CITY OF MENIFEE DRAFT v3
Community Facilities District No. 2022‐3 IA 1
(Legado)
Tract Nos. 37408 & 37409
Calculation of Bond Sizing and Total Tax Rates
I. Home Prices and Combined Tax Rates:
Tax Zone
Class 1 2 3456789 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 to 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 2,389 Estimated Home Price $501,000 $533,000 $544,000 $551,000 $567,000 $587,000 $598,000 $531,000 $556,000 $568,000 $588,000 $602,000 $620,000 $550,000 $575,000 $598,000 $609,000 $624,000 $665,000 $581,831 Ad‐Valorem Tax Rate (1.00%) $5,010.00 $5,330.00 $5,440.00 $5,510.00 $5,670.00 $5,870.00 $5,980.00 $5,310.00 $5,560.00 $5,680.00 $5,880.00 $6,020.00 $6,200.00 $5, 500.00 $5,750.00 $5,980.00 $6,090.00 $6,240.00 $6,650.00 $5,818.31 Metro Water West (0.00350%) $17.54 $18.66 $19.04 $19.29 $19.85 $20.55 $20.93 $18.59 $19.46 $19.88 $20.58 $21.07 $21.70 $19.25 $20.13 $20.93 $21.32 $21.84 $23.28 $20.36 Menifee School (0.06319%) $316.58 $336.80 $343.75 $348.18 $358.29 $370.93 $377.88 $335.54 $351.34 $358.92 $371.56 $380.40 $391.78 $347.55 $363.34 $377.88 $384. 83 $394.31 $420.21 $367.66 Perris Union HS (0.08859%) $443.84 $472.18 $481.93 $488.13 $502.31 $520.02 $529.77 $470.41 $492.56 $503.19 $520.91 $533.31 $549.26 $487.25 $509.39 $529.77 $539. 51 $552.80 $589.12 $515.44 Mt. San Jacinto Jr. College (0.01320%) $66.13 $70.36 $71.81 $72.73 $74.84 $77.48 $78.94 $70.09 $73.39 $74.98 $77.62 $79.46 $81.84 $72.60 $75.90 $78.94 $80.39 $82.37 $87.78 $76.80 Subtotal GO Bond Debt $5,854.08 $6,228.00 $6,356.53 $6,438.32 $6,625.28 $6,858.98 $6,987.51 $6,204.63 $6,496.75 $6,636.97 $6,870.66 $7,034.25 $7,244.58 $6,426 .64 $6,718.76 $6,987.51 $7,116.04 $7,291.32 $7,770.39 $6,798.58 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 $276.38 $318.9 0 $361.42 $403.9 4 $446.46 $488.98 $531.5 0 $382.68 $425.2 0 $467.72 $531.5 0 $595.28 $659.06 $425.2 0 $488.98 $552.76 $616.5 4 $680.32 $744.1 0 $507.82 Proposed CFD No. 2017‐1 ‐ Maintenance Services* $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.00 $963.0 0 $963.00 $963.00 $963.00 Proposed CFD No. 2022‐3 ‐ Facilities Special Tax** $2,588.00 $2,812.00 $2,860.00 $2,876.00 $2,967.00 $3,090.00 $3,139.00 $2,731.00 $2,896.00 $2,954.00 $3,056.00 $3,109.00 $3,195.00 $2,84 7.00 $2,991.00 $3,118.00 $3,146.00 $3,207.00 $3,484.00 $3,028.65 Subtotal Special Assessments and Taxes $4,165.96 $4,432.48 $4,523.00 $4,581.52 $4,715.04 $4,880.56 $4,972.08 $4,415.26 $4,622.78 $4,723.30 $4,889.08 $5,005.86 $5,155.64 $4,57 3.78 $4,781.56 $4,972.34 $5,064.12 $5,188.90 $5,529.68 $4,838.05 Total Annual Property Taxes $10,020.04 $10,660.48 $10,879.53 $11,019.84 $11,340.32 $11,739.54 $11,959.59 $10,619.89 $11,119.53 $11,360.27 $11,759.74 $12,040.11 $1 2,400.22 $11,000.42 $11,500.32 $11,959.85 $12,180.16 $12,480.22 $13,300.07 $11,636.63 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 ‐ 32 32 31 32 32 ‐ 29 29 29 29 29 29 ‐ 35 35 29 30 29 491 (1)Total CFD ‐ Annual Tax Collections (2% Escalator) $0 $89,984 $91,520 $89,156 $94,944 $98,880 $0 $79,199 $83,984 $85,666 $88,624 $90,161 $92,655 $0 $104,685 $109,130 $91,234 $96,210 $101 ,036 $1,487,068 (2)Administration $30,000
Total Annual Special Taxes for Bonding
((1)Total Special Taxes ‐ (2)Admin. / 110% Coverage) $0 $80,153 $81,522 $79,416 $84,571 $88,077 $0 $70,547 $74,809 $76,307 $78,942 $80,311 $82,533 $0 $93,248 $97,208 $81,267 $85,699 $89,998 $1,324,607 II. Total Estimated Home Square Footage: ‐ 48,000 54,400 58,900 67,200 73,600 ‐ 52,200 58,000 63,800 72,500 81,200 89,900 ‐ 80,500 91,000 84,100 96,000 101,500 1,172,800 III. CFD Bond Sizing & Construction Proceeds:
Bond Amount (5.00% Interest, 30 Year Term, 29 Year Amortization) $26,645,000 Underwriter Discount (1.50%) $399,675
Reserve Fund (Maximum Annual Debt Service) $2,250,040
Capitalized Interest (6 mos.) $666,125
Incidental Costs (Estimate) $250,000
Total Discount, Reserve Fund, Capitalized Interest and Incidental Costs $3,565,840 Net Bond Proceeds $23,079,160
1 23
CITY OF MENIFEE DRAFT v3
Community Facilities District No. 2022‐3 IA 1
(Legado)
Tract Nos. 37408 & 37409
Summary of Acreage, Undeveloped Property
And Backup Special Tax Rates
Tax Zone 1 Tax Zone 2 Tax Zone 3
159 Lots 174 Lots 158 Lots
I. Calculation of Net Taxable Acres:
Gross Acreage 35.12 60.14 48.47 Less: Exempt Acres 14.26 34.54 19.58 Net Taxable Acres 20.86 25.60 28.89 II. Calculation of Undeveloped Property Tax Rate:
Total Developed Property Revenues $464,484 $520,289 $502,295 Net Taxable Acres 20.86 25.60 28.89 Less: Contingency Factor (10%) 2.09 2.56 2.89 Net Taxable Acres (Adjusted) 18.77 23.04 26.00 Undeveloped Property Tax Rate per Acre $24,742 $22,586 $19,319 Total Exempt Acreage 16.35 37.10 22.47 III. Calculation of Backup Special Tax Rate:
Backup Special Tax Rate per Unit TR 37408‐1T R 37408‐3T R 37408‐2 Total Taxable Acres (Adjusted) 9.96 16.30 7.62 Undeveloped Property Tax Rate per Acre $24,742 $22,586 $19,319 Total Units 73 115 49
Backup Special Tax per Unit $3,376 $3,201 $3,004
