HomeMy WebLinkAboutResolution - 2258 RESOLUTION NO. 2258
A RESOLUTION OF THE CITY COUNCIL OF THE
CITY OF SAN JACINTO, CALIFORNIA
APPROVING THE ANNUAL SPECIAL ASSESSMENT
FOR ASSESSMENT DISTRICT NO. 94-I
WHEREAS, the City Council of the City of San Jacinto has initiated and
conducted proceedings, under the terms and provisions of the Municipal Improvement
Act of 1913, being Division 12 (commencing with section 100000) of the Streets and
Highways Code of the State of California, for the acquisition and construction of certain
public works of improvements, together with appurtenances and appurtenant work in a
special assessment district designated as Assessment District No. 94-1; and
WHEREAS, the City Council, by resolution, has determined and declared that
the bonds should be issued under the provisions of the Improvement Bond Act of 1915,
being Division 10 (commencing with Section 9500) of the Streets and Highways Code of
the State of California; and
WHEREAS, all assessments in the district were levied without regard to property
valuation;
NOW,THEREFORE, BE IT RESOLVED as follows:
SECTION 1: That the above recitals are all true and correct.
SECTION 2: That the amount of the assessments to be collected to pay for the
costs and expenses for fiscal year 2000-2001 for the District is hereby determined and
established as set forth in the attached, referenced and incorporated Exhibit "A".
SECTION 3: That the amounts set forth in Exhibit "A" do not exceed the
amounts as previously authorized by resolution of the City Council.
SECTION 4: That the proceeds of the levy shall be used to pay, in whole or in
part,the costs and expenses associated with the issuance of the bonds. The proceeds of
the assessments shall be used as set forth and shall not be used for any other purpose.
SECTION 5: The assessments tax shall be collected in the same manner as
Ordinary ad valorem property taxes are collected, and shall be subject to the same
penalties and the same procedure and sale in cases of any delinquency for ad valorem
taxes, and the Tax Collector is hereby authorized to deduct reasonable administrative
costs incurred in collecting any said special tax.
SECTION 6: All moiues collected shall be paid into the funs and accounts
established pursuant to the governing documents of the District.
SECTION 7: The Auditor-Controller of the County of Riverside is hereby
directed to enter in the next County assessment roll on which taxes will become due,
opposite each lot or parcel of land affected in a space marked"public improvement,
special tax" or by any other suitable designation, the installment of the special
assessment, and for the exact rate and amount of said assessment as set lbrth in the
attached Exhibit "B".
SECTION& The County Auditor-Controller shall then, at the close of the tax
collection period, promptly render to the City a detail report showing the amount and/or
amounts of such special assessment installments, interest, penalties and percentages so
collected and from what property collected, and also provide a statement of any
percentage retain for the expense of making any such collection.
APPROVED AND ADOPTED this 20'h day of July. 2000 by the following vote:
AYES: Carlson Buydos, Ayres, Good, and Williams
NOES: None
ABSTAIN: None
ABSENT: Conner
Mayor
ATTEST:
/tyClerk
Exhibit A
Assessment District No. 94-1
Calculation of Annual Assessments
The annual assessment amount for each unpaid parcel within AD 94-1 is based on a repayment
schedule which shows the amounts to be collected each year to pay off the parcel's share of the
bonded debt. To determine net assessment amounts for each parcel, the following steps are taken:
• The parcel's principal and interest payment for the year is taken from its original repayment
schedule.
• Subtract a pro rata share of the interest earnings credited toward the assessments, if any.
• Add the parcel's pro rata share of paying agent, City staff and other costs of managing the
assessment district per§8682.1 of the California. Streets and Highways Code.
• Add the parcel's administration fee per§8682 of the California Streets and Highways Code,
which is equal to the lesser of$16.00 or 5%of principal plus interest.
The amount of installments for all parcels is totaled to arrive at the aggregate assessment levy.
Debt Service Requirements
The actual amounts due from active parcels during the 2000/01 tax year are shown below.
Interest due March 2, 2001 $17,493.62
Principal due September 2, 2001 24,413.95
Interest,due September 2, 2000 17,493.61
Total Debt Service $59,401.18
Administrative Cost Recovery
Costs for Fiscal Year 2000/01 administration have been estimated and will be recovered through the
annual levy in accordance with §8682 and §8682.1 of the California Streets and Highways Code.
