Fontana City Council
July 23, 2024

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2024-2025
Principal Payment 09/2024 165,000$ Bond Service Funds Available 285,791$ Interest Payment 09/2024 126,084 Proposed Special Tax Levy 481,246 Interest Payment 03/2025 122,784 Allowance for Delinquencies (14,437) Principal Payment 09/2025 170,000
Interest Payment 09/2025 122,784
Administration Costs 45,947
Total Costs 752,600$ Available Funds 752,600$
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- >2,950 sq ft 2,923.15$ 561.35$ 3,484.50$
2- 2,750 to 2,950 sq ft 2,837.65 561.35 3,399.00
3- 2,550 to 2,750 sq ft 2,752.15 561.35 3,313.50
4- 2,350 to 2,550 sq ft 2,549.80 561.35 3,111.15
5- 2,150 to 2,350 sq ft 2,398.75 561.35 2,960.10
6- 1,950 to 2,150 sq ft 2,247.70 561.35 2,809.05
7- <1,950 sq ft 2,175.50 561.35 2,736.85
8 - Non-Residential 24,312.40 5,335.40 29,647.80
Total Proposed Levy 481,246$ 112,270$ 593,516$
Schedule 3
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1- >2,950 sq ft -$ 3,468.15$ -$ 3,484.50$ 1%
2- 2,750 to 2,950 sq ft - 3,382.65 - 3,399.00 1%
3- 2,550 to 2,750 sq ft 131,886 3,297.15 132,540 3,313.50 1% 4- 2,350 to 2,550 sq ft 108,318 3,094.80 108,890 3,111.15 1% 5- 2,150 to 2,350 sq ft 103,031 2,943.75 103,604 2,960.10 1% 6- 1,950 to 2,150 sq ft 83,781 2,792.70 84,272 2,809.05 1% 7- <1,950 sq ft 163,230 2,720.50 164,211 2,736.85 1%
8 - Non-Residential - 29,492.40 - 29,647.80 1%
590,246$ 593,516$
Exhibit "A"
City of Fontana
Community Facilities District No. 81
Gabriella
FY 2023 - 2024 FY 2024 - 2025 Percent Rate
Change