Fontana City Council
July 23, 2024

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2024-2025
Principal Payment 09/2024 465,000$ Bond Service Funds Available 801,917$ Interest Payment 09/2024 421,575 Proposed Special Tax Levy 1,492,762 Interest Payment 03/2025 414,600 Allowance for Delinquencies (44,783) Principal Payment 09/2025 480,000
Interest Payment 09/2025 414,600
Administration Costs 54,122
Total Costs 2,249,897$ Available Funds 2,249,897$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2024-2025
(Special Tax A and Special Tax B)
Total Special
Residential Lot Size (sq ft) Special Tax A Special Tax B Tax Rate 1- 3,651 or Greater 3,055.00$ 736.45$ 3,791.45$
2- 3,451 to less than 3,651 3,005.00 736.45 3,741.45
3- 3,251 to less than 3,451 2,954.00 736.45 3,690.45
4- 3,051 to less than 3,251 2,903.00 736.45 3,639.45
5- 2,851 to less than 3,251 2,784.00 736.45 3,520.45
6- 2,651 to less than 2,851 2,700.00 736.45 3,436.45
7- 2,451 to less than 2,651 2,632.00 736.45 3,368.45
8- 2,251 to less than 2,451 2,531.00 736.45 3,267.45
9- 2,051 to less than 2,251 2,450.00 736.45 3,186.45
10- 1,851 to less than 2,051 2,314.00 736.45 3,050.45
11- 1,651 to less than 1,851 2,192.00 736.45 2,928.45
12- 1,451 to less than 1,651 2,087.00 736.45 2,823.45
13- Less than 1,451 2,036.00 736.45 2,772.45
14- Non-Residential Property 21,320.00 6,118.20 27,438.20 Total Proposed Levy 1,492,762$ 430,823$ 1,923,585$
Schedule 3
Comparison of Special Tax Levy and Rates for Fiscal Years 2023-2024 and 2024-2025 (Special Tax A and Special Tax B)
Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1- 3,651 or Greater 222,430 3,770.00$ 223,696 3,791.45$ 1% 2- 3,451 to less than 3,651 - 3,720.00 - 3,741.45 1%
3- 3,251 to less than 3,451 - 3,669.00 - 3,690.45 1%
4- 3,051 to less than 3,251 123,012 3,618.00 123,741 3,639.45 1% 5- 2,851 to less than 3,251 174,950 3,499.00 176,023 3,520.45 1% 6- 2,651 to less than 2,851 174,165 3,415.00 175,259 3,436.45 1% 7- 2,451 to less than 2,651 184,085 3,347.00 185,265 3,368.45 1% 8- 2,251 to less than 2,451 314,862 3,246.00 316,943 3,267.45 1% 9- 2,051 to less than 2,251 98,115 3,165.00 98,780 3,186.45 1% 10- 1,851 to less than 2,051 366,509 3,029.00 369,104 3,050.45 1% 11- 1,651 to less than 1,851 252,909 2,907.00 254,775 2,928.45 1% 12- 1,451 to less than 1,651 - 2,802.00 - 2,823.45 1%
13- Less than 1,451 - 2,751.00 - 2,772.45 1%
14- Non-Residential Property - 27,260.00 - 27,438.20 1% 1,911,037$ 1,923,585$
Exhibit "A"
City of Fontana
Community Facilities District No. 85
The Meadows
FY 2023 - 2024 FY 2024 - 2025 Percent Rate
Change