Laserfiche WebLink
Exhibit A <br />City of Colton <br />2011/12 Special Tax Levy <br />Community Facilities District 88-1 <br />Levy Components <br />i <br />G► PALA7f1D'INTE ES <br />Principal <br />$155,000.00 <br />Interest <br />44,914.00 <br />TOTAL <br />$199,914.00 <br />,.rare r, DfI,INISTRATION COSTS <br />?s <br />City Staff and Expenses <br />$7,000.00 <br />County Auditor and Assessor Fees <br />116.40 <br />Registrar/Transfer/Paying Agent Fees <br />2,220.00 <br />Consulting Services and Expenses <br />4,062.97 <br />Delinquency Management Allowance <br />1,500.00 <br />TOTAL <br />$14,899.37 <br />Total Principal, Interest and Admin Costs <br />$214,813.37 <br />P.. H ��SfIY1ENTS,I�PPLIED,TOrLENY ._ „oo�(s,j <br />Replenishment/ (Credit) <br />(422.74) <br />TOTAL <br />($422.74) <br />TONAL <br />Special Tax Requirement <br />$214,390.63 <br />Applied Charge at Projected Rate <br />$214,389.04 <br />Difference (due to rounding) <br />$1.59 <br />=` '' - _�' .._. !tmi�v. ., <br />Developed Colton Residential Units <br />180 <br />Maximum Special Tax Rate <br />$871.84 <br />Projected Special Tax Rate for 2011/12 <br />$726.54 <br />Developed San Bernardino Residential Units <br />208 <br />Maximum Special Tax Rate <br />$759.27 <br />Projected Special Tax Rate for 2011/12 <br />$401.98 <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 />