Paying Agent.Fees $1,700.00
Administrative Consultant 2,924.00
Expense Budget 250.00
Delinquency Collection Fees 0.00
City Staff Fees 4,800.00
Total City Costs $9,674.00
County Fees (deducted from proceeds) 65.94
Total Administration Costs $9,739.94
Total Fiscal Year 2000/01 Assessment
The total Fiscal Year 2000101 Assessment is as follows:
Total Debt Service $59,401.18
Total Administration Coats 9,739.94
Total Assessment $69141.12
wr-
EXHIS(
07/10/00 CITY OF SIN dACINiO page 1
Preliminary Aasesmeat Report
Aeeeesent niatrict 94.1A
8oboba Springs Project (Improved Parcels only)
2000-01 Tax Year
Installment lrstallmwat Interest Prorata Pmrata Administxative Cnar'ges
APN Principal Interest Credit Debit Credit Normal Flat Fee parceat county overpayment Amount Pug Prepaid
433-100-015-7 1,474.86 1,73S.73 0.00 487.59 0.00 16.00 0.00 0.00 0.00 0,OD 3,714.19 Na
433-321-004-0 169.84 199-88 0.00 56.15 0.00 16.00 0.00 0.00 0.00 0.00 441.89 No
433-321-005-1 169.64 199.08 0.00 56.15 0.00 26.OD 0.00 0.00 0.Q0 0.00 441.80 Nc
433-321-006-2 169.84 199-88 0.00 56.15 0.00 16-00 0.00 0.00 0.00 0.00 441.85 No
433-321-001-3 0.00 0.00 Yes
433.321-008.4 0.00 Q.QQ Yes
433-321-009-5 169.84 199-BB 0-00 56.15 0.00 16.UU U.00 U.00 0.uu 0.00 441.88 No
433-321-010-5 169-94 199-Be 0-00 56.15 0.00 16.00 0.00 0.00 0.00 0.00 441.98 No
433-321-011-6 0.00 0.00 Yes
433-321-012-7 169.84 199.80 0 00 56.15 0.00 16.DO 0.00 0.00 0-00 C.00 441-8B No
433-321-013-6 0.00 0.00 Ye9
433-322-001-0 0.00 0-00 Yes
433-322-002-1 0.00 0-Do Yes
433-322-003-2 0.00 0.00 yes
433-322-004-3 0-00 0-Do Yes
433-322-005-4 160-63 198.46 0.00 55-75 C.CO 16-00 0-00 0.00 0-00 0.00 436.84 No
433-322-006-5 0.00 0.00 Yes
433-322-007-6 0-00 0.00 Yen
433-322-008-7 168-63 198 46 D.00 55.75 C•.00 16.00 0.00 0-00 0.00 0.00 438.04 Nc
433-322-009-0 168.63 198.46 0.00 55.75 0.00 16.00 0.00 0-00 0.00 0-00 438.04 No
433-322-010-5 165.63 198.46 0.00 55.75 0.00 16.00 0.00 0.00 0.00 0-00 439.04 No
433-322-011-9 160.66 189.08 0.00 53.11 0.00 16-00 0.00 0.00 0.00 0.00 419.86 Nn
Yes
433-322-012-0 0.00 0.00
433-322-013.1 168.63 156.46 0.00 55.75 0.00 16.00 0.cc 0.00 0.00 0.00 439.84 No
433-322-014-2 169.63 19B.46 0.00 55.75 0.00 16,00 0.00 0.00 0.00 0-00 430.04 No
433-322-015-3 177.81 209.26 0.00 58.78 0.00 16.00 0.00 6.00 Oleo 0-00 461.06 Na
Yea
433-322-016-4 0.00 0.00
Yes
433-322-017-5 0.00 0.00
433-322-OLO-6 168.63 198-46 0-00 55-75 O.OD 16.00 0.00 0.00 0.00 0-OO 436.84 No
433-322-019-7 162.44 191.17 C.00 53.70 0.00 16.00 0.00 0.00 0.00 O.00 423.32 No
Yes
433.323.001-3 0.0o n.nn
Yes
433-323-002-4 0.00 0.00
yet
