Laserfiche WebLink
Exhibit A <br />City of Colton <br />Community Facilities District 89-2 <br />2000/01 Special Tax Levy <br />2000/01 Debt Service Requirements <br />Interest Due 3/1/2001 90,627.50 <br />Interest Due 9/1/2001 90,627.50 <br />Principal Due 9/1/2001 100,000.00 <br />Replenish Reserve Fund (0.00) <br />Less: Available Funds (28,000.00) <br />Total Debt Service Levy 253,255.00 <br />2000/01 Administrative Expenses <br />City Staff <br />$4,037.97 <br />Fiscal Agent (Union Bank Refunding) <br />2,850.00 <br />legal Fees <br />0.00 <br />CFD Administrator <br />4,501.00 <br />Arbitrage Rebate Calculation (2000/01) <br />1,250.00 <br />Arbitrage Rebate Calculation (Refunded Bonds) <br />0.00 <br />Miscellaneous <br />385.81 <br />County Fee <br />100.80 <br />Less: Available Funds <br />0.00 <br />Total Administrative Expense Levy <br />$13,125.58 <br />2000/01 Special Tax Requirement <br />266,380.58 <br />The following chart shows the 2000/01 Maximum Special Tax and the Projected Special Tax based <br />on the proposed budget. The Projected Special Tax reflects a decrease of 10.0% from last year's <br />special tax levy. <br />2000/01 <br />Maximum <br />Property Classification Special Tax <br />Residential Developed $1,195.09 <br />Residential Approved $956.08 <br />Residential Planned $3,346.26 <br />Undeveloped $3,346.26 <br />2000/01 <br />Projected <br />2000/01 <br />2000/01 <br />Special Tax <br />Units/Acres <br />Total Revenue <br />$668.14 <br />219 <br />$146,322.66 <br />$668.14 <br />112 <br />$74,831.68 <br />$0.00 <br />0 <br />$0.00 <br />$2,338.48 <br />19.34 <br />$45,226.24 <br />Prepared by Scott Associates July 17, 2000 <br />