Laserfiche WebLink
Exhibit A <br />City of Colton <br />Community Facilities District 89-1 <br />1996/97 Special Tax Levy <br />The annual special tax levy is determined by summing the amounts necessary to pay debt service on the <br />bonds and pay administrative expenses for the year. In addition, amounts may be added to replenish the <br />Reserve Fund for any delinquencies incurred, and credits may be given for any funds on hand. <br />1996/97 Debt Service Requirements <br />Interest Due 3/1/97 <br />$99,282.50 <br />Interest Due 9/1/97 <br />99,282.50 <br />Principal Due 9/1/97 <br />45,000.00 <br />Replenish Reserve Fund <br />0.00 <br />Less: Available Funds <br />(0.00) <br />Total Debt Service Levy <br />$243,565.00 <br />1996/97 Services Requirements <br />Police Services 0.00 <br />Less: Available Funds (0.00) <br />Total Services Levy F- <br />1996/97 <br />- <br />1996/97 Administrative Expense Requirements <br />City Staff <br />$2,474.77 <br />Fiscal Agent <br />3,200.00 <br />Legal Fees <br />500.00 <br />CFD Administrator <br />4,000.00 <br />Arbitrage Rebate Calculation (95/96) <br />2,525.00 <br />Arbitrage Rebate Calculation (96/97) <br />2,000.00 <br />Publish Tax Rates <br />100.00 <br />Postage <br />70.33 <br />Miscellaneous Expenses <br />500.00 <br />Less: Available Funds <br />(0.00) <br />Total Administrative Expense Levy <br />1996/97 Special Tax Requirement <br />1 15,370.10 <br />$258,935.10 <br />The following chart shows the 1996/97 Maximum Special Tax and the Actual Special Tax being levied <br />for the 1996/97 tax year. For comparison, the 1996/97 Actual Special Tax represents a savings to each <br />parcel of I% over last year's special tax rate. <br />Pro e . Classification <br />Residential Developed (137 parcels) <br />Residential Subdivided (75 parcels) <br />Commercial Developed (8.34 Acres) <br />Undeveloped (.63 Acres) <br />1996/97 <br />1996/97 <br />1995196 <br />Maximum <br />Actual <br />Actual <br />Special Tax <br />Special Tax <br />Special Tax <br />$1,298.92 <br />$1,044.60 <br />$1,050.02 <br />$1,082.43 <br />$1,044.60 <br />$1,050.02 <br />$5,195.68 <br />$4,178.36 <br />$4,200.05 <br />$4,329.73 <br />$4,178.37 <br />$4,200.06 <br />Prepared by Scott Associates July 8, 1996 <br />