Fontana City Council
July 22, 2025

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2025-2026
Principal Payment 09/2025 430,000$ Bond Service Funds Available 524,213$ Interest Payment 09/2025 36,300 Proposed Special Tax Levy 543,294 Administration Costs (2025) 41,836 Allowance for Delinquencies (16,299) Interest Payment 03/2026 27,700
Principal Payment 09/2026 445,000
Interest Payment 09/2026 27,700
Administration Costs (2026) 42,672
Total Costs 1,051,208$ Available Funds 1,051,208$
Schedule 2
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1 - R 3,500 sq ft 32,182$ 510.82$ 31,246$ 495.97$ -3%
2 - R 3,280-3,499 sq ft 10,095 480.71 9,802 466.74 -3%
3 - R 3,000-3,279 sq ft 31,131 471.68 30,226 457.97 -3% 4 - R 2,781-2,999 sq ft 27,576 417.82 26,774 405.67 -3% 5 - R 2,601-2,780 sq ft 5,681 405.78 5,516 393.98 -3%
6 - R 2,601-2,780 sq ft 24,832 382.03 24,110 370.92 -3% 7 - R 2,401-2,600 sq ft 367 366.97 356 356.30 -3%
8 - R 2,281-2,400 sq ft 30,685 337.20 29,793 327.40 -3% 9 - R 2,050 sq ft 29,788 307.09 28,922 298.17 -3%
10 - Non-residential (sq ft) 9,186 0.23 9,005 0.2288 -2% 11 - Non-residential (acre) 3,933 3,025.35 3,856 2,966.47 -2% 12 - Commercial 314,811 29,284.82 321,107 29,870.51 2%
13 - Commercial 23,028 2,990.75 22,580 2,932.54 -2%
14 - Undeveloped 0 0.00 0 0.00
543,294$ 543,294$
Exhibit "A"
City of Fontana
Community Facilities District No. 11
Heritage West End Tr. 11551
Assessed
Percent Rate
Change
FY 2024 - 2025 FY 2025 - 2026