Fontana City Council
July 26, 2022

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2022-2023
Anticipated Bond Payment 09/2022 210,975$ Bond Service Funds Available 59,273$ Anticipated Bond Payment 03/2023 104,400 Proposed Special Tax Levy 521,961 Anticipated Bond Payment 09/2023 209,400 Allowance for Delinquencies (15,659) Administration Costs 40,800
Total Costs 565,575$ Available Funds 565,575$
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 – Detached - 2,550 or Greater 2,553.00$ 305.00 $ 2,858.00$ 2 – Detached - 2,350 to <2,550 2,499.00 305.00 2,804.00 3 – Detached - 2,150 to <2,350 2,407.00 305.00 2,712.00 4 – Detached - 1,950 to <2,150 2,374.00 305.00 2,679.00 5 – Detached - 1,750 to <1,950 2,316.00 305.00 2,621.00 6 – Detached - Less than 1,750 2,260.00 305.00 2,565.00 7 – Attached - 1,750 or Greater 2,083.00 305.00 2,388.00 8 – Attached - 1,600 to <1,750 2,032.00 305.00 2,337.00 9 – Attached - 1,450 to <1,600 1,968.00 305.00 2,273.00 10 – Attached - Less than 1,450 1,854.00 305.00 2,159.00 11- Non-Residential Property 55,260.00 7,790.00 63,050.00 Undeveloped Property - 305.00 305.00 Total Proposed Levy 521,961.00$ 73,505.00 $ 595,466.00$ 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 – Detached - 2,550 or Greater -$ 2,858$ - $ 2,858$ 0% 2 – Detached - 2,350 to <2,550 75,708$ 2,804 $ 75,708 2,804 0% 3 – Detached - 2,150 to <2,350 59,664$ 2,712 $ 59,664 2,712 0% 4 – Detached - 1,950 to <2,150 128,592$ 2,679 $ 128,592 2,679 0% 5 – Detached - 1,750 to <1,950 34,073$ 2,621 $ 34,073 2,621 0% 6 – Detached - Less than 1,750 -$ 2,565$ - 2,565 0% 7 – Attached - 1,750 or Greater -$ 2,388$ - 2,388 0% 8 – Attached - 1,600 to <1,750 32,718$ 2,337 $ 116,850 2,337 0% 9 – Attached - 1,450 to <1,600 31,822$ 2,273 $ 113,650 2,273 0% 10 – Attached - Less than 1,450 21,590$ 2,159 $ 66,929 2,159 0% 11- Non-Residential Property -$ 63,050$ - 63,050 0% Undeveloped Property 58,152 $ 305 $ - 305 0% 442,319$ 595,466
Percent Rate
Change
Exhibit "A"
City of Fontana
Community Facilities District No. 87
El Paseo
FY 2021 - 2022 FY 2022 - 2023