Laserfiche WebLink
Exhibit A <br />City of Colton <br />2010/11 Special Tax Levy <br />Community Facilities District 89-2R <br />ComponentsLevy <br />PRINCIPAL AND INTEREST <br />Principal <br />$170,000.00 <br />Interest <br />101,592.50 <br />TOTAL <br />$271,592.50 <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 />5,837.50 <br />Delinquency Management Allowance <br />1,500.00 <br />TOTAL <br />$16,947.30 <br />Total Principal, Interest and Admin Costs <br />$288,539.80 <br />ADJUSTMENTS AP LIED TO LEVY <br />Facilities Cost Reimbursement to City <br />$34,329.40 <br />TOTAL <br />$34,329.40 <br />TOTALCHARGE <br />Special Tax Requirement <br />$322,869.20 <br />Applied Charge at Projected Rate <br />$322,867.18 <br />Difference (due to rounding) <br />$2.02 <br />SPECIAL TAX RATES <br />Developed Residential Units <br />357 <br />Maximum Special Tax Rate per unit <br />$1,485.95 <br />Projected Special Tax Rate per unit for 2010/11 <br />$805.46 <br />Developed Commercial Acreage <br />8.48 <br />Maximum Special Tax Rate per acre <br />$5,200.82 <br />Projected Special Tax Rate per acre for 2010/11 <br />$2,819.13 <br />Undeveloped Acreage <br />5.06 <br />Maximum Special Tax Rate per acre <br />$4,160.65 <br />Projected Special Tax Rate per acre for 2010/11 <br />$2,255.29 <br />* The projected special tax rate is based on the proposed budget shown and <br />reflects an average increase of 1.25% of the prior year's levy. <br />Willdan Financial Services July 20, 2010 <br />