Fontana City Council
July 22, 2025

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2025-2026
Principal Payment 09/2025 90,000$ Bond Service Funds Available 237,056$ Interest Payment 09/2025 135,838 Proposed Special Tax Levy 439,955 Administration Costs (2025) 40,000 Allowance for Delinquencies (13,199) Interest Payment 03/2026 133,588
Principal Payment 09/2026 90,000
Interest Payment 09/2026 133,588
Administration Costs (2026) 40,800
Total Costs 663,813$ Available Funds 663,813$
Schedule 2
Proposed Special Tax Rates for Fiscal Year 2025-2026
(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 227,796$ 2,778.00$ 227,796$ 2,778.00$ 0% 2 – Cluster Product 295,149 2,659.00 295,149 2,659.00 0% 3 – Non-Residential Property - 37,640.00 - 37,640.00 0% Undeveloped Property - - - - 0%
522,945$ 522,945$
Exhibit "A"
City of Fontana
Community Facilities District No. 100
Victoria
FY 2024 - 2025 FY 2025 - 2026