Fontana City Council
July 23, 2024

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2024-2025
Principal Payment 09/2024 445,000$ Bond Service Funds Available 782,733$ Interest Payment 09/2024 423,575 Proposed Special Tax Levy 1,466,948 Interest Payment 03/2025 416,900 Allowance for Delinquencies (44,008) Principal Payment 09/2025 460,000
Interest Payment 09/2025 416,900
Administration Costs 43,297
Total Costs 2,205,672$ Available Funds 2,205,672$
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 – Detached 4,001 or Greater 3,791.00$ 607.70$ 4,398.70$ 2 – Detached 3,801 to <4,001 3,577.00 607.70 4,184.70
3 – Detached 3,601 to <3,801 3,467.00 607.70 4,074.70
4 – Detached 3,401 to <3,601 3,416.00 607.70 4,023.70
5 – Detached 3,201 to <3,401 3,108.00 607.70 3,715.70
6 – Detached 3,001 to <3,201 3,080.00 607.70 3,687.70
7 – Detached 2,801 to <3,001 2,894.00 607.70 3,501.70
8 – Detached 2,601 to <2,801 2,880.00 607.70 3,487.70
9 – Detached 2,401 to <2,601 2,758.00 607.70 3,365.70
10 – Detached 2,201 to <2,401 2,507.00 607.70 3,114.70
11 – Detached 2,001 to <2,201 2,477.00 607.70 3,084.70
12 – Detached 1,801 to <2,001 2,446.00 607.70 3,053.70
13 – Detached 1,601 to <1,801 2,327.00 607.70 2,934.70
14 – Detached 1,401 to <1,601 2,185.00 607.70 2,792.70
15 – Detached Less than 1,401 2,163.00 607.70 2,770.70
16 – Attached 1,801 or Greater 2,320.00 581.95 2,901.95 17 – Attached 1,601 to <1,801 2,193.00 581.95 2,774.95
18 – Attached 1,401 to <1,601 2,052.00 581.95 2,633.95
19 – Attached 1,201 to <1,401 1,759.00 581.95 2,340.95
20 – Attached 1,001 to <1,201 1,609.00 581.95 2,190.95
21 – Attached Less than 1,001 1,506.00 581.95 2,087.95
22 - Non-Residential 26,240.00 6,427.20 32,667.20
Undeveloped Property - - -
Total Proposed Levy 1,466,948$ 362,601$ 1,829,549$
Exhibit "A"
City of Fontana
Community Facilities District No. 90
Summit @ Rosena Phase 1
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 – Detached 4,001 or Greater 39,429$ 4,381.00$ 39,588$ 4,398.70$ 0% 2 – Detached 3,801 to <4,001 - 4,167.00 - 4,184.70 0%
3 – Detached 3,601 to <3,801 - 4,057.00 - 4,074.70 0%
4 – Detached 3,401 to <3,601 40,060 4,006.00 40,237 4,023.70 0% 5 – Detached 3,201 to <3,401 92,450 3,698.00 92,893 3,715.70 0% 6 – Detached 3,001 to <3,201 73,400 3,670.00 73,754 3,687.70 0% 7 – Detached 2,801 to <3,001 163,748 3,484.00 164,580 3,501.70 1% 8 – Detached 2,601 to <2,801 45,110 3,470.00 45,340 3,487.70 1% 9 – Detached 2,401 to <2,601 237,708 3,348.00 238,965 3,365.70 1% 10 – Detached 2,201 to <2,401 108,395 3,097.00 109,015 3,114.70 1% 11 – Detached 2,001 to <2,201 141,082 3,067.00 141,896 3,084.70 1% 12 – Detached 1,801 to <2,001 194,304 3,036.00 195,437 3,053.70 1% 13 – Detached 1,601 to <1,801 81,676 2,917.00 82,172 2,934.70 1% 14 – Detached 1,401 to <1,601 49,950 2,775.00 50,269 2,792.70 1% 15 – Detached Less than 1,401 - 2,753.00 - 2,770.70 1%
16 – Attached 1,801 or Greater 51,930 2,885.00 52,235 2,901.95 1% 17 – Attached 1,601 to <1,801 154,448 2,758.00 155,397 2,774.95 1% 18 – Attached 1,401 to <1,601 94,212 2,617.00 94,822 2,633.95 1% 19 – Attached 1,201 to <1,401 213,808 2,324.00 215,367 2,340.95 1% 20 – Attached 1,001 to <1,201 - 2,174.00 - 2,190.95 1%
21 – Attached Less than 1,001 37,278 2,071.00 37,583 2,087.95 1% 22 - Non-Residential - 32,480.00 - 32,667.20 1%
Undeveloped Property - - - -
1,818,988$ 1,829,549$
Community Facilities District No. 90
Summit @ Rosena Phase 1
FY 2023 - 2024 FY 2024 - 2025
Exhibit "A"
City of Fontana