Fontana City Council
July 23, 2024

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2024-2025
Principal Payment 09/2024 410,000$ Bond Service Funds Available 461,401$ Interest Payment 09/2024 44,500 Proposed Special Tax Levy 554,160 Interest Payment 03/2025 36,300 Allowance for Delinquencies (16,625) Principal Payment 09/2025 430,000
Interest Payment 09/2025 36,300
Administration Costs 41,836
Total Costs 998,936$ Available Funds 998,936$
Schedule 2
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1 - R 3,500 sq ft 33,103$ 525.44$ 33,712$ 535.11$ 2%
2 - R 3,280-3,499 sq ft 10,384 494.47 10,575 503.57 2%
3 - R 3,000-3,279 sq ft 32,022 485.18 32,611 494.11 2%
4 - R 2,781-2,999 sq ft 28,365 429.78 28,888 437.69 2%
5 - R 2,601-2,780 sq ft 5,843 417.39 5,951 425.08 2%
6 - R 2,601-2,780 sq ft 25,542 392.96 26,013 400.20 2%
7 - R 2,401-2,600 sq ft 377 377.47 384 384.43 2%
8 - R 2,281-2,400 sq ft 31,563 346.85 32,145 353.24 2%
9 - R 2,050 sq ft 30,640 315.88 31,205 321.70 2%
10 - Non-residential (sq ft) 9,355 0.24 9,623 0.2445 3% 11 - Non-residential (acre) 4,006 3,081.41 4,120 3,169.23 3% 12 - Commercial 308,638 28,710.60 314,811 29,284.82 2%
13 - Commercial 23,454 3,046.16 24,123 3,132.98 3%
14 - Undeveloped 0 0.00 0 0.00
543,294$ 554,160$
Exhibit "A"
City of Fontana
Community Facilities District No. 11
Heritage West End Tr. 11551
Assessed
Percent Rate
Change
FY 2023 - 2024 FY 2024 - 2025