Schedule 1
Special Tax Allocation - Costs to be Allocated
Fiscal Year 2025-2026
Principal Payment 09/2025 350,000 $ Bond Service Funds Available 1,298,188 $ Interest Payment 09/2025 905,500 Proposed Special Tax Levy 2,491,353 Administration Costs (2025) 40,000 Allowance for Delinquencies (74,741) Interest Payment 03/2026 896,750
Principal Payment 09/2026 585,000
Interest Payment 09/2026 896,750
Administration Costs (2026) 40,800
Total Costs 3,714,800 $ Available Funds 3,714,800 $ Schedule 2
Proposed Special Tax Rates for Fiscal Year 2025-2026
(Special Tax A and Special Tax B)
Total Special
Residential Floor Area (sq ft) Special Tax A Special Tax B [1] Tax Rate 1 – Detached 4,400 or Greater 8,186.00 $ 734.83 $ 8,920.83 $ 2 – Detached 4,200 to <4,400 7,879.00 734.83 8,613.83 3 – Detached 4,000 to <4,200 7,736.00 734.83 8,470.83 4 – Detached 3,800 to <4,000 7,592.00 734.83 8,326.83 5 – Detached 3,600 to <3,800 7,238.00 734.83 7,972.83 6 – Detached 3,400 to <3,600 6,905.00 734.83 7,639.83 7 – Detached 3,200 to <3,400 6,551.00 734.83 7,285.83 8 – Detached 3,000 to <3,200 6,240.00 734.83 6,974.83 9 – Detached 2,800 to <3,000 6,103.00 734.83 6,837.83 10 – Detached 2,600 to <2,800 5,873.00 734.83 6,607.83 11 – Detached 2,400 to <2,600 5,666.00 734.83 6,400.83 12 – Detached 2,200 to <2,400 5,349.00 734.83 6,083.83 13 – Detached 2,000 to <2,200 5,118.00 734.83 5,852.83 14 – Detached Less than 2,000 4,876.00 734.83 5,610.83 15 – Attached 2,000 or Greater 4,074.00 718.00 4,792.00 16 – Attached 1,800 to <2,000 4,025.00 718.00 4,743.00 17 – Attached 1,600 to <1,800 3,762.00 718.00 4,480.00 18 – Attached 1,400 to <1,600 3,627.00 718.00 4,345.00 19 – Attached 1,200 to <1,400 3,445.00 718.00 4,163.00 20 – Attached Less than 1,200 3,320.00 718.00 4,038.00 21 – Non-Residential Property 36,640.00 4,880.00 41,520.00 Undeveloped Property - P.A. 1 - 734.83 734.83 Undeveloped Property - P.A. 4 - 718.00 718.00 Total Proposed Levy 2,491,353 $ 353,570 $ 2,844,923 $ Exhibit "A"
City of Fontana
Community Facilities District No. 109
Narra Hills
[1] Based on weighted average for detached units permitted through May 1, 2025. Detached units in Planning Area 3 are subject to a lower Services Special Tax.
Exhibit "A"
City of Fontana
Community Facilities District No. 109
Narra Hills
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 – Detached 4,400 or Greater - $ 8,920.83 $ - $ 8,920.83 $ 0% 2 – Detached 4,200 to <4,400 111,980 8,613.83 146,435 8,613.83 0% 3 – Detached 4,000 to <4,200 - 8,470.83 - 8,470.83 0% 4 – Detached 3,800 to <4,000 108,249 8,326.83 149,883 8,326.83 0% 5 – Detached 3,600 to <3,800 135,538 7,972.83 207,294 7,972.83 0% 6 – Detached 3,400 to <3,600 - 7,639.83 - 7,639.83 0% 7 – Detached 3,200 to <3,400 160,288 7,285.83 189,432 7,285.83 0% 8 – Detached 3,000 to <3,200 348,741 6,974.83 551,011 6,974.83 0% 9 – Detached 2,800 to <3,000 170,946 6,837.83 13,676 6,837.83 0% 10 – Detached 2,600 to <2,800 171,804 6,607.83 171,804 6,607.83 0% 11 – Detached 2,400 to <2,600 198,426 6,400.83 198,426 6,400.83 0% 12 – Detached 2,200 to <2,400 249,437 6,083.83 279,856 6,083.83 0% 13 – Detached 2,000 to <2,200 374,581 5,852.83 374,581 5,852.83 0% 14 – Detached Less than 2,000 - 5,610.83 - 5,610.83 0% 15 – Attached 2,000 or Greater - 4,792.00 - 4,792.00 0% 16 – Attached 1,800 to <2,000 - 4,743.00 - 4,743.00 0% 17 – Attached 1,600 to <1,800 174,720 4,480.00 250,880 4,480.00 0% 18 – Attached 1,400 to <1,600 169,455 4,345.00 243,320 4,345.00 0% 19 – Attached 1,200 to <1,400 37,467 4,163.00 49,956 4,163.00 0% 20 – Attached Less than 1,200 - 4,038.00 - 4,038.00 0% 21 – Non-Residential Property - 41,520.00 - 41,520.00 0% Undeveloped Property - P.A. 1 42,620 734.83 18,371 734.83 Undeveloped Property - P.A. 4 26,566 718.00 - 718.00 2,480,817 $ 2,844,923 $
FY 2024 - 2025 FY 2025 - 2026