Fontana City Council
July 25, 2023

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2023-2024
Principal Payment 09/2023 110,000$ Bond Service Funds Available 239,038$ Interest Payment 09/2023 160,138 Proposed Special Tax Levy 527,500 Interest Payment 03/2024 157,388 Allowance for Delinquencies (15,825) Principal Payment 09/2024 125,000
Interest Payment 09/2024 157,388
Administration Costs 40,800
Total Costs 750,713$ Available Funds 750,713$
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 – 2,700 or Greater 3,618.00$ 590.00$ 4,208.00$
2 – 2,550 to less than 2,700 3,547.00 590.00 4,137.00
3 – 2,400 to less than 2,550 3,501.00 590.00 4,091.00
4 – 2,250 to less than 2,400 3,434.00 590.00 4,024.00
5 – 2,100 to less than 2,250 3,367.00 590.00 3,957.00
6 – 1,950 to less than 2,100 3,276.00 590.00 3,866.00
7 – 1,800 to less than 1,950 3,185.00 590.00 3,775.00
8 – 1,650 to less than 1,800 3,099.00 590.00 3,689.00
9 – 1,500 to less than 1,650 3,013.00 590.00 3,603.00
10 – Less than 1,500 2,984.00 590.00 3,574.00
11 – Non-Residential Property 25,180.00 4,420.00 29,600.00 Total Proposed Levy 527,500$ 92,040$ 619,540$
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 – 2,700 or Greater 84,160$ 4,208.00$ 84,160$ 4,208.00$ 0% 2 – 2,550 to less than 2,700 132,384 4,137.00 140,658 4,137.00 0% 3 – 2,400 to less than 2,550 102,275 4,091.00 110,457 4,091.00 0% 4 – 2,250 to less than 2,400 - 4,024.00 - 4,024.00 0%
5 – 2,100 to less than 2,250 110,796 3,957.00 110,796 3,957.00 0% 6 – 1,950 to less than 2,100 - 3,866.00 - 3,866.00 0%
7 – 1,800 to less than 1,950 90,600 3,775.00 90,600 3,775.00 0% 8 – 1,650 to less than 1,800 - 3,689.00 - 3,689.00 0%
9 – 1,500 to less than 1,650 75,663 3,603.00 82,869 3,603.00 0% 10 – Less than 1,500 - 3,574.00 - 3,574.00 0%
11 – Non-Residential Property - 29,600.00 - 29,600.00 0% Undeveloped Property 3,540 590.00 - -
599,418$ 619,540$
Exhibit "A"
City of Fontana
Community Facilities District No. 106
Mountainview
FY 2022 - 2023 FY 2023 - 2024