Fontana City Council
July 22, 2025

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2025-2026
Principal Payment 09/2025 285,000$ Bond Service Funds Available 505,946$ Interest Payment 09/2025 207,959 Proposed Special Tax Levy 803,068 Administration Costs (2025) 45,947 Allowance for Delinquencies (24,092) Interest Payment 03/2026 204,575
Principal Payment 09/2026 290,000
Interest Payment 09/2026 204,575
Administration Costs (2026) 46,866
Total Costs 1,284,923$ Available Funds 1,284,923$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2025-2026
(Special Tax A and Special Tax B)
Total Special
Residential Lot Size Special Tax A Special Tax B Tax Rate 1- >3,300 sq ft 2,522.26$ 640.15$ 3,162.41$
2- 3,100 to 3,300 sq ft 2,472.42 640.15 3,112.57
3- 2,900 to 3,100 sq ft 2,408.34 640.15 3,048.49
4- 2,700 to 2,900 sq ft 2,401.22 640.15 3,041.37
5- 2,500 to 2,700 sq ft 2,295.31 640.15 2,935.46
6- 2,300 to 2,500 sq ft 2,152.91 640.15 2,793.06
7- 2,100 to 2,300 sq ft 2,068.36 640.15 2,708.51
8- 1,900 to 2,100 sq ft 2,011.40 640.15 2,651.55
9- 1,700 to 1,900 sq ft 1,904.60 640.15 2,544.75
10- <1,700 sq ft 1,834.29 640.15 2,474.44
Total Proposed Levy 803,068$ 240,696$ 1,043,765$
Schedule 3
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1- >3,300 sq ft -$ 3,104.21$ -$ 3,162.41$ 2%
2- 3,100 to 3,300 sq ft 85,522 3,054.37 87,152 3,112.57 2% 3- 2,900 to 3,100 sq ft - 2,990.29 - 3,048.49 2%
4- 2,700 to 2,900 sq ft 146,175 2,983.17 149,027 3,041.37 2% 5- 2,500 to 2,700 sq ft 71,932 2,877.26 73,387 2,935.46 2% 6- 2,300 to 2,500 sq ft 265,281 2,734.86 270,927 2,793.06 2% 7- 2,100 to 2,300 sq ft 66,258 2,650.31 67,713 2,708.51 2% 8- 1,900 to 2,100 sq ft 212,655 2,593.35 217,427 2,651.55 2% 9- 1,700 to 1,900 sq ft 174,059 2,486.55 178,133 2,544.75 2% 10- <1,700 sq ft - 2,416.24 - 2,474.44 2%
1,021,882$ 1,043,765$
Exhibit "A"
City of Fontana
Community Facilities District No. 80
Bella Strada
FY 2024 - 2025 FY 2025 - 2026 Percent Rate
Change