433-323-D03-5 0.00 0.00
EXHIBI�
07/10/00 C17T OF SAN .IACIN O page 2
Preliminary Assessment Report
Asaea4dent District 94-LA
Sobob■ Springs Project (Improved Psrcela Only)
2000-02 Tax Tsar
Fnsta13.meat Installsent Interest prorate prorota .A.dmiaietrstive Charyes
"W Principal Interest Credit Debit Credit For"Al Flat Tee Percent County Overpayment Amount flue Prepaid
433-323-004-6 0-00 0.00 Yga
433-323-005-7 0.00 0.00 Yea
433-323-006-6 0.00 o.oa yes
433-123-007-9 169-64 199.88 0.00 56.15 0.00 16.00 0.00 0.00 0.00 0.00 441.08 No
433-323-008-0 0.00 0.00 yea
433-323-009-1 169.84 199.88 0.00 56.is 0.00 16.00 0.00 0.00 0.00 0-00 441-88 No
433-323-010-1 0.00 0 00 Yes
433-323-011-2 16A.63 196.46 0.00 55.75 0.00 16.00 0-00 0.00 0.00 0,00 438.84 Nu
433-323-012-3 0.00 0.00 Yes
433-323-013-4 168.63 190.46 0.00 55.75 0.00 16.00 0.00 0.00 0.00 0.00 43A-A4 170
433-323-014-5 0.00 0.00 Yea
433 323-015-6 C.00 0.00 Yes
433-323-016-7 0-00 0.00 Yes
433-323-017-8 0.00 0.00 Yes
433-323-018-9 0.00 0.00 Yes
433-323-019-0 0.00 0.00 Yes
433-323-020-0 168.63 198.46 0.00 55.75 0.00 16.00 0-00 0.00 0.00 0-00 438.84 No
433-323-021-1 0-00 0.00 Yea
433-323-022-2 0.00 0.00 YC9
433-323-023-3 0.00 0.04 Yes
433-323-C24-4 -68-63 198.46 0.00 55-75 0.00 16.00 0.0C 0.00 0.00 0.00 438-84 No
433-323-C25-5 0.00 0.00 Yes
433-323-026-6 160.66 189.00 0.00 53.11 0-00 16.00 0.00 0.00 0.00 0.00 418.06 No
433-323-027.7 0.00 0.00 Yes
433-323-020-0 200-32 235.76 0.00 66.23 0.00 16.0C 0.00 C.00 0.00 0.00 518.32 NO
433-323-029-9 0.00 0.00 Yes
433-323-030-9 0.00 0.00 Yes
433-323-031.0 0.00 C.00 Yee
433-123-037-1 0.00 0.00 Yea
433-123-033-2 169.84 199.68 0.00 56.15 0.00 16.00 0-00 0.00 0-00 0.00 441.88 No
433.323-034-3 0.00 0-00 Yee
433-323-035-4 0.00 0.00 Yea
433-321-036.5 0.00 0.00 Yes
1 EXHIBI
07/10/00 CITY Or SAN SACINPO page 3
Preliminary Aaless4sent Report
asses®ant District 94-2a
sobpba Springs Project (Improved Parcel. Only}
2000-01 Tax Year
Installment Installment Interest Prorate Prorata Administrative Charges
APN Principal Interest Credit Debit Credit Novel Plat lea Percent Cevety Overpayment Amount Due Prepaid
433-121-011-6 0.00 0,00 Yes
433-324-002-7 ().Do 0.00 Yes
433-324-003-8 2D1.32 236.93 0.00 56.15 0.00 16.00 0.00 0.00 0-00 0.00 510.40 No
433-324-004.9 0.00 0.00 Yes
433-324-005.0 0.00 0.00 Yes
433-324-006-1 0.00 0-00 Yes
433-324-007-2 177.81 209.26 0.00 58.78 0.00 16-00 0.00 0.00 0.00 0.00 461.86 No
433-324-008.3 0.00 0.00 Yes
433-324-009-4 169.04 199.85 0.00 56.1S 0.00 16.00 0.00 C.CO 0.30 0.60 441.86 No
433-324-010-4 169-84 199.88 0.DO 56.15 0.00 16.00 0.00 1.10 0.uu C.00 141.68 Na
