Laserfiche WebLink
Exhibit A <br />City of Colton <br />2011/12 Special Tax Levy <br />Community Facilities District 87-1 <br />Levy ..nents <br />2i <br />Pl I ICIPALL AIVD I.N <br />=_.. --,, <br />s _.....4., 'a, , : m � G 3 m nG= <br />Principal <br />$60,000.00 <br />Interest <br />32,670.00 <br />TOTAL <br />$92,670.00 <br />�STRATPIVZO R <br />F I Eli <br />City Staff and Expenses <br />$7,000.00 <br />County Auditor and Assessor Fees <br />115.80 <br />Registrar/Transfer/Paying Agent Fees <br />2,220.00 <br />Consulting Services and Expenses <br />3,838.19 <br />Delinquency Management Allowance <br />500.00 <br />TOTAL <br />$13,673.99 <br />Total Principal, Interest and Admin Costs <br />$106,343.99 <br />3 m e -a d N' i rn 6 r�T <br />AUJUSTIV(EN,TSi4PPL1ED OAL ". <br />> , . 9. <br />„ . ........ ... . <br />Replenishment/ (Credit) <br />($870.00) <br />TOTAL <br />($870.00) <br />TOTAL e AD( <br />.m .m.w _.v. .....:..u.I t T».:.. m i::�x :. ...F ............ a.A=N.rr— nn x_.a:.'3*J�.'R <br />' <br />x:z...v <br />Special Tax Requirement <br />$105,473.99 <br />Applied Charge at Projected Rate <br />$105,470.64 <br />Difference (due to rounding) <br />$3.35 <br />4 <br />$P.1=CIAL�C"AXW.MS° Gx 0,11 <br />,ft, <br />mti. <br />Developed Residential Units <br />386 <br />Maximum Special Tax Rate <br />$675.69 <br />Projected Special Tax Rate for 2011/12 <br />$273.24 <br />* The projected special tax rate is based on the proposed budget shown and <br />reflects a 0% change from the prior year's levy. <br />Willdan Financial Services July 5, 2011 <br />