HomeMy WebLinkAbout2013-01-08; City Council; 21106; Refunding Poinsettia Lane East and College Boulevard and Cannon Road East Benefit Area No 1 Assessment District Bond IssuesCITY OF CARLSBAD - AGENDA BILL 27
AB#
21,106
REFUNDING OF THE POINSETTIA
LANE EAST AND COLLEGE
BOULEVARD & CANNON ROAD
EAST (BENEFIT AREA NO. 1)
ASSESSMENT DISTRICT BOND
ISSUES
DEPT.
DIRECTOR dL.
MTG, 01/08/13
REFUNDING OF THE POINSETTIA
LANE EAST AND COLLEGE
BOULEVARD & CANNON ROAD
EAST (BENEFIT AREA NO. 1)
ASSESSMENT DISTRICT BOND
ISSUES
CITY ATTORNEY 1^
DEPT. FIN
REFUNDING OF THE POINSETTIA
LANE EAST AND COLLEGE
BOULEVARD & CANNON ROAD
EAST (BENEFIT AREA NO. 1)
ASSESSMENT DISTRICT BOND
ISSUES CITY MANAGER ^
2013-022 declaring the intention to levy reassessments and
RECOMMENDED ACTION:
Adopt Resolution No.
issue refunding bonds.
Adopt Resolution No. 2013-023 adopting the reassessment report, confirming and
ordering the reassessment by summary proceedings, and authorizing and directing related
actions.
Adopt Resolution No. 2013-024 authorizing the issuance of refunding bonds,
approving and authorizing related documents and actions, and directing the disposition of the
balance in the construction fund of Assessment District No. 2002-01.
ITEM EXPLANATION:
Periodically the city has issued tax exempt bonds to finance the construction of public
infrastructure such as roadways, utilities, and other appurtenances in certain areas of the city.
Each bond issue was priced and sold at the most favorable interest rates available at the time
the bonds were taken to market. As interest rates rise and fall In the general economy, they also
rise and fall in the public finance market. When interest rates fall sufficiently below the rates at
which a bond issue was originally sold, it may be in the best interest of the city to refinance the
applicable bond issues through a refunding. A refunding is similar to refinancing a home in that
the old debt is paid off, or satisfied in some manner, and the new loan, with its lower interest
rates and annual debt service payments, is carried forward (though the maturity date is not
extended).
There are currently two debt issues which are good candidates for refunding due to decreases
in interest rates:
1. Assessment District No. 2002-01 (Poinsettia Lane East), and
2. Assessment District No. 2003-01 - Benefit Area No. 1 (College Boulevard and Cannon
Road East).
The potential savings by refunding these two debt issues will be discussed in the Fiscal
Impact section below. Actual savings will be dependent on market conditions when the
refunding bonds are issued.
DEPARTMENT CONTACT: Aaron Beanan 760-602-2430 aaron.beanan(@carlsbadca.aov
FOR CITY CLERKS USE ONLY. X COUNCIL ACTION: APPROVED X CONTINUED TO DATE SPECIFIC •
DENIED X CONTINUED TO DATE UNKNOWN •
CONTINUED • RETURNED TO STAFF •
WITHDRAWN • OTHER-SEE MINUTES •
AMENDED •
Page 2
Council is being asked to declare its intention to levy reassessments, approve a Reassessment
Engineer's Report, issue refunding bortds, approve the form of the refunding documents, and
allow staff to proceed with the sale of the refunding bonds. Some of the more important
documents Council is being asked to approve are as follows:
• Reassessment Engineer's Report - This report has been prepared by NBS Government
Finance Group, the consulting engineer, and reflects the amount of the assessment
which shall be placed on each parcel within the reassessment district and the method by
which the reassessment has been spread.
• Preliminary Official Statement - This is the document, prepared by Stradling Yocca
Carlson & Rauth, which will be provided to prospective buyers of the reassessment
bonds to provide information about the reassessment district, the reassessment bonds,
the city, and other information necessary to make an informed investment decision.
• Bond Purchase Agreement - This agreement specifies the conditions under which the
underwriter. Stone & Youngberg, LLC, will purchase the reassessment bonds.
• Continuing Disclosure Agreement - This agreement spells out the city's ongoing
responsibility to provide information to investors.
• Bond Indenture - This agreement identifies the ongoing responsibilities of the city and its
trustee. The Bank of New York Trust Company, N.A., with regard to the payment of
principal and interest to the bond holders, as well as other related matters.
• Escrow Agreement - This agreement provides instructions to the city's escrow agent,
The Bank of New York Trust Company, N.A., with regard to how to hold and distribute the
proceeds of the refunding bonds.
According to the current refunding schedule, final bond pricing will occur in mid-January, 2013
and closing will occur in late January, 2013.
Staff recommends that Council adopt the attached resolutions which will allow the sale of
refunding bonds for the Poinsettia Lane East and College Boulevard & Cannon Road East -
Benefit Area No. 1 assessment districts. Adopting the resolutions will also enable surplus
construction funds in Assessment District No. 2002-01 (Poinsettia Lane East) to be deemed
surplus and applied as a credit towards the refunding bonds. Using the surplus construction
funds towards the refunding decreases the amount of refunding bonds necessary to refund the
existing districts. These actions will save affected property owners money each year over the life
of the refunding bonds.
FISCAL IMPACT:
Pursuant to Streets & Highways Code Section 9525 of the Refunding Act of 1984 for 1915
Improvement Act Bonds, the issuance of refunding bonds is contingent on satisfaction of the
following three requirements:
1. Each estimated annual installment of principal and interest on the reassessment is less than
the corresponding annual Installment of principal and interest on the portion of the original
assessment being superseded and supplanted (i.e. each property will receive savings in
each year), and
z
Page 3
2. The number of years to maturity of all refunding bonds is not more than the number of years
to the last maturity of the bonds being refunded (i.e. the maturity date isn't increased), and
3. The principal amount of the reassessment on each subdivision of land within the district is
less than the unpaid principal amount of the portion of the original assessment being
superseded and supplanted by the same percentage for each subdivision of land within the
district (i.e. the assessment liens will be decreased).
As shown in the Reassessment Engineer's Report, all three requirements have been satisfied.
Refunding bonds can be issued if Council also finds these conditions have been satisfied by
approving the attached resolutions. Staff recommends approval of the attached resolutions.
Refunding Assessment District No. 2002-01 (Poinsettia Lane East) and Assessment District No.
2003-01 - Benefit Area No. 1 (College Boulevard and Cannon Road East) will lower the annual
cost to property owners within both districts beginning in Fiscal Year 2013-14.
The estimated range in savings shown in Table 2 is based on the projected minimum savings
numbers used in the Reassessment Engineer's Report. The minimum savings numbers are
derived from an average interest rate of 4.80 percent which is higher than current market rates.
The market rates are approximately 4.17 percent as of 12/19/12. Using an interest rate
sufficiently higher than the current market rates allows the city to determine the minimum
acceptable savings threshold. As such, the estimated annual savings ranges could improve at
bond issuance if market rates remain steady. Table 1 below shows the estimated percentage
savings of refunded bonds given the average interest rate and the current market rates
discussed above.
TABLE 1 - Estimated Percentage Savings of Refunded Bonds
Interest Rate Percentage Savings of
Refunded Bonds^
4.80% -3%
4.17% -9%
1. The percentages tiave been rounded to the nearest whole number.
The numbers shown in Table 1 above are preliminary and subject to change. The actual rates
will be determined when refunding bonds are issued.
Table 2 on the following page details the estimated range in savings based on the project
minimum savings numbers used in the Reassessment Engineer's Report and an average
interest rate of 4.80 percent.
TABLE 2 - Estimated Annual Savings Rang es for Property Owners
Reassessment District 2012-1 Minimum Maximum^ Average
Residential
Poinsettia Lane Zone $75 $13,750 $179
College/Cannon - BA No. 1 Zone $115 $220 $177
2.
The estimated numbers shown In the table are based on the following information/assumptions: A) The amounts shown in the table do
not Include administrative costs of ~$11 for comparison purposes; B) Numbers have been rounded to the nearest whole dollar; and 0)
The FY 12-13 levy amounts were compared with the "typical estimated levy" in the proposed Reassessment District No. 2012-1.
The maximum estimated savings are so high in the Poinsettia Lane Zone due to several large commercial properties (e.g. Bressi Ranch
Village Center) whose proportional assessments are significantly greater than an average single family home.
Page 4
The potential savings estimated above by refunding the Assessment District No. 2002-01
(Poinsettia Lane East) and Assessment District No. 2003-01 - Benefit Area No. 1 (College
Boulevard and Cannon Road East) debt issues are estimates based on the expected minimum
savings as delineated in the Reassessment Engineer's Report. Actual savings will be dependent
on market conditions when the refunding bonds are issued.
The city is not obligated in any manner to pay any costs related to the refunding bonds. Costs of
issuance are contingent on the sale of the refunding bonds and will be paid as part of the
proceeds from the sale. The obligation for repayments rests solely with the property owners
within the reassessment district.
ENVIRONMENTAL IMPACT:
Pursuant to Public Resources Code section 21065, this action does not constitute a "project"
within the meaning of CEQA in that it has no potential to cause either a direct physical change in
the environment, or a reasonably foreseeable indirect physical change in the environment, and
therefore does not require environmental review.
EXHIBITS:
1. Resolution No. 2013-022 declaring the intention to levy reassessments and issue
refunding bonds.
2. Resolution No. 2013-023 adopting the reassessment report, confirming and
ordering the reassessment by summary proceedings, and authorizing and directing related
actions.
3. Resolution No. 2013-024 authorizing the issuance of refunding bonds, approving
and authorizing related documents and actions, and directing the disposition of the balance
in the construction fund of Assessment District No. 2002-01.
4. Preliminary Official Statement including Continuing Disclosure Agreement.
5. Refunding Documents are on File with the City Clerk:
a. Reassessment Report,
b. Indenture,
c. Escrow Agreement, and
d. Bond Purchase Agreement.
Exhibit 1
RESOLUTION NO. 2013-022
1
2 A RESOLUTION OF THE CITY COUNCIL OF THE
3 CITY OF CARLSBAD, CALIFORNIA, DECLARING
4 THE INTENTION TO LEVY REASSESSMENTS AND
5 ISSUE REFUNDING BONDS
6
7
8
9 WHEREAS, the City Council (the "City Council") of the City of Carlsbad (the
10 "City") has previously formed its Assessment District No. 2002-01 (Poinsettia Lane
11 East) ("Assessment District No. 2002-01") and Benefit Area No. 1 of Assessment
12 District No. 2003-01 (College Boulevard and Cannon Road East) (Calavera Hills II)
13 ("Benefit Area No. 1" and, together with Assessment District No. 2002-01, the
14 "Assessment Districts", each an "Assessment District") and confirmed assessments on
15 the various parcels located therein to pay the costs of certain improvements of special
16 local benefit to said parcels (the "Assessments"), all pursuant to the Municipal
17 Improvement Act of 1913 (Division 12 of the Streets and Highways Code of California;
18 and
19 WHEREAS, the City Council has previously caused bonds to be issued on behalf
20 of the Assessment Districts (the "Prior Bonds") pursuant to the provisions of the
21 Improvement Bond Act of 1915 (Division 10 of the Streets and Highways Code of
22 California) (the "1915 Act") in order, among other things, to finance the costs of the
23 aforesaid improvements; and
24 WHEREAS, the Prior Bonds are secured by the unpaid Assessments; and
25 WHEREAS, in order to benefit taxpayers within the Assessment Districts by
26 reducing the amount of the installments of the Assessments being levied each year on
27 the parcels within the Assessment Districts, the public interest and necessity require
28 that the outstanding Prior Bonds be refunded, and the City Council intends to
29 accomplish the refunding through the levy of reassessments and the issuance of
30 refunding bonds upon the security thereof;
5
Exhibit 1
1 NOW, THEREFORE, BE IT RESOLVED, by the City Council of the City of
2 Carlsbad as follows:
3 1. The above recitals, and each of them, are true and correct.
4 2. It is the intention of the City Council to refund the outstanding Prior Bonds
5 and to levy reassessments as security for refunding bonds as hereinafter provided
6 pursuant to the Refunding Act of 1984 for 1915 Improvement Act Bonds (Division 11.5,
7 commencing with Section 9500, of the Streets and Highways Code of California) (the
8 "Act").
9 3. The contemplated reassessments and refunding, in the opinion of the City
10 Council, are of more than local or ordinary public benefit, and the costs and expenses
11 thereof are made chargeable upon the Assessment Districts, the exterior boundaries of
12 which are shown on a reassessment diagram thereof heretofore filed in the office of the
13 City Clerk, and to be filed in the office of the County Recorder of the County of San
14 Diego, to which reassessment diagram reference is hereby made for further particulars
15 and which shall hereafter be called the "City of Carlsbad Reassessment District No.
16 2012-1" (the "Reassessment District"). The reassessment diagram indicates by a
17 boundary line the extent of the territory included in the Reassessment District and shall
18 govern for all details as to the extent thereof.
19 4. The firm of NBS, a qualified firm employed by the City for the purpose
20 hereof (the "Reassessment Consultant") is hereby authorized and directed to make and
21 file with the City Clerk a written report containing the following.
22 (a) A schedule setting forth the unpaid principal and interest on the
23 Prior Bonds to be refunded and the total amounts thereof;
24 (b) The total estimated principal amount of the reassessment and of the
25 refunding bonds and the maximum interest rate thereon, together with an estimate of
Exhibit 1
1 cost of the reassessment and of issuing the refunding bonds, including all costs of
2 issuing the refunding bonds, as defined by subdivision (a) of Section 9600 of the Act;
3 (c) The auditor's record kept pursuant to Section 8682 of the Streets
4 and Highways Code of California showing the schedule of principal installments and
5 interest on all unpaid original assessments and the total amounts thereof;
6 (d) The estimated amount of each reassessment, identified by
7 reassessment number corresponding to the reassessment number on the reassessment
8 diagram, together with a proposed auditor's record for the reassessment prepared in the
9 manner described in said Section 8682; and
10 (e) A reassessment diagram showing the Reassessment District and
11 the boundaries and dimensions of the subdivisions of land withjn the Reassessment
12 District (each subdivision, including each separate condominium interest as defined in
13 Section 783 of the Civil Code of California, to be given a separate number upon the
14 diagram).
15 5. The provisions of Part 11.1 of the 1915 Act, providing for an alternative
16 procedure for the advance payment of reassessments and the calling of bonds, shall
17 apply to refunding bonds issued pursuant to proceedings under this Resolution.
18 6. It is the intention of the City Council to create a special reserve fund with
19 respect to the refunding bonds pursuant to and as authorized by Part 16 of the 1915 Act,
20 and the amount to be deposited into said fund shall be included in the reassessment.
21 7. Stradling Yocca Carlson & Rauth, a Professional Corporation, Newport
22 Beach, California, is hereby appointed as bond counsel and disclosure counsel for the
23 purpose of the reassessment and refunding proceedings; Fieldman, Rolapp &
24 Associates, Irvine, California, is hereby appointed financial advisor for the refunding
1
Exhibit 1
1 bonds; Stifel Nicolaus & Company, Incorporated, doing business as Stone & Youngberg,
2 a Division of Stifel Nicolaus is hereby appointed as undenwriter for the refunding bonds;
3 and the fees of such firms shall be fixed in the proceedings and shall be paid only upon
4 the successful completion of the proposed reassessment and refunding and from the
5 proceeds of the refunding bonds.
6 //
7 //
8 //
9 //
10 //
11 //
12 //
13 //
14 //
15 //
16 //
17 //
18 //
19 //
20 //
21 //
22 //
23 //
24
25
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
PASSED, APPROVED AND ADOPTED at a Regular Meeting ofthe City Council
of the City of Carlsbad on the 8**^ day of January, 2013, by the following vote to wit:
AYES:
NOES:
Council Members Hall, Packard, Wood, Blackburn and Douglas.
None.
ABSENT: None.
MATT HALL, Mayor
ATTEST:
Istant City Clerk
(SEAL)
1
Exhibit 2
RESOLUTION NO. 2013-023
2 A RESOLUTION OF THE CITY COUNCIL OF THE
3 CITY OF CARLSBAD, CALIFORNIA, ADOPTING THE
4 REASSESSMENT REPORT, CONFIRMING AND
5 ORDERING THE REASSESSMENT BY SUMMARY
6 PROCEEDINGS, AND AUTHORIZING AND
7 DIRECTING RELATED ACTIONS
8 —
9
10
11 WHEREAS, the City Council (the "City Council") of the City of Carlsbad (the
12 "City") has previously formed its Assessment District No. 2002-01 (Poinsettia Lane
13 East) ("Assessment District No. 2002-01") and Benefit Area No. 1 of Assessment
14 District No. 2003-01 (College Boulevard and Cannon Road East) (Calavera Hills II)
15 ("Benefit Area No. 1" and, together with Assessment District No. 2002-01, the
16 "Assessment Districts", each an "Assessment District"), and confirmed assessments on
17 the various parcels located therein to pay the costs of certain improvements of special
18 local benefit to said parcels (the "Assessments", each an "Assessment"), all pursuant to
19 the Municipal Improvement Act of 1913 (Division 12 of the Streets and Highways Code
20 of California; and
21 WHEREAS, the City Council has previously caused bonds to be issued on behalf
22 of the Assessment Districts (the "Prior Bonds") pursuant to the provisions of the
23 Improvement Bond Act of 1915 (Division 10 of the Streets and Highways Code of
24 California) (the "1915 Act") in order, among other things, to finance the costs of the
25 aforesaid improvements; and
26 WHEREAS, the Prior Bonds are secured by the unpaid Assessments; and
27 WHEREAS, the City Council has previously adopted its "Resolution of the
28 Council of the City of Carlsbad Declaring its Intention to Levy Reassessments and to
29 issue Refunding Bonds" (the "Resolution of Intention") in and for the "City of Carlsbad
ID
Exhibit 2
1 Reassessment District No. 2012-1" (the "Reassessment District") in which it determined
2 that, in order to benefit taxpayers within the Assessment Districts, which are
3 encompassed by the Reassessment District, by reducing the amount of the installments
4 of the Assessments being levied each year on the parcels within the Assessment
5 Districts, the public interest and necessity required that the outstanding Prior Bonds be
6 refunded, and in which the City Council declared its intention to accomplish the
7 refunding through the levy of reassessments and the issuance of refunding bonds upon
8 the security thereof, all under and pursuant to the Refunding Act of 1984 for 1915
9 Improvement Act Bonds (Division 11.5, commencing with Section 9500, of the Streets
10 and Highways Code of California) (the "Act"); and
11 WHEREAS, among other things, in the Resolution of Intention, the City Council
12 directed the making and filing of a reassessment report (the "Report") in writing, all in
13 accordance with and pursuant to the Act; and
14 WHEREAS, the Report was duly made and filed with the City Clerk and has
15 been duly considered by the City Council and found to be sufficient in every particular;
16 NOW, THEREFORE, BE IT RESOLVED, by the City Council of the City of
17 Carlsbad as follows:
18 1. The above recitals, and each of them, are true and correct.
19 2. Pursuant to Section 9525 of the Act, and based upon the Report, the City
20 Council finds that all of the following conditions are satisfied:
21 (a) Each estimated annual installment of principal and interest on the
22 reassessment for properties within the Assessment Districts as set forth in the Report is
23 less than the corresponding annual installment of principal and interest on the portion of
24 the original Assessment being superseded and supplanted as also set forth in the
W
Exhibit 2
1 Report, by the same percentage for ali subdivisions of land within the applicable
2 Assessment District;
3 (b) The number of years to maturity of all refunding bonds proposed to
4 be issued is no more than the number of years to the last maturity of the Prior Bonds;
5 and
6 (c) The principal amount of the reassessment on each subdivision of
7 land within an Assessment District is less than the unpaid principal amount of the portion
8 of the original Assessment being superseded and supplanted by the same percentage
9 for each subdivision of land in such Assessment District. (For the purpose hereof, the
10 term "unpaid" shall not include installments which are posted to the tax roll for fiscal year
11 2012-13.);
12 3. The public interest, convenience and necessity require that the
13 reassessment be made as described in the Report.
14 4. Based upon the findings set forth above, and pursuant to and In
15 accordance with Section 9525 of the Act, the Report and each element thereof is
16 approved and confirmed without further proceedings, including the conduct of a public
17 hearing under the Act.
18 5. The reassessment, including all costs and expenses thereof, is hereby
19 approved, confirmed and levied, provided that the City Treasurer is hereby authorized
20 and directed to take certain actions with respect thereto as set forth in Section 8.
21 6. The City Clerk and other appropriate officer or officers of the City are
22 hereby authorized and directed to carry out the following, including the payment of any
23 and all fees required by law in connection therewith:
Exhibit 2
1 (a) Deliver the reassessment to the official of the City who is its
2 Superintendent of Streets, together with the reassessment diagram, as approved and
3 confirmed hereby, with a certificate of such confirmation and of the date hereof,
4 executed by the City Clerk, attached thereto, whereupon the Superintendent of Streets
5 shall record each of the reassessments and the reassessment diagram in a suitable
6 book to be kept for that purpose and append thereto a certificate of the date of such
7 recording, and such recordation shall be and constitute the applicable reassessment roll.
8 (b) File and record, respectively, the reassessment diagram and a
9 notice of reassessment in substantially the form specified by Section 3114 of the Streets
10 and Highways Code of California and executed by the City Clerk in the office of the
11 County Recorder of the County of San Diego (the "County").
12 (c) Provide a copy of this resolution to the Auditor of the County at the
13 time of the delivery of the debt service records for the refunding bonds secured by the
14 reassessments.
15 7. The City Treasurer shall keep the record showing the several installments
16 of principal and interest on the reassessments which are to be collected each fiscal year
17 during the term of the refunding bonds. An annual apportionment of each
18 reassessment, together with annual interest on said reassessment, shall be payable in
19 the same manner and at the same time and in the same installments as the general
20 fund ad valorem property taxes and shall be payable and become delinquent at the
21 same time and in the same proportionate amount; provided that any reassessments on
22 possessory interests shall be collected on the unsecured tax roll and shall be payable
23 and become delinquent at the same time as other taxes levied on said unsecured roll.
24 Each year the annual installments shall be submitted to the County Auditor for purposes
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
Exhibit 2
of collection, and the County Auditor shall, at the close of the tax collecting period,
promptly render to the City Treasurer a detailed report showing the amount of such
installments, interest, penalties and percentages so collected
8. The City Treasurer is authorized and directed to: (a) revise the Report to
reduce the applicable reassessments, as confirmed pursuant hereto if and to the extent
necessary so that the aggregate amount thereof does not exceed the initial principal
amount of the refunding bonds, (b) amend the reassessment and reassessment
diagram to reflect such reductions, and (c) promptly record the reassessment, together
with the reassessment diagram, as so amended, in the office of the person acting as the
Superintendent of Streets of the City; and immediately thereafter, a copy of the
reassessment diagram, as so amended, shall be filed in the office of the County
Recorder and a Notice of Reassessment, referring to the reassessment diagram, shall
be recorded in the office of the County Recorder, all pursuant to the provisions of
Division 4.5 of the Streets and Highways Code of California.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
PASSED, APPROVED AND ADOPTED at a Regular Meeting of the City Council
of the City of Carlsbad on the 8*^ day of January, 2013, by the following vote to wit:
AYES:
NOES:
Council Members Hall, Packard, Wood, Blackburn and Douglas.
None.
ABSENT: None.
MATT HALL, Mayor
ATTEST:
(SEAL)
Exhibit 3
RESOLUTION NO. 2013-024
1
2 A RESOLUTION OF THE CITY COUNCIL OF THE
3 CITY OF CARLSBAD, CALIFORNIA, AUTHORIZING
4 THE ISSUANCE OF REFUNDING BONDS,
5 APPROVING AND AUTHORIZING RELATED
6 DOCUMENTS AND ACTIONS, AND DIRECTING THE
7 DISPOSITION OF THE BALANCE IN THE
8 CONSTRUCTION FUND OF ASSESSMENT DISTRICT
9 NO. 2002-01
10
11
12
13 WHEREAS, the City Council (the "City Council") of the City of Carlsbad (the
14 "City") has previously formed its Assessment District No. 2002-01 (Poinsettia Lane East)
15 ("Assessment District No. 2002-01") and Benefit Area No. 1 of Assessment District No.