Backup Special Tax Rate per Unit TR 37409‐1T R 37409‐3T R 37409‐2 Total Taxable Acres (Adjusted) 10.91 9.29 13.20 Undeveloped Property Tax Rate per Acre $24,742 $22,586 $19,319 Total Units 86 59 67
Backup Special Tax per Unit $3,139 $3,556 $3,806
Backup Special Tax Rate per Unit TR 37408‐4
IA Share IA 1
Total Taxable Acres (Adjusted) 8.07
Bond Amou Undeveloped Property Tax Rate per Acre $19,319 Subtotal Undeveloped Tax $155,904
IA Share IA 2
Total Taxable Acres (Adjusted) 3.22
Undeveloped Property Tax Rate per Acre $20,857
Subtotal Undeveloped Tax $67,160
Total Undeveloped Tax $223,064
Total Units 59
Backup Special Tax per Unit $3,781
CITY OF MENIFEE DRAFT v3
Community Facilities District No. 2022‐3 IA 1
(Legado)
Tract Nos. 37408 & 37409
Calculation of Bond Sizing and Total Tax Rates
Debt Service No. of Total Annual
Tax Zone Tax Rate Units Collectable Tax Max Tax Rates
Less than 1,400 1 $2,588 0 $0 $0
1,400 to 1,600 1 $2,812 32 $89,984 $104,224
1,601 to 1,800 1 $2,860 32 $91,520 $104,224
1,801 to 2,000 1 $2,876 31 $89,156 $100,967
2,001 to 2,200 1 $2,967 32 $94,944 $104,224
2,201 to 2,400 1 $3,090 32 $98,880 $104,224
Greater than
to 2,400 1 $3,139 0 $0 $0
Ave Backup Tax Rate per Unit 1 $3,257 159
Non‐residential Property 1 $24,742
Less than to 1,900 2 $2,731 29 $79,199 $97,991
1,901 to 2,100 2 $2,896 29 $83,984 $97,991
2,101 to 2,300 2 $2,954 29 $85,666 $97,991
2,301 to 2,500 2 $3,056 29 $88,624 $97,991
2,501 to 2,700 2 $3,109 29 $90,161 $97,991
Greater than
to 2,700 2 $3,195 29 $92,655 $97,991
Ave Backup Tax Rate per Unit 2 $3,379 174
Non‐residential Property 2 $22,586
Less than to 2,100 3 $2,847 0 $0 $0
2,101 to 2,400 3 $2,991 35 $104,685 $123,550
2,401 to 2,700 3 $3,118 35 $109,130 $123,550
2,701 to 3,000 3 $3,146 29 $91,234 $102,370
3,001 to 3,300 3 $3,207 30 $96,210 $105,900
Greater than
3,300 3 $3,484 29 $101,036 $102,370
Ave Backup Tax Rate per Unit 3 $3,530 158
Non‐residential Property 3 $19,319
491 $1,487,068 $1,663,549
Tax Rate for Bonding $1,489,590
Sizing at Max tax rate $30,000,000
Future Facilities (rounded up) $26,000,000
Range of Home Sizes
CITY OF MENIFEE DRAFT v3
Community Facilities District No. 2022‐3 IA 1
(Legado)
Tract Nos. 37408 & 37409
Use of Bond Proceeds
491 Lots 531 Lots 1022 Lots
FUNDING REQUIREMENTS Per Lot IA 1 IA 2 Total
City Fees
Law Enforcement $231 $113,421 $122,661 $236,082
Fire Facility $614 $301,474 $326,034 $627,508
General Government $1,021 $501,311 $542,151 $1,043,462
Pulic Use Facilities $154 $75,614 $81,774 $157,388