433-324-011-5 169-94 199.99 0.03 56.15 0.00 16.00 0.00 0.00 0.00 C.00 441.00 00
431-324-012-6 169.84 199.88 0.00 56.15 0.00 16.00 0.00 0.00 0.no C..00 441.88 No
433-324-013-7 169.84 199.88 0.00 56.15 0.00 16.00 0.00 0.00 0.00 0.00 441.8E No
433.325.001-9 0,00 0.00 Yes
433-325-002-0 0.00 C.00 Yee
433-325-003-1 C.00 0-00 Yes
433-325-004-2 ❑.00 0-00 Yes
433-325-005-3 0.00 0.00 Yes
433-325-006-4 0-00 0.00 Yes
433-325-007-5 177.81 209.26 0.00 55-78 0.00 16.00 C.00 0.00 0-00 0.00 461.86 No
433-325-008-6 177.81 209.26 0.03 58.76 0.00 16.00 0.00 0-00 0-.00 0.00 461-86 No
433-332-913-2 247.67 291-48 0-00 01.88 O.DD 1G.00 0.00 0.00 0.00 0.00 637.04 Nn
433-332-015.4 247.67 291.40 0.00 81.88 D.00 16-00 0.00 0.00 0.00 0.00 637.04 No
433-332-016-5 247.67 291.48 0.00 81.86 0.00 16.00 0.03 0.00 0.00 0.00 637,04 No
433-333-003-6 ().Do 0.00 Yes
433-331-004-7 0.00 0.00 YeS
433-333-005-0 0.00 0.00 Yes
433-333-006-9 0.00 0.00 Yrs
433-333-005-2 223.76 263.14 0.00 73-98 0-00 16.00 0.00 5.10 O.00 0.00 577.00 Nc
433-333-010-2 223.76 263.34 ().DO 73.98 0-00 16-00 0.00 D-30 0.00 0-00 577.08 Nn
433-333-012-4 0.00 0-00 Yes
433-333-013.5 0.00 0.00 Yes
433-333-015-7 223-76 263.34 0-00 73-98 0.UU 16.00 0.00 0-00 0.00 D.DO 577.06 No
1 E Mj I
07/10/00 CITY OF &AN JACINTO page 4
Preliminary Aeseseaeat Report
Assessment District 94-1A
Soboba Springs Project (FmpYOVsd Parcels Only)
1000-01 Tax Year
ynetallaent Installment Interest Prorates Prorata Adainistrative Charges
APN Principal Interest Credit Debit Credit Normal Flat Pee Percent County Overpayment amount Due Prepaid
433-333-016-8 0-00 0.00 Yes
433-333-017-9 0.00 0.00 Yes
433-333-020-1 0.00 0.00 Yes
411-333-023-4 0.00 0.00 Yes
433-333-029-0 223.76 263.34 0.00 73-98 0.00 16.00 0.00 0.00 0.00 0.0 C• 577.08 Nc
933-333-030-0 0.00 0.00 Yes
433 333-011-1 0.00 0.00 Yes
433-333-032-2 223,76 263.39 0.00 13.56 0-00 16.09 0.00 0.00 0-00 O.DO 577.00 No
433-333-033-3 247-67 291.48 0.00 81.88 0.00 16.00 0.00 0-00 0.00 0.00 631.04 No
433-333-034-4 0.00 0.00 Yes
Totals: 5,413-67 11,078.79 0.00 3,101.70 0.00 704.00 0.00 0.00 0.00 ❑.00 24,298.50
Prepaid, 0.00 0.00
Billed: 9,413-67 11,078.79
Parcels: 109
1 EXHIBY4
07/10/00 cm or 8i1N aLcniTo page 1
Preliminary A2540ament Report
Dssessaent District 94-18
Soboba Springs Project (Vacant Parcels only)
2000-01 Sax Year
installment inatwllment Interest Prorata Prorates administrative Charges
aPN Principal lMerest Credit Debit Credit Nozmal Flat Fee Percent County ovarpaym=t amount Due Prepaid
433-321-001-7 241,94 385.62 0.00 79-71 0.00 16,00 0-00 O.DO 0.00 0.00 723.28 No
