Fontana City Council
July 25, 2023

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2023-2024
Principal Payment 09/2023 155,000$ Bond Service Funds Available 323,974$ Interest Payment 09/2023 208,978 Proposed Special Tax Levy 672,844 Interest Payment 03/2024 205,103 Allowance for Delinquencies (20,185) Principal Payment 09/2024 160,000
Interest Payment 09/2024 205,103
Administration Costs 42,448
Total Costs 976,633$ Available Funds 976,633$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2023-2024
(Special Tax A and Special Tax B)
Total Special
Residential Lot Size (sq ft) Special Tax A Special Tax B Tax Rate 1 – Detached 4,001 or Greater 3,791.00$ 590.00$ 4,381.00$ 2 – Detached 3,801 to <4,001 3,577.00 590.00 4,167.00
3 – Detached 3,601 to <3,801 3,467.00 590.00 4,057.00
4 – Detached 3,401 to <3,601 3,416.00 590.00 4,006.00
5 – Detached 3,201 to <3,401 3,108.00 590.00 3,698.00
6 – Detached 3,001 to <3,201 3,080.00 590.00 3,670.00
7 – Detached 2,801 to <3,001 3,035.00 590.00 3,625.00
8 – Detached 2,601 to <2,801 2,880.00 590.00 3,470.00
9 – Detached 2,401 to <2,601 2,758.00 590.00 3,348.00
10 – Detached 2,201 to <2,401 2,669.00 590.00 3,259.00
11 – Detached 2,001 to <2,201 2,661.00 590.00 3,251.00
12 – Detached 1,801 to <2,001 2,446.00 590.00 3,036.00
13 – Detached 1,601 to <1,801 2,327.00 590.00 2,917.00
14 – Detached 1,401 to <1,601 2,185.00 590.00 2,775.00
15 – Detached Less than 1,401 2,163.00 590.00 2,753.00
16 – Attached 1,801 or Greater 2,320.00 565.00 2,885.00 17 – Attached 1,601 to <1,801 2,193.00 565.00 2,758.00
18 – Attached 1,401 to <1,601 2,059.00 565.00 2,624.00
19 – Attached 1,201 to <1,401 1,759.00 565.00 2,324.00
20 – Attached 1,001 to <1,201 1,609.00 565.00 2,174.00
21 – Attached Less than 1,001 1,506.00 565.00 2,071.00
22 - Non-Residential 24,510.00 6,240.00 30,750.00
Total Proposed Levy 672,844$ 162,200$ 835,044$
Exhibit "A"
City of Fontana
Community Facilities District No. 95
Summit @ Rosena Phase 2
Schedule 3
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification Percent
(Land Use) Special Tax Rate Special Tax Rate Change
1 – Detached 4,001 or Greater 61,334$ 4,381$ 61,334$ 4,381$ 0% 2 – Detached 3,801 to <4,001 - 4,167 - 4,167 0%
3 – Detached 3,601 to <3,801 - 4,057 - 4,057 0%
4 – Detached 3,401 to <3,601 28,042 4,006 28,042 4,006 0% 5 – Detached 3,201 to <3,401 85,054 3,698 85,054 3,698 0% 6 – Detached 3,001 to <3,201 44,040 3,670 44,040 3,670 0% 7 – Detached 2,801 to <3,001 43,500 3,625 43,500 3,625 0% 8 – Detached 2,601 to <2,801 41,640 3,470 41,640 3,470 0% 9 – Detached 2,401 to <2,601 - 3,348 - 3,348 0%
10 – Detached 2,201 to <2,401 - 3,259 - 3,259 0%
11 – Detached 2,001 to <2,201 39,012 3,251 39,012 3,251 0% 12 – Detached 1,801 to <2,001 66,792 3,036 66,792 3,036 0% 13 – Detached 1,601 to <1,801 87,510 2,917 87,510 2,917 0% 14 – Detached 1,401 to <1,601 44,400 2,775 44,400 2,775 0% 15 – Detached Less than 1,401 - 2,753 - 2,753 0%
16 – Attached 1,801 or Greater 57,700 2,885 57,700 2,885 0% 17 – Attached 1,601 to <1,801 55,160 2,758 55,160 2,758 0% 18 – Attached 1,401 to <1,601 - 2,624 - 2,624 0%
19 – Attached 1,201 to <1,401 139,440 2,324 139,440 2,324 0% 20 – Attached 1,001 to <1,201 - 2,174 - 2,174 0%
21 – Attached Less than 1,001 41,420 2,071 41,420 2,071 0% 22 - Non-Residential - 30,750 - 30,750 0%
835,044$ 835,044$
FY 2022 - 2023 FY 2023 - 2024