16 2003-01 (College Boulevard and Cannon Road East) (Calavera Hills 11) ("Benefit Area
17 No. 1" and, together with Assessment District No. 2002-01, the "Assessment Districts",
18 each an "Assessment District"), and confirmed assessments on the various parcels
19 located therein to pay the costs of certain improvements of special local benefit to said
20 parcels (the "Assessments"), all pursuant to the Municipal Improvement Act of 1913
21 (Division 12 of the Streets and Highways Code of California; and
22 WHEREAS, the City Council has previously caused bonds to be issued on behalf
23 of the Assessment Districts (the "Prior Bonds") pursuant to the provisions of the
24 Improvement Bond Act of 1915 (Division 10 of the Streets and Highways Code of
25 California) (the "1915 Act") in order, among other things, to finance the costs of the
26 aforesaid improvements; and
27 WHEREAS, the Prior Bonds are secured by the unpaid Assessments; and
28 WHEREAS, the City Council has previously adopted Its "Resolution of the
29 Council of the City of Carlsbad Declaring its Resolution to Levy Reassessments and to
30 issue Refunding Bonds" (the "Resolution of Intention") in and for the "City of Carlsbad
Exhibit 3
1 Reassessment District No. 2012-1" (the "Reassessment District") in which it determined
2 that, in order to benefit taxpayers within the Assessment Districts, which are
3 encompassed by the Reassessment District, by reducing the amount of the installments
4 of the Assessments being levied each year on the parcels within the Assessment
5 Districts, the public interest and necessity required that the outstanding Prior Bonds be
6 refunded, and in which the City Council declared its intention to accomplish the
7 refunding through the levy of reassessments and the issuance of refunding bonds upon
8 the security thereof, all pursuant to the Refunding Act of 1984 for 1915 Improvement Act
9 Bonds, Division 11.5 of the Streets and Highways Code of California (the "Act"); and
10 WHEREAS, among other things, in the Resolution of Intention, the City Council
11 directed the making and filing of a reassessment report (the "Report") in writing, all in
12 accordance with and pursuant to the Act; and
13 WHEREAS, the Report was duly made and filed with the City Clerk and was duly
14 considered by the City Council and found to be sufficient in every particular; and
15 WHEREAS, subsequent to its receipt and review of the Report, the City Council
16 adopted its "RESOLUTION OF THE CITY COUNCIL OF THE CITY OF CARLSBAD
17 ADOPTING REASSESSMENT REPORT, CONFIRMING AND ORDERING THE
18 REASSESSMENT BY SUMMARY PROCEEDINGS AND AUTHORIZING AND
19 DIRECTING RELATED ACTIONS" (the "Resolution Confirming the Reassessment") in
20 which, among other things, it found that all of the conditions set forth in Section 9525 of
21 the Act had been satisfied, approved the Report and confirmed the reassessment; and
22 WHEREAS, the proceedings for the reassessment under the Act and the
23 Resolution of Intention are now completed, and the City Council wishes to provide for
24 the issuance of refunding bonds hereinafter described (the "Refunding Bonds") on the
25 security of such unpaid reassessments pursuant to the Act; and
n
Exhibit 3
1 WHEREAS, the Refunding Bonds shall be issued under and in accordance with
2 the Indenture, dated as of January 1, 2013 (the "Indenture"), by and between the City
3 and The Bank of New York Mellon Trust Company, N.A., as trustee (the "Trustee") in an
4 aggregate principal amount not to exceed the aggregate amount of the unpaid
5 reassessment; and
6 WHEREAS, in order to effect the issuance of the Refunding Bonds, the City
7 Council desires to approve the form of a Preliminary Official Statement for the Refunding
8 Bonds (the "Preliminary Official Statement") and to approve the forms of and to
9 authorize the execution and delivery of the Indenture, a Bond Purchase Agreement, a
10 Continuing Disclosure Agreement and an Escrow Agreement, in substantially the forms
11 on file with the City Clerk and to authorize such changes and additions thereto as the
12 Authorized Officers (defined herein) deem necessary or desirable; and
13 WHEREAS, the City Council has determined that a negotiated sale of the
14 Refunding Bonds to Stifel Nicolaus & Company, Incorporated, doing business as Stone
15 & Youngberg, a Division of Stifel Nicolaus, as UndenA/riter (the "Unden/vriter"), in
16 accordance with the terms of the Bond Purchase Agreement to be entered into by the
17 City and the Underwriter (the "Bond Purchase Agreement") will result in a lower overall
18 cost to the City than a sale of the Refunding Bonds on sealed proposals to the highest
19 bidder in that a negotiated sale will allow for adequate time to pre-market the Refunding
20 Bonds and for the timing of the sale of the Refunding Bonds to be flexible, thereby
21 maximizing the likely debt service savings to the City; and
22 WHEREAS, a portion of the construction fund associated with Assessment
23 District No. 2002-01 (the "Construction Fund") remains unspent after completion of the
24 improvements and payment of all the claims to made from the Construction Fund, and
25 such monies remain as surplus together with interest accrued thereon; and
Exhibit 3
1 WHEREAS, this legislative body is desirous at this time to make the disposition of
2 said surplus monies in the Construction Fund, together with any interest accruing
3 thereon prior to the issuance of the Refunding Bonds, as so provided by Section 10427
4 of the Streets and Highways Code of the State of California.
5 WHEREAS, the City Council has determined that it is prudent in the management
6 of its fiscal affairs to issue the Refunding Bonds and that the issuance of the Refunding
7 Bonds will achieve debt service savings and will benefit taxpayers within the
8 Assessment Districts; and
9 WHEREAS, all conditions, things and acts required to exist, to have happened
10 and to have been performed precedent to and in the issuance of the Refunding Bonds
11 and the levy of the reassessments as contemplated by this Resolution and the
12 documents referred to herein exist, have happened and have been performed in due
13 time, form and manner as required by the laws of the State of California, including the
14 Act;
15 NOW, THEREFORE, BE IT RESOLVED, by the City Council of the City of
16 Carlsbad as follows:
17 1. The above recitals, and each of them, are true and correct.
18 2. The City Council finds that the issuance of the Refunding Bonds as
19 described in the Preliminary Official Statement will provide significant public benefits by
20 reducing the total amount of installments of assessments to be levied for debt service
21 within each Assessment District.
22 3. The City Council has determined to defease the Prior Bonds, subject to the
23 provisions of Section 5 below regarding debt service savings, through (a) the issuance
24 of its Refunding Bonds pursuant to the Indenture and a Bond Purchase Agreement and
1^
Exhibit 3
1 (b) the application of certain existing funds are being held in connection with the Prior
2 Bonds to such defeasance.
3 4. The City is authorized pursuant to the Act to issue the Refunding Bonds for
4 the purpose of refunding the Prior Bonds.
5 5. The issuance of the Refunding Bonds in a principal amount not to exceed
6 $32,840,000 is hereby authorized, with the exact principal amount to be determined by
7 the official signing the Bond Purchase Agreement in accordance with Section 10 below.
8 The Refunding Bonds may be issued to refund the Prior Bonds only if the City Manager,
9 the Finance Director or such other officials of the City as may be designated in writing by
10 the City Manager or the Finance Director (each an "Authorized Officer") determines that
11 there is an economic benefit to the City in the form of aggregate net present value
12 savings of at least 3%, expressed as a percentage of the par amount of the Prior Bonds
13 to be refunded by the Refunding Bonds. Each of the foregoing determinations to be
14 made by the Finance Director, or his designee, will be conclusively evidenced by the
15 execution of the Bond Purchase Agreement by the City and the Underwriter.
16 6. The Refunding Bonds shall mature on the dates and pay interest at the
17 rates set forth in the Bond Purchase Agreement. The Refunding Bonds shall be
18 governed by the terms and conditions of the Indenture.
19 7. The form of the Indenture presented at this meeting is hereby approved.
20 The Indenture shall be executed by any of the Authorized Officers, substantially in the
21 form of the Indenture presented at this meeting, with such additions thereto and
22 changes therein as the Authorized Officer executing the same deem necessary or
23 desirable, including to insert the offering price(s), interest rate(s), principal amount per
24 maturity, redemption dates and prices, reserve account deposits and such other related
IX)
Exhibit 3
1 terms and provisions or to conform any provisions therein to the Bond Purchase
2 Agreement and the Official Statement delivered to the purchasers of the Refunding
3 Bonds. Approval of such changes shall be conclusively evidenced by the execution and
4 delivery of the Indenture by any one of the Authorized Officers. Capitalized terms used
5 in this Resolution which are not defined herein have the meanings ascribed to them in
6 the Indenture.
7 8. The Refunding Bonds shall be executed by the manual or facsimile
8 signature of the City Treasurer; and the seal of the City, or a facsimile thereof, may be
9 impressed or imprinted thereon and the signature of the City Treasurer shall be attested
10 to with the manual or facsimile signature of the City Clerk or Deputy City Clerk.
11 9. The covenants set forth in the Indenture are hereby approved and shall be
12 deemed to be covenants of the City Council and shall be complied with by the City and
13 its officers.
14 10. The Underwriter is hereby appointed for purposes of , offering the
15 Refunding Bonds for sale in accordance with the provisions of the Bond Purchase
16 Agreement and the Indenture. The form ofthe Bond Purchase Agreement presented at
17 this meeting is hereby approved; and any one of the Authorized Officers is hereby
18 authorized to execute the Bond Purchase Agreement substantially in the form presented
19 at this meeting, with such additions thereto and changes therein as the Authorized
20 Officer executing the same deem necessary or desirable, including to conform the Bond
21 Purchase Agreement to the dates, amounts and interest rates applicable to the
22 Refunding Bonds. Approval of such additions and changes shall be conclusively
23 evidenced by the execution and delivery of the Bond Purchase Agreement; provided,
24 however, that the Bond Purchase Agreement shall be signed only if the requirements of
Exhibit 3
1 Section 5 hereof have been satisfied and that the Underwriter's discount in connection
2 with the Refunding Bonds shall not exceed 1.25%.
3 11. The form of the Continuing Disclosure Agreement attached to the
4 Preliminary Official Statement and presented at this meeting is hereby approved; and
5 any one of the Authorized Officers is hereby authorized and directed to execute the
6 Continuing Disclosure Agreement substantially in the form hereby approved, with such
7 additions therein and changes thereto as the Authorized Officer executing the same
8 deem necessary or desirable, with such approval to be conclusively evidenced by the
9 execution and delivery of the Continuing Disclosure Agreement.
10 12. The form of the Escrow Agreement (the "Escrow Agreement"), by and
11 between the City and The Bank of New York Mellon Trust Company, N.A., as escrow
12 agent, presented at this meeting, is hereby approved, and any one of the Authorized
13 Officers is hereby authorized and directed to execute the Escrow Agreement
14 substantially in the form hereby approved, with such additions therein and changes
15 thereto as the Authorized Officer executing the same deem necessary or desirable, with
16 such approval to be conclusively evidenced by the execution and delivery of the Escrow
17 Agreement.
18 13. The form and content of the Preliminary Official Statement substantially in
19 the form presented to and considered at this meeting is hereby approved, with such
20 additions thereto and changes therein as are determined to be necessary or desirable
21 by any one of the Authorized Officers, including, but not limited to, such additions and
22 changes as are necessary to make all information set forth therein accurate and not
23 misleading, such approval to be conclusively evidenced by the delivery of the
24 Preliminary Official Statement to the UndenA/riter. Each of the Authorized Officers is
25 hereby authorized to certify to the Underwriter on behalf of the City that the Preliminary
Exhibit 3
1 Official Statement is deemed final as of its date, within the meaning of Rule 15c2-12 of
2 the Securities and Exchange Commission (except for the omission of certain information
3 as permitted therein). The distribution by the UndenA/riter of copies of the Preliminary
4 Official Statement and the Official Statement to persons who may be interested in the
5 purchase of the Refunding Bonds is hereby authorized and approved. Each of the
6 Authorized Officers is hereby authorized and directed to deliver to the UndenA/riter a final
7 Official Statement in the form of the Preliminary Official Statement, together with such
8 changes as are determined necessary or desirable by the Authorized Officer executing
9 the Official Statement to make such Official Statement complete and accurate as of its
10 date, such approval to be conclusively evidenced by the delivery of the Official
11 Statement to the Underwriter.
12 14. Each of the Authorized Officers is authorized to provide for all services
13 necessary to effect the issuance, sale and delivery of the Refunding Bonds. Such
14 services shall include, but not be limited to, obtaining legal services, trustee services,
15 verification agent services, consultant services and any other services deemed
16 appropriate by an Authorized Officer. Any one of the Authorized Officers is authorized
17 to pay for the cost of such services, together with other Costs of Issuance (as defined in
18 the Indenture and as otherwise agreed to in writing by an Authorized Officer) from the
19 sale and delivery of Refunding Bond proceeds. The Authorized Officers are hereby
20 authorized and directed to pay all the fees and other costs of Issuance of the Refunding
21 Bonds in accordance with the Bond Purchase Agreement and as othenA/lse agreed to by
22 the District and the respective parties thereto, including applicable CDIAC fees,
23 verification agent fees and printer fees.
24 15. The work of improvement set forth in the resolution of issuance associated
25 with Assessment District No. 2002-01 has been substantially completed to the
Exhibit 3
1 satisfaction of this legislative body, and all payments have either been made or set aside
2 for all existing or potential claims, costs and expenses. Prior to determining the portion
3 of the amount remaining in the Construction Fund, which represents surplus, the City
4 shall reimburse itself for any interest expense accrued on the funds advanced to
5 Assessment District No. 2002-01.
6 16. Surplus monies in the Construction Fund, in the amount of $4,448,668.72
7 for Assessment District No. 2002-01, plus any interest accruing thereon prior to the
8 issuance of the Refunding Bonds, shall be applied as a credit or payment to the property
9 owners within the boundaries of Assessment District No. 2002-01 on a pro-rata basis
10 generally determined as follows:
11 (a) To those who paid in cash, the proportionate share of the surplus
12 shall be returned in cash to the person or persons currently owning the property for
13 which the assessment or installment has been paid.
14 (b) As to the balance remaining after disbursement of the cash
15 payment pursuant to Section 16(a), said balance shall be transferred to the redemption
16 fund and applied to call bonds in a manner consistent with the bond indenture for
17 Assessment District No. 2002-01.
18 17. All actions heretofore taken by any Authorized Officers, or by any other
19 officers, employees or agents of the City, with respect to: (1) the issuance, delivery or
20 sale of the Refunding Bonds; (2) the refunding, defeasance and redemption of the Prior
21 Bonds; and (3) the Bond Purchase Agreement, the Escrow Agreement, the Continuing
22 Disclosure Agreement, or any of the documents referenced therein, are hereby
23 approved, confirmed and ratified. The Mayor or his designee and the other Authorized
24 Officers responsible for the fiscal affairs of the City are hereby jointly and severally
Exhibit 3
1 authorized and directed to do all things and take any and all actions and execute and
2 deliver any and all documents as are necessary or desirable to accomplish the
3 issuance, sale and delivery of the Refunding Bonds in accordance with the provisions of
4 this Resolution and as are necessary or appropriate for the fulfillment of the purposes of
5 the Refunding Bonds as described in the Indenture. Any document authorized herein to
6 be signed by the City Clerk may be signed by a duly appointed Deputy City Clerk.
7 //
8 //
9 //
10 //
11 //
12 //
13 //
14 //
15 //
16 //
17 //
18 //
19 //
20 //
21 //
22 //
23 //
24 //
25 //
']f>
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
PASSED, APPROVED AND ADOPTED at a Regular Meeting ofthe City Council
of the City of Carlsbad on the 8^^ day of January, 2013, by the following vote to wit:
AYES:
NOES:
Council Members Hall, Packard, Wood, Blackburn and Douglas.
None.
ABSENT: None.
MATT HALL, Mayor
ATTEST:
stant City Clerk
Exhibit 4
Stradling Yocca Carlson & Rauth
Draft of 12/18/12
PRELIMINARY OFFICIAL STATEMENT DATED ,2013
NEW ISSUE - BOOK ENTRY ONLY NOT RATED
In the opinion of Stradling Yocca Carlson & Rauth, a Professional Corporation, Newport Beach, California ("Bond Counsel"),
under existing statutes, regulations, rulings and judicial decisions, and assuming certain representations and compliance with certain
covenants and requirements described more fully herein, interest on the Bonds is excluded from gross income for federal income tax purposes
and is not an item of tax preference for purposes of calculating the federal alternative minimum tax imposed on individuals and corporations
although such interest is included in adjusted current earnings when calculating corporate alternative minimum taxable income. In the further
opinion of Bond Counsel, interest on Bonds is exempt from State of California personal income tax. See "CONCLUDING INFORMATION—
Tax Matters " herein.
$32,840,000*
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
LIMITED OBLIGATION REFUNDING BONDS
Dated: Date of Delivery Due: September 2, as shown inside cover
The City of Carlsbad Reassessment District No. 2012-1 Limited Obligation Refunding Bonds (the "Bonds") are limited obligations of the City of
Carlsbad (the "City") secured by special reassessments to be levied on real property located within City ofCarlsbad Reassessment District No. 2012-1 (the
"Reassessment District"). The Bonds are being issued to defease and redeem the City's Assessment District No. 2003-01 (College Boulevard and Cannon Road
East) Benefit Area No. 1 (Calavera Hills II) Limited Obligation Improvement Bonds (the "2004 Bonds") and Assessment District No. 2002-01 (Poinsettia Lane
East) Limited Obligation Improvement Bonds, Series 2005A (the "2005A Bonds" and together with the 2004 Bonds, the "Prior Bonds"). The proceeds of the
Prior Bonds were used to acquire, design, and construct certain public improvements within the Reassessment District.
The Bonds are being issued pursuant to provisions of the Refunding Act of 1984 for 1915 Improvement Act Bonds (Division 11.5 of the Streets and
Highways Code of Califomia) (the "Act") and an Indenture dated as of January 1, 2013 (the "Indenture") by and between the City and The Bank of New York
Mellon Trust Company, N.A., as Trustee (the "Trustee"). The Bonds are issuable in fully registered form and when issued will be registered in the name of Cede
& Co., as nominee of The Depository Trust Company, New York, New York ("DTC"). Individual purchases of ownership interests in the Bonds may be made in
$5,000 integral muhiples in book-entry form only. Purchasers of the Bonds will not receive certificates representing their beneficial ownership of the Bonds but
are expected to receive credit balances on the books of their respective nominees. The Bonds will not be transferable or exchangeable except for transfer to
another nominee of DTC or as otherwise described in this Official Statement. Interest on the Bonds will be payable on September 2, 2013 and semiannually
thereafter on each March 2 and September 2. Principal of and interest on the Bonds will be paid by the Trustee to DTC for subsequent disbursement to DTC
Participants, who are to remit such payments to the beneficial owners of the Bonds. See "THE BONDS — General Provisions" and APPENDIX E — "BOOK-
ENTRY ONLY SYSTEM".
The Bonds are special obligations of the City payable solely from revenues derived fi-om installments of Reassessments (as defined in this Official
Statement) to be levied on and collected fi-om the owners of parcels within the Reassessment District. Under the provisions ofthe Act installments of principal
and interest sufficient to meet annual Bond debt service will be levied by the City and billed by the County of San Diego (the "County") to owners of property
within the Reassessment District against which there are unpaid Reassessments. Upon receipt by the City from the County, these annual Reassessment
installments are to be paid into the Redemption Fund to be held by the Trustee and used to pay debt service on the Bonds as it becomes due. In addition to the
Reassessments, the Bonds will be initially secured by a pledge and lien on the Assessments levied within the Prior Assessment Districts (as defined in this
Official Statement) in fiscal year 2012-13 which have not been collected as of the date of delivery of the Bonds.
Unpaid Reassessments constitute flxed liens on the lots and parcels assessed within the Reassessment District and do not constitute a personal
indebtedness ofthe respective owners of such lots and parcels. Accordingly, in the event of a delinquency, proceedings may be had only against the real
property securing the delinquent Reassessment installment. Thus, the value of land within the Reassessment District is a critical factor in determining
the investment quality ofthe Bonds. See "THE REASSESSMENT DISTRICT — Value-to-Reassessment Lien Ratios" and "BONDOWNERS' RISKS
— Land Values".
The Trustee will establish a Reserve Fund comprised of Bond proceeds in the amount of the Reserve Requirement (as defined in this Official
Statement) to provide flmds for payment of principal and interest on the Bonds in the event of any delinquent Reassessment installments. The City's obligation
to advance fluids to the Redemption Fund as a result of delinquent installments is limited to the balance in the Reserve Fund. The City has covenanted to initiate
judicial foreclosure in the event of a delinquency. See "SECURITY FOR THE BONDS — Covenant to Foreclose and Court Foreclosure Proceedings."
The Bonds are subject to optional redemption, mandatory sinking fimd redemption and extraordinary mandatory redemption from prepayments of
Reassessments. See "THE BONDS — Redemption of Bonds".
NEITHER THE FAITH AND CREDIT NOR THE TAXING POWER OF THE CITY OF CARLSBAD, THE COUNTY OF SAN DIEGO,
THE STATE OF CALIFORNLV OR ANY POLITICAL SUBDIVISIONS THEREOF IS PLEDGED TO THE PAYMENT OF THE BONDS. THE
BONDS ARE SPECLVL OBLIGATIONS OF THE CITY PAYABLE SOLELY FROM THE SOURCES DESCRIBED IN THE INDENTURE.
This cover page contains certain information for quick reference only. It is not a summary of this issue. Investors must read the entire Official
Statement, including, without limitation, "BONDOWNERS' RISKS, " to obtain information essential to the making of an informed investment decision.
The Bonds are offered when, as and if issued and delivered to the Underwriter subject to the approval of Stradling Yocca Carlson & Rauth, Newport
Beach, Califomia, Bond Counsel and Disclosure Counsel. Certain matters will be passed upon for the City by the City Attomey. Certain legal matters will be
passed upon for the Underwriter by its counsel, Jones Hall, A Professional Law Corporation, San Francisco, Califomia. It is anticipated that the Bonds in
book-entry form will be available for delivery through the facilities of DTC on or about January , 2013.
Stone & Youngberg
A Division of Stifel Nicolaus
Dated: January ,2013
* Preliminary, subject to change.
-^7
$32,840,000*
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
LIMITED OBLIGATION REFUNDING BONDS
MATURITY SCHEDULE
Maturity Date Principal
(September 2) Amount Interest Rate Yield CUSII^
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
$ % Term Bonds due September 2,20_ Yield: _ CUSIP^
Preliminary, subject to change.
CUSIP® is a registered trademark of the American Bankers Association. Copyright® 1999-2013, American Bankers Association. All rights
reserved. CUSIP data herein is provided by Standard <Sc Poor's, CUSIP Service Bureau, a division of The McGraw Hill Companies, Inc. The
City and the Underwriter take no responsibility for the accuracy of such data.
7f\
CITY OF CARLSBAD
ELECTED OFFICIALS
Matt Hall, Mayor
Mark Packard, Councilmember
Keith Blackbum, Councilmember
Farrah Golshan Douglas, Councilmember
Lorraine M. Wood, Councilmember
[ ], City Clerk
Jim Comstock, City Treasurer
CITY OFFICIALS
John Coates, Interim City Manager
Cynthia Haas, Deputy City Manager
[ ], City Attorney
Skip Hammann, Transportation Director
Chuck McBride, Finance Director
BOND COUNSEL AND DISCLOSURE COUNSEL
Stradling Yocca Carlson & Rauth,
a Professional Corporation
Newport Beach, Califomia
TRUSTEE
The Bank of New York Mellon Tmst Company, N.A.
Los Angeles, Califomia
REASSESSMENT ENGINEER
NBS
Temecuia, Califomia
FINANCIAL ADVISOR
Fieldman, Rolapp & Associates
Irvine, CA
VERIFICATION AGENT
Grant Thomton LLP
Minneapolis, Minnesota
No dealer, broker, salesperson or other person has been authorized by the City, the Tmstee or the
Underwriter to give any information or to make any representations in connection with the offer or sale of the Bonds
other than those contained herein and, if given or made, such other information or representations must not be relied
upon as having been authorized by the City, the Tmstee or the Underwriter. This Official Statement does not
constitute an offer to sell or the solicitation of an offer to buy nor shall there be any sale ofthe Bonds by a person in
any jurisdiction in which it is unlawful for such person to make such an offer, solicitation or sale.
This Official Statement is not to be constmed as a contract with the purchasers or Owners of the Bonds.
Statements contained in this Official Statement which involve estimates, forecasts or matters of opinion, whether or
not expressly so described herein, are intended solely as such and are not to be constmed as representations of fact.
This Official Statement, including any supplement or amendment hereto, is intended to be filed with and made
publicly available through the Electronic Municipal Market Access system of the Municipal Securities Rulemaking
Board.
The Underwriter has provided the following sentence for inclusion in this Official Statement:
The Underwriter has reviewed the information in this Official Statement in accordance
with, and as part of, its responsibilities to investors under the federal securities laws as applied to
the facts and circumstances of this transaction, but the Underwriter does not guarantee the
accuracy or completeness of such information.
The information set forth herein which has been obtained by the City from third party sources is believed to
be reliable but is not guaranteed as to accuracy or completeness by the City or the Tmstee. The information and
expressions of opinion herein are subject to change without notice and neither the delivery of this Official Statement
nor any sale made hereunder shall, under any circumstances, create any implication that there has been no change in
the affairs of the City, the landowners within the Reassessment District or any other parties described herein since
the date hereof. All summaries of the Indenture or other documents are made subject to the provisions of such
documents respectively and do not purport to be complete statements of any or all of such provisions. Reference is
hereby made to such documents on file with the City for further information in connection therewith.
A wide variety of other information, including financial information, conceming the City, is available from
publications and websites of the City and others. Any such information that is inconsistent with the information set
forth in this Official Statement should be disregarded. No such infonnation is a part of or incorporated into this
Official Statement.
