 0.16
7 6,600 0.15 52 6,050 0.14
8 6,523 0.15 53 6,050 0.14
9 6,948 0.16 54 6,050 0.14
10 8,162 0.19 55 6,050 0.14
11 9,018 0.21 56 7,003 0.16
12 6,990 0.16 57 7,087 0.16
13 6,571 0.15 58 7,445 0.17
14 6,600 0.15 59 8,435 0.19
15 7,820 0.18 60 9,521 0.22
16 6,680 0.15 61 8,430 0.19
17 6,680 0.15 62 7,833 0.18
18 6,581 0.15 63 7,249 0.17
19 7,108 0.16 64 6,000 0.14
20 9,303 0.21 65 6,000 0.14
21 8,994 0.21 66 6,000 0.14
22 7,307 0.17 67 6,000 0.14
23 6,404 0.15 68 6,000 0.14
24 6,100 0.14 69 6,000 0.14
25 6,100 0.14 70 6,000 0.14
26 6,100 0.14 71 6,720 0.15
27 6,100 0.14 72 7,124 0.16
28 6,100 0.14 73 6,300 0.14
29 6,100 0.14 74 7,300 0.17
30 6,100 0.14 75 6,200 0.14
31 6,100 0.14 76 6,200 0.14
32 6,100 0.14 77 6,757 0.16
33 6,100 0.14 78 8,842 0.20
34 6,100 0.14 79 8,091 0.19
35 6,271 0.14 80 7,507 0.17
36 9,348 0.21
37 7,519 0.17
38 6,000 0.14
39 6,000 0.14
40 7,000 0.16
41 6,000 0.14
42 6,000 0.14
43 7,000 0.16
44 6,000 0.14
45 6,000 0.14
Totals 304,470 6.99 239,543 5.50 - - - - - - - - Grand 544,013 12.49
TR 37408-6