Fontana City Council
July 26, 2022

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2022-2023
Bond Payment 09/2022 1,433,997$ Bond Service Funds Available 1,455,806$ Bond Payment 03/2023 494,525 Proposed Special Tax Levy 2,383,663 Bond Payment 09/2023 1,784,525 Allowance for Delinquencies (71,510) Administration Costs 54,912
Total Costs 3,767,959$ Available Funds 3,767,959$
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 4,275 sq ft 3,764.00$ 475.00 $ 4,239.00$ 4,075 - 4,274 sq ft 3,595.00 475.00 4,070.00
3,875 - 4,074 sq ft 3,490.00 475.00 3,965.00
3,675 - 3,874 sq ft 3,409.00 475.00 3,884.00
3,475 - 3,674 sq ft 3,344.00 475.00 3,819.00
3,275 - 3,474 sq ft 3,223.00 475.00 3,698.00
3,075 - 3,274 sq ft 3,130.00 475.00 3,605.00
2,875 - 3,074 sq ft 3,037.00 475.00 3,512.00
2,675 - 2,874 sq ft 2,916.00 475.00 3,391.00
2,475 - 2,674 sq ft 2,795.00 475.00 3,270.00
2,275 - 2,474 sq ft 2,795.00 475.00 3,270.00
2,075 - 2,274 sq ft 2,674.00 475.00 3,149.00
1,875 - 2,074 sq ft 2,108.00 475.00 2,583.00
1,675 - 1,874 sq ft 1,882.00 475.00 2,357.00
1,475 - 1,674 sq ft 1,664.00 475.00 2,139.00
1,275 - 1,474 sq ft 1,503.00 475.00 1,978.00
Less than 1,275 sq ft 1,180.00 475.00 1,655.00
Non-residential 32,233.00 2,040.00 34,273.00
Final Mapped Property - Zone 1 5,535.09 2,200.77 7,735.86 Final Mapped Property - Zone 2 26,894.00 4,423.18 31,317.18 Final Mapped Property - Zone 3 32,233.00 6,519.61 38,752.61 Undeveloped Zone 1 property 2,670.90 0.00 2,670.90
Undeveloped Zone 2 property 4,034.10 0.00 4,034.10
Undeveloped Zone 3 property 4,834.95 0.00 4,834.95
Total Proposed Levy 2,383,663$ 480,225 $ 2,863,888$ Exhibit "A"
City of Fontana
Community Facilities District No. 31
Citrus Heights North
Schedule 3
Comparison of Total Special Tax Levy and Rates for 2021-22 and 2022-23 (Special Tax A and Special Tax B)
Land Use Category Special Tax Rate Special Tax Rate
1 Greater than 4,275 sq ft 42,390.00$ 4,239.00 $ 42,390.00$ 4,239.00$ 0% 2 4,075 - 4,274 sq ft 240,130.00 4,070.00 240,130.00 4,070.00 0% 3 3,875 - 4,074 sq ft 27,755.00 3,965.00 27,755.00 3,965.00 0% 4 3,675 - 3,874 sq ft 229,156.00 3,884.00 229,156.00 3,884.00 0% 5 3,475 - 3,674 sq ft 171,855.00 3,819.00 171,855.00 3,819.00 0% 6 3,275 - 3,474 sq ft 218,182.00 3,698.00 218,182.00 3,698.00 0% 7 3,075 - 3,274 sq ft 108,150.00 3,605.00 108,150.00 3,605.00 0% 8 2,875 - 3,074 sq ft 147,504.00 3,512.00 147,504.00 3,512.00 0% 9 2,675 - 2,874 sq ft 98,339.00 3,391.00 98,339.00 3,391.00 0% 10 2,475 - 2,674 sq ft 137,340.00 3,270.00 137,340.00 3,270.00 0% 11 2,275 - 2,474 sq ft 186,390.00 3,270.00 307,380.00 3,270.00 0% 12 2,075 - 2,274 sq ft 6,298.00 3,149.00 59,831.00 3,149.00 0% 13 1,875 - 2,074 sq ft 315,126.00 2,583.00 366,786.00 2,583.00 0% 14 1,675 - 1,874 sq ft 103,708.00 2,357.00 146,134.00 2,357.00 0% 15 1,475 - 1,674 sq ft 25,668.00 2,139.00 96,255.00 2,139.00 0% 16 1,275 - 1,474 sq ft - 1,978.00 9,890.00 1,978.00 0% 17 Less than 1,275 sq ft - 1,655.00 - 1,655.00 0% Non-residential - 34,273.00 - 34,273.00 0% Final Mapped Property - Zone 1 - 7,735.86 - 7,735.86 0% Final Mapped Property - Zone 2 - 31,237.79 - 31,237.79 0% Final Mapped Property - Zone 3 - 38,752.61 - 38,752.61 0% Undeveloped Zone 1 property - 2,670.90 - 2,670.90 0% Undeveloped Zone 2 property - 4,034.10 - 4,034.10 0% Undeveloped Zone 3 property - 4,834.95 456,810.77 4,834.95 0% 2,057,991$ 2,863,888$
City of Fontana
Community Facilities District No. 31
Citrus Heights North
Percent Rate
Change
FY 2021 - 2022 FY 2022 - 2023
Exhibit "A"