Fontana City Council
July 26, 2022

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2022-2023
Anticipated Bond Payment 09/2022 197,747$ Bond Service Funds Available 190,823$ Anticipated Bond Payment 03/2023 86,647 Proposed Special Tax Levy 342,955 Anticipated Bond Payment 09/2023 196,647 Allowance for Delinquencies (10,289) Administration Costs 42,448
Total Costs 523,489$ Available Funds 523,489$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2022-2023
(Special Tax A and Special Tax B)
Total Special
Residential Lot Size (sq ft) Special Tax A Special Tax B Tax Rate 1- 2,900 or Greater 3,706.56$ 625.00 $ 4,331.56$ 2- 2,700 to less than 2,900 3,582.72 625.00 4,207.72 3- 2,500 to less than 2,700 3,527.04 625.00 4,152.04 4- 2,300 to less than 2,500 3,382.08 625.00 4,007.08 5- 2,100 to less than 2,300 3,287.04 625.00 3,912.04 6- 1,900 to less than 2,100 3,159.36 625.00 3,784.36 7- 1,700 to less than 1,900 2,961.60 625.00 3,586.60 8- Less than 1,700 2,899.20 625.00 3,524.20 9- Non-Residential Property 27,678.00 - 27,678.00 Undeveloped Property 0.00 625.00 625.00
Total Proposed Levy 342,955.20$ 63,750.00 $ 406,705.20$ Schedule 3
Comparison of Special Tax Levy and Rates by Fiscal Years (Special Tax A and Special Tax B)
Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1- 2,900 or Greater - $ 4,332$ - $ 4,332$ 0% 2- 2,700 to less than 2,900 - 4,208 - 4,208 0% 3- 2,500 to less than 2,700 137,017 4,152 137,017 4,152 0% 4- 2,300 to less than 2,500 108,191 4,007 108,191 4,007 0% 5- 2,100 to less than 2,300 78,241 3,912 78,241 3,912 0% 6- 1,900 to less than 2,100 83,256 3,784 83,256 3,784 0% 7- 1,700 to less than 1,900 - 3,587 - 3,587 0% 8- Less than 1,700 - 3,524 - 3,524 0% 9- Non-Residential Property - 27,678 - 27,678 0% Undeveloped Property - 625 - 625 0% 406,705$ 406,705$
Percent Rate
Change
Exhibit "A"
City of Fontana
Community Facilities District No. 86
Etiwanda Ridge
FY 2021 - 2022 FY 2022 - 2023