Fontana City Council
July 25, 2023

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2023-2024
Principal Payment 09/2023 275,000$ Bond Service Funds Available 451,979$ Interest Payment 09/2023 213,803 Proposed Special Tax Levy 803,068 Interest Payment 03/2024 211,053 Allowance for Delinquencies (24,092) Principal Payment 09/2024 275,000
Interest Payment 09/2024 211,053
Administration Costs 45,046
Total Costs 1,230,956$ Available Funds 1,230,956$
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 1- >3,300 sq ft 2,522.26$ 565.00$ 3,087.26$
2- 3,100 to 3,300 sq ft 2,472.42 565.00 3,037.42
3- 2,900 to 3,100 sq ft 2,408.34 565.00 2,973.34
4- 2,700 to 2,900 sq ft 2,401.22 565.00 2,966.22
5- 2,500 to 2,700 sq ft 2,295.31 565.00 2,860.31
6- 2,300 to 2,500 sq ft 2,152.91 565.00 2,717.91
7- 2,100 to 2,300 sq ft 2,068.36 565.00 2,633.36
8- 1,900 to 2,100 sq ft 2,011.40 565.00 2,576.40
9- 1,700 to 1,900 sq ft 1,904.60 565.00 2,469.60
10- <1,700 sq ft 1,834.29 565.00 2,399.29
Total Proposed Levy 803,068$ 212,440$ 1,015,508$
Schedule 3
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1- >3,300 sq ft -$ 3,087.26$ -$ 3,087.26$ 0%
2- 3,100 to 3,300 sq ft 85,048 3,037.42 85,048 3,037.42 0% 3- 2,900 to 3,100 sq ft - 2,973.34 - 2,973.34 0%
4- 2,700 to 2,900 sq ft 145,345 2,966.22 145,345 2,966.22 0% 5- 2,500 to 2,700 sq ft 71,508 2,860.31 71,508 2,860.31 0% 6- 2,300 to 2,500 sq ft 263,637 2,717.91 263,637 2,717.91 0% 7- 2,100 to 2,300 sq ft 65,834 2,633.36 65,834 2,633.36 0% 8- 1,900 to 2,100 sq ft 211,265 2,576.40 211,265 2,576.40 0% 9- 1,700 to 1,900 sq ft 172,872 2,469.60 172,872 2,469.60 0% 10- <1,700 sq ft - 2,399.29 - 2,399.29 0%
1,015,508$ 1,015,508$
Exhibit "A"
City of Fontana
Community Facilities District No. 80
Bella Strada
FY 2022 - 2023 FY 2023 - 2024 Percent Rate
Change