Laserfiche WebLink
Exhibit A <br />City of Colton <br />2014/15 Special Tax Levy <br />Community Facilities District 89-2 <br />ComponentsLevy <br />i <br />PRINCIPAL AND INTEREST <br />Principal <br />$215,000.00 <br />Interest <br />59,202.50 <br />TOTAL <br />$274,202.50 <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 />$291,149.80 <br />ADJUSTMENTS APPLIED TO LEVY <br />Facilities Cost Reimbursement to City <br />$34,329.40 <br />Replenishment] (Credit) <br />$0.00 <br />TOTAL <br />$34,329.40 <br />TOTALCHARGE <br />Special Tax Requirement <br />$325,479.20 <br />Applied Charge at Projected Rate <br />$325,473.18 <br />Difference (due to rounding) <br />$6.02 <br />SPECIAL TAX RATES <br />Developed Residential Units <br />357 <br />Maximum Special Tax Rate per unit <br />$1,608.44 <br />Projected Special Tax Rate per unit for 2014/15 <br />$811.96 <br />Developed Commercial Acreage <br />8.48 <br />Maximum Special Tax Rate per acre <br />$5,629.53 <br />Projected Special Tax Rate per acre for 2014/15 <br />$2,841.91 <br />Undeveloped Acreage <br />5.06 <br />Maximum Special Tax Rate per acre <br />$4,503.62 <br />Projected Special Tax Rate per acre for 2014/15 <br />$2,273.53 <br />* The projected special tax rate is based on the proposed budget shown and reflects a <br />1.06% change over the prior year's levy. <br />Willdan Financial Services June 17, 2014 <br />