Fontana City Council
July 23, 2024

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2024-2025
Principal Payment 09/2024 15,000$ Bond Service Funds Available 126,131$ Interest Payment 09/2024 136,213 Proposed Special Tax Levy 439,955 Interest Payment 03/2025 135,838 Allowance for Delinquencies (13,199) Principal Payment 09/2025 90,000
Interest Payment 09/2025 135,838
Administration Costs 40,000
Total Costs 552,888$ Available Funds 552,888$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2024-2025
(Special Tax A and Special Tax B)
Tax Classification Total Special
(Land Use) Special Tax A Special Tax B Tax Rate
1 – Alley Load Product 2,348.00$ 430.00$ 2,778.00$
2 – Cluster Product 2,229.00 430.00 2,659.00
3 – Non-Residential Property 31,660.00 5,980.00 37,640.00 Undeveloped Property - - -
Total Proposed Levy 439,955$ 82,990$ 522,945$
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 – Alley Load Product 161,124$ 2,778.00$ 227,796$ 2,778.00$ 0% 2 – Cluster Product 151,563 2,659.00 295,149 2,659.00 0% 3 – Non-Residential Property - 37,640.00 - 37,640.00 0% Undeveloped Property 33,540 430.00 - - 0%
346,227$ 522,945$
Exhibit "A"
City of Fontana
Community Facilities District No. 100
Victoria
FY 2023 - 2024 FY 2024 - 2025