433-321-0O2-0 241.94 395,62 0.03 79.71 C.OD 16-00 0.00 0,00 0.00 0.00 723.28 No
433-321-003-9 241-94 385-62 0.00 79.71 0,00 16.00 0.00 0-00 0.00 0.00 723.28 No
433-323-030-7 0-00 0-00 Yes
433-323-039-0 0.00 0.00 yeg
433-124-001-6 0.00 0.00 yes
433-331-COI-9 241.94 385 62 O.on 79.71 0100 16-00 0-00 0.00 0,no 0.00 723.28 Na
433-331-0O2-9 241.94 385.62 0.00 79.71 0.00 26.00 0.00 0-00 0.00 0.00 723-29 No
433-331-003-0 241.94 365.62 0.00 79.71 0.00 16.00 0.00 0.DO 0.00 0-on 723.28 NO
433-331-004.1 241.94 385.62 0-00 79.71 C-00 16-00 0-00 0.00 0.00 6.00 723.28 No
433-331-005-2 0.0o 0.00 Yes
433-331-006-3 241.94 365,62 0.00 79.71 0.00 16.00 0.00 0.00 0.00 0.00 723-28 Na
433-331-007-4 241-94 385-62 0.00 79-71 0,09 3.6.00 0.00 0.00 0.00 0.00 723.28 No
433-331-008-5 241.94 385.62 0-00 79.71 0.00 16.00 a.00 o-00 0,00 0-00 723.28 No
433-331-009-6 241.94 385.62 0.00 79.71 0.00 16.00 0.00 0.00 0-on 0.00 723-29 No
433-331-010-6 241.94 385.62 0-00 79-71 0-O0 16,00 0.00 0.00 0-00 0.00 723-28 No
433 331-011-7 241-94 385-62 0-00 79.71 0.00 16.00 C.CO 0.00 0-00 0.00 723.28 No
433-331-012-0 241.94 385.62 0.00 79.71 0.00 26.00 O.Co ❑.00 0-on 0.00 123.28 No
433-311-013-9 0.00 0.00 yen
433-332-001-1 241.94 385,62 0-00 79.73 0.00 16.00 0.00 0,00 0.00 0-00 723.28 No
433-332-002-2 241.94 385.62 0.00 79.71 0-00 16.On 0.00 0,00 0,00 C.00 723.28 No
433-332-003-3 241.94 385.62 0,00 79.72 0.00 16.00 0,00 0.00 0,00 6-00 123-29 No
433-332-004.4 241,94 305.62 0.00 79.71 0.00 16,00 0.00 0.0c n.n0 0.00 723.20 No
433-332-005-5 241.94 305.62 0.00 79.71 0.00 16,00 0-00 O.oc 0.00 0.00 723.28 No
433-332-006-6 241_94 385-62 0.00 79.71 0-00 16.00 0.00 0.00 C.00 0-00 723,28 Na
433-132-007-7 241.94 385-62 0.00 79.71 0.00 16.00 0.00 0.00 0.00 0.00 723.28 No
433-332-008-8 241,94 385.62 0-00 79.71 0.00 16.00 0.00 0.00 6.00 0.00 723.28 Nn
433-332-009-9 241-94 305.62 0.00 79.71 0.00 16.on 0-00 0.00 0,00 0.00 121.29 No
433-332-010-9 241.94 385,62 0.00 79-71 0.00 16.00 0-00 0.00 0.00 0.00 723.28 No
433-332-011-0 241.94 305.62 0.00 79.71 01DO 16-00 0.00 0.00 0.00 0.00 723.28 No
433-332-012-1 241.94 385-62 O.CO 79.71 0-00 16.00 0.0c 0-00 0-00 C.00 723-28 No
433-332-017-6 241.94 385-62 0.00 79.71 0.00 16.00 0.00 0.00 C.00 0.00 723.28 No
433-332-010-7 241-94 355.62 0.00 79.71 0 00 16.03 D-00 0.00 0,00 0,00 723.20 NO
EXHIBI�
07/10/00 CITY OF $AR dACIM17 page 2
Preliminary Asaassment Report
Assessment District 94-18
Soboba Springs project (Vacant Parcels Only)
2000-01 Tax Yaar
Installment Iostm.12 e t LntaresC prorate. prorate. Administrative Charges
APR Principal Interest Credit Debit Credit Normal flat Fee percent County Overpayment AzO t: Ltia Prepaid