Certain statements included or incorporated by reference in this Official Statement constitute "forward-
looking statements" within the meaning of the United States Private Securities Litigation Reform Act of 1995,
Section 2IE of the United States Securities Exchange Act of 1934, as amended, and Section 27A of the United
States Securities Act of 1933, as amended. Such statements are generally identifiable by the terminology used such
as "plan," "expect," "estimate," "project," "budget" or other similar words. Such forward-looking statements
include, but are not limited to, certain statements contained in the information under the caption "THE
REASSESSMENT DISTRICT." The achievement of certain results or other expectations contained in such
forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause
actual results, performance or achievements described to be materially different from any future results,
performance or achievements expressed or implied by such forward-looking statements. Except as set forth in the
Continuing Disclosure Certificate, a form of which is attached as Appendix D, the City does not plan to issue any
updates or revisions to the forward-looking statements set forth in this Official Statement.
IN CONNECTION WITH THE OFFERING OF THE BONDS, THE UNDERWRITER MAY
OVERALLOT OR EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE
OF SUCH BONDS AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
THE BONDS HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
AMENDED, IN RELIANCE UPON AN EXEMPTION CONTAINED IN SUCH ACT. THE BONDS HAVE NOT
BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES LAWS OF ANY STATE.
TABLE OF CONTENTS
INTRODUCTION 1
General 1
Forward Looking Statements 1
The Reassessment District 2
Property Values and Value-to-Reassessment Lien
Ratios 3
No Additional Bonds 3
Tax Matters 3
Professionals Involved in the Offering 3
Continuing Disclosure 4
Bond Owners' Risks 4
Other Information 4
REFUNDING PLAN 4
Estimated Sources and Uses of Funds 6
THE BONDS 6
General 6
Redemption of Bonds 7
Purchase of Bonds 8
Notice of Redemption 8
Selection of Bonds for Redemption 8
Registration, Exchange or Transfer 9
Annual Debt Service 10
SECURITY FOR THE BONDS 10
Limited Obligation 10
Reassessment Liens and Installments 11
Limited Obligation Upon Delinquency 11
Reserve Fund 12
Covenant to Foreclose and Court Foreclosure
Proceedings 13
Priority of Reassessment Lien 14
No Additional Bonds 14
Maximum Annual Reassessment for
Administrative Costs and Expenses 15
THE REASSESSMENT DISTRICT 15
Description of the Reassessment District 15
Direct and Overlapping Indebtedness 16
Value-to-Reassessment Lien Ratios 17
Delinquencies in the Reassessment District 20
Concentration of Ownership 21
Tax Rates 22
BONDOWNERS' RISKS 22
General 22
Concentration of Ownership 22
Delinquency Resulting in Uhimate or Temporary
Loss on Bonds 23
Non-Cash Payments of Reassessments 23
Limited City Obligation Upon Delinquency 23
Land Values 23
Bankmptcy and Foreclosure 24
FDIC/Federal Govemment Interests in Parcels 24
Natural Disasters 25
Hazardous Substances 26
Loss of Tax Exemption 26
Limited Secondary Market 26
Future Debt Issuance 26
Ballot Initiatives 27
Constitutional Amendment - Articles IIIC and
HID 27
CONCLUDING INFORMATION 28
Continuing Disclosure 28
Legal Opinion 28
Tax Matters 28
Litigation 30
Financial Interests 30
No Rating 30
Underwriting 30
Miscellaneous 30
APPENDIX A REASSESSMENT DIAGRAM... A-1
APPEDNIX B REASSESSMENT REPORT B-1
APPENDIX C SUMMARY OF THE
INDENTURE C-l
APPENDIX D OPINION OF BOND
COUNSEL D-1
APPENDIX E BOOK-ENTRY ONLY
SYSTEM E-1
APPENDIX F FORM OF CONTINUING
DISCLOSURE AGREEMENT.... F-l
APPENDIX G GENERAL ECONOMIC AND
DEMOGRAPHIC
INFORMATION G-1
REASSESSMENT DISTRICT AERIAL
$32,840,000*
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
LIMITED OBLIGATION REFUNDING BONDS
INTRODUCTION
General
This introduction is not a summary of this Official Statement. It is only a brief description of and
guide to, and is qualified by, more complete and detailed information contained in the entire Official
Statement, including the appendices. A full review should be made of the entire Official Statement. The sale
and delivery of the Bonds (defined below) to potential investors is made only by means of the entire Official
Statement. All capitalized terms used in this Official Statement and not defined shall have the meaning set
forth in APPENDIX C — "SUMMARY OF THE INDENTURE — Definitions."
The purpose of this Official Statement, which includes the cover page, the table of contents and the
attached appendices (collectively, the "Official Statement"), is to provide certain information conceming the
issuance by the City ofCarlsbad (the "City") ofthe $32,840,000* City ofCarlsbad Reassessment District No.
2012-1 Limited Obligation Refunding Bonds (the "Bonds"). The proceeds of the Bonds, together with certain
existing funds of the City, will be used to defease and redeem all of the City's (i) Assessment District No.
2003-01 (College Boulevard and Cannon Road East) Benefit Area No. 1 (Calavera Hills II) Limited Obligation
Improvement Bonds (the "2004 Bonds") originally issued on June 10, 2004 in the aggregate principal amount
of $ 11,760,000 and now outstanding in the principal amount of $ 10,155,000, and (ii) Assessment District No.
2002-01 (Poinsettia Lane East) Limited Obligation Improvement Bonds, Series 2005A (the "2005A Bonds"
and together with the 2004 Bonds, the "Prior Bonds") originally issued on Febmary 17, 2005 in the aggregate
principal amount of $33,085,000 and now outstanding in the principal amount of $28,630,000. A portion of
the proceeds of the Bonds will be used to fund a deposit to the Reserve Fund for the Bonds and to pay the costs
of issuing the Bonds. See "THE REFUNDING PLAN" and "ESTIMATED SOURCES AND USES OF
FUNDS".
The Bonds are to be issued under the Refunding Act of 1984 for 1915 Improvement Act Bonds,
Division 11.5 of the Streets and Highways Code of Califomia (the "Act"), and pursuant to an Indenture by and
between the City acting on behalf of the City of Carlsbad Reassessment District No. 2012-1 (the
"Reassessment District") and The Bank of New York Mellon Tmst Company, N.A. (the "Tmstee"), dated as
of January 1, 2013 (the "Indenture"). The Bonds are secured under the Indenture by a pledge of and lien upon
the Reassessments (as defined in this Official Statement) and all moneys on deposit in the Redemption Fund
and the Reserve Fund established pursuant to the Indenture. In addition to the Reassessments, the Bonds will
be initially secured by a pledge and lien on the Assessments levied within the Prior Assessment Districts (as
defined in this Official Statement) in fiscal year 2012-13 which have not been collected as of the date of
delivery ofthe Bonds. See "SECURITY FOR THE BONDS."
Forward Looking Statements
Certain statements included or incorporated by reference in this Official Statement constitute
"forward-looking statements" within the meaning ofthe United States Private Securities Litigation Reform Act
of 1995, Section 2IE of the United States Securities Exchange Act of 1934, as amended, and Section 27A of
the United States Securities Act of 1933, as amended. Such statements are generally identifiable by the
Preliminary, subject to change.
terminology used such as a "plan," "expect," "estimate," "project," "budget" or similar words. Such forward-
looking statements include, but are not limited to certain statements contained in the information under the
caption "THE REASSESSMENT DISTRICT."
THE ACHIEVEMENT OF CERTAIN RESULTS OR OTHER EXPECTATIONS CONTAINED IN
SUCH FORWARD-LOOKING STATEMENTS INVOLVE KNOWN AND UNKNOWN RISKS,
UNCERTAINTIES AND OTHER FACTORS WHICH MAY CAUSE ACTUAL RESULTS,
PERFORMANCE OR ACHIEVEMENTS DESCRIBED TO BE MATERIALLY DIFFERENT FROM ANY
FUTURE RESULTS, PERFORMANCE OR ACHIEVEMENTS EXPRESSED OR IMPLIED BY SUCH
FORWARD-LOOKING STATEMENTS. THE CITY DOES NOT PLAN TO ISSUE ANY UPDATES OR
REVISIONS TO THE FORWARD-LOOKING STATEMENTS SET FORTH IN THIS OFFICIAL
STATEMENT.
The Reassessment District
The Reassessment District includes all of the property within Assessment District No. 2002-01
(Poinsettia Lane East) ("Assessment District No. 2002-01") and Benefit Area No. 1 (Calavera Hills II) of
Assessment District No. 2003-01 (College Boulevard and Cannon Road East) ("Benefit Area No. 1 of
Assessment District No. 2003-01" and together with Assessment District No. 2002-01, the "Prior Assessment
Districts", each a "Prior Assessment District") with the exception of 3 parcels for which the Assessments
levied against them have been prepaid. The Reassessment District encompasses 2,020 parcels consisting of
1,482 parcels for smgle family detached homes, 375 parcels for multi-family units, 85 commercial parcels, 26
industrial parcels, 4 other developed parcels, and 48 undeveloped parcels.
Assessment District No. 2002-01 is located in the east central portion of the City, southeast of the
McClellan-Palomar Airport. Assessment District No. 2002-01 encompasses two master plans: the Bressi
Ranch Master Plan and the La Costa Greens portion of the Villages of La Costa Master Plan. The Bressi
Ranch Master Plan's primary goal is to create a pedestrian oriented community and consists of 5 planning
areas containing office, industrial, and warehouse uses, seven planning areas of single family detached homes,
one hundred units of affordable multifamily apartments, a small commercial site housing a gas station/mini-
mart, a mixed-use area containing commercial and community facilities, a recreational vehicle storage area, a
private school, numerous open space areas, and a large "Village Green." The La Costa Greens is a residential
development created to take advantage of the natural open space of the area. A pedestrian trail system links
the individual neighborhoods and many homes have golf course and open space views.
Assessment District No. 2003-01 (College Boulevard and Cannon Road East) is located in the
northem portion of the City, primarily along College Boulevard south of State Highway 78. Assessment
District No. 2003-01 encompasses a portion of the Calavera Hills II Master Plan which features 19 residential
villages, 1 community park, 2 school sites, 2 community facility sites, 1 recreational vehicle storage facility
and large areas of open space corridors. Further, the Assessment District is located adjacent to the Lake
Calavera Preserve; the largest of 13 city owned, dedicated, and managed nature preserves in Carlsbad. This
area is popular with hikers, mountain bikers, and nature lovers. Many homes in the Assessment District have
views of the Lake Calavera Preserve.
Proceedings for the formation of the Prior Assessment Districts were taken by the City Council of the
City pursuant to the Municipal Improvement Act of 1913, Division 12 of the Califomia Streets and Highways
Code (the "1913 Act") in order to assist in providing certain roadway improvements including storm drain,
sewer, water, recycled water, and dry utilities of special benefit to the parcels located within the boundaries of
the Prior Assessment Districts. Taken together, at the time of their respective formations, the Prior
Assessment Districts encompassed parcels. The City Council confirmed on each of those parcels an
assessment (individually an "Assessment" and collectively the "Assessments") proportionate to the special
benefit received by it from the improvements. Assessment District No. 2003-01 (College Boulevard and
Cannon Road East) also encompassed Benefit Area No. 2, which includes the primarily residential Robertson
Ranch East development. Any assessments levied in Benefit Area No. 2, are not security for the Bonds.
In order to provide the fimds with which to constmct the certain public capital improvements
benefitting the Prior Assessment Disfricts, the City issued the 2004 Bonds in an aggregate principal amount of
$11,760,000 on June 10, 2004 and the 2005A Bonds in an aggregate principal amount of $33,085,000 on
Febmary 17, 2005. The Prior Bonds are secured by the unpaid Assessments levied respectively within each
Prior Assessment District; and installments of those Assessments, which are collected each year along with the
ad valorem taxes collected by the County of San Diego (the "County"), have been used to pay the principal of
and interest on the Prior Bonds as the same became due and payable.
On January 8, 2013, the City Council took proceedings under the Act and confirmed a reassessment,
which reassessment and a related diagram were recorded in the office of the Transportation Director, acting as
the Superintendent of Sfreets, and with the County Recorder of the County of San Diego. A notice of
reassessment, as prescribed in Section 3114 ofthe Sfreets and Highways Code, has been recorded with the
County Recorder of the County of San Diego, whereupon the reassessment attached as a lien upon the property
assessed within the Reassessment District as provided in Section 3115 ofthe Sfreets and Highways Code.
Pursuant to the 1984 Act the City may issue refunding bonds for the purpose of redeeming the Prior Bonds.
The City may issue and sell refunding bonds without giving notice to and conducting a hearing for the owners
of property in the Reassessment Disfrict or giving notice to the owners of the Bonds if the City Council makes
the findings required in the Act.
Property Values and Value-to-Reassessment Lien Ratios
The aggregate assessed value of the parcels in the City with unpaid Reassessments, as shovm in the
County of San Diego assessor's roll for fiscal year 2012-13, is $1,437,599,297. The ratio of the assessed value
of such parcels to the total amount of the unpaid Reassessments, is approximately 43.77* to 1 (exclusive of the
unpaid Assessments for fiscal year 2012-13) and overlapping debt described herein. See "THE
REASSESSMENT DISTRICT — Value-to-Reassessment Lien Ratios".
No Additional Bonds
The City is not authorized to issue additional bonds (other than the Bonds or any refunding bonds)
secured by the Reassessments.
Tax Matters
In the opinion of Bond Counsel, under existing laws, regulations, mlings and court decisions, the
interest (and origmal issue discount) on the Bonds is exempt from personal income taxes of the State of
Califomia and, assuming compliance with certain covenants set forth in the Indenture, is excludable from gross
income of the ovmers of the Bonds for federal income tax purposes and is not included as a specific preference
item for purposes of the federal altemative minimum tax. Set forth in Appendix D is the opinion of Bond
Counsel expected to be delivered in connection with the issuance of the Bonds. For a more complete
discussion of such opinion and the tax consequences incident to the ownership of the Bonds, including certain
exceptions to the tax freafrnent of interest, see "CONCLUDING INFORMATION — Tax Matters".
Professionals Involved in the Offering
The Bank of New York Mellon Tmst Company, N.A., Los Angeles, Califomia, will act as Tmstee
under the Indenture and as the initial Dissemination Agent under the City's Continuing Disclosure Agreement.
Preliminary, subject to change.
The legal proceedings in connection with the issuance and delivery of the Bonds are subject to the approval as
to their legality of Stradlmg Yocca Carlson & Rauth, a Professional Corporation, Newport Beach, Califomia,
Bond Counsel and Disclosure Counsel. Certain legal matters will be passed on for the City by the City
Attomey. Certam legal matters will be passed upon for the Undervsnriter by its counsel, Jones Hall, A
Professional Law Corporation, San Francisco, Califomia. Other professional services have been performed by
NBS, Temecuia, California, as Reassessment Engineer.
For information conceming financial or other interest which certain of the above-mentioned
professionals, advisors, counsel and agents may have in the offering of the Bonds, see "CONCLUDING
INFORMATION — Financial Interests".
Continuing Disclosure
The City has agreed to provide, or cause to be provided, to each nationally recognized municipal
securities mformation repository and any public or private repository or entity designated by the State as a state
repository for purposes of Rule 15c2-12(b)(5) adopted by the Securities and Exchange Commission, certam
annual or semi-annual (as applicable) financial information and operatmg data. The City has fiirther agreed to
provide notice of certain enumerated events. These covenants have been made in order to assist the
Underwriter in complying with Rule 15c2-12(b)(5). See "CONCLUDING INFORMATION — Continuing
Disclosure" herein and Appendix F hereto for a description of the specific nature of the aimual reports and
notices of enumerated events to be provided by the City.
Bond Owners' Risks
Certain events could affect the timely repayment of the principal of and interest on the Bonds when
due. See the section of this Official Statement entitled "BONDOWNERS' RISKS" for a discussion of certain
factors which should be considered, in addition to other matters set forth herein, in evaluating an investment in
the Bonds. The purchase of the Bonds involves risks, and the Bonds are not suitable investments for some
types of investors. See "BONDOWNERS RISKS".
Other Information
This Official Statement speaks only as of its date, and the information contained herein is subject to
change.
Brief descriptions of the Bonds and the Indenture are included in this Official Statement. Such
descriptions and information do not purport to be comprehensive or definitive. All references herein to the
Indenture, the Bonds and the constitution and laws of the State as well as the proceedings ofthe City Council
of the City, are qualified in their entfrety by references to such documents, laws and proceedings, and with
respect to the Bonds, by reference to the Indenture. Capitalized terms not otherwise defined herein shall have
the meanings set forth in the Indenture.
Copies of the Indenture, the Continuing Disclosure Agreement and other documents and information
referred to herem are available for inspection and (upon request and payment to the Trustee of a charge for
copying, mailing and handling) for delivery from the Tmstee.
REFUNDING PLAN
The Bonds are being issued to provide a portion of the moneys, together with certain funds on deposit
with The Bank of New York Mellon Tmst Company, N.A., acting as escrow agent (the "Escrow Agent"), to
refund the City's outstanding 2004 Bonds, in the aggregate principal amount of $10,155,000, and 2005A
Bonds in the aggregate principal amount of $28,630,000, at a redemption price equal to the principal amount
plus accmed interest on March 2, 2013. The 2004 Bonds were issued upon and are secured by the unpaid
Assessments levied on property in Benefit Area No. I of Assessment District No. 2003-01, pursuant a Bond
Indenture dated as of May 1, 2004, by and between the City and BNY Westem Trust Company. The 2005A
Bonds were issued upon and are secured by the unpaid Assessments levied on property in Assessment Disfrict
No. 2002-01, pursuant a Bond Indenture dated as of February 1, 2005, by and between the City and The Bank
of New York Tmst Company, N.A.
Pursuant to the Indenture, the Disfrict will deliver a portion of the proceeds of the Bonds to the
Tmstee to fransfer to the Escrow Agent for deposit in a separate escrow fund established for each of the Prior
Bonds (collectively, the "Escrow Funds") established under the Escrow Agreement, dated as of January 1,
2013, by and between the City and the Escrow Agent (the "Escrow Agreement"). Moneys on deposit in the
Escrow Funds will be applied to acquire the federal securities set forth in the Escrow Agreement, which,
together with certain funds held as cash, will be used to pay on March 2,2013 the redemption price of the Prior
Bonds, together wdth accmed interest through the date of redemption. All moneys and securities on deposit in
the Escrow Funds will be irrevocably pledged to secure, when due, the payment of the principal of, interest and
any premium due with respect to the Prior Bonds.
As a result of the deposit and investment of funds under the Escrow Agreement, all of the City's
obligations with respect to the Prior Bonds, including the pledge of unpaid Assessments which secure the
City's obligations with respect to the Prior Bonds, will be fully discharged upon the execution and delivery of
the Bonds.
Estimated Sources and Uses of Funds
The Tmstee will receive the proceeds from the sale of the Bonds upon delivery of such Bonds to the
purchasers thereof. The proceeds of the Bonds will be applied as set forth in the following table:
SOURCES:
Par Amount of Bonds
Plus Original Issue Premium
Plus Available Funds^^^
Less Underwriter's Discoimt
Total Sources
USES:
AD 2002-01 Escrow Fund
AD 2003-01 Escrow Fund
Debt Service Reserve Fund
Costs of Issuance Fund^^^
Total Uses
Includes fiscal year 2012-13 Assessment Installments collected as of , 2013, reserve funds of the Prior Bonds,
surplus construction funds and other funds on hand.
Includes costs of issuance, such as Trustee, Bond Counsel and Disclosure Counsel fees and costs, printing costs and other
related costs for the issuance of Bonds, reimbursable expenses of the City and certain upfront design and engineering costs.
THE BONDS
General
The $32,840,000* aggregate principal amount of the Bonds was authorized for issuance by a
resolution adopted by the City Council of the City and are being issued by the City pursuant to the Act and the
Indenture between the City and the Tmstee.
The Bonds will be dated their date of delivery and mature on September 2 in the years and in the
amounts shown on the inside cover page of this Official Statement. Interest shall be payable on September 2,
2013, and semiannually thereafter on March 2 and September 2 of each year until maturity. The Bonds are
issued as fully registered bonds, in integral multiples of $5,000.
Each Bond shall bear interest from the Interest Payment Date next preceding the date of authentication
and regisfration thereof unless (i) it is authenticated after a Record Date and on or before the immediately
succeeding Interest Payment Date, in which event it shall bear mterest from such Interest Payment Date, or
(ii) it is authenticated before the close of business on the first Record Date, in which event it shall bear interest
from its dated date; provided, however, that if at the time of authentication of a Bond, interest is in default
thereon, such Bond will bear interest from the Interest Payment Date to which interest has previously been
paid or made available for payment thereon or from the date of original delivery of the Bonds, if no interest has
previously been paid or made available for payment on the Outstanding Bonds.
Interest on the Bonds is payable by the Tmstee on each Interest Payment Date, until the principal
amount of a Bond has been paid or made available for payment, to the registered Owner thereof at such
registered Ovmer's address as it appears on the regisfration books maintained by the Trustee at the close of the
Preliminary, subject to change.
"4^
Business Day on the Record Date preceding the Interest Payment Date. The Bonds will be held in book-entry
form and registered in the name of Cede & Co., as nominee of The Depository Tmst Company ("DTC"), all
interest payments will be made directly to DTC for distribution to the beneficial owners in accordance with
DTC's procedures. See APPENDIX E — "BOOK-ENTRY ONLY SYSTEM".
Redemption of Bonds
Mandatory Redemption From Reassessment Prepayments. The Bonds shall be subject to mandatory
redemption, m whole or in part as selected by the Treasurer pursuant to Section 8768 of the Califomia Streets
and Highways Code, ^ on any Interest Payment Date, from and to the extent of any prepayment of
Reassessments, at the following respective redemption prices (expressed as percentages of the principal
amount of the Bonds to be redeemed), plus accmed interest thereon to the date of redemption:
Redemption Date Redemption Prices
Optional Redemption of Bonds from Other Funds, Excluding Reassessment Prepayments. The
Bonds are subject to redemption prior to their stated maturity dates on any Interest Payment Date on or after
September 2, , as selected by the City, from any source of funds other than prepayment of Reassessments,
at the followmg respective redemption prices (expressed as percentages of the principal amount of the Bonds
to be redeemed), plus accmed interest thereon to the date of redemption:
Redemption Date Redemption Prices
Mandatory Sinking Fund Redemption of Bonds. The Bonds maturing on September 2,20 shall be
subject to mandatory sinking fimd redemption prior to maturity, in part, on September 2, , and on each
September 2 thereafter, from sinking fimd payments, at a redemption price equal to the principal amount of
Bonds to be redeemed, together with accmed interest to the date of redemption, without premium, as follows:
no.
20_ Term Bond
Redemption Date Redemption
(September 2) Amount
20 (maturity)
Purchase of Bonds
In lieu of payment at maturity or redemption, moneys in the Redemption Fund may be used and
withdravm by the Tmstee for purchase of outstanding Bonds, upon the filing with the Trustee of an Officer's
Certificate requesting such purchase, at public or private sale as and when, and at such prices (including
brokerage and other charges) as such Officer's Certificate may provide, but in no event may Bonds be
purchased at a price in excess of the principal amount thereof, plus the premium, if any, which would be paid
upon redemption, plus interest accmed to the date of purchase.
Notice of Redemption
With respect to the Bonds held in book-entry form, notices of redemption will be mailed only to The
Depository Tmst Company and not to any beneficial ovmer of the Bonds.
The Tmstee shall cause notice of any redemption to be mailed by registered or certified mail, postage
prepaid, at least 30 days but not more than 60 days prior to the date fixed for redemption, to the securities
depository and to certain information services, and to the respective registered Ovmers of any Bonds
designated for redemption, at their addresses appearing on the Bond registration books maintained by the
Tmstee; but the actual receipt of any notice shall not be a condition precedent to such redemption and failure to
receive any such notice, or any defect in such notice, shall not affect the validity of the proceedings for the
redemption of such Bonds, or the cessation of interest on the redemption date.
A notice of redemption for optional redemption may be conditioned on the receipt by the City of
sufficient funds to effect the redemption. If sufficient funds are not received by the City by the redemption
date, the redemption shall not occur and the Bonds will remain outstanding under the Indenture. If any
redemption is cancelled due to lack of sufficient fimds, the Tmstee shall mail a notice to the Bondovmers
stating that such redemption was cancelled and did not occur.
Selection of Bonds for Redemption
Whenever provision is made in the Indenture for the redemption of less than all of the Bonds, the City
shall select the Bonds for redemption in such a way that the ratio of Outstanding Bonds to issued Bonds shall
be approximately the same in each maturity of the Bonds insofar as possible. The Trustee shall select the
particular Bonds to be redeemed from each maturity by lot.
Registration, Exchange or Transfer
The regisfration of any Bond may, in accordance with its terms, be fransferred upon the Bond Register
by the person in whose name it is registered, in person or by his or her duly authorized attomey, upon
surrender of such Bond for cancellation at the office of the Tmstee, accompanied by delivery of a written
instmment of fransfer in a form acceptable to the Tmstee and duly executed by the Bondovmer or his or her
duly authorized attomey.
