Fontana City Council
July 25, 2023

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2023-2024
Principal Payment 09/2023 160,000$ Bond Service Funds Available 284,691$ Interest Payment 09/2023 129,284 Proposed Special Tax Levy 481,246 Interest Payment 03/2024 126,084 Allowance for Delinquencies (14,437) Principal Payment 09/2024 165,000
Interest Payment 09/2024 126,084
Administration Costs 45,046
Total Costs 751,499$ Available Funds 751,499$
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- >2,950 sq ft 2,923.15$ 545.00$ 3,468.15$
2- 2,750 to 2,950 sq ft 2,837.65 545.00 3,382.65
3- 2,550 to 2,750 sq ft 2,752.15 545.00 3,297.15
4- 2,350 to 2,550 sq ft 2,549.80 545.00 3,094.80
5- 2,150 to 2,350 sq ft 2,398.75 545.00 2,943.75
6- 1,950 to 2,150 sq ft 2,247.70 545.00 2,792.70
7- <1,950 sq ft 2,175.50 545.00 2,720.50
8 - Non-Residential 24,312.40 5,180.00 29,492.40
Total Proposed Levy 481,246$ 109,000$ 590,246$
Schedule 3
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1- >2,950 sq ft -$ 3,468.15$ -$ 3,468.15$ 0%
2- 2,750 to 2,950 sq ft - 3,382.65 - 3,382.65 0%
3- 2,550 to 2,750 sq ft 131,886 3,297.15 131,886 3,297.15 0% 4- 2,350 to 2,550 sq ft 108,318 3,094.80 108,318 3,094.80 0% 5- 2,150 to 2,350 sq ft 103,031 2,943.75 103,031 2,943.75 0% 6- 1,950 to 2,150 sq ft 83,781 2,792.70 83,781 2,792.70 0% 7- <1,950 sq ft 163,230 2,720.50 163,230 2,720.50 0%
8 - Non-Residential - 30,772.00 - 29,492.40 -4%
590,246$ 590,246$
Exhibit "A"
City of Fontana
Community Facilities District No. 81
Gabriella
FY 2022 - 2023 FY 2023 - 2024 Percent Rate
Change