Fontana City Council
July 26, 2022

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2022-2023
Anticipated Bond Payment 09/2022 856,400$ Bond Service Funds Available 800,463$ Anticipated Bond Payment 03/2023 430,100 Proposed Special Tax Levy 1,435,828 Anticipated Bond Payment 09/2023 865,100 Allowance for Delinquencies (43,075) Administration Costs 41,616
Total Costs 2,193,216$ Available Funds 2,193,216$
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 2,894.00 590.00 3,484.00 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 2,507.00 590.00 3,097.00 11 – Detached 2,001 to <2,201 2,477.00 590.00 3,067.00 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 Various 565.00 Various Total Proposed Levy 1,435,827.70$ 352,040.00 $ 1,787,867.70$ Exhibit "A"
City of Fontana
Community Facilities District No. 90
Summit @ Rosena Phase 1
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 39,429$ 4,381 $ 39,429$ 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 40,060 4,006 40,060 4,006 0% 5 – Detached 3,201 to <3,401 81,356 3,698 92,450 3,698 0% 6 – Detached 3,001 to <3,201 73,400 3,670 73,400 3,670 0% 7 – Detached 2,801 to <3,001 170,375 3,484 163,748 3,484 0% 8 – Detached 2,601 to <2,801 45,110 3,470 45,110 3,470 0% 9 – Detached 2,401 to <2,601 237,708 3,348 237,708 3,348 0% 10 – Detached 2,201 to <2,401 87,993 3,097 108,395 3,097 0% 11 – Detached 2,001 to <2,201 120,287 3,067 141,082 3,067 0% 12 – Detached 1,801 to <2,001 163,944 3,036 194,304 3,036 0% 13 – Detached 1,601 to <1,801 52,506 2,917 81,676 2,917 0% 14 – Detached Less than 1,601 33,300 2,775 49,950 2,775 0% 15 – Attached 1,801 or Greater 46,160 2,885 46,160 2,885 0% 16 – Attached 1,601 to <1,801 143,416 2,758 143,416 2,758 0% 17 – Attached 1,401 to <1,601 88,978 2,617 88,978 2,617 0% 18 – Attached 1,201 to <1,401 195,216 2,324 195,216 2,324 0% 19 – Attached 1,001 to <1,201 - 2,174 - 2,174 0% 20 – Attached Less than 1,001 33,136 2,071 33,136 2,071 0% 21 - Non-Residential - 32,480 - 32,480 0% Undeveloped Property 92,320 13,650
1,744,694$ 1,787,868$
FY 2021 - 2022 FY 2022 - 2023