Fontana City Council
July 26, 2022

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2022-2023
Bond Payment 09/2022 1,126,689$ Bond Service Funds Available 1,172,729 $ Bond Payment 03/2023 180,800 Proposed Special Tax Levy 1,469,399 Bond Payment 09/2023 1,160,800 Allowance for Delinquencies (50,160) Administration Costs 123,679
Total Costs 2,591,968$ Available Funds 2,591,968$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2022-2023
(Special Tax A and Special Tax B)
Total Special
Land Use Category Special Tax A Special Tax B Tax Rate
Greater than 2,700 sq ft 866.97$ 450.00$ 1,316.97$ 2,601 - 2,700 sq ft 768.68 450.00 1,218.68
2,501 - 2,600 sq ft 715.12 450.00 1,165.12
2,401 - 2,500 sq ft 675.09 450.00 1,125.09
2,301 - 2,400 sq ft 635.07 450.00 1,085.07
2,201 - 2,300 sq ft 590.34 450.00 1,040.34
2,101 - 2,200 sq ft 545.61 450.00 995.61
2,001 - 2,101 sq ft 519.12 450.00 969.12
1,901 - 2,000 sq ft 492.05 450.00 942.05
1,900 sq ft or less 474.39 450.00 924.39
Non-residential property 2,281.31 758.00 3,039.31
Golf Course property 233.07 196.00 429.07
Golf Course structures (sq ft) 0.27 0.00 0.27
Undeveloped - residential 0.00 0.00 0.00
Undeveloped - non-residential 0.00 0.00 0.00
Total Proposed Levy 1,469,399$ 911,799 $ 2,381,198$ 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 Special Tax Rate Greater than 2,700 sq ft 1,004,989$ 1,460.74 $ 906,075 $ 1,316.97$ 906,075 $ 1,316.97$ 0% 2,601 - 2,700 sq ft 117,131 1,346.33 106,025 1,218.68 106,025 1,218.68 0% 2,501 - 2,600 sq ft 44,923 1,283.53 40,779 1,165.12 40,779 1,165.12 0% 2,401 - 2,500 sq ft 132,367 1,237.08 120,384 1,125.09 120,384 1,125.09 0% 2,301 - 2,400 sq ft 116,682 1,190.63 106,337 1,085.07 106,337 1,085.07 0% 2,201 - 2,300 sq ft 136,579 1,138.16 124,841 1,040.34 124,841 1,040.34 0% 2,101 - 2,200 sq ft 85,769 1,085.69 78,653 995.61 78,653 995.61 0% 2,001 - 2,101 sq ft 221,672 1,055.58 203,515 969.12 203,515 969.12 0% 1,901 - 2,000 sq ft 102,375 1,023.75 94,205 942.05 94,205 942.05 0% 1,900 sq ft or less 297,924 1,003.11 274,544 924.39 274,544 924.39 0% Non-residential property 233,924 3,417.74 255,427 3,039.31 255,427 3,039.31 0% Golf Course property 68,498 468.68 62,710 429.07 62,710 429.07 0% Golf Course structures (sq ft) 9,130 0.32 7,703 0.27 7,703 0.27 0% Undeveloped - residential 0 0.00 0 0.00 0 0.00 0%
Undeveloped - non-residential 0 0.00 0 0.00 0 0.00 0%
2,571,963$ 2,381,198$ 2,381,198$
Exhibit "A"
FY 2022 - 2023
City of Fontana
Community Facilities District No. 12
Sierra Lakes
Assessed
Percent Rate
Change
FY 2021 - 2022
Council Approved Actual Assessed