Fontana City Council
July 25, 2023

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2023-2024
Principal Payment 09/2023 190,000$ Bond Service Funds Available 222,616$ Interest Payment 09/2023 25,400 Proposed Special Tax Levy 268,159 Interest Payment 03/2024 21,600 Allowance for Delinquencies (8,045) Principal Payment 09/2024 200,000
Interest Payment 09/2024 21,600
Administration Costs 24,130
Total Costs 482,730$ Available Funds 482,730$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2023-2024
(Special Tax A and Special Tax B)
Total Special
Residential Lot Size Special Tax A Special Tax B Tax Rate Small (less than 7,200 sq ft) 667.23$ 306.00$ 973.23$
Medium (7,200 to 9,999 sq ft) 765.60 306.00 1,071.60
Large (10,000 sq ft or larger) 864.73 306.00 1,170.73
Total Proposed Levy 268,158.73$ 111,996.00$ 380,154.73$ 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
Small (less than 7,200 sq ft) 181,994$ 973.23$ 181,994$ 973.23$ 0% Medium (7,200 to 9,999 sq ft) 123,234 1,071.60 123,234 1,071.60 0% Large (10,000 sq ft or larger) 74,927 1,170.73 74,927 1,170.73 0% 380,155$ 380,155$
Exhibit "A"
City of Fontana
Community Facilities District No. 7
Country Club Estates Tr. 13332
FY 2022 - 2023 FY 2023 - 2024 Percent Rate
Change