Parks ‐ Land Acquisition $215 $105,565 $114,165 $219,730 Subtotal DIF $2,235 $1,097,385 $1,186,785 $2,284,170
City Projects $447 $219,477 $237,357 $456,834
Fair Share Traffic Impact Fee $4,505 $2,212,038 $2,392,245 $4,604,283 Total City Fees $7,187 $3,528,900 $3,816,387 $7,345,287 City Facilities
Circulation Facilities $15,348 $7,536,105 $8,150,045 $15,686,150 Circulation Reimbursements ($763) ($374,811) ($405,346) ($780,157) Net Circulation Facilities $14,585 $7,161,294 $7,744,699 $14,905,993 Storm Drain Facilities $9,131 $4,483,479 $4,848,732 $9,332,211 Storm Drain Reimbursements ($1,645) ($807,809) ($873,619) ($1,681,428) Net Storm Drain Facilities $7,486 $3,675,670 $3,975,113 $7,650,783 Park Facilities $10,763 $5,284,736 $5,715,264 $11,000,000 Park Reimbursements ($2,274) ($1,116,741) ($1,207,717) ($2,324,458) Net Park Facilities $8,489 $4,167,995 $4,507,547 $8,675,542 Interior Road Improvements $23,216 $11,398,815 $12,327,435 $23,726,250 Total City Facilities $53,776 $26,403,774 $28,554,794 $54,958,568 Total City Fees and Facilities $60,963 $29,932,674 $32,371,181 $62,303,855 EWMD Fees
Sewer Financial Participation $3,208 $1,575,128 $1,703,448 $3,278,576 Sewer Treatment Capacity $6,081 $2,985,771 $3,229,011 $6,214,782 Water Financial Participation $6,845 $3,360,895 $3,634,695 $6,995,590 Water Supply Development Fee $372 $182,652 $197,532 $380,184 1" Meter Drop‐In Fee $377 $185,107 $200,187 $385,294
Landscape Meter Connection Fees
1 @ 3" $203 $0 $207,113 $207,113
7 @ 1.5" $213 $124,280 $93,210 $217,490
7 @ 1" $85 $49,712 $37,284 $86,996
Total EMWD Fees $17,384 $8,463,545 $9,302,480 $17,766,025 Total Cost $78,346 $38,396,219 $41,673,661 $80,069,880
Potential Project Funds Available $23,079,160 $26,174,453 $49,253,613 ALLOCATION OF PROCEEDS % Per Lot IA 1 IA 2 Total
City Projects 1% $440 $219,477 $229,758 $449,235
City Fees 14% $6,628 $3,309,423 $3,464,447 $6,773,870
City Facilities 85% $41,126 $19,550,260 $22,480,248 $42,030,508 EMWD Fees 0% $0 $0 $0 $0
Total Funded by Bond Proceeds 100% $48,193 $23,079,160 $26,174,453 $49,253,613 UNFUNDED REQUIREMENTS
Total to be Funded by Developer $15,317,059 $15,499,208 $30,816,267 CITY OF MENIFEE DRAFT v3
Community Facilities District No. 2022‐3 IA 1
