Fontana City Council
July 26, 2022

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2022-2023
Anticipated Bond Payment 09/2022 287,384$ Bond Service Funds Available 283,306$ Anticipated Bond Payment 03/2023 129,284 Proposed Special Tax Levy 481,246 Anticipated Bond Payment 09/2023 289,284 Allowance for Delinquencies (14,437) Administration Costs 44,163
Total Costs 750,115$ Available Funds 750,115$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2022-2023
(Special Tax A and Special Tax B)
Total Special
Residential Lot Size Special Tax A Special Tax B Tax Rate 1- >2,950 sq ft 2,923.15 $ 545.00 $ 3,468.15$ 2- 2,750 to 2,950 sq ft 2,837.65 545.00 3,382.65 3- 2,550 to 2,750 sq ft 2,752.15 545.00 3,297.15 4- 2,350 to 2,550 sq ft 2,549.80 545.00 3,094.80 5- 2,150 to 2,350 sq ft 2,398.75 545.00 2,943.75 6- 1,950 to 2,150 sq ft 2,247.70 545.00 2,792.70 7- <1,950 sq ft 2,175.50 545.00 2,720.50
8 - Non-Residential/acre 25,592.00 5,180.00 30,772.00
Undeveloped - 545.00 545.00
Total Proposed Levy 481,246.25$ 109,000.00$ 590,246.25$ Schedule 3
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1- >2,950 sq ft - $ 3,468$ - $ 3,468$ 0% 2- 2,750 to 2,950 sq ft - 3,383 - 3,383 0% 3- 2,550 to 2,750 sq ft 131,886 3,297 131,886 3,297 0% 4- 2,350 to 2,550 sq ft 108,318 3,095 108,318 3,095 0% 5- 2,150 to 2,350 sq ft 103,031 2,944 103,031 2,944 0% 6- 1,950 to 2,150 sq ft 83,781 2,793 83,781 2,793 0% 7- <1,950 sq ft 163,230 2,721 163,230 2,721 0% 8 - Non-Residential/acre 0 30,772 0 30,772 0% Undeveloped 0 545 0 545 0% 590,246$ 590,246$
Percent Rate
Change
FY 2021 - 2022 FY 2022 - 2023
Exhibit "A"
City of Fontana
Community Facilities District No. 81
Gabriella