Laserfiche WebLink
Exhibit A <br />City of Colton <br />2008/09 Special Tax Levy <br />Community Facilities District 89-2R <br />ComponentsLevy <br />2008/09 <br />PRINCIPAL AND INTEREST <br />Principal <br />$155,000.00 <br />Interest <br />119,155.00 <br />TOTAL <br />$274,155.00 <br />ADMINISTRATION COSTS <br />City Staff and Expenses <br />$7,000.00 <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 />3,611.70 <br />TOTAL <br />$19,061.50 <br />Total Principal, Interest and Admin Costs <br />$293,216.50 <br />ADJUSTMENTS APPLIED TO LEVY <br />Replenishment/ (Credit) as Contingency for Delinquencies <br />$29,321.65 <br />TOTAL <br />$29,321.65 <br />TOTAL CHARGE <br />Special Tax Requirement <br />$322,538.15 <br />Applied Charge at Projected Rate <br />$322,533.34 <br />Difference (due to rounding) <br />$4.81 <br />SPECIAL TAX RATES* <br />Developed Residential Units <br />357 <br />Maximum Special Tax Rate per unit <br />$1,428.25 <br />Projected Special Tax Rate per unit for 2008/09 <br />$805.40 <br />Developed Commercial Acreage <br />7.93 <br />Maximum Special Tax Rate per acre <br />$4,998.86 <br />Projected Special Tax Rate per acre for 2008/09 <br />$2,818.94 <br />Undeveloped Acreage <br />5.61 <br />Maximum Special Tax Rate per acre <br />$3,999.09 <br />Projected Special Tax Rate per acre for 2008/09 <br />$2,255.15 <br />* The projected special tax rate is based on the proposed budget shown and <br />reflects an average increase of 0.36% of the prior year's levy. <br />MuniFinancial July 15, 2008 <br />