Laserfiche WebLink
Exhibit A <br />City of Colton <br />2015/16 Special Tax Levy <br />Community Facilities District 89-1 <br />Levy Components <br />PRINCIPAL AND INTEREST <br />Principal <br />$190,000.00 <br />Interest <br />53,088.00 <br />TOTAL <br />$243,088.00 <br />ADMINISTRATION COSTS <br />City Staff and Expenses <br />$7,000.00 <br />County Auditor and Assessor Fees <br />66.00 <br />Registrar/Transfer/Paying Agent Fees <br />1,600.00 <br />Consulting Services and Expenses <br />5,230.78 <br />Delinquency Management Allowance <br />100.00 <br />TOTAL <br />$13,996.78 <br />Total Principal, Interest and Admin Costs <br />$257,084.78 <br />bADJUSTMENTS AP-PLIED`TO LEVY <br />Replenishment/ (Credit) <br />($10,463.13) <br />TOTAL <br />($10,463.13) <br />r �TOFAL.CHARGE <br />Special Tax Requirement <br />$246,621.65 <br />Applied Charge at Projected Rate <br />$246,620.10 <br />Difference (due to rounding) <br />$1.55 <br />SPECIAL TAX RATES* <br />Developed Residential Units <br />212 <br />Maximum Special Tax Rate per unit <br />$1,968.73 <br />Projected Special Tax Rate per unit for 2015/16 <br />$995.72 <br />Developed Commercial Acreage <br />8.92 <br />Maximum Special Tax Rate per acre <br />$7,874.91 <br />Projected Special Tax Rate per acre for 2015/16 <br />$3,982.90 <br />The projected special tax rate is based on the proposed budget shown and reflects <br />a 0.00% change over the prior year's levy. <br />Willdan Financial Services June 16, 2015 <br />