Laserfiche WebLink
Exhibit A <br />City of Colton <br />2013/14 Special Tax Levy <br />Community Facilities District 89-1 <br />ComponentsLevy <br />i <br />PRINCIPAL ANDINTEREST <br />Principal <br />$170,000.00 <br />Interest <br />75,208.00 <br />TOTAL <br />$245,208.00 <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 />4,278.41 <br />Delinquency Management Allowance <br />100.00 <br />TOTAL <br />$13,044.41 <br />Total Principal, Interest and Admin Costs <br />$258,252.41 <br />ADJUSTMENTS APPLIED TO LEVY <br />Replenishment/ (Credit) <br />($11,046.72) <br />TOTAL <br />($11,046.72) <br />TOTALCHARGE <br />Special Tax Requirement <br />$247,205.69 <br />Applied Charge at Projected Rate <br />$247,204.56 <br />Difference (due to rounding) <br />$1.13 <br />SPECIAL TAX RATES <br />Developed Residential Units <br />212 <br />Maximum Special Tax Rate per unit <br />$1,855.18 <br />Projected Special Tax Rate per unit for 2013/14 <br />$998.08 <br />Developed Commercial Acreage <br />8.92 <br />Maximum Special Tax Rate per acre <br />$7,420.70 <br />Projected Special Tax Rate per acre for 2013/14 <br />$3,992.31 <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 18, 2013 <br />