Bonds may be exchanged at the office of the Tmstee for a like aggregate principal amount of Bonds of
other authorized denominations of the same maturity. The Tmstee will not charge the Owner for any new
Bond issued upon any exchange or transfer, but shall require the Ovmer requesting such exchange or fransfer
to pay any tax or other govemmental charge required to be paid with respect to such exchange or fransfer. The
cost of printing any Bonds and any services rendered or any expenses incurred by the Tmstee in connection
with any exchange or fransfer shall be paid by the City as Administrative Expenses. Whenever any Bond or
Bonds shall be surrendered for regisfration of fransfer or exchange, the City shall execute, and the Tmstee shall
authenticate and deliver, a new Bond or Bonds of the same maturity for a like aggregate principal amount;
provided, that the Tmstee shall not be required to register fransfers or make exchanges of Bonds (a) 15 days
prior to the date established by the Tmstee for selection of Bonds for redemption, or (b) with respect to a Bond
after such Bond has been selected for redemption.
Annual Debt Service
Table 1 below sets forth the annual debt service on the Bonds based on the maturity schedule and
mterest rates set forth on the inside cover page of this Official Statement.
TABLE 1
$32,840,000*
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
LIMITED OBLIGATION REFUNDING BONDS
Annual Debt Service
Year Ending
September 2 Principal Interest Total
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
Total $ S S
Source: Underwriter.
SECURITY FOR THE BONDS
Limited Obligation
The obligation of the City relating to the Bonds is not a general obligation of the City, but is a limited
obligation, payable solely from the Reassessments and Assessments and from the funds pledged under the
Indenture. Neither the faith and credit nor the taxing power of the City, the County or the State of Califomia,
or any of its political subdivisions, is pledged to the payment of the Bonds. Notwithstanding any other
10
provision of the Indenture, the City is not obligated to advance available surplus funds from the City
treasury to cure any deficiency in the Redemption Fund.
Reassessment Liens and Installments
The Bonds are issued upon and secured by and payable solely from the unpaid Reassessments on
parcels of property within the Reassessment Disfrict together with accmed interest, and such unpaid
Reassessments, together with accmed interest, constitute a fund for the redemption and payment of the
principal of the Bonds and related interest and premium, if any. The Bonds will also be initially secured by a
pledge and lien on the Assessments levied within the Prior Assessment Districts in fiscal year 2012-13 which
have not been collected as of the date of delivery of the Bonds. In addition, all of the Bonds are secured by the
moneys in the Reassessment Fund, the Redemption Fund and the Reserve Fund created pursuant to the
Indenture. Principal of and interest on the Bonds are payable exclusively from the Redemption Fund.
Although the unpaid Reassessments and Assessments constitute fixed liens on the lots and parcels
assessed, they do not constitute a personal indebtedness of the respective ovmers of such lots and parcels.
There can be no assurance as to the ability or the willingness of such owners to pay the unpaid Reassessments
and Assessments when due. See "BONDOWNERS' RISKS".
The unpaid Reassessments and Assessments will be collected in annual mstallments, together with
interest, on the County secured tax roll on which general taxes on real property are collected (the
"Reassessment Installments"). The City will include in the annual mstallments an amount for the payment of
administrative expenses in the amount set forth in the Reassessment Report; such amounts are not available to
pay debt service on the Bonds. The Reassessment Installments are payable and become delinquent at the same
time and in the same proportionate amounts and bear the same proportionate penalties and interest after
delinquency as do general property taxes. The properties upon which the Reassessments and Assessments are
levied are subject to the same provisions for sale and redemption as are properties for nonpayment of general
taxes. The annual Reassessment Installments are to be paid to the City and transferred by the City to the
Tmstee with instmctions to deposit the balance remaining after the deposit of amounts into the Adminisfrative
Expense Fund held by the City to pay administrative expenses into the Reassessment Fund. The Trustee is to
transfer amounts in the Reassessment Fund into the Redemption Fund held by the Trustee to pay the principal
of and interest on the Bonds as they become due.
The Reassessment Installments billed against each of the lots and parcels in the Reassessment District
each year represent a pro rata share of the total principal and interest coming due on all of the Bonds that year
(other than the Assessment installments which remain unpaid as of the date of delivery of the Bonds which
represented a pro rata share of the total principal and interest coming due of the Prior Bonds in fiscal year
2012-13). The amount billed against each lot or parcel is based on the percentage which the unpaid
Reassessment against the property bears to the total of unpaid Reassessments in the Reassessment Disfrict.
The failure of a property ovmer to pay an annual Reassessment Installment will not result in an increase in
Reassessment Installments against other property in the Reassessment Disfrict.
Each property owner has a statutory right to prepay the Reassessment on a parcel in whole or in part
on any date. Amounts received as prepaid Reassessments will be deposited in the Prepayment Account of the
Redemption Fund and shall be used solely for the purpose of redeeming Bonds. See "THE BONDS —
Redemption of Bonds — Mandatory Redemption from Reassessment Prepayments."
Limited Obligation Upon Delinquency
THE BONDS ARE LIMITED OBLIGATIONS OF THE CITY AND ARE PAYABLE SOLELY
FROM THE REASSESSMENTS AND THE ASSETS PLEDGED THEREFOR UNDER THE INDENTURE.
THE CITY HAS DETERMINED NOT TO OBLIGATE ITSELF AND HAS NO LEGAL OR MORAL
OBLIGATION TO ADVANCE AVAILABLE FUNDS FROM THE CITY TREASURY TO PAY BOND
11
DEBT SERVICE IN THE EVENT OF DELINQUENT REASSESSMENT INSTALLMENTS.
BONDOWNERS SHOULD NOT RELY UPON THE CITY TO ADVANCE AVAILABLE FUNDS FROM
THE CITY TREASURY TO THE REDEMPTION FUND. NOTWITHSTANDING THE FOREGOING,
THE CITY MAY, AT ITS SOLE OPTION AND IN ITS SOLE DISCRETION, ELECT TO ADVANCE
SUCH FUNDS.
Reserve Fund
The Indenture provides that a Reserve Fund must be maintamed and held by the Tmstee in an amount
equal to the Reserve Requirement. The Reserve Requirement means, on each September 2nd (the calculation
date), the least of (i) 10% of the net proceeds derived from the sale of the Bonds, (ii) maximum annual debt
service on the Outstanding Bonds; provided however that annual debt service for the period from September 3,
2013 to September 2, 2014 ("Bond Year 2014") shall be excluded for the purposes of such calculation, or
(iii) 125% of average annual debt service on the Outstanding Bonds, exclusive of Bond Year 2014. Moneys in
the Reserve Fund shall be held for the benefit of the Owners of the Bonds as a reserve for the payment of the
principal of and interest on the Bonds and shall be subject to a lien in favor of the Owners of the Bonds. See
APPENDIX C — "SUMMARY OF INDENTURE."
In the event a Reassessment is prepaid, in whole or in part, the City shall transfer such payment to the
Tmstee. The amount of each Reassessment prepaid shall be reduced by the amount the Tmstee is required to
fransfer from the Reserve Fund for deposit in the Prepayment Account of the Redemption Fund. Under the
Indenture the Tmstee is to fransfer the portion of the balance then in the Reserve Fund equal to the proportion
that the Reassessment prepaid bears to the total of all Reassessments remaining unpaid as of such date. The
City shall notify, or shall cause the Tmstee to be notified of the amount so fransferred. After each such
transfer, the Reserve Requirement shall be reduced by the amount of the related fransfer.
Whenever there are insufficient flmds in the Redemption Fund to meet the next maturing installment
of principal of or interest on the Bonds, the Tmstee shall fransfer from the Reserve Fund or deposit in the
Redemption Fund an amount necessary to satisfy such deficiency. The City agrees in the Indenture that if such
insufficiency was caused by delinquent payment of Reassessment Installments, then an amount equal to the
amount so fransferred shall be reimbursed and fransferred by the City to the Tmstee for deposit in the Reserve
Fund from the proceeds of redemption or sale of the delinquent parcel.
All amounts allocable to a particular parcel remaining in the Reserve Fund m the year in which the
last Reassessment Installment with respect to such parcel becomes due and payable shall be credited toward
said last Reassessment Installment due with respect to such parcel as set forth below:
On or about July 1 of each year, the City shall cause a preliminary calculation to be made of the
amount then on deposit in the Reserve Fund anticipated to be fransferred to the Redemption Fund on the
immediately succeeding September 1 (in the then current calendar year), and the amount anticipated to be
remaining on deposit in the Reserve Fund as of such September 1. With respect to such anticipated remainder,
the City shall determine the portion thereof anticipated to be available for transfer to the Redemption Fund on
September 1 in the next calendar year (as a result of the payment ofthe principal component of Reassessments
in the next calendar year) and shall determine, with respect to those parcels which will be in their final year of
Reassessment in the next calendar year, the portion of such amount anticipated to be available for fransfer to
the Redemption Fund allocable to each such parcel. Such allocation shall be made pro rata, and shall equal the
proportion that the principal amount of the Reassessment payable with respect to a particular parcel bears to
the total of all principal amounts of Reassessments to be paid in such calendar year. Those parcels which
would otherwise be in their final year of Reassessment shall be afforded a credit against the Reassessment that
would otherwise have been levied in such year (or a credit in an earlier year if reduction of the Reserve Fund
results in funds being available for such purposes at an earlier date), such credit to be based on such parcel's
pro rata portion of the moneys on deposit in the Reserve Fund anticipated to be available for fransfer to the
Redemption Fund on September 1 of the next calendar year, and such credit not in excess of such parcel's pro
12
rata portion of the Reserve Fund (equal to the proportion that the principal amount of the Reassessment
payable with respect to such parcel bears to the total of all principal amounts of Reassessments remaining
unpaid as of such date). The City shall then direct the Tmstee, pursuant to a Written Request of the City, to
transfer from the Reserve Fund to the Redemption Fund, the amount specified in such Written Request for
such fransfer, such fransfer to occur on or about September 1 of the next succeeding calendar year (e.g., a
report filed during July 2034, will specify the amount to be fransferred on September 1, 2034 for payment of
debt service of the Bonds on September 2,2034).
If at any time the amount of interest earned by the investment of any portion of the Reserve Fund,
together with the principal amount in the Reserve Fund, shall exceed the Reserve Requirement, such excess
shall be fransferred by the Tmstee to the Reassessment Fund each March 1 and September 1. See APPENDIX
C — "SUMMARY OF INDENTURE."
Whenever the balance in the Reserve Fund, the Reassessment Fund and the Redemption Fund is
sufficient to retire all the remaining outstanding Bonds, the Tmstee shall fransfer at the written direction of the
City the balance in the Reserve Fund to the Redemption Fund and the the City shall cease the collection of the
principal and mterest on the unpaid Reassessments. In such case, the City shall credit the balance so
fransferred against the Reassessments remaining unpaid in the manner set forth in the Act.
THE CITY HAS NO OBLIGATION TO REPLENISH THE RESERVE FUND EXCEPT TO THE
EXTENT THAT DELINQUENT REASSESSMENT INSTALLMENTS ARE PAID OR PROCEEDS FROM
FORECLOSURE SALES ARE REALIZED.
Covenant to Foreclose and Court Foreclosure Proceedings
The 1913 Act provides that in the event any assessment or installment thereof or any interest thereon
is not paid when due, the City may order the institution of a court action to foreclose the lien of the unpaid
assessment. In such an action, the real property subject to the unpaid assessment may be sold at judicial
foreclosure sale. This foreclosure sale procedure is not mandatory. However, pursuant to the Indenture, the
City will covenant for the benefit of the Bondowners that it will determine no later than August 15 of each
fiscal year in which Bonds are outstanding, whether or not any ovmers of the real property within the
Reassessment District are delinquent in the payment of Reassessment Installments. Thereafter, the City will
commence judicial foreclosure proceedings no later than November 1 of any year (i) against parcels with
aggregate delinquent Reassessment Installments (including prior years) of $10,000 or more following the close
of the fiscal year in which such Reassessment Installments were due, (ii) against parcels ovmed by any single
owner with delinquent Reassessment Installments in the aggregate amount (including prior years) of $10,000
or more, and (iii) against all parcels with delinquent Reassessment Installments regardless of the delinquent
amount during any period in which the amount on deposit in the Reserve Fund is less than the Reserve
Requirement.
The 1913 Act provides that the court in a foreclosure proceedmg has the power to order property
securing delinquent Reassessment Installments to be sold for an amount not less than all Reassessment
Installments, interest, penalties, costs, fees, and other charges that are delinquent at the time the foreclosure
action is ordered, and certain other fees and amounts as provided therein (the "Minimum Price"). The court
may also include subsequent delinquent Reassessment Installments and all other delinquent amounts.
The City may, at its discretion, but is not required to, become the purchaser of any property sold in a
foreclosure proceeding. If the City becomes the purchaser, it shall pay into the Redemption Fund an amount
necessary to satisfy the judgment, less any advances by the City to cover delinquent Reassessment Installments
plus simple interest on such net amount, at the interest rates home by the Bonds, from the dates of
delinquency. Unless such property is subsequently resold, the City must fransfer to the Redemption Fund any
future Reassessment Installments pending redemption. The City may thereupon be reimbursed for any amount
13
advanced from the City to the Redemption Fund to cover such future Reassessment Installments with respect
to the property so sold from the proceeds of such sale.
If the property is sold to a purchaser other than the City, the City shall deposit the proceeds from the
sale of the property into the Redemption Fund. From such amount, the City shall reimburse the Reserve Fund
the amount, if any, of funds advanced from the Reserve Fund to the Redemption Fund to cover the delinquent
Reassessment Installments with respect to the property which is sold. After reimbursement of the Reserve
Fund, the City may be reimbursed for any other amounts advanced from it to the Redemption Fund to cover
delinquent Reassessment Installments and interest with respect to the property sold in such proceedings. Any
funds in excess of the amount necessary to reimburse the City may be applied by the City to pay interest and
penalties, costs, fees and other charges, to the extent they were included in the sales proceeds.
If the property to be sold fails to sell for the Minimum Price, the City may petition the court to modify
the judgment so that the property may be sold at a lesser price or without a Minimum Price. Notice of the
hearing on such petition must be given to all Bondovmers. In certain circumstances, the court may modify the
judgment after the hearing to permit the sale of the property at a price lower than the Minimum Price if the
court makes certam determinations, mcluding determinations that the sale at less than the Mmimum Price will
not result in an ultimate loss to Bondowners or that Bondowners of at least 75% of the principal amount of
Bonds outstanding have consented to the petition and certain other circumstances described in the statute exist.
Neither the property owner nor any holder of a security interest in the property nor any defendant in the
foreclosure action may purchase the property at the foreclosure sale for less than the Minimum Price.
A period of 120 days must elapse after the date notice of levy of the interest in real property is served
on the judgment debtor before the sale of such lot or parcel with more than 4 dwelling units can be made.
However, pursuant to Streets and Highways Code Section 8832, the 120 day period may be shortened to 20
days for parcels with not more than 4 dwelling units. If the judgment debtor fails to redeem, and if the
purchaser at the sale is the judgment creditor (e.g., the City), an action may be commenced by the delinquent
property owner wdthin 90 days after the date of sale to set aside such sale. The constitutionality of the repeal
of the one year redemption period has not been tested; and there can be no assurance that, if tested, such
legislation will be upheld.
In the event court foreclosure proceedings are commenced by the City, there may be delays in
payments to Owners of the Bonds pending prosecution of the foreclosure proceedings to completion,
including the receipt of the City of the proceeds of the foreclosure sale. It is also possible that no
qualified bid will be received at the foreclosure sale. See "BONDOWNERS' RISKS".
Priority of Reassessment Lien
The Reassessments (and any further assessment or reassessment) including each installment thereof
and any related interest and penalties constitute a lien agamst the lots and parcels of land on which they were
imposed until paid. Such lien has priority over all fixed special assessment liens which may thereafter be
created against the property, and also has priority over all private liens, including the lien of any mortgage or
deed of tmst whenever created. Such lien is co-equal to and independent of the lien for general taxes and
special taxes. See "THE REASSESSMENT DISTRICT — Direct and Overlapping Indebtedness" and
"BONDOWNERS' RISKS — FDIC/Federal Govemment hiterests m Parcels."
No Additional Bonds
The City is not authorized to issue additional bonds (other than the Bonds or any refimding bonds)
secured by the Reassessments. See "THE BONDS — Refunding Bonds" above.
14
Maximum Annual Reassessment for Administrative Costs and Expenses
The costs associated with administering the Reassessment Disfrict will be spread to each parcel in the
Reassessment District with unpaid Reassessments on a pro-rata basis. Adminisfrative costs for the
Reassessment District cannot exceed 5% of the total armual Reassessments per individual Reassessment parcel
collected each year.
THE REASSESSMENT DISTRICT
Description of the Reassessment District
The Reassessment District includes all of the property within Assessment District No. 2002-01 and
Benefit Area No. 1 of Assessment District No. 2003-01 with the exception of 3 parcels for which the
Assessments levied against them have been prepaid. The Reassessment Disfrict encompasses 2,020 parcels
consisting of 1,482 parcels for single family detached homes, 375 parcels for multi-family units, 85
commercial parcels, 26 industrial parcels, 4 other developed parcels, and 48 undeveloped parcels. Assessment
District No. 2002-01 is located in the east cenfral portion of the City, southeast of the McClellan-Palomar
Airport.
Assessment District No. 2002-01 (Poinsettia Lane East)
Assessment District No. 2002-01 encompasses two master plans: the Bressi Ranch Master Plan and
the La Costa Greens portion of the Villages of La Costa Master Plan. The Bressi Ranch Master Plan consists
of 5 plarming areas containing office, indusfrial, and warehouse uses, seven plarming areas of single family
detached homes, one hundred units of affordable multifamily apartments, a small commercial site housing a
gas station/mini-mart, a mixed-use area containing commercial and community facilities, a recreational vehicle
storage area, a private school, numerous open space areas, and a large "Village Green." The La Costa Greens
is a residential development created to take advantage of the natural open space of the area. A pedestrian trail
system links the individual neighborhoods and many homes have golf course and open space views.
Assessment District No. 2002-01 consists primarily of developed parcels, including 1,275 residential
parcels, of which 1,152 are single family detached homes and 123 are multi-family units, 85 commercial
parcels, 26 indusfrial parcels, 4 other parcels*, and 48 undeveloped parcels. Assessment Disfrict No. 2002-01
encompasses approximately 1,233 gross acres. The single family homes range in size from approximately
1,615 square feet in the Avellino conmiunity to approximately 6,219 square feet in the Magnolia Estates
community. The multi-family units are income-restricted condominium homes ranging from 863 square feet
to 1,121 square feet in the Mulberry community at Bressi Ranch.
Benefit Area No. 1 (Calavera Hills II) of Assessment District No. 2003-01 (College Boulevard and Cannon
Road East)
Assessment District No. 2003-01 (College Boulevard and Cannon Road East) is located in the
northem portion of the City, primarily along College Boulevard south of State Highway 78. Assessment
District No. 2003-01 encompasses a portion of the Calavera Hills II Master Plan which features 19 residential
villages, 1 community park, 2 school sites, 2 conmiunity facility sites, 1 recreational vehicle storage facility
and large areas of open space corridors. Further, the Assessment Disfrict sits adjacent to the Lake Calavera
Preserve; the largest of 13 city ovmed, dedicated, and managed nature preserves in Carlsbad. This area is
popular with hikers, mountain bikers, and nature lovers. Many homes in the Assessment Disfrict have views
of the Lake Calavera Preserve.
Includes a school, church, mausoleum, and an association storage.
15
Benefit Area No. 1 of Assessment District No. 2003-01 (College Boulevard and Carmon Road East) is
fully developed and consists of 582 residential parcels, of which 330 are single family detached homes and 252
are multi-family units. Benefit Area No. 1 of Assessment District No. 2003-01 encompasses approximately
302 gross acres. The single family homes range in size from approximately 1,643 square feet m the Ravinia
community to approximately 2,872 square feet in the Montaro community. The multi-family units consist of
46 friplex build-up and 19 six-plex buildings in the Mystic Point community.
Although Assessment District No. 2003-01 (College Boulevard and Cannon Road East) also
encompassed Benefit Area No. 2, which includes the primarily residential Robertson Ranch East development,
assessments levied in Benefit Area No. 2, when and if levied, were not security for the 2004 Bonds, and
are not security for the Bonds.
Table 2 below summarizes the assessed values of the property within the Reassessment District for the
current and previous fiscal years.
TABLE 2
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
SUMMARY OF ASSESSED VALUES
Fiscal Structure Total Assessed
Year Land Value(l) Value(l) Value^^^
2008-09 $868,385,611 $690,721,600 $1,559,107,211
2009-10 739,218,419 678,085,138 1,417,303,557
2010-11 714,926,303 694,254,413 1,409,180,716
2011-12 707,668,162 738,623,360 1,446,291,522
2012-13 690,841,891 746,757,406 1,437,599,297
Assessed Value is based upon San Diego County secured roll information as of January 1
prior to each fiscal year.
Source: NBS
Direct and Overlapping Indebtedness
The ability of an owner of land within the Reassessment Disfrict to pay the Reassessment Installments
could be affected by the existence of other taxes and assessments imposed upon the property. Those taxes and
assessments that secure the repayment of overlapping debt in the Reassessment District are set forth by
Assessment District in Tables 3-A and 3-B (together, the "Debt Report"). The Debt Report sets forth those
entities which have issued debt and does not include entities which only levy or assess fees, charges, ad
valorem taxes or special taxes. See the Debt Report for all entities levymg taxes, assessments or other charges
on property in the City. The Debt Report does not include the principal amount of the Bonds. The Debt
Report has been derived from data assembled and reported to the City by Califomia Municipal Statistics Inc.
as of November 1, 2012. The Debt Report includes information for all parcels located within the
Reassessment Disfrict, including those parcels which prepaid their Reassessments or which had $0
Reassessments. Neither the City nor the Underwriter has independently verified the information in the Debt
Report and they do not guarantee its completeness or accuracy.
16
TABLE 3-A
CITY OF CARLSBAD
ASSESSMENT DISTRICT NO. 2002-01
(POINSETTIA LANE EAST)
2012-13 Local Secured Assessed Valuation: $1,194,737,265
DIRECT AND OVERLAPPING TAX AND ASSESSMENT Percent Debt as of
DEBT Applicable 11/1/2012
Mefropolitan Water Disfrict 0.057% $ 112,031
Palomar Community College District 0.315 1,003,508
Carlsbad Unified School District 5.471 10,738,692
San Marcos Unified School District 1.917 3,968,995
San Marcos Unified School Disfrict School Facihties Improvement 2.086 177,269 District 2.086 177,269
City of Carlsbad Assessment District No. 2002-01 100.000 23,100,000^*^
San Marcos Unified School District Community Facilities Disfrict No. 4 32.779 7.078.625
Total Direct And Overlapping Tax And Assessment Debt $46,179,120
Refunding 1915 Act bonds to be sold.
Source: Califomia Municipal Statistics, Inc.
TABLE 3-B
CITY OF CARLSBAD
ASSESSMENT DISTRICT NO. 2003-01
(COLLEGE BOULEVARD AND CANNON ROAD EAST)
BENEFIT AREA NO. 1 (CALAVERA HILLS II)
2012-13 Local Secured Assessed Valuation: $242,862,032
DIRECT AND OVERLAPPING TAX AND ASSESSMENT Percent
DEBT Applicable
Debt as of
11/1/2012
Metropolitan Water Disfrict
Carlsbad Unified School Disfrict
City of Carlsbad Assessment District No. 2003-01
Total Direct And Overlapping Tax And Assessment Debt
0.012%
1.459
100.000
$ 23,585
2,863,782
9.743.000^*^
$12,630,367
^'^ Refunding 1915 Act bonds to be sold.
Source: Califomia Municipal Statistics, Inc.
Value-to-Reassessment Lien Ratios
The value of the parcels within the Reassessment District with unpaid Reassessments is significant
because in the event of a delinquency in the payment of Reassessment Installments, the Reassessment Disfrict
may foreclose only against delinquent parcels. In fiscal year 2012-13, the assessed value ofthe property
witiiin the Reassessment District with unpaid Reassessments is $1,437,599,297. Based on 2012-13 assessed
values, the Reassessment Disfrict has an assessed value-to-reassessment lien ratio of 43.77 to 1 (exclusive of
the unpaid Assessments for fiscal year 2012-13 and the overlapping liens shovm in Tables 3-A and 3-B).
Table 4 below sets forth the assessed value-to-reassessment lien ratios for the parcels with unpaid
Reassessments, excluding the overlapping liens shovm in Tables 3-A and 3-B:
17
TABLE 4*
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
VALUE-TO-REASSESSMENT LIEN RATIOS BY ASSESSED VALUE
Estimated
Assessed Value to
Average
Value to
Reassessment No. of Total % ofthe Total Total Assessed Reassessment
Lien Ratio^^^ Parcels Reassessmen/^^ Reassessment Value^^^ Lien Ratio^'^^
0.00 to 4.99:1 5 $ 88,266 0.27% $ 327,587 3.71
5.00 to 9.99:1 10 601,690 1.83 5,488,492 9.12
10.00 to 14.99:1 13 499,223 1.52 5,659,508 11.34
15.00 to 19.99:1 132 4,123,992 12.56 71,098,238 17.24
20.00 to 29.99:1 376 7,011,736 21.35 172,714,147 24.63
Greater than 30:1 1,484 20.518.094 62.47 1.182,311.325 57.62
Total 2,020 $ 32,843,000 100.00 $ 1,437,599,297 43.77
^'^ The numerator is the 2012-13 assessed value and the denominator equals the estimated reassessment amount of
$32,843,000.
