Fontana City Council
July 25, 2023

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2023-2024
Principal Payment 09/2023 400,000$ Bond Service Funds Available 465,520$ Interest Payment 09/2023 52,500 Proposed Special Tax Levy 543,294 Interest Payment 03/2024 44,500 Allowance for Delinquencies (16,299) Principal Payment 09/2024 410,000
Interest Payment 09/2024 44,500
Administration Costs 41,015
Total Costs 992,515$ Available Funds 992,515$
Schedule 2
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1 - R 3,500 sq ft 33,393$ 530.04$ 33,103$ 525.44$ -1%
2 - R 3,280-3,499 sq ft 10,475 498.80 10,384 494.47 -1% 3 - R 3,000-3,279 sq ft 32,302 489.42 32,022 485.18 -1% 4 - R 2,781-2,999 sq ft 28,614 433.54 28,365 429.78 -1% 5 - R 2,601-2,780 sq ft 5,895 421.04 5,843 417.39 -1%
6 - R 2,601-2,780 sq ft 25,766 396.40 25,542 392.96 -1% 7 - R 2,401-2,600 sq ft 381 380.78 377 377.47 -1%
8 - R 2,281-2,400 sq ft 31,840 349.89 31,563 346.85 -1% 9 - R 2,050 sq ft 30,909 318.65 30,640 315.88 -1%
10 - Non-residential (sq ft) 9,253 0.24 9,355 0.2377 1% 11 - Non-residential (acre) 3,962 3,047.73 4,006 3,081.41 1% 12 - Commercial 296,653 27,595.74 308,638 28,710.60 4%
13 - Commercial 23,198 3,012.87 23,454 3,046.16 1%
14 - Undeveloped 0 0.00 0 0.00
532,641$ 543,294$
FY 2022 - 2023
Exhibit "A"
City of Fontana
Community Facilities District No. 11
Heritage West End Tr. 11551
FY 2023 - 2024
Assessed
Percent Rate
Change