(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 9/1/2024 $1,516,809 $30,600 $0 5.00% $666,125 $666,125 $0 N/A 2 9/1/2025 $1,547,146 $31,212 $45,000 5.00% $1,332,250 $1,377,250 110.07% 3 9/1/2026 $1,578,088 $31,836 $75,000 5.00% $1,330,000 $1,405,000 110.05% 4 9/1/2027 $1,609,650 $32,473 $105,000 5.00% $1,326,250 $1,431,250 110.20% 5 9/1/2028 $1,641,843 $33,122 $140,000 5.00% $1,321,000 $1,461,000 110.11% 6 9/1/2029 $1,674,680 $33,785 $175,000 5.00% $1,314,000 $1,489,000 110.20% 7 9/1/2030 $1,708,174 $34,461 $215,000 5.00% $1,305,250 $1,520,250 110.09% 8 9/1/2031 $1,742,337 $35,150 $255,000 5.00% $1,294,500 $1,549,500 110.18% 9 9/1/2032 $1,777,184 $35,853 $300,000 5.00% $1,281,750 $1,581,750 110.09% 10 9/1/2033 $1,812,728 $36,570 $345,000 5.00% $1,266,750 $1,611,750 110.20% 11 9/1/2034 $1,848,982 $37,301 $395,000 5.00% $1,249,500 $1,644,500 110.17% 12 9/1/2035 $1,885,962 $38,047 $450,000 5.00% $1,229,750 $1,679,750 110.01% 13 9/1/2036 $1,923,681 $38,808 $505,000 5.00% $1,207,250 $1,712,250 110.08% 14 9/1/2037 $1,962,155 $39,584 $565,000 5.00% $1,182,000 $1,747,000 110.05% 15 9/1/2038 $2,001,398 $40,376 $625,000 5.00% $1,153,750 $1,778,750 110.25% 16 9/1/2039 $2,041,426 $41,184 $695,000 5.00% $1,122,500 $1,817,500 110.05% 17 9/1/2040 $2,082,254 $42,007 $765,000 5.00% $1,087,750 $1,852,750 110.12% 18 9/1/2041 $2,123,899 $42,847 $840,000 5.00% $1,049,500 $1,889,500 110.14% 19 9/1/2042 $2,166,377 $43,704 $920,000 5.00% $1,007,500 $1,927,500 110.13% 20 9/1/2043 $2,209,705 $44,578 $1,005,000 5.00% $961,500 $1,966,500 110.10% 21 9/1/2044 $2,253,899 $45,470 $1,095,000 5.00% $911,250 $2,006,250 110.08% 22 9/1/2045 $2,298,977 $46,379 $1,190,000 5.00% $856,500 $2,046,500 110.07% 23 9/1/2046 $2,344,956 $47,307 $1,290,000 5.00% $797,000 $2,087,000 110.09% 24 9/1/2047 $2,391,856 $48,253 $1,395,000 5.00% $732,500 $2,127,500 110.16% 25 9/1/2048 $2,439,693 $49,218 $1,510,000 5.00% $662,750 $2,172,750 110.02% 26 9/1/2049 $2,488,487 $50,203 $1,625,000 5.00% $587,250 $2,212,250 110.22% 27 9/1/2050 $2,538,256 $51,207 $1,750,000 5.00% $506,000 $2,256,000 110.24% 28 9/1/2051 $2,589,021 $52,231 $1,885,000 5.00% $418,500 $2,303,500 110.13% 29 9/1/2052 $2,640,802 $53,275 $2,025,000 5.00% $324,250 $2,349,250 110.14% 30 9/1/2053 $2,693,618 $54,341 $2,175,000 5.00% $223,000 $2,398,000 110.06% 31 9/1/2054 $2,693,618 $54,341 $2,285,000 5.00% $114,250 $2,399,250 110.00% Total $64,227,660 $1,295,724 $26,645,000 $29,822,125 $666,125 $55,801,000 110.01% CITY OF MENIFEE DRAFT v3
Community Facilities District No. 2022‐3 IA 1
(Legado)
Tax Zone 1
Lot Summary
