Fontana City Council
July 26, 2022

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2022-2023
Anticipated Bond Payment 09/2022 337,075$ Bond Service Funds Available 298,989$ Anticipated Bond Payment 09/2023 208,978 Proposed Special Tax Levy 672,844 Anticipated Bond Payment 09/2023 363,978 Allowance for Delinquencies (20,185) Administration Costs 41,616
Total Costs 951,648$ Available Funds 951,648$
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 4,001 or Greater 3,791.00$ 590.00 $ 4,381.00$ 2 – Detached 3,801 to <4,001 3,577.00 590.00 4,167.00 3 – Detached 3,601 to <3,801 3,467.00 590.00 4,057.00 4 – Detached 3,401 to <3,601 3,416.00 590.00 4,006.00 5 – Detached 3,201 to <3,401 3,108.00 590.00 3,698.00 6 – Detached 3,001 to <3,201 3,080.00 590.00 3,670.00 7 – Detached 2,801 to <3,001 3,035.00 590.00 3,625.00 8 – Detached 2,601 to <2,801 2,880.00 590.00 3,470.00 9 – Detached 2,401 to <2,601 2,758.00 590.00 3,348.00 10 – Detached 2,201 to <2,401 2,669.00 590.00 3,259.00 11 – Detached 2,001 to <2,201 2,661.00 590.00 3,251.00 12 – Detached 1,801 to <2,001 2,446.00 590.00 3,036.00 13 – Detached 1,601 to <1,801 2,327.00 590.00 2,917.00 14 – Detached Less than 1,601 2,185.00 590.00 2,775.00 15 – Attached 1,801 or Greater 2,320.00 565.00 2,885.00 16 – Attached 1,601 to <1,801 2,193.00 565.00 2,758.00 17 – Attached 1,401 to <1,601 2,052.00 565.00 2,617.00 18 – Attached 1,201 to <1,401 1,759.00 565.00 2,324.00 19 – Attached 1,001 to <1,201 1,609.00 565.00 2,174.00 20 – Attached Less than 1,001 1,506.00 565.00 2,071.00 21 - Non-Residential 26,240.00 6,240.00 32,480.00 Undeveloped Property 0.00
Total Proposed Levy 672,844.00$ 162,200.00$ 835,044.00$ Exhibit "A"
City of Fontana
Community Facilities District No. 95
Summit @ Rosena Phase 2
Schedule 3
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification Percent
(Land Use) Special Tax Rate Special Tax Rate Change
1 – Detached 4,001 or Greater 61,334$ 4,381 $ 61,334$ 4,381 $ 0% 2 – Detached 3,801 to <4,001 - 4,167 - 4,167 0% 3 – Detached 3,601 to <3,801 - 4,057 - 4,057 0% 4 – Detached 3,401 to <3,601 28,042 4,006 28,042 4,006 0% 5 – Detached 3,201 to <3,401 85,054 3,698 85,054 3,698 0% 6 – Detached 3,001 to <3,201 44,040 3,670 44,040 3,670 0% 7 – Detached 2,801 to <3,001 41,808 3,625 43,500 3,625 0% 8 – Detached 2,601 to <2,801 41,640 3,470 41,640 3,470 0% 9 – Detached 2,401 to <2,601 - 3,348 - 3,348 0% 10 – Detached 2,201 to <2,401 - 3,259 - 3,259 0% 11 – Detached 2,001 to <2,201 36,804 3,251 39,012 3,251 0% 12 – Detached 1,801 to <2,001 63,756 3,036 66,792 3,036 0% 13 – Detached 1,601 to <1,801 58,340 2,917 87,510 2,917 0% 14 – Detached Less than 1,601 38,850 2,775 44,400 2,775 0% 15 – Attached 1,801 or Greater - 2,885 57,700 2,885 0% 16 – Attached 1,601 to <1,801 - 2,758 55,160 2,758 0% 17 – Attached 1,401 to <1,601 - 2,617 - 2,617 0% 18 – Attached 1,201 to <1,401 - 2,324 139,440 2,324 0% 19 – Attached 1,001 to <1,201 - 2,174 - 2,174 0% 20 – Attached Less than 1,001 - 2,071 41,420 2,071 0% 21 - Non-Residential - 32,480 - 32,480 0% Undeveloped Property 75,470 -
575,138$ 835,044$
FY 2021 - 2022 FY 2022 - 2023