Fontana City Council
July 23, 2024

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2024-2025
Principal Payment 09/2024 160,000$ Bond Service Funds Available 327,948$ Interest Payment 09/2024 205,103 Proposed Special Tax Levy 672,844 Interest Payment 03/2025 201,103 Allowance for Delinquencies (20,185) Principal Payment 09/2025 170,000
Interest Payment 09/2025 201,103
Administration Costs 43,297
Total Costs 980,607$ Available Funds 980,607$
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 3,035.00 607.70 3,642.70
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 2,669.00 607.70 3,276.70
11 – Detached 2,001 to <2,201 2,661.00 607.70 3,268.70
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 2,059.00 581.95 2,640.95
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 24,510.00 6,427.20 30,937.20
Total Proposed Levy 672,844$ 167,066$ 839,910$
Exhibit "A"
City of Fontana
Community Facilities District No. 95
Summit @ Rosena Phase 2
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 61,334$ 4,381$ 61,582$ 4,399$ 1% 2 – Detached 3,801 to <4,001 - 4,167 - 4,185 1%
3 – Detached 3,601 to <3,801 - 4,057 - 4,075 1%
4 – Detached 3,401 to <3,601 28,042 4,006 28,166 4,024 1% 5 – Detached 3,201 to <3,401 85,054 3,698 85,461 3,716 1% 6 – Detached 3,001 to <3,201 44,040 3,670 44,252 3,688 1% 7 – Detached 2,801 to <3,001 43,500 3,625 43,712 3,643 1% 8 – Detached 2,601 to <2,801 41,640 3,470 41,852 3,488 1% 9 – Detached 2,401 to <2,601 - 3,348 - 3,366 1%
10 – Detached 2,201 to <2,401 - 3,259 - 3,277 1%
11 – Detached 2,001 to <2,201 39,012 3,251 39,224 3,269 1% 12 – Detached 1,801 to <2,001 66,792 3,036 67,181 3,054 1% 13 – Detached 1,601 to <1,801 87,510 2,917 88,041 2,935 1% 14 – Detached 1,401 to <1,601 44,400 2,775 44,683 2,793 1% 15 – Detached Less than 1,401 - 2,753 - 2,771 1%
16 – Attached 1,801 or Greater 57,700 2,885 58,039 2,902 1% 17 – Attached 1,601 to <1,801 55,160 2,758 55,499 2,775 1% 18 – Attached 1,401 to <1,601 - 2,624 - 2,641 1%
19 – Attached 1,201 to <1,401 139,440 2,324 140,457 2,341 1% 20 – Attached 1,001 to <1,201 - 2,174 - 2,191 1%
21 – Attached Less than 1,001 41,420 2,071 41,759 2,088 1% 22 - Non-Residential - 30,750 - 30,937 1%
835,044$ 839,910$
FY 2023 - 2024 FY 2024 - 2025