Lot SF Acreage Lot SF Acreage Lot SF Acreage Lot SF Acreage 1 6,014 0.14 46 6,054 0.14 1 5,443 0.12 46 5,000 0.11 2 5,137 0.12 47 5,500 0.13 2 5,135 0.12 47 5,000 0.11 3 5,473 0.13 48 5,500 0.13 3 5,471 0.13 48 5,000 0.11 4 5,500 0.13 49 5,500 0.13 4 5,498 0.13 49 5,416 0.12 5 5,500 0.13 50 6,600 0.15 5 5,498 0.13 50 6,202 0.14 6 5,500 0.13 51 5,500 0.13 6 5,498 0.13 51 5,851 0.13 7 5,500 0.13 52 5,500 0.13 7 5,497 0.13 52 5,511 0.13 8 5,500 0.13 53 5,202 0.12 8 5,497 0.13 53 5,170 0.12 9 5,500 0.13 54 5,000 0.11 9 5,497 0.13 54 5,000 0.11 10 5,500 0.13 55 5,207 0.12 10 5,497 0.13 55 5,000 0.11 11 5,500 0.13 56 7,114 0.16 11 5,497 0.13 56 5,000 0.11 12 5,937 0.14 57 10,921 0.25 12 5,496 0.13 57 5,000 0.11 13 5,700 0.13 58 6,285 0.14 13 5,496 0.13 58 5,000 0.11 14 5,200 0.12 59 5,224 0.12 14 5,496 0.13 59 5,000 0.11 15 6,510 0.15 60 5,863 0.13 15 5,297 0.12 60 5,000 0.11 16 5,678 0.13 61 6,000 0.14 16 6,736 0.15 61 5,000 0.11 17 5,595 0.13 62 6,000 0.14 17 12,014 0.28 62 5,000 0.11 18 5,512 0.13 63 6,000 0.14 18 7,009 0.16 63 6,000 0.14 19 5,429 0.12 64 6,000 0.14 19 5,200 0.12 64 6,286 0.14 20 5,550 0.13 65 7,200 0.17 20 5,553 0.13 65 6,837 0.16 21 5,260 0.12 66 6,000 0.14 21 5,597 0.13 66 7,150 0.16 22 6,195 0.14 67 6,000 0.14 22 6,091 0.14 67 7,383 0.17 23 5,705 0.13 68 5,999 0.14 23 6,188 0.14 68 5,000 0.11 24 5,378 0.12 69 6,262 0.14 24 5,200 0.12 69 5,000 0.11 25 6,394 0.15 70 6,567 0.15 25 5,200 0.12 70 5,000 0.11 26 5,485 0.13 71 6,382 0.15 26 5,200 0.12 71 5,000 0.11 27 5,597 0.13 72 6,023 0.14 27 5,300 0.12 72 5,000 0.11 28 5,757 0.13 73 6,063 0.14 28 5,300 0.12 73 5,000 0.11 29 5,904 0.14 29 5,300 0.12 74 5,000 0.11 30 6,759 0.16 30 5,300 0.12 75 5,000 0.11 31 5,391 0.12 31 5,300 0.12 76 5,000 0.11 32 6,179 0.14 32 5,300 0.12 77 5,000 0.11 33 6,571 0.15 33 5,300 0.12 78 5,932 0.14 34 6,544 0.15 34 5,300 0.12 79 5,857 0.13 35 5,234 0.12 35 6,187 0.14 80 5,526 0.13 36 5,484 0.13 36 5,415 0.12 81 5,863 0.13 37 5,766 0.13 37 5,000 0.11 82 6,037 0.14 38 6,857 0.16 38 5,000 0.11 83 7,057 0.16 39 5,880 0.13 39 5,000 0.11 84 5,577 0.13 40 6,060 0.14 40 5,000 0.11 85 5,078 0.12 41 6,238 0.14 41 5,000 0.11 86 5,497 0.13 42 6,319 0.15 42 5,000 0.11
43 6,784 0.16 43 5,000 0.11
44 6,104 0.14 44 5,000 0.11
45 6,547 0.15 45 5,000 0.11
Totals 262,127 6.02 171,466 3.94 250,803 5.76 224,230 5.15 Grand 908,626 20.86
TR 37408‐1T R 37409‐1
CITY OF MENIFEE DRAFT v3
Community Facilities District No. 2022‐3 IA 1
(Legado)
Tax Zone 2
Lot Summary
