Laserfiche WebLink
Exhibit A <br />City of Colton <br />2009/10 Special Tax Levy <br />Community Facilities District 89-2R <br />ComponentsLevy <br />2009/10 <br />PRINCIPAL AND INTEREST <br />Principal <br />$160,000.00 <br />Interest <br />110,552.50 <br />TOTAL <br />$270,552.50 <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 />$289,614.00 <br />ADJUSTMENTS APPLIED TO LEVY <br />Replenishment/ (Credit) as Contingency for Delinquencies <br />$28,961.40 <br />TOTAL <br />$28,961.40 <br />TOTAL CHARGE <br />Special Tax Requirement <br />$318,575.40 <br />Applied Charge at Projected Rate <br />$318,568.98 <br />Difference (due to rounding) <br />$6.42 <br />SPECIAL TAX RATES <br />Developed Residential Units <br />357 <br />Maximum Special Tax Rate per unit <br />$1,456.81 <br />Projected Special Tax Rate per unit for 2009/10 <br />$795.50 <br />Developed Commercial Acreage <br />7.93 <br />Maximum Special Tax Rate per acre <br />$5,098.84 <br />Projected Special Tax Rate per acre for 2009/10 <br />$2,784.31 <br />Undeveloped Acreage <br />5.61 <br />Maximum Special Tax Rate per acre <br />$4,079.07 <br />Projected Special Tax Rate per acre for 2009/10 <br />$2,227.43 <br />* The projected special tax rate is based on the proposed budget shown and <br />reflects an average decrease of 1.23% of the prior year's levy. <br />Willdan Financial Services June 16, 2009 <br />