Laserfiche WebLink
Exhibit A <br />City of Colton <br />Community Facilities District 89-1 <br />1998/99 Special Tax Levy <br />1998/99 Debt Service Requirements <br />Interest Due 3/1/99 <br />$88,164.00 <br />Interest Due 9/11/99 <br />88,164.00 <br />Principal Due 9/11/99 <br />70,000.00 <br />Recover Delinquencies <br />0.00 <br />Less: Available Funds <br />(0.00) <br />Less: Refunding Savings <br />(37,126.04) <br />Total Debt Service Levy <br />$20-9—,2" <br />1998199 Services Requirements <br />911.25 <br />Police Services <br />70.40 <br />Less: Available Funds <br />66.00 <br />Total Services Levy <br />--som <br />1998/99 Administrative Expense Requirements <br />City Staff <br />$3,762.86 <br />Fiscal Agent (First Trust Ca) <br />1,925.00 <br />Paying Agent (Union Bank) <br />3,500.00 <br />LegalFees <br />500.00 <br />CFD Administrator <br />4,120.00 <br />Arbitrage Rebate Calculation (98199) <br />2,025.00 <br />Arbitrage Rebate Calculation (5th Year) <br />0.00 <br />Share of PFA Arbitrage Rebate Calculation <br />911.25 <br />Postage <br />70.40 <br />County Fee <br />66.00 <br />Miscellaneous Expenses <br />500.00 <br />Less: Available Funds <br />(0.00) <br />Total Administrative Expense Levy <br />$11�380.511 <br />1998/99 Special Tax Requirement <br />$226,582.47, <br />The following chart shows the Maximum Special Tax and the 1998/99 Special Tax based on the <br />Special Tax Requirement. The 1998/99 Special Tax reflects an increase of 1% from last year's <br />special tax levy. <br />$226,582.47 <br />Prepared by Scott Associates July 27, 1998 <br />1998/99 <br />Maximum <br />1998/99 <br />1998/99 1998/99 <br />Property Classification <br />Special Ta <br />Special Tax <br />Units/Acres Total Rev - enue <br />Residential Developed <br />$1,351.40 <br />$914.08 <br />212 $193,785.23 <br />Residential Subdivided <br />$1,126.16 <br />$0.00 <br />0 $0.00 <br />Commercial Developed <br />$5,405.59 <br />$3,656.33 <br />8.97 $32,797.24 <br />Undeveloped <br />$4,504.65 <br />$0.00 <br />0 $0.00 <br />$226,582.47 <br />Prepared by Scott Associates July 27, 1998 <br />