Fontana City Council
July 26, 2022

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2022-2023
Anticipated Bond Payment 09/2022 875,000$ Bond Service Funds Available 790,841$ Anticipated Bond Payment 03/2023 428,400 Proposed Special Tax Levy 1,492,762 Anticipated Bond Payment 09/2023 883,400 Allowance for Delinquencies (44,783) Administration Costs 52,020
Total Costs 2,238,820$ Available Funds 2,238,820$ 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- 3,651 or Greater 3,055.00$ 715.00$ 3,770.00$ 2- 3,451 to less than 3,651 3,005.00 715.00$ 3,720.00 3- 3,251 to less than 3,451 2,954.00 715.00$ 3,669.00 4- 3,051 to less than 3,251 2,903.00 715.00$ 3,618.00 5- 2,851 to less than 3,251 2,784.00 715.00$ 3,499.00 6- 2,651 to less than 2,851 2,700.00 715.00$ 3,415.00 7- 2,451 to less than 2,651 2,632.00 715.00$ 3,347.00 8- 2,251 to less than 2,451 2,531.00 715.00$ 3,246.00 9- 2,051 to less than 2,251 2,450.00 715.00$ 3,165.00 10- 1,851 to less than 2,051 2,314.00 715.00$ 3,029.00 11- 1,651 to less than 1,851 2,192.00 715.00$ 2,907.00 12- 1,451 to less than 1,651 2,087.00 715.00$ 2,802.00 13- Less than 1,451 2,036.00 715.00$ 2,751.00 14- Non-Residential Property 21,320.00 5,940.00$ 27,260.00 Undeveloped Property 0.00 715.00$ 715.00
Total Proposed Levy 1,492,762.00$ 418,275.00$ 1,911,037.00$ Schedule 3
Comparison of Special Tax Levy and Rates for Fiscal Years 2021-22 and 2022-23 (Special Tax A and Special Tax B)
Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1- 3,651 or Greater 222,430 3,770 222,430 3,770 0% 2- 3,451 to less than 3,651 0 3,720 0 3,720 0% 3- 3,251 to less than 3,451 0 3,669 0 3,669 0% 4- 3,051 to less than 3,251 123012 3,618 123,012 3,618 0% 5- 2,851 to less than 3,251 174,950 3,499 174,950 3,499 0% 6- 2,651 to less than 2,851 163,920 3,415 174,165 3,415 0% 7- 2,451 to less than 2,651 174,044 3,347 184,085 3,347 0% 8- 2,251 to less than 2,451 285,648 3,246 314,862 3,246 0% 9- 2,051 to less than 2,251 75,960 3,165 98,115 3,165 0% 10- 1,851 to less than 2,051 354,393 3,029 366,509 3,029 0% 11- 1,651 to less than 1,851 252,909 2,907 252,909 2,907 0% 12- 1,451 to less than 1,651 0 2,802 0 2,802 0% 13- Less than 1,451 0 2,751 0 2,751 0% 14- Non-Residential Property 0 27,260 0 27,260 0% Undeveloped Property 18,590 715 - 715 0% 1,845,856$ 1,911,037$
Percent Rate
Change
Exhibit "A"
City of Fontana
Community Facilities District No. 85
The Meadows
FY 2021 - 2022 FY 2022 - 2023