Lot SF Acreage Lot SF Acreage Lot SF A creage Lot SF Acreage Lot SF Acreage 1 6,896 0.16 46 6,627 0.15 91 6,050 0.14 1 7,446 0.17 46 5,500 0.13 2 6,020 0.14 47 5,595 0.13 92 6,050 0.14 2 6,602 0.15 47 5,596 0.13 3 5,951 0.14 48 6,859 0.16 93 6,050 0.14 3 6,050 0.14 48 6,758 0.16 4 5,951 0.14 49 6,230 0.14 94 6,050 0.14 4 6,949 0.16 49 6,893 0.16 5 5,951 0.14 50 5,500 0.13 95 5,927 0.14 5 9,256 0.21 50 8,363 0.19 6 5,608 0.13 51 6,649 0.15 96 7,276 0.17 6 8,312 0.19 51 8,223 0.19 7 5,500 0.13 52 5,500 0.13 97 15,584 0.36 7 6,538 0.15 52 6,577 0.15 8 5,500 0.13 53 5,500 0.13 98 5,900 0.14 8 8,213 0.19 53 6,551 0.15 9 5,500 0.13 54 5,500 0.13 99 5,881 0.14 9 7,322 0.17 54 6,500 0.15 10 5,500 0.13 55 6,500 0.15 100 5,862 0.13 10 9,467 0.22 55 5,500 0.13 11 5,500 0.13 56 5,500 0.13 101 6,356 0.15 11 11,638 0.27 56 5,500 0.13 12 5,500 0.13 57 6,037 0.14 102 5,791 0.13 12 7,121 0.16 57 5,500 0.13 13 6,500 0.15 58 6,056 0.14 103 5,757 0.13 13 7,562 0.17 58 5,500 0.13 14 5,500 0.13 59 6,742 0.15 104 5,723 0.13 14 6,967 0.16 59 5,971 0.14 15 5,500 0.13 60 7,211 0.17 105 5,689 0.13 15 7,150 0.16 16 5,500 0.13 61 6,057 0.14 106 5,655 0.13 16 6,260 0.14 17 5,797 0.13 62 6,016 0.14 107 5,621 0.13 17 6,565 0.15 18 7,859 0.18 63 5,976 0.14 108 6,599 0.15 18 6,462 0.15 19 9,087 0.21 64 6,983 0.16 109 5,974 0.14 19 6,040 0.14 20 6,034 0.14 65 5,777 0.13 110 6,167 0.14 20 6,683 0.15 21 6,000 0.14 66 6,314 0.14 111 6,249 0.14 21 8,126 0.19 22 6,000 0.14 67 6,332 0.15 112 6,273 0.14 22 5,878 0.13 23 6,000 0.14 68 5,500 0.13 113 6,257 0.14 23 5,843 0.13 24 5,916 0.14 69 5,500 0.13 114 6,115 0.14 24 5,510 0.13 25 5,916 0.14 70 5,500 0.13 115 6,224 0.14 25 5,566 0.13 26 6,000 0.14 71 5,500 0.13 26 6,187 0.14 27 6,000 0.14 72 5,500 0.13 27 5,609 0.13 28 6,000 0.14 73 5,500 0.13 28 5,679 0.13 29 6,000 0.14 74 5,514 0.13 29 6,213 0.14 30 9,016 0.21 75 6,628 0.15 30 7,037 0.16 31 7,698 0.18 76 6,532 0.15 31 10,710 0.25 32 5,638 0.13 77 6,893 0.16 32 8,214 0.19 33 6,500 0.15 78 6,739 0.15 33 7,948 0.18 34 5,500 0.13 79 7,214 0.17 34 7,080 0.16 35 5,500 0.13 80 6,195 0.14 35 7,788 0.18 36 5,500 0.13 81 6,195 0.14 36 7,159 0.16 37 6,500 0.15 82 6,195 0.14 37 6,050 0.14 38 5,500 0.13 83 6,195 0.14 38 6,444 0.15 39 6,015 0.14 84 6,894 0.16 39 7,051 0.16 40 6,016 0.14 85 5,985 0.14 40 8,151 0.19 41 5,500 0.13 86 6,358 0.15 41 6,645 0.15 42 6,500 0.15 87 6,139 0.14 42 5,792 0.13 43 5,500 0.13 88 6,050 0.14 43 5,500 0.13 44 5,500 0.13 89 6,050 0.14 44 5,500 0.13 45 5,500 0.13 90 6,050 0.14 45 5,500 0.13 Totals 272,869 6.26 276,287 6.34 161,080 3.70 315,783 7.25 88,932 2.04 Grand 1,114,951 25.60
TR 37408‐3 TR 37409‐3
CITY OF MENIFEE DRAFT v3