Preliminary; subject to change.
Land and structure values. Assessed Value is based upon 2012-13 San Diego County secured roll information as of
January 1, 2012.
^'^^ Excludes the overlapping liens shown in Tables 3-A and 3-B.
Source: NBS
Preliminary, subject to change.
18
Table 5 below sets forth the Reassessments and assessed property value and value to reassessment lien by property type.
TABLE 5
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
LEVIES AND DELINQUENCIES IN PRIOR ASSESSMENT DISTRICTS
No. of
2012/13
Assessment
Percentage
of Total Structure Total Assessed Total
Assessed
Value-to-Lien
Category Parcels Levy^*^ Levy Land Value^^^ Value^^^ Value^^^ Reassessments^^^ Per Categ
Developed:
Single-Family 1,482 $1,823,460 60.8% $462,718,597 $523,817,336 $986,535,933 $19,950,256 49.45
Multi-Family 375 409,355 13.6 71,468,719 65,919,741 137,388,460 4,635,869 29.64
Commercial 85 291,714 9.7 60,228,757 115,833,230 176,061,987 3,134,460 56.17
Industrial 26 65,989 2.2 14,985,540 25,820,292 40,805,832 707,643 57.66
Other(4) 4 75,382 Z5 15.553,081 15,264,807 30,817.888 811,271 37.99
Total Developed: 1,972 $2,665,900 88.8% $624,954,694 $746,655,406 $1,371,610,100 $29,239,498 46.91
Undeveloped:
Single-Family 25 $24,793 0.8% $8,458,181 $0 $8,458,181 $265,334 31.88
Commercial 1 5,152 0.2 510,000 102,000 612,000 55,312 11.06
Industrial 22 305,153 10.2 56,919,016 0 56,919,016 3,282.856 17.34
Total Undeveloped: 48 $335,097 11.2% $65,887,197 $0 $65,989,197 $3,603,502 18.31
Total: 2,020 $3,000,997 100.0% $690,841,891 $746,757,406 $1,437,599,297 $32,843,000 43.77
Represents the combined 2012-13 assessment levy of the Prior Assessment Districts.
•^^^ Assessed Value is based upon 2012-13 San Diego County secured roll information as of January 1, 2012.
Preliminary; subject to change.
^' Represents a school, church, mausoleum, and association storage.
Source: NBS
19
Delinquencies in the Reassessment District
As of October 31, 2012, 18 parcels within the Reassessment District with unpaid Reassessments had
not paid either thefr first or second installment of property taxes and two additional parcels had not paid their
second installment. Five of the parcels which have not paid either their first or second installment of property
taxes are delinquent in their payment of fiscal year 2010-11 property taxes. The City does not participate in
the County of San Diego Teeter Plan.
The following table sets forth a history of the assessments levied and delinquencies within the Disfrict
since fiscal year 2007-08.
TABLE 6
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
LEVIES AND DELINQUENCIES IN PRIOR ASSESSMENT DISTRICTS^*^
No. of
Amount Percentage Parcels
Amount Percentage No. of Delinquent Delinquent Delinquent
No. of Delinquent Delinquent Parcels as of as of as of
Fiscal Amount Parcels as of as of Delinquent as October 31, October 31, October 31,
Year Levied Levied June 30 June 30 of June 30 2012 2012 2012
2007-08 $3,004,525 1,818 $143,270 4.77% 117 $ 0 0.00% 0
2008-09 3,003,371 1,867 118,816 3.96 97 2,575 0.09 2
2009-10 3,014,695 1,880 95,625 3.17 82 2,592 0.09 2
2010-11 3,002,626 1,922 89,455 2.98 94 8,939 0.30 5
2011-12 2,997,671 1,990 38,660 1.29 32 23,261 0.78 18
Represents the combined 2012-13 assessment levy of the prior assessment districts for the years shown.
Source: NBS
20
Concentration of Ownership
As summarized in Table 7 below, no property owner within the Disfrict currently owns parcels responsible for more than 6% ofthe Reassessment lien,
and the ten largest property owners are responsible for approximately 19% of the Reassessment lien. See "BONDOWNERS' RISKS - Concentration of
Ownership".
TABLE 7
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
TOP 10 REASSESSMENT PAYERS
Owner
No. of
Parcels Description
2012/13
Assessment
Levy">
Percentage
of
Total Levy
Total
Assessed
Value^^'
Total
Reassessments^^'
Value-to-
Lien Ratio
Slough Carlsbad LLC^'** 12 Vacant Industrial $ 152,257.40 5.07% $ 27,854,016 $ 1,637,820 17.01
Regency Bressi LLC^'* 7 Commercial & Vacant Commercial 126,404.22 4.21 56,066,170 1,360,231 41.22
Pacific Ridge School 1 Private School 66,893.02 2.23 27,600,139 720,297 38.32
Palomar Airport Road LLC 24 Commercial, Industrial & Vacant Industrial 54,965.98 1.83 15,942,000 590,467 27.00
Pivotal 650 Califomia St LLC 4 Vacant Industrial 38,350.04 1.28 13,808,141 412,360 33.49
Slater Place LP 1 Vacant Industrial 29,594.34 0.99 3,075,734 318,573 9.65
Modema Del Mar LLC 2 Commercial 26,800.52 0.89 12,400,000 288,310 43.01
Taylor Morrison of Califomia LLC 30 Single-Family Homes & Vacant Residential 26,242.20 0.87 18,185,400 280,845 , 64.75 •
Bressi Development LLC 1 Commercial 23,847.90 0.79 8,194,260 256,682 31.92
ECR Corporate Center LP 1 Commercial 21.749.32 0.72 31.920.375 234.079 136.37
Sub-Total Top 10 Reassessment Payers 83 $ 567,104.94 18.90% $215,046,235 $6,099,664 35.26
All Other Reassessment Payers 1,937 $2,433,892.28 81.10% $1,222,553,062 $26,743,336 45.71
Total Reassessment Payers 2,020 $3,000,997.22 100.00% $1,437,599,297 $32,843,000 43.77
Represents the combined fiscal year 2012-13 assessment levy of the prior assessment districts.
Assessed Value is based upon fiscal year 2012-13 San Diego County secured roll infonnation as of January 1, 2012.
Preliminary; subject to change.
Slough Carlsbad, LLC has received discretionary approvals for the development of industrial buildings consisting of 6 two-story buildings ranging fi-om 45,000 - 56,000 square feet with a total
ground floor area of 300,000 square feet and 8 two-story office/industrial building totaling approximately 390,000 square feet, a parking deck, and 24,243 square feet of employee eating area.
Regency Bressi, LLC owns 7 industrial parcels in the Bressi Ranch Village Center. Bressi Ranch Village Center feature a mix of shops, services, restaurants, and eateries anchored by two
markets. Businesses located on these parcels include two grocery stores, a Stater Brothers store and Trader Joe's, multiple dining and specialty food offerings, including Tommy V's Urban
Kitchen & Bar, Peet's Coffee & Tea, Board & Brew, Luna Grill, Rubio's Fresh Mexican Grill, Souplantation Express, and shops such as Unleashed by Petco and Perfectly at Home, medical
facilities such as Carlsbad Optometry and Gateway Dental, and services including 4G Verizon Wireless, Postal Annex, Premiere Cleaners, Reform Yoga and Twig Hair Lounge.
Source: NBS
(5)
21
Tax Rates
Property tax rates for single family residences in Assessment District No. 2002-01 range from
approximately 1.31% to 1.70%. Property tax rates for single family residences in Benefit Area No. 1 of
Assessment District No. 2003-01 range from approxunately 1.54% to 1.82%.
BONDOWNERS' RISKS
General
In order to pay debt service on the Bonds, it is necessary that unpaid Reassessment Installments on
parcels within the City are paid in a timely manner. The Reserve Fund will be used to pay debt service on the
Bonds if delinquent Reassessment Installments should occur. The Reassessments are a lien on the parcels of
land and the City has covenanted to institute foreclosure proceedings under certain circumstances against
parcels with delinquent Reassessment Installments.
Failure by owners of the parcels to pay Reassessment Installments when due, depletion of the Reserve
Fund or the inability of the City to sell parcels which have been subject to foreclosure proceedings for amounts
sufficient to cover the delinquent Reassessment Installments for such parcels may result in the inability of the
City to make fiill or punctual payments of debt service on the Bonds, and Bondovmers would therefore be
adversely affected.
The 1915 Act provides that except under certain circumstances property is to be sold upon foreclosure
at a Minimum Price. "Minimum Price" as defined in the 1915 Act is the amount equal to the delinquent
installments of principal or interest of the reassessment or assessment, together with all interest penalties,
costs, fees, charges and other amounts more fully detailed in the 1915 Act. The court may authorize a sale at
less than the Minimum Price if the court determines that sale at less than the Minimum Price will not resuh in
an ultimate loss to the Bondowners or, under certain circumstances, if owners of 75% or more of the
outstanding Bonds consent to such sale. There can be no assurance that foreclosure proceedings will occur in a
timely manner so as to avoid depletion of the Reserve Fund and a delay in payments of debt service on the
Bonds. See "SECURITY FOR THE BONDS — Covenant to Foreclose and Court Foreclosure Proceedings."
Unpaid Reassessment Installments do not constitute a personal indebtedness of the owners of the
parcels within the Reassessment Disfrict. There is no assurance the owners will be able to pay the
Reassessment Installments or that they will pay such installments even though financially able to do so.
Concentration of Ownership
Based upon development status and ovmership as of the January 1, 2012 lien date, it is estimated that
ten property owners within the Reassessment Disfrict would be responsible for approximately 19% of the
Reassessments. Several of the properties owned by such property ovmers are either vacant or under
constmction. The level of concenfration in the obligation to pay the Reassessments represents a risk to
Bondovmers. The receipt of the Reassessments is dependent on the willingness and the ability of the
landowners to pay the Reassessments when due, which could be adversely affected by the landovmers'
inability to lease and sell property within the Reassessment Disfrict due to commercial downtums, high
vacancy rates or downtums in the residential or commercial markets. Failure of the landovmers, or any
successor, to pay the aimual levies of Reassessments when due could result in a default in payments of the
principal of, and interest on, the Bonds, when due. The only assets of landowners within the Reassessment
Disfrict which constitute security for the payment of Reassessments is the landowners' respective real property
holdings located within the Reassessment Disfrict and subject to the reassessment. See "SECURITY FOR
THE BONDS — Covenant to Foreclose and Court Foreclosure Proceedings".
22
The concentration of ovmership will change over time as the Reassessments levied on property in
Benefit Area No. 1 of Assessment District No. 2003-01 cease on and after September 2, 2034. After
September 2, 2034, the Bonds maturing on September 2, 2035 will be secured solely by property in
Assessment District No. 2002-01. The ten largest property owners in Assessment Disfrict No. 2002-01 are the
same as the those shown for the Reassessment District as a whole in Table 7. However, whereas the
Reassessments to be levied upon these property owners constitute 18.90% of the total Reassessments to be
levied in the Reassessment Disfrict, such Reassessments constitute 26.31% of the total Reassessments to be
levied in Assessment District No. 2002-01.
Delinquency Resulting in Ultimate or Temporary Loss on Bonds
If a temporary deficiency occurs in the Redemption Fund with which to pay the principal of or interest
on Bonds that have then matured, or the principal and interest on Bonds coming due during the current year,
unless it appears to the Treasurer that there will be an ultimate loss to the Bondowners, the Treasurer shall
cause the Tmstee to pay the principal of Bonds which have matured as presented and make interest payments
on the Bonds when due, as long as there are available fimds in the Redemption Fund, in the order of priority
and as required by the Indenture. If it appears to the Treasurer that there is a danger of an ultimate loss
accming to the Bondowners for any reason, the Treasurer is requfred pursuant to the 1915 Act to withhold
payment on all matured Bonds and interest on all Bonds and report the facts to the City so that the City may
take proper action to equitably protect all Bondowners. See APPENDIX C — "SUMMARY OF
INDENTURE."
Non-Cash Payments of Reassessments
The 1915 Act may permit the owner of a parcel that is subject to an unpaid Reassessment Installment
to tender any Bond secured by such Reassessment in payment or partial payment of any installment of the
Reassessment or interest or penalties thereon which may be due or payable. A Bond so tendered is to be
accepted at the par amount thereof and credit is to be given for any interest thereon accmed to the date of the
tender. Thus, if Bonds can be purchased at a discount, it may be to the advantage of a property owner to pay
amounts due with respect to an assessment by tendering a Bond. Such a practice would decrease the cash flow
available to the City to make payments with respect to other Bonds then outstanding and could result in a
default in payment on the Bonds.
Limited City Obligation Upon Delinquency
Pursuant to the 1915 Act, the City has elected not to be obligated to advance funds from the freasury
of the City for delinquent Reassessment Installments. The only obligation of the City with respect to such
delinquencies and the consequent deficiencies in the Redemption Fund is to advance money to the Redemption
Fund from the Reserve Fund. The City has no obligation to replenish the Reserve Fund except to the extent
that delinquent Reassessment Installments are paid or proceeds from foreclosure sales are realized. There is no
assurance that the balance in the Reserve Fund will always be adequate to pay all delinquent Reassessment
Installments and if during the period of delinquency there are insufficient fimds in the Reserve Fund, a delay
may occur in payments to the Bondowners.
Land Values
The value of the property within the Reassessment District is a critical factor in determining the
investment quality of the Bonds. If a property owner is delinquent in the payment of Reassessment
Installments, the City's only remedy is to commence foreclosure proceedmgs against the delinquent parcel in
an attempt to obtain funds to pay the delinquent Reassessment Installments. Reductions in property values due
to a downturn in the economy, physical events such as earthquakes, fires or floods, stricter land use
regulations, delays in development or other events will adversely impact the security underlying the
reassessments. See "THE REASSESSMENT DISTRICT — Value-to-Reassessment-Lien Ratios".
23
55
The assessed values set forth in this Official Statement do not represent market values arrived at
through an appraisal process and generally reflect only the sales price of a parcel when acquired by its current
owner, adjusted armually by an amount determined by the County Assessor, generally not to exceed an
increase of more than 2% per fiscal year. No assurance can be given that a parcel could actually be sold for its
assessed value.
No assurance can be given that any bid will be received for a parcel with delinquent Reassessment
Installments offered for sale at foreclosure or, if a bid is received, that such bid will be sufficient to pay all
delinquent Reassessment Installments. See "SECURITY FOR THE BONDS — Covenant to Foreclose and
Court Foreclosure Proceedings."
Bankruptcy and Foreclosure
The payment of Reassessments and the ability of the City to foreclose the lien of delinquent unpaid
Reassessment Installments, as discussed in the section entitled "SECURITY FOR THE BONDS — Covenant
to Foreclose and Court Foreclosure Proceedmgs", may be limited by bankmptcy, insolvency, or other laws
generally affecting creditors' rights or by the law of the State of Califomia relating to judicial foreclosure. In
addition, the prosecution of a foreclosure could be delayed due to crowded local court calendars or procedural
delays.
The various legal opinions to be delivered concurrently with the delivery of the Bonds (including
Bond Counsel's approving legal opinion) will be qualified as to the enforceability of the various legal
instmments by bankmptcy, reorganization, insolvency or other similar laws affecting the rights of creditors
generally.
Although bankmptcy proceedings would not cause the Reassessments to become extinguished,
bankmptcy of a property owner could result in a delay ui prosecuting superior court foreclosure proceedings
and could result in delinquent Reassessment Installments not being paid in fiill. Where property is
encumbered by liens securing mortgage loans, it is highly probable that bankmptcy of a property owner would
delay foreclosure for an extended period of time. Such a delay would increase the likelihood of a delay or
default in payment of the principal and interest on the Bonds.
FDIC/Federal Government Interests in Parcels
The ability of the City to collect interest and penalties specified by the Act and to foreclose the lien of
delinquent Reassessment Installments may be limited in certain respects with regard to parcels in which the
Federal Deposit Insurance Corporation (the "FDIC") has or obtains an mterest. Specifically, in the event that
any financial institution making a loan which is secured by parcels is taken over by the FDIC and the
applicable Reassessment Installment is not paid, the remedies available to the City may be constrained. The
FDIC's policy statement regarding the payment of state and local real property taxes (the "Policy Statement")
provides that taxes other than ad valorem taxes which are secured by a valid lien in effect before the FDIC
acquired an interest in a property will be paid unless the FDIC determines that abandonment of its interests is
appropriate. The Policy Statement provides that the FDIC generally will not pay installments of mm-ad
valorem taxes which are levied after the time the FDIC acquires its fee interest, nor will the FDIC recognize
the validity of any lien to secure payment except in certain cases where the Resolution Tmst Corporation had
an interest in property on or prior to December 31, 1995. Moreover, the Policy Statement provides that, with
respect to parcels on which the FDIC holds a mortgage lien, the FDIC will not permit its lien to be foreclosed
out by a taxing authority without its specific consent, nor will the FDIC pay or recognize liens for any
penalties, fines or similar claims imposed for the non-payment of taxes.
If a parcel with unpaid Reassessments within the Reassessment District is owned by a federal
govemmental entity, or a private deed of frust secured by a parcel with unpaid Reassessments within the
Reassessment Disfrict is owned by a federal govemmental entity, the ability to foreclose on the parcel to
24
5^
collect delinquent Reassessments may be limited. Federal courts have held that, based on the supremacy
clause of the United States Constitution, m the absence of Congressional intent to the confrary, a state or local
agency cannot foreclose to collect delinquent taxes or assessments if foreclosure would impair the federal
govemment interest. This means that, unless Congress has otherwise provided, if a federal govemmental
entity owns a parcel with impaid Reassessments within the Reassessment Disfrict but does not pay taxes and
assessments levied on the parcel (including Reassessments), the applicable state and local govemments carmot
foreclose on the parcel to collect the delinquent taxes and assessments.
Moreover, unless Congress has otherwise provided, if the federal govemment has a mortgage interest
in the parcel and the City wishes to foreclose on the parcel as a result of delinquent Reassessments, the
property cannot be sold at a foreclosure sale unless it can be sold for an amount sufficient to pay delinquent
taxes and assessments on a parity with the Reassessments and preserve the federal govemment's mortgage
interest. In Rust v. Johnson (9th Circuit; 1979) 597 F.2d 174, tiie United States Court of Appeal, Nintii Circuit
held that the Federal National Mortgage Association ("FNMA") is a federal instmmentality for purposes of
this doctrine, and not a private entity, and that, as a result, an exercise of state power over a mortgage interest
held by FNMA constitutes an exercise of state power over property of the United States.
The City has not undertaken to determine whether any federal govemmental entity currently has, or is
likely to acquire, any interest (mcluding a mortgage interest) in any of the parcels with unpaid Reassessments
within the Reassessment District, and therefore expresses no view conceming the likelihood that the risks
described above will materialize while the Bonds are outstanding
The City's remedies may also be limited in the case of delinquent Reassessment Installments with
respect to parcels in which other federal agencies (such as the Intemal Revenue Service and the Dmg
Enforcement Adminisfration) have or obtain an interest.
The City is unable to predict what effect the application of the Policy Statement would have in the
event of a delinquency with respect to a portion of the parcels in which the FDIC has or obtains an interest,
although prohibiting the lien of the FDIC to be foreclosed out at a judicial foreclosure sale would prevent or
delay the foreclosure sale.
Natural Disasters
The Reassessment District, like many Califomia communities, may be subject to unpredictable
seismic activity, fires, flood, or other natural disasters. Southem Califomia is a seismically active area.
Seismic activity represents a potential risk for damage to buildings, roads and property within the
Reassessment District. In addition, land susceptible to seismic activity may be subject to liquefaction during
the occurrence of such event. The City is located in an area of high fire risk. Significant wildfires have burned
portions of the City in recent years including property adjacent to the Reassessment District. Risk of wildfire
is significant for all property within the Reassessment Disfrict.
The most likely potential earthquake risk for property in Reassessment Disfrict is from the Rose
Canyon fault. Earthquakes from this source are expected to have a potential for seismic ground shaking with a
maximum credible magnitude of 7.0 and a maximum probable magnitude of 6.25. The "maximum credible
earthquake" is defined as the maximum earthquake that appears capable of occurring under the presently
known tectonic framework, while the "maximum probable earthquake" is the maximum earthquake that is
considered likely to occur during a 100-year time interval.
In the event of a severe earthquake, fire, flood or other natural disaster, there may be significant
damage to both property and infrastmcture in the Reassessment Disfrict. As a result, a substantial portion of
the property owners may be unable or unwilling to pay the Reassessment Installments when due. In addition,
the value of land in the Reassessment District could be duninished in the aftermath of such a natural disaster.
25
57
reducing the resulting proceeds of foreclosure sales in the event of delinquencies in the payment of the
Reassessment Installments.
Hazardous Substances
While govemment taxes, assessments and charges are a common claim against the value of a parcel,
other less common claims may also be relevant. The value of a parcel may be reduced as a result of a claim
with regard to a hazardous substance. In general, the owners and operators of a parcel may be required by law
to remedy conditions relating to releases or threatened releases of hazardous substances. The federal
Comprehensive Environmental Response, Compensation and Liability Act of 1980, sometimes referred to as
"CERCLA" or the "Super Fund Act", is the most well-known and widely applicable of these laws, but
Califomia laws with regard to hazardous substances are also stringent and similar in effect. Under many of
these laws, the owner (or operator) is obligated to remedy a hazardous substance condition of a parcel whether
or not the owner (or operator) had anything to do with creating or handlmg the hazardous substance. The
effect, therefore, should any of the parcels withm the Reassessment District be affected by a hazardous
substance, is to reduce the marketability and value by the costs of remedying the condition because the
prospective purchaser of such a parcel will, upon becoming the owner of such parcel, become obligated to
remedy the condition just as the seller of such a parcel is.
Loss of Tax Exemption
As discussed under tiie headmg "CONCLUDING INFORMATION — Tax Matters," interest on the
Bonds could cease to be excluded from gross mcome for purposes of federal income taxation, refroactive to the
date the Bonds were issued, as a result of future acts or omissions of the City. In addition, it is possible that
future changes in applicable federal tax laws could cause interest on the Bonds to be mcluded in gross income
for federal income taxation or could otherwise reduce the equivalent taxable yield of such interest and thereby
reduce the value of the Bonds.
Limited Secondary Market
There can be no guarantee that there will be a secondary market for the Bonds or, if a secondary
market exists, that such Bonds can be sold for any particular price. Although the City has committed to
provide certain statutorily-required financial and operating information, there can be no assurance that such
information will be available to Bondovmers on a timely basis. The failure to provide the required armual
financial information does not give rise to monetary damages but merely an action for specific performance.
Occasionally, because of general market conditions, lack of current information, the absence of a credit rating
for the Bonds or because of adverse history or economic prospects cormected with a particular issue, secondary
marketing practices in cormection with a particular issue are suspended or terminated. Additionally, prices of
issues for which a market is being made will depend upon then prevailing circumstances. Such prices could be
substantially different from the original purchase price.
Future Debt Issuance
The ability of an owner of land within the Reassessment District to pay the Reassessment Installments
could be affected by the existence of other taxes and assessments imposed upon taxable parcels. In addition,
the City and other public agencies whose boundaries overlap those of the Reassessment District could impose
additional taxes or assessment liens on the property within the Reassessment District in order to finance public
improvements or services to be located or provided inside of or outside of such area. The lien created on the
property within the Reassessment Disfrict through the levy of such additional taxes may be on a parity with the
lien of the Reassessments levied by the City. See "THE REASSESSMENT DISTRICT — Direct and
Overlapping Indebtedness".
26
The imposition of additional liens on a parity with the Reassessment Installments may reduce the
ability or willingness of the landovmers to pay the Reassessment Installments and increase the possibility that
foreclosure proceeds will not be adequate to pay delinquent Reassessment Installments.
The City does not have control over the ability of other entities and districts to issue
indebtedness secured by special taxes, ad valorem taxes or assessments payable from all or a portion of
the property within the Reassessment District. In addition, the landowners within the Reassessment
District may, without the consent or knowledge of the City, petition other public agencies to issue public
indebtedness secured by special taxes, ad valorem taxes or assessments. Any such special taxes, ad
valorem taxes or assessments could reduce the estimated value-to-lien ratios for property within the
Reassessment District described herein.
Ballot Initiatives
From time to time constitutional initiatives or other initiative measures may be adopted by Califomia
voters. The adoption of any such initiative might place limitations on the ability of the State, the County or
local districts to increase revenues or to increase appropriations, or on the ability of the landovmers to
complete their developments.
Constitutional Amendment - Articles XIHC and XIHD
An initiative measure commonly referred to as the "Right to Vote on Taxes Act" (the "Initiative") was
approved by the voters of the State of Califomia at tiie November 5, 1996 general election. The Initiative
added Article XIIIC ("Article XIIIC") and Article XIIID ("Article XIIID") to the Califomia Constittition.
Accordmg to the "Titie and Summary" of the Initiative prepared by the Califomia Attomey General, the
Initiative limits "the authority of local govemments to impose taxes and property-related assessments, fees and
charges."
