Fontana City Council
July 26, 2022

Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2022-2023
Bond Payment 09/2022 2,000,875$ Bond Service Funds Available 2,194,063$ Bond Payment 03/2023 545,375 Proposed Special Tax Levy 2,695,627 Bond Payment 09/2023 2,035,375 Allowance for Delinquencies (222,372) Administration Costs 85,693
Total Costs 4,667,318$ Available Funds 4,667,318$
Schedule 2
Comparison of Special Tax Levy and Rates by Fiscal Years Tax Classification
(Land Use) Special Tax Rate Special Tax Rate
1 - Non-residential 645,964$ 10,402.00$ 645,964 $ 10,402.00$ 0% 1 - Non-residential 967,617 4,623.11 967,617 4,623.11 0% 2 - Hotel Property 4,161 4,623.11 4,161 4,623.11 0%
3 - Residential 440,450 1,150.00 440,450 1,150.00 0%
4 - Residential 455,400 1,150.00 455,400 1,150.00 0%
5 - Non-residential 182,035 10,402.00 182,035 10,402.00 0% 2,695,627$ 2,695,627$
FY 2021 - 2022 FY 2022 - 2023
Exhibit A
City of Fontana
Community Facilities District No. 22
Sierra Hills South
Percent Rate
Change