Laserfiche WebLink
Exhibit A <br />City of Colton <br />Community Facilities District 89-1 <br />2000/01 Special Tax Levy <br />2000/01 Debt Service Requirements <br />Interest Due 3/1/2001 <br />83,740.00 <br />Interest Due 9/1/2001 <br />83,740.00 <br />Principal Due 9/1/2001 <br />75,000.00 <br />Recover Delinquencies <br />0.00 <br />Less: Available Funds <br />(6,250.00) <br />Less: Refunding Savings <br />(24,694.19) <br />Total Debt Service Levy <br />211,535.81 <br />2000/01 Administrative Expenses <br />City Staff <br />$4,037.96 <br />Fiscal Agent and Share of PFA (US Bank) <br />1,925.00 <br />Legal Fees <br />0.00 <br />CFD Administrator <br />4,243.00 <br />Arbitrage Rebate Calculation (2000/01) <br />0.00 <br />Share of PFA Arbitrage Rebate Calculation <br />675.00 <br />Miscellaneous <br />334.43 <br />County Fee <br />66.00 <br />Less: Available Funds <br />(5,000.00) <br />Total Administrative Expense Levy <br />$6,281.391 <br />2000/01 Special Tax Requirement 217,817.20 <br />The following chart shows the Maximum Special Tax and the Projected Special Tax based on the <br />proposed budget. The Projected Special Tax reflects a 0.0% increase from last year's special tax <br />levy. <br />2000/01 2000/01 <br />Maximum Projected 2000/01 2000/01 <br />Property Classification Special Tax Special Tax Units/Acres Total Revenue <br />Residential Developed $1,405.99 $878.72 212 $186,288.64 <br />Commercial Developed $5,623.97 $3,514.89 8.97 $31,528.56 <br />$217,817.20 <br />Prepared by Scott Associates July 17, 2000 <br />