Fontana City Council
July 23, 2024

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2024-2025
Principal Payment 09/2024 275,000$ Bond Service Funds Available 453,943$ Interest Payment 09/2024 211,053 Proposed Special Tax Levy 803,068 Interest Payment 03/2025 207,959 Allowance for Delinquencies (24,092) Principal Payment 09/2025 285,000
Interest Payment 09/2025 207,959
Administration Costs 45,947
Total Costs 1,232,919$ Available Funds 1,232,919$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2024-2025
(Special Tax A and Special Tax B)
Total Special
Residential Lot Size Special Tax A Special Tax B Tax Rate 1- >3,300 sq ft 2,522.26$ 581.95$ 3,104.21$
2- 3,100 to 3,300 sq ft 2,472.42 581.95 3,054.37
3- 2,900 to 3,100 sq ft 2,408.34 581.95 2,990.29
4- 2,700 to 2,900 sq ft 2,401.22 581.95 2,983.17
5- 2,500 to 2,700 sq ft 2,295.31 581.95 2,877.26
6- 2,300 to 2,500 sq ft 2,152.91 581.95 2,734.86
7- 2,100 to 2,300 sq ft 2,068.36 581.95 2,650.31
8- 1,900 to 2,100 sq ft 2,011.40 581.95 2,593.35
9- 1,700 to 1,900 sq ft 1,904.60 581.95 2,486.55
10- <1,700 sq ft 1,834.29 581.95 2,416.24
Total Proposed Levy 803,068$ 218,813$ 1,021,882$
Schedule 3
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1- >3,300 sq ft -$ 3,087.26$ -$ 3,104.21$ 1%
2- 3,100 to 3,300 sq ft 85,048 3,037.42 85,522 3,054.37 1% 3- 2,900 to 3,100 sq ft - 2,973.34 - 2,990.29 1%
4- 2,700 to 2,900 sq ft 145,345 2,966.22 146,175 2,983.17 1% 5- 2,500 to 2,700 sq ft 71,508 2,860.31 71,932 2,877.26 1% 6- 2,300 to 2,500 sq ft 263,637 2,717.91 265,281 2,734.86 1% 7- 2,100 to 2,300 sq ft 65,834 2,633.36 66,258 2,650.31 1% 8- 1,900 to 2,100 sq ft 211,265 2,576.40 212,655 2,593.35 1% 9- 1,700 to 1,900 sq ft 172,872 2,469.60 174,059 2,486.55 1% 10- <1,700 sq ft - 2,399.29 - 2,416.24 1%
1,015,508$ 1,021,882$
Exhibit "A"
City of Fontana
Community Facilities District No. 80
Bella Strada
FY 2023 - 2024 FY 2024 - 2025 Percent Rate
Change