Fontana City Council
July 25, 2023

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2023-2024
Principal Payment 09/2023 435,000$ Bond Service Funds Available 776,759$ Interest Payment 09/2023 430,100 Proposed Special Tax Levy 1,466,948 Interest Payment 03/2024 423,575 Allowance for Delinquencies (44,008) Principal Payment 09/2024 445,000
Interest Payment 09/2024 423,575
Administration Costs 42,448
Total Costs 2,199,698$ Available Funds 2,199,698$
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 2,894.00 590.00 3,484.00
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 2,507.00 590.00 3,097.00
11 – Detached 2,001 to <2,201 2,477.00 590.00 3,067.00
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 2,052.00 565.00 2,617.00
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 26,240.00 6,240.00 32,480.00
Undeveloped Property - - -
Total Proposed Levy 1,466,948$ 352,040$ 1,818,988$
Exhibit "A"
City of Fontana
Community Facilities District No. 90
Summit @ Rosena Phase 1
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 39,429$ 4,381.00$ 39,429$ 4,381.00$ 0% 2 – Detached 3,801 to <4,001 - 4,167.00 - 4,167.00 0%
3 – Detached 3,601 to <3,801 - 4,057.00 - 4,057.00 0%
4 – Detached 3,401 to <3,601 40,060 4,006.00 40,060 4,006.00 0% 5 – Detached 3,201 to <3,401 92,450 3,698.00 92,450 3,698.00 0% 6 – Detached 3,001 to <3,201 73,400 3,670.00 73,400 3,670.00 0% 7 – Detached 2,801 to <3,001 163,748 3,484.00 163,748 3,484.00 0% 8 – Detached 2,601 to <2,801 45,110 3,470.00 45,110 3,470.00 0% 9 – Detached 2,401 to <2,601 237,708 3,348.00 237,708 3,348.00 0% 10 – Detached 2,201 to <2,401 108,395 3,097.00 108,395 3,097.00 0% 11 – Detached 2,001 to <2,201 141,082 3,067.00 141,082 3,067.00 0% 12 – Detached 1,801 to <2,001 194,304 3,036.00 194,304 3,036.00 0% 13 – Detached 1,601 to <1,801 81,676 2,917.00 81,676 2,917.00 0% 14 – Detached 1,401 to <1,601 49,950 2,775.00 49,950 2,775.00 0% 15 – Detached Less than 1,401 - 2,753.00 - 2,753.00 0%
16 – Attached 1,801 or Greater 46,160 2,885.00 51,930 2,885.00 0% 17 – Attached 1,601 to <1,801 143,416 2,758.00 154,448 2,758.00 0% 18 – Attached 1,401 to <1,601 88,978 2,617.00 94,212 2,617.00 0% 19 – Attached 1,201 to <1,401 195,216 2,324.00 213,808 2,324.00 0% 20 – Attached 1,001 to <1,201 - 2,174.00 - 2,174.00 0%
21 – Attached Less than 1,001 33,136 2,071.00 37,278 2,071.00 0% 22 - Non-Residential - 32,480.00 - 32,480.00 0%
Undeveloped Property 13,650 Various - -
1,787,868$ 1,818,988$
FY 2022 - 2023 FY 2023 - 2024
Exhibit "A"
City of Fontana
Community Facilities District No. 90
Summit @ Rosena Phase 1