Article XIIID requires that, begmnmg July 1, 1997, the proceedings for the levy of any assessment by
the City under the 1913 Act (including, if applicable, any mcrease in such assessment or any supplemental
assessment under the 1913 Act) must be conducted in conformity with the provisions of Section 4 of
Article XIIID. The City completed its proceedings for the levy of assessments in the Reassessment District on
[January 8, 2013] after complying with the procedural requirements of Section 4 of Article XIIID. Under
Section 10400 of the 1913 Act, any challenge to the proceedmgs or the Reassessment must be brought within
30 days after the date the reassessment was levied.
Article XIIIC removes limitations on the initiative power in matters of local taxes, assessments, fees
and charges. Article XIIIC does not define the term "assessment", and it is unclear whether this term is
intended to include assessments or reassessments levied under the Act. In the case of the unpaid
Reassessments which are pledged as security for payment of the Bonds, the 1915 Act provides a mandatory,
statutory duty of the City and the County Auditor to post Reassessment Installments on account ofthe unpaid
Reassessments to the property tax roll of the County each year while any of the Bonds are outstanding,
commencing with property tax year 2013-14, in amounts equal to the principal of and interest on the Bonds
coming due in the succeeding calendar year plus certain adminisfrative costs. It is unlikely that the initiative
power can be used to reduce or repeal the unpaid Reassessments or Assessments which are pledged as security
for payment of the Bonds or to otherwise interfere with performance of the mandatory, statutory duty of the
City and the County Auditor with respect to the unpaid Reassessments and Assessments which are pledged as
security for payment of the Bonds.
The interpretation and application of the Initiative has been and will continue to be determined by the
courts with respect to a number of the matters discussed above, and it is not possible at this time to predict with
certainty the outcome of any future determination.
27
ra
CONCLUDING INFORMATION
Continuing Disclosure
The City has agreed to execute a Continuing Disclosure Agreement (the "Disclosure Agreement") in
cormection with the delivery of the Bonds for the benefit of the Underwriter, holders and beneficial owners of
the Bonds to provide certain financial information and operating data relating to the City no later than 270 days
following the end of the City's fiscal year (the "Armual Report") and to provide notices of the occurrence of
certain enumerated events (the "Listed Events"). The Armual Reports will be filed on behalf of the City by
The Bank of New York Mellon Tmst Company, N.A. (the "Dissemination Agent") with the Municipal
Securities Rulemakmg Board. Notices of Listed Events will be filed by the Dissemination Agent with the
Municipal Securities Rulemaking Board. The specific nature of the information to be included in the Armual
Report and tiie notices of Listed Events is set forth in APPENDIX F — "FORM OF CITY CONTINUING
DISCLOSURE AGREEMENT." The City has agreed to execute the Disclosure Agreement in order to assist
the Underwriter in complying with Securities and Exchange Commission Rule 15c2-12(b)(5) (the "Rule").
See APPENDIX F — "FORM OF CONTINUING DISCLOSURE AGREEMENT."
It should be noted that the City is required to file certain financial statements with the Annual Report.
This requirement has been included m the Disclosure Agreement solely to satisfy the provisions of the Rule.
The inclusion of this information does not mean that the Bonds are secured by any resources or property ofthe
City other than the Reassessments and amounts pledged under the Indenture. See "BONDOWNERS' RISKS
— Limited City Obligation Upon Delinquency." It should also be noted that the list of significant events
which the City has agreed to report includes items related to credit enhancements and ratings. These items
have been included in the list solely to satisfy the requirements of the Rule. The Bonds have not been assigned
a credit rating and have no credit enhancement.
The City has never failed to comply with any previous undertaking with regard to the Rule in any
material respect.
Legal Opinion
Certain proceedings in connection with the issuance of the Bonds are subject to the approval of
Sfradling Yocca Carlson & Rauth, a Professional Corporation, Newport Beach, Califomia, Bond Counsel
("Bond Coimsel"). The opmion of Bond Counsel attesting to the validity of the Bonds will be delivered with
each Bond. A form of the opinion to be delivered by Bond Counsel is set forth in Appendix D hereto.
Certain legal matters will be passed upon for the City by the City Attomey and by Stradling Yocca
Carlson & Rauth, a Professional Corporation, Newport Beach, Califomia, as Disclosure Counsel. Certain
legal matters will be passed upon for the Underwriter by its counsel, Jones Hall, A Professional Law
Corporation, San Francisco, Califomia.
Tax Matters
In the opinion of Stradling Yocca Carlson & Rauth, a Professional Corporation, Newport Beach,
Califomia, Bond Counsel, under existing statutes, regulations, mlings and judicial decisions, and assuming the
accuracy of certain representations and compliance with certaui covenants and requfrements described herein,
interest on the Bonds is excluded from gross income for federal income tax purposes and is not an item of tax
preference for purposes of calculating the federal altemative minimum tax imposed on individuals and
corporations. In the further opinion of Bond Counsel, interest on the Bonds is exempt from State of Califomia
personal income tax. Bond Counsel notes that, with respect to corporations, interest on the Bonds is not
included as an adjustment in the calculation of altemative minimum taxable income.
28
GO
The difference between the issue price of a Bond (the first price at which a substantial amount of the
Bonds of the same maturity is to be sold to the public) and the stated redemption price at maturity with respect
to such Bond constitutes original issue discount. Original issue discount accmes under a constant yield
method, and original issue discount will accme to a Bond Ovmer before receipt of cash attributable to such
excludable income. The amount of original issue discount deemed received by the Bond Owner wall increase
the Bond Owner's basis in the Bond. In the opinion of Bond Counsel, the amount of original issue discount
that accmes to the ovmer of a Bond is excluded from the gross income of such owner for federal income tax
purposes, is not an item of tax preference for purposes of the federal altemative minimum tax imposed on
individuals and corporations, and is exempt from State of Califomia income tax.
Bond Counsel's opmion as to the exclusion from gross income of interest (and original issue discount)
on the Bonds is based upon certain representations and certifications made by the City and others and is
subject to the condition that the City complies with all requfrements of the Intemal Revenue Code of 1986, as
amended (the "Code), that must be satisfied subsequent to the issuance of the Bonds to assure that interest (and
original issue discount) on the Bonds will not become includable m gross income for federal income tax
purposes. Failure to comply with such requirements of the Code might cause the interest (and origmal issue
discount) on the Bonds to be included in gross income for federal income tax purposes refroactive to the date
of issuance of the Bonds. The City has covenanted to comply with all such requirements.
The amount by which a Bond Owner's original basis for determining loss on sale or exchange in the
applicable Bond (generally, the purchase price) exceeds the amount payable on maturity (or on an earlier call
date) constitutes amortizable Bond premium, which must be amortized under Section 171 of the Code; such
amortizable Bond premium reduces the Bond Owner's basis m the applicable Bond (and the amount of tax-
exempt interest received), and is not deductible for federal income tax purposes. The basis reduction as a
result of the amortization of Bond premium may result in a Bond Owner realizing a taxable gam when a Bond
is sold by the Ovmer for an amount equal to or less (under certain circumstances) than the original cost of the
Bond to the Ovmer. Purchasers of the Bonds should consult their own tax advisors as to the treatment,
computation and collateral consequences of amortizable Bond premium.
The Intemal Revenue Service (the "IRS") has initiated an expanded program for the auditmg of tax-
exempt bond issues, including both random and targeted audits. It is possible that the Bonds will be selected
for audit by the IRS. It is also possible that the market value of the Bonds might be affected as a result of such
an audit of the Bonds (or by an audit of other similar bonds).
It is possible that subsequent to the issuance of the Bonds there might be federal, state, or local
statutory changes (or judicial or regulatory interpretations of federal, state, or local law) that affect the federal,
state, or local tax freatment of the Bonds or the market value of the Bonds. No assurance can be given that
subsequent to the issuance of the Bonds such changes or interpretations will not occur.
Bond Counsel's opinions may be affected by actions taken (or not taken) or events occurring (or not
occurring) after the Closing Date. Bond Counsel has not undertaken to determine, or to inform any person,
whether any such actions or events are taken or do occur. The Indenture and the Tax Certificate relating to the
Bonds pemiit certain actions to be taken or to be omitted if a favorable opinion of Bond Counsel is provided
with respect thereto. Bond Counsel expresses no opinion as to the exclusion from gross income of uiterest
(and original issue discount) on the Bonds for federal income tax purposes with respect to any Bond if any
such action is taken or omitted based upon the advice of counsel other than Sfradling Yocca Carlson & Rauth,
a Professional Corporation.
Although Bond Counsel has rendered opinion that interest (and original issue discount) on the Bonds
is excluded from gross income for federal income tax purposes provided that the City contmues to comply
with certain requirements of the Code, the ovmership of the Bonds and the accmal or receipt of interest (and
original issue discount) with respect to the Bonds may otherwise affect the tax liability of certam persons.
Bond Counsel expresses no opinion regarding any such tax consequences. Accordingly, before purchasing any
29
of the Bonds, all potential purchasers should consult their tax advisors with respect to collateral tax
consequences relating to the Bonds.
A copy of the proposed form of opinion of Bond Counsel is attached hereto as Appendix D.
Litigation
There is no action, suit, or proceedmg known by the City to be pending at the present time resfraining
or enjoining the delivery of the Bonds or in any way contestmg or affecting the validity of the Bonds or any
proceedings of the City taken with respect to the execution or delivery thereof. A no litigation certificate
executed by the City will be required to be delivered to the Underwriter with respect to these matters
simultaneously with the delivery of the Bonds.
Financial Interests
The fees being paid to the Underwriter, Financial Advisor, Bond Counsel, Disclosure Counsel and
Underwriter's Counsel are contingent upon the issuance and delivery of the Bonds. From time to time. Bond
Counsel represents the Underwriter on matters unrelated to the Bonds.
No Rating
The City has not applied to and does not contemplate applying to any bond rating agency for the
assignment of a ratmg on the Bonds.
Underwriting
The Bonds are being purchased by the Underwriter. The Underwriter has agreed to purchase the
Bonds at a price of $ (aggregate principal amount of the Bonds, plus original issue premium in
the amount of $ and less an Underwriter's discount of $ ). The Bond Purchase Agreement
relating to the Bonds provides that the Underwriter will purchase all of the Bonds if any are purchased, the
obligation to make such purchase being subject to certain terms and conditions set forth in the Bond Purchase
Agreement, the approval of certam legal matters by counsel and certain other conditions.
The Underwriter may offer and sell Bonds to certain dealers and others at prices lower than the
offering prices stated on the inside cover page hereof. The offering prices may be changed from time to time
by the Underwriter.
Miscellaneous
All quotations from, and summaries and explanations of, the Indenture, the Continuing Disclosure
Agreement and other statutes and documents contained herein do not purport to be complete, and reference is
made to said documents and statutes for full and complete statements of their provisions.
This Official Statement is submitted only m connection with the sale of the Bonds by the City. All
estimates, assumptions, statistical information and other statements contained herein, while taken from sources
considered reliable, are not guaranteed by the City or the Underwriter. The information contained herein
should not be constmed as representing all conditions affecting the City or the Bonds.
30
The execution and delivery of this Official Statement have been authorized by the City.
CITY OF CARLSBAD
By:
Interim City Manager
31
APPENDIX A
REASSESSMENT DIAGRAM
A-1
APPENDIX B
REASSESSMENT REPORT
B-1
APPENDIX C
SUMMARY OF THE INDENTURE
[TO COME]
C-l
APPENDIX D
OPINION OF BOND COUNSEL
[Date of Delivery]
City Council
City of Carlsbad
Carlsbad, Califomia
Re: City of Carisbad Reassessment District No. 2012-1 Limited Obligation Refunding Bonds
Ladies and Gentlemen:
We have examined certified copies of proceedings taken by the City of Carlsbad (the "City") for the
issuance of bonds designated "City of CaHsbad Reassessment District No. 2012-1 Limited Obligation Refunding
Bonds" (the "Bonds") pursuant to the Refunding Act of 1984 for 1915 Improvement Act Bonds (Division 11.5
of the Streets and Highways Code of Califomia). The Bonds are issued pursuant to the City's Resolution No.
(the "Resolution of Issuance") and an Indenture (the "Indenture") dated as of January 1, 2013, by and
between the City and The Bank of New York Mellon Trust Company, N.A. as Trustee. This examination covers
said proceedings down to and including the issuance of the Bonds; however, we have made no examination of
the ownership or use of the property assessed. In rendering this opinion, we have relied upon certain
representations of fact and certifications made by or on behalf of the City, the initial purchasers of the Bonds and
others. We have not undertaken to verify through independent investigation the accuracy of the representations
and certifications relied upon by us.
The Bonds are dated their date of delivery and mature on the dates and in the amounts set forth in the
Indenture. The Bonds bear interest payable semiannually on each March 2 and September 2, commencing on
September 2, 2013, at the rates per annum set forth in the Indenture.
Based upon the foregoing and in reliance thereon and on all matters of fact we deem relevant under the
circumstances, and upon consideration of applicable laws, we are ofthe opinion that:
1. The City has duly authorized the issuance of the Bonds. The Bonds and the Indenture
constitute legal, valid and binding limited obligations of the City enforceable in accordance with their terms,
except to the extent that enforceability may be limited by moratorium, bankruptcy, reorganization, fraudulent
conveyance or transfer, insolvency or other laws affecting creditors' rights generally, by the application of
equitable principles, by the exercise of judicial discretion in appropriate cases and by limitations on legal
remedies against public agencies in the State of Califomia; provided, however, we express no opinion with
respect to any indemnification, contribution, penalty, choice of law or waiver provisions contained therein.
2. The Bonds are issued upon and secured by the unpaid Reassessments in Reassessment District
No. 2012-1, together with interest thereon; said unpaid Reassessments together with interest thereon, constitute a
trust fund for the redemption and payment of the principal of the Bonds and the interest thereon; the Bonds are
secured by the moneys in the Redemption Fund established in the Indenture and by the unpaid Reassessments;
and the Bonds are payable, as to both principal and interest, exclusively out of said Redemption Fund.
3. The Indenture creates a valid pledge of and lien upon the unpaid Reassessments and the interest
thereon and the moneys in all funds and accounts established pursuant to the Indenture, other than the
Administrative Expense Fund and the Rebate Fund, including the investments thereof, subject in all cases to the
provisions of the Indenture permitting the application thereof for the purposes and on the terms and conditions
set forth therein.
4. Under existing statutes, regulations, rulings and judicial decisions, interest (and original issue
discount) on the Bonds is excluded from gross income for federal income tax purposes and is not an item of tax
D-1
01
preference for purposes of calculating the federal altemative minimum tax imposed on individuals and
corporations.
5. Interest (and original issue discount) on the Bonds is exempt from State of Califomia personal
income tax.
6. The difference between the issue price of a Bond (the first price at which a substantial amount
of the Bonds of a maturity are to be sold to the public) and the stated redemption price at maturity with respect to
such Bond constitutes original issue discount. Original issue discount accrues under a constant yield method,
and original issue discount will accrue to a Bond owner before receipt of cash attributable to such excludable
income. The amount of original issue discount deemed received by a Bond owner will increase the Bond
owner's basis in the applicable Bond. Original issue discount that accrues to the Bond owner is excluded from
the gross income of such owner for federal income tax purposes, is not an item of tax preference for purposes of
calculating the federal altemative minimum tax imposed on individuals and corporations (as described in
paragraph 4 above) and is exempt from State of Califomia personal income tax.
The opinion expressed in paragraphs 4 and 6 above as to the exclusion from gross income for federal
income tax purposes of interest on the Bonds is subject to the condition that the City complies with all
requirements of the Intemal Revenue Code of 1986, as amended (the "Code"), that must be satisfied subsequent
to the issuance of the Bonds to assure that such interest (and original issue discount) will not become includable
in gross income for federal income tax purposes. Failure to comply with such requirements of the Code might
cause interest on the Bonds to be included in gross income for federal income tax purposes retroactive to the date
of issuance of the Bonds. The City has covenanted to comply with all such requirements. Except as set forth in
paragraphs 4, 5 and 6 above, we express no opinion as to any tax consequences related to the Bonds.
We are admitted to the practice of law only in the State of Califomia and our opinion is limited to
matters govemed by the laws of the State of Califomia and federal law. We assume no responsibility with
respect to the applicability or the effect of the laws of any other jurisdiction.
The opinions expressed herein and the exclusion of interest on the Bonds from gross income for federal
income tax purposes may be affected by actions taken (or not taken) or events occurring (or not occurring) after
the date hereof. Our engagement as Bond Counsel terminates upon the issuance of the Bonds and we have not
undertaken to determine, or to inform any person, whether any such actions or events are taken (or not taken) or
do occur (or do not occur).
The opinions expressed herein are based upon our analysis and interpretation of existing laws,
regulations, rulings and judicial decisions and cover certain matters not directly addressed by such authorities.
We express no opinion herein as to the accuracy, completeness or sufficiency of the Official Statement
relating to the Bonds or other offering material relating to the Bonds and expressly disclaim any duty to advise
the Owners of the Bonds with respect to matters contained in the Official Statement.
Respectfully submitted,
Stradling Yocca Carlson & Rauth,
A Professional Corporation
D-2
APPENDIX E
BOOK-ENTRY ONLY SYSTEM
The information in this section conceming DTC and DTC's book-entry only system has been obtained
from sources that the City believes to be reliable, but the City takes no responsibility for the completeness or
accuracy thereof. The following description of the procedures and record keeping with respect to beneficial
ownership interests in the Bonds, payment of principal, premium, if any, accreted value and interest on the
Bonds to DTC Participants or Beneficial Owners, confirmation and transfers of beneficial ownership interests
in the Bonds and other related transactions by and between DTC, the DTC Participants and the Beneficial
Owners is based solely on information provided by DTC.
The Depository Tmst Company ("DTC"), New York, New York, will act as securities depository for the
Bonds. The Bonds will be issued as fully-registered securities registered in the name of Cede & Co. (DTC's
partnership nominee) or such other name as may be requested by an authorized representative of DTC. One fully-
registered Bond will be issued for each annual maturity of the Bonds, each in the aggregate principal amount of such
maturity, and will be deposited through the facilities of DTC.
DTC, the world's largest securities depository, is a limited-purpose tmst company organized under the New
York Banking Law, a "banking organization" within the meaning of the New York Banking Law, a member ofthe
Federal Reserve System, a "clearing corporation" within the meaning of the New York Uniform Commercial Code,
and a "clearing agency" registered pursuant to the provisions of Section 17A of the Securities Exchange Act of
1934. DTC holds and provides asset servicing for over 3.6 million issues of U.S. and non-U.S. equity issues,
corporate and municipal debt issues, and money market instmments (from over 100 countries) that DTC's
participants ("Direct Participants") deposit with DTC. DTC also facilitates the post trade settlement among Direct
Participants of sales and other securities transactions in deposited securities, through electronic computerized book-
entry transfers and pledges between Direct Participants' accounts. This eliminates the need for physical movement
of securities certificates. Direct Participants include both U.S. and non-U.S. securities brokers and dealers, banks,
tmst companies, clearing corporations, and certain other organizations. DTC is a wholly-owned subsidiary of The
Depository Tmst & Clearing Corporation ("DTCC"). DTCC is the holding company for DTC, National Securities
Clearing Corporation and Fixed Income Clearing Corporation, all of which are registered clearing agencies. DTCC
is owned by the users of its regulated subsidiaries. Access to the DTC system is also available to others such as both
U.S. and non-U.S. securities brokers and dealers, banks, tmst companies, and clearing corporations that clear
through or maintain a custodial relationship with a Direct Participant, either directly or indirectly ("Indirect
Participants"). DTC has a Standard & Poor's rating of "AA-^-." The DTC Rules applicable to its Participants are on
file with the Securities and Exchange Commission. More information about DTC can be found at www.dtcc.com.
Purchases of Bonds under the DTC system must be made by or through Direct Participants, which will
receive a credit for the Bonds on DTC's records. The ownership interest of each actual purchaser of each Bond
("Beneficial Owner") is in tum to be recorded on the Direct and Indirect Participants' records. Beneficial Owners
will not receive written confirmation from DTC of their purchase. Beneficial Owners are, however, expected to
receive written confirmations providing details of the transaction, as well as periodic statements of their holdings,
from the Direct or Indirect Participant through which the Beneficial Owner entered into the transaction. Transfers of
ownership interests in the Bonds are to be accomplished by entries made on the books of Direct and Indirect
Participants acting on behalf of Beneficial Owners. Beneficial Owners will not receive Bonds representing their
ownership interests in Bonds, except in the event that use of the book-entry system for the Bonds is discontinued.
To facilitate subsequent transfers, all Bonds deposited by Direct Participants with DTC are registered in the
name of DTC's partnership nominee. Cede & Co., or such other name as may be requested by an authorized
representative of DTC. The deposit of Bonds whh DTC and their regisfration in the name of Cede & Co. or such
other DTC nominee do not affect any change in beneficial ownership. DTC has no knowledge of the actual
Beneficial Owners of the Bonds; DTC's records reflect only the identity of the Direct Participants to whose
accounts such Bonds are credited, which may or may not be the Beneficial Owners. The Direct and Indirect
Participants will remain responsible for keeping account of their holdings on behalf of their customers.
E-1
Conveyance of notices and other communications by DTC to Direct Participants, by Direct Participants to
Indirect Participants, and by Direct Participants and Indirect Participants to Beneficial Owners will be govemed by
arrangements among them, subject to any statutory or regulatory requirements as may be in effect from time to time.
Beneficial Owners of Bonds may wish to take certain steps to augment the transmission to them of notices of
significant events with respect to the Bonds, such as prepayments, tenders, defauhs, and proposed amendments to
the Bond documents. For example. Beneficial Owners of Bonds may wish to ascertain that the nominee holding the
Bonds for their benefit has agreed to obtain and transmit notices to Beneficial Owners. In the altemative, Beneficial
Owners may wish to provide their names and addresses to the registrar and request that copies of notices be
provided directly to them.
Redemption notices shall be sent to DTC. If less than all of the Bonds within a maturity are being prepaid,
DTC's practice is to determine by lot the amount of the interest of each Direct Participant in such maturity to be
redeemed.
Neither DTC nor Cede & Co. (nor any other DTC nominee) will consent or vote with respect to Bonds
unless authorized by a Direct Participant in accordance with DTC's MMI Procedures. Under its usual procedures,
DTC mails an Omnibus Proxy to the City as soon as possible after the record date. The Omnibus Proxy assigns
Cede & Co.'s consenting or voting rights to those Direct Participants to whose accounts Bonds are credhed on the
record date (identified in a listing attached to the Omnibus Proxy).
Redemption proceeds, distributions, and dividend payments on the Bonds will be made to Cede & Co., or
such other nominee as may be requested by an authorized representative of DTC. DTC's practice is to credit Direct
Participants' accounts upon DTC's receipt of funds and corresponding detail information from the City or the
Tmstee, on payable date in accordance with their respective holdings shown on DTC's records. Payments by
Participants to Beneficial Owners will be govemed by standing instmctions and customary practices, as is the case
with securities held for the accounts of customers in bearer form or registered in "sfreet name," and will be the
responsibility of such Participant and not of DTC, the Tmstee, or the City, subject to any statutory or regulatory
requirements as may be in effect from time to time. Payment of redemption proceeds, distributions, and dividend
payments to Cede & Co. (or such other nominee as may be requested by an authorized representative of DTC) is the
responsibility of the City or the Tmstee, disbursement of such payments to Direct Participants will be the
responsibility of DTC, and disbursement of such payments to the Beneficial Owners will be the responsibility of
Direct and Indirect Participants.
A Bond Owner shall give notice to elect to have its Bonds purchased or tendered, through hs Participant, to
the Tmstee, and shall effect delivery of such Bonds by causing the Direct Participant to transfer the Participant's
interest in the Bonds, on DTC's records, to the Tmstee. The requirement for physical delivery of Bonds in
connection with an optional tender or a mandatory purchase will be deemed satisfied when the ownership rights in
the Bonds are transferred by Direct Participants on DTC's records and followed by a book-entry credit of tendered
Bonds to the Tmstee's DTC account.
DTC may discontinue providing its services as depository with respect to the Bonds at any time by giving
reasonable notice to the City or the Tmstee. Under such circumstances, in the event that a successor depository is
not obtained, physical certificates are required to be printed and delivered.
The City may decide to discontinue use of the system of book-entry only transfers through DTC (or a
successor securities deposhory). In that event. Bonds will be printed and delivered to DTC.
THE TRUSTEE, AS LONG AS A BOOK-ENTRY ONLY SYSTEM IS USED FOR THE BONDS, WILL
SEND ANY NOTICE OF REDEMPTION OR OTHER NOTICES TO OWNERS ONLY TO DTC. ANY
FAILURE OF DTC TO ADVISE ANY DTC PARTICIPANT, OR OF ANY DTC PARTICIPANT TO NOTIFY
ANY BENEFICIAL OWNER, OF ANY NOTICE AND ITS CONTENT OR EFFECT WD.L NOT AFFECT THE
VALIDITY OF SUFFICIENCY OF THE PROCEEDINGS RELATING TO THE REDEMPTION OF THE
BONDS CALLED FOR REDEMPTION OR OF ANY OTHER ACTION PREMISED ON SUCH NOTICE.