433-332-019-8 241.94 385-62 0.00 79.71 0.00 16.00 0.00 0.00 0.00 0.0C 723.28 NC
433-332-020-8 241.94 385.62 0.00 79.71 C.00 16.00 0.00 0.00 0.00 0.00 723-28 No
433-332-021-9 241.94 385.62 0.00 79.71 0.00 16.00 0,00 0.0O 0.00 0,00 723-28 No
433-332-022-0 241.94 385.62 0.00 79-71 C-Do 16.00 0.00 0.00 0-00 0.00 723.28 No
433-332-023-1 241.94 385-62 0.00 79.71 0.00 16-00 0.00 0.00 0.00 0.0D 721.28 NO
433-332-024-2 241.94 185.62 0.00 79.71 0.00 16.00 0.00 0.00 0-DO 0.o0 723.28 No
433-332-C25-3 241.94 385.62 0.00 79-71 0.DO 16.00 0.00 0.00 0.00 0.00 723.28 NV
433-332-026-4 241.94 385.62 O.CO 79.71 0.00 16.00 0_00 CAD 0.00 0,00 723.28 No
433-332-C27-5 241.94 105.62 0-00 79-71 0-00 16.00 0.00 0.00 0.90 0-on 723.28 Nn
433-332-028-6 241.94 385.62 0.00 79-71 0.00 16-00 D.co 0.00 0.00 0.00 723.28 No
433-332-029-7 241.94 355.62 0.00 79.71 0.00 16.00 0.00 0.00 0.00 0.00 723-28 No
433-312-030-7 241.94 385.62 0.00 79.71 0.00 16.00 0.00 0.00 0,00 0-On 723.28 No
433-332.031-8 0.00 0.00 Yes
433-333-001-4 241-94 385.62 0-00 79.71 0.00 16.00 0.00 0.00 0.00 0.00 723.28 No
433-333.002-5 241.94 385.62 0.00 79-71 0.00 16,00 0.00 0.00 0.00 0.00 723-26 No
433-333-007-0 241.93 385.62 Yea
433-23?-009-1 241-94 385.62 0.00 79.71 0-00 16.00 0-00 0,Do 0-00 0.00 723.2E No
433--333•011-3 241.54 365.62 0.00 79-71 0.00 16.00 0.00 0.00 0-00 0,00 723.28 No
433.333-014.6 241.94 385.62 0.0C 79-71 0.00 16.00 0.00 0.00 0.00 0.00 723-28 No
433-333-016-1 241.94 385.62 0.00 79_71 0-00 16-CC C.Co 0.00 a.00 0.00 723.20 No
433-333-019-1 241.94 385.62 0-00 79.11 0.00 16.00 0-00 0.00 0.00 0-00 723.26 No
433-333-021-2 241-94 3R5.62 0.00 79.71 0-00 16-00 0.00 0,00 0-on 0-On 723.28 No
433-333-C22-3 241.94 385.62 0.00 79.71 0.00 16.00 O.CO 0.00 O.CO 0.00 723.28 No
433-333-024.5 241.94 385.62 0.00 79.71 0.00 16.00 0.CO 0.00 0.00 0.00 723.26 No
433-333-025-6 241.94 365-62 0.00 79.71 0.00 16.00 0.00 0.00 0.00 0.00 723.28 No
433-333-026-7 241.94 365.62 0.00 -29.71 0.00 16.00 C-00 0An 0.00 0.00 723.28 N0
433-333-027-8 241.94 385.62 0.00 79,71 0.00 16.00 O.CO 0.o0 0.00 0.a0 723-28 Na
433-333-028-9 241.94 305.62 0.00 79.7] 0-On 16.00 0.00 0.00 0.00 0.00 723.26 No
433-333-035-5 741.94 us.62 0.00 79.71 0-00 16.00 0.00 o.00 0.no 0-00 723.28 No
433.333-036-6 241.94 385.62 0.00 79.71 0.00 16.00 0.00 0.00 C-CO 0-00 723.28 No
433-333-037-7 241.94 385.62 0.00 79.71 0.00 14.00 0.00 0.00 C.00 0.00 723,28 NO
433-333-038-8 241.94 385-62 0.00 79.71 0.00 16-00 0.00 D.00 0.00 0 00 723.28 No
433-333-339-9 241.94 305.62 0_00 79.71 0-00 16.00 0-00 0.00 0.00 0.00 723.28 No