Laserfiche WebLink
Exhibit A <br />City of Colton <br />2007/08 Special Tax Levy <br />Community Facilities District 89-2R <br />ComponentsLevy <br />2007/08 <br />{PRIINCIPA #NP, TIE <br />Principal <br />$145,000.00 <br />Interest <br />127,130.00 <br />TOTAL <br />$272,130.00 <br />r i� MINIST ►TtOHIO S � <br />City Staff and Expenses <br />$6,667.07 <br />County Auditor and Assessor Fees <br />109.80 <br />Registrar/Transfer/Paying Agent Fees <br />2,500.00 <br />Consulting Services and Expenses <br />5,840.00 <br />Delinquency Management Allowance <br />2,862.88 <br />TOTAL <br />$17,979.75 <br />Total Principal, Interest and Admin Costs <br />$290,109.75 <br />Replenishment/ (Credit) as Contingency for Delinquencies 31,259.64 <br />TOTAL <br />$31,259.64 <br />\ y j� y� <br />TIPTAWc1NA19 <br />Special Tax Requirement <br />$321,369.39 <br />Applied Charge at Projected Rate <br />$321,364.10 <br />Difference (due to rounding) <br />$5.29 <br />Developed Residential Units <br />357 <br />Maximum Special Tax Rate per unit <br />$1,400.24 <br />Projected Special Tax Rate per unit for 2007/08 <br />$802.48 <br />Developed Commercial Acreage <br />7.93 <br />Maximum Special Tax Rate per acre <br />$4,900.84 <br />Projected Special Tax Rate per acre for 2007/08 <br />$2,808.73 <br />Undeveloped Acreage <br />5.61 <br />Maximum Special Tax Rate per acre <br />$3,920.68 <br />Projected Special Tax Rate per acre for 2007/08 <br />$2,246.97 <br />* The projected special tax rate is based on the proposed budget shown and <br />reflects an average increase of 10.00% of the prior year's levy. <br />MuniFinancial July 11, 2007 <br />