E-2
APPENDIX F
FORM OF CONTINUING DISCLOSURE AGREEMENT
This Continuing Disclosure Agreement (the "Disclosure Agreement") is executed and delivered by the
City of Carlsbad (the "Issuer") and The Bank of New York Mellon Tmst Company, N.A., as Dissemination
Agent (the "Dissemination Agent") in cormection with the issuance of City of Carlsbad Reassessment District
No. 2012-1 Limited Obligation Refimding Bonds in the aggregate principal amount of $32,840,000 (the
"Bonds"). The Bonds are being issued pursuant to a Resolution adopted by the City Council of the Issuer on
January 8, 2013 and a Indenture dated as of January 1, 2013 (the "Indenture") by and between the Issuer and
The Bank of New York Mellon Trust Company, N.A., as Trustee (the "Tmstee"). The Issuer and
Dissemination Agent hereby covenant and agree as follows:
Section 1. Purpose of the Disclosure Agreement. This Disclosure Agreement is being executed
and delivered by the Issuer for the benefit of the holders and beneficial owners of the Bonds and in order to
assist the Participating Underwriter in complying with SEC Rule 15c2-12(b)(5).
Section 2. Definitions. In addition to the definitions set forth in the Resolution of Issuance
which apply to any capitalized term used m this Disclosure Agreement unless otherwise defined in this
Section, the following capitalized terms shall have the following meanings:
"Armual Report" shall mean any Armual Report provided by the Issuer pursuant to, and as described
in. Sections 3 and 4 of this Disclosure Agreement.
"Dissemination Agent" shall mean The Bank of New York Mellon Tmst Company, N.A. or any
successor Dissemination Agent designated in writing by the Issuer and which has filed with the Issuer a
written acceptance of such designation.
"Listed Events" shall mean any of the events listed in Section 5(a) of this Disclosure Agreement.
"Participating Underwriter" shall mean Stifel Nicolaus & Co. Inc., dba Stone & Youngberg, a
Division of Stifel Nicolaus.
"Repository" shall mean the Municipal Securities Rulemaking Board, which has been designated by
the Securities and Exchange Commission as the sole repository of disclosure information for purposes of the
Rule, or any other repository of disclosure information that may be designated by the Securities and Exchange
Commission as such for purposes of the Rule in the future.
"Rule" shall mean Rule 15c2-12(b)(5) adopted by the Securities and Exchange Commission under the
Securities Exchange Act of 1934, as the same may be amended from time to time.
Section 3. Provision of Annual Reports.
(a) The Issuer shall, or shall cause the Dissemination Agent to, annually not later than
270 days after the end of the City's fiscal year, commencing with the report for the 2012-13 fiscal year,
provide to the Repository, in an elecfronic format as prescribed by the Municipal Securities Rulemaking
Board, an Annual Report which is consistent with the requirements of Section 4 of this Disclosure Agreement.
Not later than fifteen (15) Business Days prior to said date, the Issuer shall provide the Armual Report to the
Dissemination Agent (if other than the Issuer). The Armual Report may be submitted as a single document or
as separate documents comprising a package, and may include by reference other information as provided in
Section 4 of this Disclosure Agreement; provided that the audited financial statements of the Issuer may be
submitted separately from the balance of the Annual Report, and later than the date requfred above for the
F-l
1\
filing of the Armual Report. If the Issuer's fiscal year changes, it shall give notice of such change in the same
manner as for a Listed Event under Section 5(c).
(b) If the Issuer is unable to provide to the Repository or the Dissemination Agent an
Armual Report by the date required in subsection (a), the Issuer shall send a notice to the Municipal Securities
Rulemaking Board, in an elecfronic format as prescribed by the Municipal Securities Rulemaking Board, in
substantially the form attached as Exhibit A.
(c) The Dissemination Agent shall:
(i) confirm the elecfronic filing requirements of the Municipal Securities
Rulemaking Board for the Armual Report; and
(ii) if the Dissemination Agent is other than the Issuer, file a report with the
Issuer certifying that the Armual Report has been provided pursuant to this Disclosure Agreement, stating the
date it was provided to the Repository.
Section 4. Content of Armual Reports. The Issuer's Armual Report shall contain or incorporate
by reference the following:
(a) Audited Financial Statements of the Issuer prepared in accordance with generally
accepted accounting principles as promulgated to apply to govemmental entities from time to time by the
Govemmental Accounting Standards Board, together with the following statement: THE ISSUER'S ANNUAL
FINANCIAL STATEMENT IS PROVIDED SOLELY TO COMPLY WITH THE SECURITIES
EXCHANGE COMMISSION STAFF'S INTERPRETATION OF RULE 15C2-12. NO FUNDS OR ASSETS
FO THE ISSUER ARE REQUIRED TO BE USED TO PAY DEBT SERVICE ON THE BONDS, AND THE
ISSUER IS NOT OBLIGATED TO ADVANCE AVAILABLE FUNDS TO COVER ANY
DELINQUENCIES. INVESTORS SHOULD NOT RELY ON THE FINANCL\L CONDITION OF THE
ISSUER IN EVALUATING WHETHER TO BUY, HOLD OR SELL THE BONDS.
(b) The followmg information regarding the Bonds:
(i) Principal amount of Bonds outstanding;
(ii) Balance in the Prepayment Account of Redemption Fund;
(ii) Balance in the Redemption Fund;
(iv) Balance in the Reserve Fund and a statement of the Reserve Requirement;
(v) Information in Table 6 of the Official Statement for the Bonds regarding the
armual special assessment installments, amount collected, delinquent amount and percent delinquent for the
most recent fiscal year and the amount and percent remaining delinquent for any prior fiscal year; and
(vii) Status of foreclosure proceedings and summary of results of foreclosure
sales, if available.
(c) In addition to any of the information expressly required to be provided under
paragraphs (a) and (b) of this Section, the Issuer shall provide such further information, if any, as may be
necessary to make the specifically required statements, in the light of the circumstances under which they are
made, not misleading.
Any or all of the items listed above may be included by specific reference to other documents,
including official statements of debt issues of the Issuer or related public entities, which have been submitted
to the Repository or the Securities and Exchange Commission. If the document included by reference is a final
F-2
official statement, it must be available from the Municipal Securities Rulemaking Board. The Issuer shall
clearly identify each such other document so included by reference.
Section 5. Reporting of Significant Events.
(a) Pursuant to the provisions of this Section 5, the Issuer shall give, or cause to be
given, notice of the occurrence of any ofthe following events with respect to the Bonds in a timely maimer not
more than ten (10) Business Days after the event:
(i) Principal and interest payment delinquencies;
(ii) Unscheduled draws on debt service reserves reflecting financial difficulties;
(iii) Unscheduled draws on credit enhancements reflecting financial difficulties;
(iv) Substitution of credit or liquidity providers, or thefr failure to perform;
(v) Adverse tax opinions, the issuance by the Intemal Revenue Service of
proposed or final determinations of taxability or Notices of Proposed Issue (IRS Form 5701
TEB);
(vi) Tender offers;
(vii) Defeasances;
(viii) Ratings changes; and
(ix) Bankmptcy, msolvency, receivership or similar proceedings.
Note: For the purposes of the event identified in subparagraph (ix), the event is considered to
occur when any of the following occur: the appofritment of a receiver, fiscal agent or similar officer for an
obligated person in a proceeding under the U.S. Bankmptcy Code or in any other proceeding under state or
federal law in which a court or govemmental authority has assumed jurisdiction over substantially all of the
assets or business of the obligated person, or if such jurisdiction has been assumed by leavmg the existmg
govemmental body and officials or officers in possession but subject to the supervision and orders of a court or
govemmental authority, or the entry of an order confirmmg a plan of reorganization, arrangement or
liquidation by a court or govemmental authority havmg supervision or jurisdiction over substantially all ofthe
assets or business of the obligated person.
(b) Pursuant to the provisions of this Section 5, the City shall give, or cause to be given,
notice of the occurrence of any of the followmg events with respect to the Bonds, if material:
(i) Unless described in Section 5(a)(v), other notices or determinations by the Intemal
Revenue Service with respect to the tax status of the Bonds or other events affecting the tax status of the
Bonds.
(ii) Modifications to the rights of Bond holders.
(iii) Optional, unscheduled or contingent Bond redemptions.
(iv) Release, substitution or sale of property securing repayment of the Bonds.
(v) Non-payment related defaults
(vi) The consummation of a merger, consolidation, or acquisition involving the City or
the sale of all or substantially all of the assets of the City, other than in the orduiary course of business, the
entry into a definitive agreement to undertake such an action or the termination of a definitive agreement
relating to any such actions, other than pursuant to its terms.
(vii) Appointment of a successor or additional tmstee or the change of the name of a
tmstee.
F-3
1'^
(c) If the City determines that knowledge of the occurrence of a Listed Event under
subsection (b) would be material under applicable federal securities laws, and if the Dissemination Agent is
other than the City, the City shall promptly notify the Dissemination Agent in writing. Such notice shall
instmct the Dissemination Agent to file a notice of such occurrence with EMMA in a timely maimer not more
than ten (10) Business Days after the event.
(d) If the City determines that the Listed Event under subsection (b) would not be
material under applicable federal securities laws and if the Dissemination Agent is other than the City, the City
shall so notify the Dissemination Agent in writing and instmct the Dissemination Agent not to report the
occurrence.
(e) The City hereby agrees that the undertaking set forth in this Disclosure Agreement is
the responsibility of the City and, if the Dissemination Agent is other than the City, the Dissemination Agent
shall not be responsible for determining whether the City's instmctions to the Dissemination Agent under this
Section 5 comply with the requirements of the Rule.
Section 6. Termination of Reporting Obligation. The Issuer's and tiie Dissemination Agent's
obligations under this Disclosure Agreement shall terminate upon the legal defeasance, prior redemption or
payment in full of all of the Bonds. If such termination occurs prior to the final maturity of the Bonds, the
Issuer shall give notice of such termination in the same manner as for a Listed Event under Section 5(c).
Section 7. Dissemination Agent. The Issuer may, from time to time, appoint or engage a
Dissemination Agent to assist it in carrying out its obligations under this Disclosure Agreement, and may
discharge any such Agent, with or without appointing a successor Dissemmation Agent. The initial
Dissemination Agent shall beThe Bank of New York Mellon Trust Company, N.A.
Section 8. Amendment Waiver. Notwithstanding any other provision of this Disclosure
Agreement, the Issuer may amend this Disclosure Agreement, and any provision of this Disclosure Agreement
may be waived, provided that the following conditions are satisfied:
(a) if the amendment or waiver relates to the provisions of Sections 3(a), 4 or 5(a), it
may only be made in connection with a change in circumstances that arises from a change in legal
requirements, change in law, or change in the identity nature or status of an obligated person with respect to
the Bonds, or type of business conducted;
(b) the undertakmgs herein, as proposed to be amended or waived, would, in the opinion
of nationally recognized bond counsel, have complied with the requfrements of the Rule at the time of the
primary offering of the Bonds, after takmg into account any amendments or interpretations of the Rule, as well
as any change in circumstances; and
(c) the proposed amendment or waiver either (i) is approved by holders of the Bonds in
the maimer provided in the Indenture, or (ii) does not, in the opinion of the Tmstee or nationally recognized
bond counsel, materially impair the interests of the holders or beneficial owners ofthe Bonds.
If the annual financial information or operating data to be provided in the Annual Report is amended
pursuant to the provisions hereof, the first annual financial information filed pursuant hereto containing the
amended operatmg data or financial information shall explam, in narrative form, the reasons for the
amendment and the impact of the change in the type of operating data or financial information being provided.
If an amendment is made to the undertaking specifying the accounting principles to be followed in
preparing financial statements, the annual financial information for the year in which the change is made shall
present a comparison between the financial statements or information prepared on the basis of the new
accounting principles and those prepared on the basis of the former accounting principles. The comparison
F-4
shall include a qualitative discussion of the differences in the accounting principles and the impact of the
change in the accounting principles on the presentation of the financial information m order to provide
information to investors to enable them to evaluate the ability of the Issuer to meet its obligations. To the
extent reasonably feasible the comparison shall be quantitative. A notice of the change in the accounting
principles shall be sent to the Repository in the same maimer as for a Listed Event under Section 5(c).
Section 9. Additional Information. Nothing in this Disclosure Agreement shall be deemed to
prevent the Issuer from disseminating any other information, usmg the means of dissemination set forth in this
Disclosure Agreement or any other means of communication, or including any other information in any
Aimual Report or notice of occurrence of a Listed Event, in addition to that which is required by this
Disclosure Agreement. If the Issuer chooses to include any information in any Annual Report or notice of
occurrence of a Listed Event in addition to that which is specifically required by this Disclosure Agreement,
the Issuer shall have no obligation under this Disclosure Agreement to update such information or include it in
any future Annual Report or notice of occurrence of a Listed Event.
Section 10. Default. In the event of a failure of the Issuer or the Dissemination Agent to comply
with any provision of this Disclosure Agreement any holder or beneficial owner of the Bonds may take such
actions as may be necessary and appropriate, includhig seeking mandate or specific performance by court
order, to cause the Issuer to comply with its obligations under this Disclosure Agreement. A default under this
Disclosure Agreement shall not be deemed an Event of Default under the Indenture or any Supplemental
Indenture, and the sole remedy under this Disclosure Agreement in the event of any failure of the Issuer to
comply with this Disclosure Agreement shall be an action to compel performance.
Section 11. Duties. Immunities and Liabilities of Dissemination Agent. The Dissemination
Agent shall have only duties as are specifically set forth in this Disclosure Agreement, and the Issuer agrees to
indemnify and save the Dissemination Agent, its officers, dfrectors, employees and agents, harmless against
any loss, expense and liabilities which it may mcur arising out of or in the exercise or performance of its
powers and duties hereunder, including the costs and expenses (including attomeys' fees) of defending against
any claim of liability, but excluding liabilities due to the Dissemination Agent's negligence or willful
misconduct. The obligations of the Issuer under this Section shall survive resignation or removal of the
Dissemination Agent and payment of the Bonds.
Section 12. Beneficiaries. This Disclosure Agreement shall mure solely to the benefit of the
Issuer, the Dissemination Agent, the Participating Underwriter and holders and beneficial owners from time to
time of the Bonds, and shall create no rights in any other person or entity.
Section 13. Notices. Any notice or communication required or permitted hereunder shall be
given in writing, sent by (a) personal delivery delivered by a representative of the party giving such notice, or
(b) ovemight delivery by recognized ovemight courier, or (c) United States mail, postage prepaid, registered or
certified mail, or (d) facsimile, addressed as follows:
If to the Issuer:
City of Carlsbad
1635 Faraday Avenue
Carlsbad, Califomia 92008-7314
If to the Dissemination Agent:
The Bank of New York Mellon Tmst Company, N.A.
700 South Flower Sfreet
Suite 500
Los Angeles, CA 90017-4104
Attention: Corporate Tmst Department
F-5
or to such other address or to the attention of such other person as hereinafter shall be designated in writing by
the applicable party sent in accordance herewith. Any such notice or communication shall be deemed to have
been delivered either at the time of personal delivery actually received by the addressee or a representative of
the addressee at the address provided above or, if delivered on a business day in the case of delivery service or
certified or registered mail, as of the earlier of the date delivered or the date 72 hours following the date
deposited in the United States mail at the address provided herein, or if by telecopier, upon elecfronic
confirmation of good receipt by the receiving telecopier.
Section 14. Future Determination of Obligated Persons. In the event that the Securities
Exchange Commission amends, clarifies or supplements the Rule in such a manner that requires any
landowner within the City to be an obligated person as defined in the Rule, nothing contained herein shall be
constmed to requfre the Issuer to meet the continumg disclosure requirements of the Rule with respect to such
obligated person and nothing in this Disclosure Agreement shall be deemed to obligate the Issuer to disclose
information conceming any owner of land within the City except as required as part of the information
required to be disclosed by the Issuer pursuant to Section 4 and Section 5 hereof.
Dated: ,2013 CITY OF CARLSBAD
By:
Interim City Manager
THE BANK OF NEW YORK MELLON TRUST
COMPANY, N.A.,
as Dissemination Agent
By:
Its:
By:
Its:
F-6
EXHIBIT A
NOTICE TO MUNICIPAL SECURITIES RULEMAKING BOARD
OF FAILURE TO FILE ANNUAL REPORT
Name of Issuer:
Name of Bond Issue:
Date of Issuance:
City ofCarlsbad
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
LIMITED OBLIGATION REFUNDING BONDS
,2013
NOTICE IS HERBY GIVEN that the Issuer has not provided an Annual Report with respect to the
above-named Bonds as required by the Indenture dated as of January 1, 2013, by and between the Issuer and
The Bank of New York Mellon Tmst Company, N.A., as Tmstee. The Issuer anticipates that the Annual
Report will be filed by .
Dated: THE BANK OF NEW YORK MELLON TRUST
COMPANY, N.A.,
as Dissemination Agent on behalf of Issuer
F-7
APPENDIX G
GENERAL ECONOMIC AND DEMOGRAPHIC INFORMATION
[TO COME]
G-1
1
JH:CKL 11-16-12
11-21-12
11- 26-12
12- 18-12
$
City of Carisbad
Reassessment District No. 2012-1
Limited Obligation Refunding Bonds
BOND PURCHASE AGREEMENT
2013
City of Carlsbad
1200 Carlsbad Village Drive
Carlsbad, CA 92008
Ladles and Gentlemen:
Stifel, Nicolaus & Company, Incorporated dba Stone & Youngberg, a Division of Stifel
Nicolaus (the "Underwriter") hereby offers to enter Into this Bond Purchase Agreement (this
"Agreement") with the City of Carlsbad, California (the "City"), for the purchase by the
Underwriter and sale by the City of the captioned bonds (the "Bonds"). This offer is made
subject to acceptance by the City prior to 5:00 P.M., San Francisco time, on the date hereof,
and upon such acceptance this Bond Purchase Agreement shall be in full force and effect in
accordance with its terms and shall be binding upon both the City and the Underwriter.
1. Purchase and Sale. Upon the terms and conditions and upon the basis of the
representations set forth herein the Underwriter hereby agrees to purchase from the City and
the City hereby agrees to sell to the Underwriter all (but not less than all) of the Bonds, at an
aggregate purchase price of $ (consisting of the par amount of $ , less original
issue discount/p/t/s a net original issue premium of $ and less an underwriter's discount
of$ ).
2. Authorizing Instruments and Law. The Bonds are being Issued pursuant to the
provisions of the Refunding Act of 1984 for 1915 Improvement Bonds (the "Bond Act"). The
Bonds shall be as described in, and shall be issued and secured under and pursuant to a
resolution adopted by the City Council of the City on January 8, 2013 (the "Resolution of
Issuance") and an Indenture, dated as of January 1, 2013 (the "Indenture"), by and between
the City and The Bank of New York Mellon Trust Company, N.A., as trustee (the "Trustee").
Concurrently with its adoption of the Resolution of Issuance, the City adopted a
"Resolution of the City Council of the City of Carisbad Declaring its Intention to Levy
Reassessments and to Issue Refunding Bonds" and a "Resolution of the City Council of the City
of Carisbad Adopting Reassessment Report, Confirming and Ordering the Reassessment by
Summary Proceedings and Authorizing and Directing Related Actions," on January 8, 2013
(together with the Resolution of Issuance, the "Resolutions").
The City will record a Notice of Reassessment (the "Notice of Reassessment") in the
real property records of San Diego County prior to Issuance of the Bonds.
The Bonds shall mature on September 2 in the years and in the amounts, and shall bear
interest, as set forth in Exhibit A attached hereto. The Bonds will be subject to redemption as set
forth on Exhibit A. The Bonds shall be issued In the denominations of $5,000 or Integral
multiples thereof (except as set forth in the Indenture).
One fully registered certificate for each maturity of the Bonds will be prepared and
delivered, registered In the name of Cede & Co., as nominee of The Depository Trust Company,
New York, NY ("DTC"), and will be made available to the Underwriter for Inspection at such
place as may be mutually agreed to by the Underwriter and the City, not less than one business
day prior to the Closing Date, as defined below. The Underwriter shall order CUSIP
identification numbers and the City shall cause such CUSIP identification numbers to be printed
on the Bonds, but neither the failure to print such number on any Bond nor any error with
respect thereto shall constitute cause for a failure or refusal by the Underwriter to accept
delivery of and pay for the Bonds In accordance with the terms of this Bond Purchase
Agreement.
The Bonds are being issued for the purpose of defeasing and refunding the following
outstanding bonds of the City (the "Prior Bonds"):
(i) Assessment District No. 2003-01 (College Boulevard and Cannon Road
East) Benefit Area No. 1 (Calavera Hills II) Limited Obligation Improvement Bonds (the
"2004 Bonds"), which were Issued pursuant to a Bond Indenture, dated as of May 1,
2004 (the "2004 Indenture"), by and between the City and The Bank of New York
Mellon Tmst Company, N.A., as successor trustee (the "2004 Trustee").
(li) Assessment District No. 2002-1 (Poinsettia Lane East) Limited Obligation
Improvement Bonds, Series 2005A (the "2005 Bonds"), which were issued pursuant to a
Bond Indenture, dated as of February 1, 2005 (the "2005 Indenture"), by and between
the City and The Bank of New York Mellon Trust Company, N.A., as successor trustee
(the "2005 Trustee").
A portion of the proceeds of the Bonds, along with other available funds related to the
2004 Bonds, will be used to make a deposit into an escrow fund related to the 2004 Bonds
established pursuant to an Escrow Agreement, dated as of January 1, 2013 (the "2004 Escrow
Agreement"), by and between the City and the The Bank of New York Mellon Trust Company,
N.A., as escrow agent ("Escrow Agent"). A portion of the proceeds of the Bonds, along with
other available funds related to the 2005 Bonds, will be used to make a deposit into an escrow
fund related to the 2005 Bonds established pursuant to the Escrow Agreement.
3. Public Offering. The Underwriter hereby certifies that it has made a bona fide public
offering of all the Bonds as of the date hereof at the prices shown In the table attached to
Appendix A hereto. On or prior to the Closing Date, the Underwriter shall provide the City with
information regarding the prices at which a representative portion of each maturity of the Bonds
were sold to the public, in such form as the City may reasonably request, for purposes of
determining the yield on the Bonds.
Subsequent to the initial public offering, the Underwriter reserves the right to change the
public offering prices (or yields) as it deems necessary in connection with the marketing of the
-2-
Bonds, provided that the Unden/vrlter shall not change the Interest rates set forth on Appendix A.
The Bonds may be offered and sold to certain dealers at prices lower than such Initial public
offering prices.
4. Delivery of Official Statement; Continuing Disclosure. Pursuant to the authorization of
the City, the Underwriter has distributed copies of the Preliminary Official Statement dated
January , 2013, relating to the Bonds (the "Preliminary Official Statement") to prospective
purchasers of the Bonds. The City executed and delivered to the Underwriter a certificate In the
form of Exhibit B in connection with distribution of the Preliminary Official Statement. By its
acceptance of this proposal, the City hereby ratifies such use by the Underwriter of the
Preliminary Official Statement; and the City agrees to approve the final Official Statement
relating to the Bonds (the "Official Statement"), which will consist of the Preliminary Official
Statement with such changes as may be made thereto, with the approval of the City and the
Underwriter, and to provide copies thereof to the Underwriter as set forth herein.
The City agrees to cause to be delivered to the Underwriter within 7 business days from
the date hereof, or such eartier date identified by the Underwriter to be necessary to allow the
Underwriter to meet Its obligations under the Rule 15c2-12 ("Rule 15c2-12") and Rule G-32 of
the Municipal Securities Rulemaking Board ("MSRB"), as many copies of the final Official
Statement, signed on behalf of the City by an authorized representative, as the Underwriter
shall reasonably request in order to comply with paragraph (b)(4) of the Rule promulgated by
the U.S. Securities and Exchange Commission pursuant to the Securities Exchange Act of
1934, as amended, and the mles ofthe MSRB.
The Underwriter agrees to file the Final Official Statement with the MSRB on or as soon
as practicable after the Closing Date (defined below). The Underwriter agrees to deliver a copy
of the Final Official Statement to each of its customers purchasing Bonds no later than the
settiement date of the transaction.
The City hereby authorizes the Underwriter to use and distribute, In connection with the
offer and sale of the Bonds, the Preliminary Official Statement, the Official Statement, the
Indenture, the Escrow Agreement and this Bond Purchase Agreement and all information
contained herein, and all other documents, certificates and statements furnished by the City to
the Underwriter in connection with the transactions contemplated by this Bond Purchase
Agreement.
To assist the Underwriter In complying with Rule 15c2-12, the City will undertake,
pursuant to a Continuing Disclosure Certificate, to provide certain annual financial information
and notices of the occurrence of certain events. A description of these undertakings Is set forth
in the Preliminary Official Statement and will also be set forth In the Official Statement.