Community Facilities District No. 2022‐3 IA 1
(Legado)
Tax Zone 3
Lot Summary
Lot SF Acreage Lot SF Acreage Lot SF Acreage Lot SF Acreage Lot SF Acreage Lot SF Acreage 1 6,454 0.15 46 6,190 0.14 1 9,005 0.21 1 9,317 0.21 46 7,698 0.18 2 6,600 0.15 47 7,190 0.17 2 8,580 0.20 2 8,394 0.19 47 7,698 0.18 3 6,600 0.15 48 6,190 0.14 3 8,278 0.19 3 7,268 0.17 48 7,698 0.18 4 6,600 0.15 49 6,151 0.14 4 7,604 0.17 4 7,120 0.16 49 7,698 0.18 5 6,600 0.15 5 7,747 0.18 5 7,159 0.16 50 7,698 0.18 6 6,600 0.15 6 7,890 0.18 6 7,262 0.17 51 8,166 0.19 7 6,600 0.15 7 8,954 0.21 7 7,364 0.17 52 8,685 0.20 8 6,600 0.15 8 7,608 0.17 8 7,467 0.17 53 7,920 0.18 9 7,700 0.18 9 7,156 0.16 9 7,569 0.17 54 7,920 0.18 10 6,527 0.15 10 7,222 0.17 10 12,323 0.28 55 7,920 0.18 11 7,133 0.16 11 7,288 0.17 11 20,013 0.46 56 7,920 0.18 12 11,439 0.26 12 7,532 0.17 12 8,016 0.18 57 7,920 0.18 13 8,855 0.20 13 8,017 0.18 13 7,700 0.18 58 7,920 0.18 14 6,367 0.15 14 8,435 0.19 14 7,700 0.18 59 7,920 0.18 15 6,439 0.15 15 8,722 0.20 15 18,274 0.42 60 7,920 0.18 16 7,350 0.17 16 8,161 0.19 16 30,499 0.70 61 7,920 0.18 17 6,192 0.14 17 9,223 0.21 17 8,023 0.18 62 7,920 0.18 18 6,119 0.14 18 8,556 0.20 18 7,066 0.16 63 7,933 0.18 19 6,032 0.14 19 7,723 0.18 19 7,000 0.16 64 8,390 0.19 20 6,840 0.16 20 8,690 0.20 20 7,000 0.16 65 10,364 0.24 21 6,000 0.14 21 8,743 0.20 21 7,000 0.16 66 9,689 0.22 22 6,000 0.14 22 9,428 0.22 22 6,968 0.16 67 9,388 0.22 23 6,000 0.14 23 8,329 0.19 23 6,968 0.16 24 6,000 0.14 24 8,450 0.19 24 7,000 0.16 25 6,000 0.14 25 9,076 0.21 25 7,000 0.16 26 6,381 0.15 26 8,568 0.20 26 7,000 0.16 27 7,209 0.17 27 7,891 0.18 27 7,000 0.16 28 7,570 0.17 28 8,838 0.20 28 7,000 0.16 29 8,743 0.20 29 8,750 0.20 29 7,000 0.16 30 7,119 0.16 30 8,750 0.20 30 7,000 0.16 31 6,202 0.14 31 8,724 0.20 31 20,421 0.47 32 7,190 0.17 32 7,841 0.18 32 7,189 0.17 33 6,190 0.14 33 8,249 0.19 33 7,000 0.16 34 6,190 0.14 34 7,717 0.18 34 7,000 0.16 35 7,190 0.17 35 7,309 0.17 35 7,000 0.16 36 6,190 0.14 36 8,192 0.19 36 7,000 0.16 37 6,190 0.14 37 8,320 0.19 37 7,000 0.16 38 7,190 0.17 38 8,956 0.21 38 7,000 0.16 39 7,361 0.17 39 10,230 0.23 39 7,000 0.16 40 6,600 0.15 40 7,075 0.16 40 7,000 0.16 41 7,190 0.17 41 8,900 0.20 41 6,978 0.16 42 6,190 0.14 42 10,948 0.25 42 8,426 0.19 43 6,190 0.14 43 7,698 0.18
44 7,190 0.17 44 7,698 0.18
45 6,190 0.14 45 7,698 0.18
Totals 306,112 7.03 25,721 0.59 351,675 8.07 ‐ ‐ 394,578 9.06 180,305 4.14 Grand 1,258,391 28.89
TR 37408‐2T R 37408‐4T R 37409‐2