5. The Closing. At 8:00 a.m., California time, on January , 2013 or at such other time
or on such eartier or later business day as shall have been mutually agreed upon by the City
and the Underwriter, the City will cause to be delivered (i) the Bonds, through the facilities of
The Depository Trust Company, to the Underwriter in New York, New York, and (il) the closing
documents hereinafter mentioned at the offices of Stradling Yocca Cartson & Rauth, a
Professional Corporation ("Bond Counsel"), Newport Beach, California, or another place to be
mutually agreed upon by the City and the Underwriter. The Underwriter will accept such delivery
and pay the purchase price of the Bonds as set forth In Section 1 hereof In Immediately
available funds. This payment and delivery, together with the delivery of the aforementioned
documents, is herein called the "Closing;" the date of the Closing is the "Closing Date". The
-3-
Bonds will be delivered In such denominations and deposited In the account or accounts
specified by the Underwriter pursuant to written notice to the City not later than five business
days prior to Closing.
6. Representations. Warranties and Covenants. The City represents to and agrees with
the Underwriter that:
(a) the City Is and will be at the date of Closing duly authorized and existing
under the Constitution and laws of the State of California with the powers and authority,
among others, (i) to Issue the Bonds pursuant to the Constitution of the State of
California and the Bond Act, (li) to execute and deliver the Indenture, the Escrow
Agreement, the Continuing Disclosure Certificate and this Bond Purchase Agreement
(the "City Agreements"), and (ill) to carry out and consummate the transactions
contemplated by the Resolutions and the City Agreements;
(b) when delivered to and paid for by the Underwriter at the Closing in
accordance with the provisions of this Bond Purchase Agreement, the Bonds will have
been duly authorized, executed, Issued and delivered and will constitute valid and
binding limited obligations ofthe City of the character permitted to be Issued by the Bond
Act, In conformity with, and entitied to the benefit and security ofthe Resolutions and the
Indenture;
(c) by official action of the City prior to or concurrentiy with the acceptance
hereof, the City duly adopted the Resolutions and authorized and approved the
execution and delivery of, and the performance by the City of the obligations on Its part
contained in the Bonds and the City Agreements;
(d) the execution and delivery of the Bonds and the City Agreements, and
compliance with the provisions on the City's part contained therein and in the
Resolutions, will not conflict with or constitute a breach of or default under any law,
administrative regulation, judgment, decree, loan agreement, Indenture, bond, note,
resolution, agreement or other instrument to which the City is party or is otherwise
subject, nor will any such execution, delivery, adoption or compliance result in the
creation or imposition of any Hen, charge or other security interest or encumbrance of
any nature whatsoever upon any of the properties or assets ofthe City under the terms
of any such law, administrative regulation, judgment, decree, loan agreement, indenture,
bond, note, resolution, agreement or other Instrument, except as provided by the
Resolutions orthe Indenture;
(e) there is no action, suit, proceeding, inquiry or Investigation, at law or In equity,
before or by any court, governmental agency, public board or body, pending or, to the
best knowledge of the City, threatened against the City affecting the existence of the City
or the tities of Its officers to their respective offices or seeking to prohibit, restrain or
enjoin the sale, Issuance or delivery of the Bonds or the collection of revenues pledged
or to be pledged to pay the principal of, and premium. If any, and interest on the Bonds,
or the pledge thereof, or In any way contesting or affecting the validity or enforceability of
the Bonds, the Resolutions or the City Agreements, or contesting the powers of the City
or its authority to Issue, enter Into, adopt or perform its obligations under any of the
foregoing;
-4-
(f) all approvals, consents, authorizations, certifications and other orders of any
governmental authority, board, agency or commission having jurisdiction, and all filings
with any such entitles, which would constitute conditions precedent to or the failure to
obtain which would materially adversely affect the performance by the City of Its
obligations under the City Agreements or under the Resolutions, have been duly
obtained and no further consent, approval, authorization or other action by any
governmental or regulatory authority having jurisdiction over the City that has not been
obtained is or will be required for the Issue and sale of the Bonds or the consummation
by the City of the other transactions contemplated by the City Agreements, except as
such may be required under the state securities or Blue Sky laws In connection with the
distribution of the Bonds by the Underwriter;
(g) the City will furnish such Information, execute such instruments and take such
other action In cooperation with the Underwriter as the Unden/vriter may reasonably
request In order (1) to qualify the Bonds for offer and sale under the Blue Sky or other
securities laws and regulations of such states and other jurisdictions ofthe United States
as the Underwriter may designate and (2) to determine the eligibility of the Bonds for
Investment under the laws of such states and other jurisdictions, and will use its best
efforts to continue such qualification In effect so long as required for distribution of the
Bonds; provided, however, that In no event shall the City be required to take any action
which would subject it to general or unlimited service of process in any jurisdiction In
which It Is not now so subject;
(h) the Preliminary Official Statement was as of Its date, and the Official
Statement is, and at all times subsequent to the date of the Official Statement up to and
including the Closing will be, true and correct In all material respects, and the Preliminary
Official Statement and the Official Statement contain and up to and including the Closing
will contain no misstatement of any material fact and do not, and up to and including the
Closing will not, omit any statement necessary to make the statements contained
therein, in the light of the circumstances in which such statements were made, not
misleading;
(i) the City will advise the Underwriter promptly of any proposal to amend or
supplement the Official Statement, will not effect or consent to any such amendment or
supplement without the consent of the Underwriter, which consent will not be
unreasonably withheld, and the City will advise the Underwriter promptiy ofthe institution
of any proceedings known to it by any governmental agency prohibiting or otherwise
affecting the use of the Official Statement in connection with the offering, sale or
distribution of the Bonds;
(j) If, at any time prior to the date twenty-five (25) days following the later of the
Closing Date or the date the Underwriter no longer retains, directiy or as a member of an
underwriting syndicate, an unsold balance ofthe Bonds for sale to the public, which date
shall be provided to the Issuer by written notice of the Underwriter (the "End of the
Underwriting Period"), any event of which the City has knowledge shall occur which
might or would cause the Official Statement to contain an untrue statement of a material
fact or to omit to state any material fact required to be stated therein or necessary to
make the statements therein, in the light of the circumstances under which they were
made, not misleading, the City will promptly notify the Underwriter In writing of the
circumstances and details of such event. If, as a result of such event or any other event.
It Is necessary, in the opinion ofthe Underwriter, the City or their respective counsel, to
-5-
amend or supplement the Official Statement In order to make the statements therein, in
the light of the circumstances under which they were made, not misleading, the City will
forthwith cooperate with the Underwriter In the prompt preparation and furnishing to the
Underwriter of a reasonable number of copies of an amendment of or a supplement to
the Official Statement, in form and substance reasonably satisfactory to the Underwriter,
which will so amend or supplement the Final Official Statement so that, as amended or
supplemented, it will not contain any untrue statement of a material fact or omit to state
any material fact necessary to make the statements therein, In the light of the
circumstances under which they were made, not misleading;
(k) any certificate signed by any official of the City and delivered to the
Underwriter shall be deemed to be a representation and warranty by the City to the
Underwriter as to the statements made therein;
(I) the Preliminary Official Statement heretofore delivered to the Underwriter is
deemed final by the City as of its date and as of the date hereof, except for the omission
of such information as is permitted to be omitted in accordance with paragraph (b)(1) of
Rule 15c2-12; and
(m) The City acknowledges and agrees that: (I) the purchase and sale of the
Bonds pursuant to this Bond Purchase Agreement is an arm's length, commercial
transaction between the City and the Underwriter, (ii) in connection with such
transaction, the Underwriter is acting solely as a principal and Is not acting as a
municipal advisor, financial advisor or fiduciary to the City; (iii) the Underwriter has not
assumed any advisory or fiduciary responsibility to the City with respect to the
transaction contemplated hereby and the discussions, undertakings and proceedings
leading thereto (Irrespective of whether the Underwriter has provided other services or Is
currentiy providing other services to the City on other matters) or any other obligation to
the City except the obligations expressly set forth In this Bond Purchase Agreement and
(iv) the City has consulted its own legal, accounting, tax, financial and other advisors, as
applicable, to the extent it has deemed appropriate in connection with the transaction
contemplated herein.
The execution and delivery of this Bond Purchase Agreement by the City shall constitute
a representation by the City to the Underwriter that the representations and warranties
contained In this Bond Purchase Agreement are true as of the date hereof; provided that no
member of the governing body of the City shall be Individually liable for the breach of any
representation or warranty made by the City in this Bond Purchase Agreement
7. Closing Conditions. The Underwriter hereby enters into this Bond Purchase
Agreement in reliance upon the representations and warranties ofthe City contained herein and
in reliance upon the representations and warranties to be contained In the documents and
Instruments to be delivered at the Closing and upon the performance by the City of its
obligations hereunder, both on and as of the date hereof and as of the Closing Date.
Accordingly, the Underwriter's obligations under this Bond Purchase Agreement to purchase, to
accept delivery of and to pay for the Bonds shall be conditioned upon the performance by the
City of its obligations to be performed hereunder and under such documents and instruments at
or prior to the Closing, and shall also be subject to the following additional conditions:
-6-
(a) Bring Down Representation. The representations and warranties of the City
contained herein shall be true, complete and correct on the date hereof and as of the
Closing Date, as if made on and at the Closing Date;
(b) Executed Documents. At the Closing, the Resolutions and the City
Agreements shall be In full force and effect and shall not have been amended, modified
or supplemented except as may have been agreed to in writing by the Underwriter; and
there shall be In full force and effect such resolutions as, in the opinion of Bond Counsel,
shall be necessary in connection with the transactions contemplated hereby;
(c) Termination Events. The Underwriter shall have the right to cancel their
obligation to purchase the Bonds If between the date hereof and the Closing, (1)
legislation shall have been enacted by the Congress of the United States or the
legislature of the State of California or shall have been reported out of committee of
either body or be pending in committee of either body, or a decision shall have been
rendered by a court of the United States or of the State of California or the Tax Court of
the United States, or a ruling shall have been made or a regulation or temporary
regulation shall have been proposed or made or any other release or announcement
shall have been made by the Treasury Department of the United States or the Internal
Revenue Service, with respect to Federal or California taxation upon revenues or other
Income of the general character to be derived by the City or upon Interest received on
obligations of the general character of the Bonds, which in the reasonable judgment of
the Underwriter, materially adversely affects the market for the Bonds, or (il) there shall
have occurred any outbreak of hostilities or other national or International calamity or
crisis, the effect of such outbreak, calamity or crisis on the financial markets of the
United States being such as, in the reasonable judgment ofthe Underwriter, would make
it impracticable for the Underwriter to market or enforce contracts for the sale of the
Bonds, or (ill) there shall be In force a general suspension of trading on the New York
Stock Exchange or minimum or maximum prices for trading shall have been fixed and be
In force, or maximum ranges for prices for securities shall have been required and be in
force on the New York Exchange, whether by virtue of a determination by that Exchange
or by order of the Securities and Exchange Commission or any other governmental
authority having jurisdiction, or (iv) a general banking moratorium shall have been
declared by either Federal or California authorities having jurisdiction and be In force, or
(v) there shall be established any new restriction on transactions in securities materially
affecting the free market for securities (including the imposition of any limitation on
Interest rates) or the extension of credit by, or the charge to the net capital requirements
of, Underwriter established by the New York Stock Exchange, the Securities and
Exchange Commission, any other Federal or State agency or the Congress ofthe Unites
States, or by Executive Order, or (vi) a decision of any Federal or state court or a ruling
or regulation (final, temporary or proposed) ofthe Securities and Exchange Commission
or other governmental agency shall have been made or issued to the effect that (A) the
Bonds or any securities of the City or of any similar body of the type contemplated herein
are subject to the registration requirements of the Securities Act of 1933 or (B) the
qualification of an Indenture or resolution In respect of the Bonds or any such securities
Is required under the Trust Indenture Act of 1939, as amended, or (vii) any event occurs,
or information becomes known which, in the reasonable judgment of the Underwriter,
materially adversely affects the market for the Bonds, makes untrue In any material
respect any statement or information contained In the Official Statement, or has the
effect that the Official Statement contains any untrue statement of material fact or omits
to state a material fact required to be stated therein or necessary to make the
-7-
statements therein, in the light of the circumstances under which they were made, not
misleading;
(d) Closing Documents. At or prior to the Closing, the Underwriter shall receive
the following documents, In each case satisfactory In form and substance to the
Underwriter:
(1) Final Opinion. An approving opinion of Bond Counsel dated the
date of the Closing and substantially In the form Included in the Official
Statement, together with a letter from such counsel, dated the date of the Closing
and addressed to the Underwriter, to the effect that the foregoing opinion
addressed to the City may be relied upon by the Underwriter to the same extent
as If such opinion were addressed to It.
(2) City Certificates. A certificate or certificates, dated the date of
Closing, signed by an authorized official of the City, in form and substance
satisfactory to the Underwriter, to the effect that
(i) the representations and warranties of the City contained
herein are true and correct in all material respects on and as of the
Closing Date as if made on the Closing Date; and
(li) no event affecting the City has occurred since the date of
the Official Statement which has not been disclosed therein or in any
supplement or amendment thereto which event should be disclosed in the
Ofl'Icial Statement In order to make the statements therein, in the light of
the circumstances underwhich they were made, not misleading.
(ill) no litigation is pending or, to the best of his or her
knowledge, threatened (a) to restrain or enjoin the issuance or delivery of
the Bonds or the collection of unpaid Reassessments that are the source
of payment therefor, (b) In any way contesting or affecting the authority
for the issuance of the Bonds or the validity of the Bonds, the Resolutions
or the City Agreements, or (c) in any way contesting the existence or
powers of the City.
(3) Resolutions. Two certified copies of each of the Resolutions and
two executed copies of any and all other documentation contemplated thereby.
(4) Supplemental Opinion. A supplemental opinion of Bond Counsel
addressed to the Underwriter, in form and substance acceptable to the
Underwriter, and dated the date of the Closing substantially to the following
effect:
(I) The statements contained in the Official Statement on the cover
page and under the captions "INTRODUCTION," "THE BONDS",
"SECURITY FOR THE BONDS," "CONCLUDING INFORMATION - Tax
Matters" and "APPENDIX C - Summary of the Indenture" and
"APPENDIX D - Opinion of Bond Counsel," Insofar as such statements
expressly summarize certain provisions of the Bonds, the Indenture, the
Resolutions, and Bond Counsel's opinion concerning certain federal tax
matters relating to the Bonds, are accurate In all material respects; and
(li) The Bonds are not subject to the registration requirements of
the Securities Act of 1933, as amended, and the Indenture Is exempt from
qualification pursuant to the Trust Indenture Act of 1939, as amended.
(5) Defeasance Opinion. A defeasance opinion of Bond Counsel,
addressed to the 2004 Trustee and the 2005 Trustee, as applicable, and the
Underwriter, In form and substance acceptable to the Underwriter.
(6) City Attorney Opinion. An opinion of the City Attorney, dated the
Closing Date and addressed to the Underwriter, In form and substance
acceptable to the Underwriter substantially to the following effect:
(I) The City is a general law city and municipal corporation duly
organized and validly existing under the Constitution and the laws of the
State of California;
(li) The City has full legal power and lawful authority to enter Into
the City Agreements and to Issue the Bonds;
(ill) The City Agreements have been duly authorized, executed
and delivered by the City and constitute the valid and binding agreements
of the City enforceable against the City in accordance with their terms,
except as enforcement may be limited by bankruptcy. Insolvency,
reorganization moratorium or similar laws or equitable principles relating
to or limiting creditors' rights generally;
(Iv) The Resolutions were duly adopted at a meeting of the City
Council called and held pursuant to law and with all public notice required
by law and at which a quorum was present and acting throughout and the
Resolutions are in full force and effect and have not been modified,
amended or rescinded;
(v) The execution and delivery of the City Agreements and
compliance with the provisions thereof, under the circumstances
contemplated thereby, do not and will not In any material respect conflict
with, or constitute on the part of the City a breach of or default under, any
agreement or other Instrument to which the City Is a party or by which It is
bound or any existing law, regulation, court order or consent decree to
which the City is subject;
(vi) No additional authorization, approval, consent, waiver or any
other action by any person, board or body, public or private, not
previously obtained is required as of the date of the Closing for the City to
enter into the City Agreements, or to perform its obligations thereunder;
(vii) Except as otherwise disclosed In the Official Statement, there
Is no litigation, proceeding, action, suit, or investigation at law or in equity
before or by any court, governmental agency or body, pending or, to the
-9-
best knowledge of such counsel after due investigation, threatened
against the City, challenging the creation, organization or existence of the
City, or the validity of the Bonds, the Resolutions or the City Agreements
or in any way contesting or affecting the validity of the Indenture or any of
the transactions referred to therein or contemplated thereby or contesting
the authority of the City to enter into or perform its obligations under the
City Agreements; and
(viii) Nothing has come to the attention of such counsel which
would lead It to believe that the Official Statement (excluding therefrom
the financial and statistical data and forecasts included therein and
information about The Depository Trust Company, as to which no opinion
need be expressed) contains any untrue statement of a material fact or
omits to state a material fact necessary to make the statements therein, in
the light of the circumstances under which they were made, not
misleading.
(7) Disclosure Counsel Letter. A letter of Stradling Yocca Cartson &
Rauth, a Professional Corporation, disclosure counsel to the City, dated the
Closing Date and addressed to the City and the Underwriter, to the effect that,
although Disclosure Counsel Is not passing upon and does not assume any
responsibility for the accuracy, completeness or fairness of the statements
contained in the Official Statement and makes no representation that it has
independentiy verified the accuracy, completeness or fairness of any such
statement, no facts have come to Its attention that cause it to believe that the
Official Statement (except for any financial and statistical data and forecasts,
numbers, estimates, assumptions and expressions of opinion, and Information
concerning the Depository Trust Company and the book-entry system for the
Bonds, contained or Incorporated by reference in the Official Statement and the
appendices to the Official Statement, which it may expressly exclude from the
scope of Its letter) as of the date of the Official Statement or the Closing Date
contains any untrue statement of a material fact or omits to state any material
fact necessary In order to make the statements therein, in the light of the
circumstances underwhich they were made, not misleading.
(8) Underwriter's Counsel Opinion. An opinion of Jones Hall, A
Professional Law Corporation, counsel to the Underwriter, in form and substance
acceptable to the Underwriter.
(9) Continuing Disclosure Certificate. Executed copies of the
Continuing Disclosure Certificate.
(10) Trustee/Escrow Agent's Certificate. A certificate of The Bank of
New York Mellon Trust Company, N.A., In Its capacity as Trustee and Escrow
Agent, dated the Closing Date, addressed to the City and the Underwriter, in
form and substance acceptable to the Underwriter, to the following effect:
(i) The Trustee/Escrow Agent has ail necessary power to enter
Into the Indenture and the Escrow Agreement; and
-10-
(li) The Indenture and the Escrow Agreement have been duly
authorized, executed and delivered by the Trustee/Escrow Agent and the
Indenture and the Escrow Agreement constitute the legal, valid and
binding obligation of the Trustee/Escrow Agent enforceable in accordance
with their terms, except as enforcement thereof may be limited by
bankruptcy, Insolvency or other laws affecting the enforcement of
creditors' rights generally and by the application of equitable principles. If
equitable remedies are sought;
(iii) No consent, approval, authorization or other action by any
governmental or regulatory authority having jurisdiction over the
Trustee/Escrow Agent that has not been obtained is or will be required for
the execution and delivery of the Trustee/Escrow Agent or the
performance by the Trustee/Escrow Agent of its duties and obligations
under the Indenture and the Escrow Agreement;
(iv) The execution and delivery by the Trustee/Escrow Agent of
the Indenture and the Escrow Agreement and compliance with the terms
thereof will not conflict with, or result in a violation or breach of, or
constitute a default under, any loan agreement. Indenture, bond, note,
resolution or any other agreement or instrument to which the
Trustee/Escrow Agent is a party or by which It is bound, or any law or any
rule, regulation, order or decree of any court or governmental agency or
body having jurisdiction over the Trustee/Escrow Agent or any of its
activities or properties (except that no representation, warranty or
agreement need be made by such counsel with respect to any federal or
State securities or blue sky laws or regulations); and
(v) There is no action, suit, proceeding or investigation, at law or in
equity, before or by any court or governmental agency, public board or
body pending, or to the best knowledge of the Trustee/Escrow Agent,
threatened against the Trustee/Escrow Agent which in the reasonable
judgment of the Trustee/Escrow Agent would affect the existence of the
Trustee/Escrow Agent or in any way contesting or affecting the validity or
enforceability ofthe Indenture orthe Escrow Agreement, or contesting the
powers of the Trustee/Escrow Agent or Its authority to enter into and
perform its obligations thereunder.
(11) Escrow^ Verification. Evidence satisfactory to the Underwriter,
Bond Counsel and counsel to the Underwriter reflecting the defeasance in whole
of the Prior Bonds.
(12) Form 803d-G. Evidence that the federal tax Information form
8038-G has been prepared for filing.
(13) Nonarbitrage Certificate. A tax and nonarbitrage certificate in form
satisfactory to Bond Counsel.
(14) CDIAC Statements. A copy of the required filings with the
California Debt and Investment Advisory Commission pursuant to Section 53583
of the California Government Code.
-11-
(15) Notice of Reassessment. Evidence of recordation of the Notice of
Assessment in the real property records of San Diego County.
(16) Reassessment Report. A copy of the Reassessment Report
prepared by and certified by the Reassessment Engineer.
(17) Closing Certificate of Reassessment Engineer. A certificate dated
the Closing Date and signed by an authorized representative of the
Reassessment Engineer, in the form attached as Exhibit C.
(18) Underwriter Certificate. A closing certificate of the Underwriter In
substantially the form and substance of Exhibit D.
(19) Historical and Ongoing Continuing Disclosure Compliance.
Evidence satisfactory to the Underwriter and Underwriter's Counsel that (A) the
disclosure in the Official Statement relating to the City's compliance in the
previous five years with its continuing disclosure undertakings Is tme and
accurate and (B) the City has established reasonable procedures to ensure
compliance with its continuing disclosure undertakings. Including the Continuing
Disclosure Certificate, in the future.
(20) G-17 Letter. A copy of the letter dated November 14, 2012, that
the Underwriter sent to the City for the purpose of complying with MSRB Rule G-
17, as acknowledged in writing by the City.
(21) Additional Documents. Such additional legal opinions, certificates,
proceedings, instruments and other documents as the Underwriter may
reasonably request to evidence compliance by the City with legal requirements,
the truth and accuracy, as of the time of Closing, of the representations of the
City herein and the due performance or satisfaction by the City at or prior to such
time of all agreements then to be performed and all conditions then to be
satisfied by the City.
8. Termination. If the City shall be unable to satisfy the conditions to the Underwriter's
obligations contained in this Bond Purchase Agreement or if the Underwriter's obligations shall
be terminated for any reason permitted herein, this Bond Purchase Agreement shall terminate
and neither the Underwriter nor the City shall have any further obligation hereunder.
9. Expenses. The Underwriter shall be under no obligation to pay, and the City shall pay
or cause to be paid, the expenses incident to the performance of the obligations of the City
hereunder including but not limited to (a) the costs of the preparation and printing, or other
reproduction (for distribution on or prior to the date hereof) ofthe Indenture, the Resolutions and
this Bond Purchase Agreement, and the cost of preparing, printing, and Issuing the Bonds; (b)
the fees and disbursements of the Trustee/Escrow Agent, any accountants or other experts or
consultants retained by the City, including an escrow verification agent; (c) the fees and
disbursements of Bond Counsel, Disclosure Counsel and the City's Financial Advisor; (d) the
cost of preparation and printing of the Preliminary Official Statement and any supplements and
amendments thereto and the cost of preparation and printing of the Official Statement, Including
a reasonable number of copies thereof for distribution by the Underwriter; (e) the costs of any
rating agency presentations; and (f) the costs of due diligence undertaken by a financing team
-12-
member to confirm the accuracy of the City's disclosure in the Official Statement relating to its
compliance in the previous five years with its continuing disclosure undertakings.
The Underwriter shall pay, and the City shall be under no obligation to pay, all expenses
Incurred by it in connection with the public offering and distribution of the Bonds (Including the
fees and expenses of its counsel), applicable CDIAC fees and any advertising expenses.
10. Notice. Any notice or other communication to be given to the City under this Bond
Purchase Agreement may be given by delivering the same in writing to such entity at 1200
Cartsbad Village Drive, Cartsbad, CA 92008, Attention, Finance Director.
Any notice or other communication to be given to the Underwriter under this Bond
Purchase Agreement may be given by delivering the same In writing to Stifel, Nicolaus &
Company, Incorporated dba Stone & Youngberg, a Division of Stifel Nicolaus, One Ferry
Building, San Francisco, CA 94111 Attention, Jim Cervantes.
11. Entire Agreement. This Bond Purchase Agreement, when accepted by the City, shall
constitute the entire agreement between the City and the Underwriter and Is made solely for the
benefit ofthe City and the Underwriter (Including the successors or assigns of any Underwriter).
No other person shall acquire or have any right hereunder by virtue hereof, except as provided
herein. All of the City's representations, warranties and agreements in this Bond Purchase
Agreement shall remain operative and In full force and effect, regardless of any Investigation
made by or on behalf of the Underwriter, until the eartier of (a) Issuance of the Bonds
hereunder, and (b) any termination of this Bond Purchase Agreement.
12. Counterparts. This Bond Purchase Agreement may be executed by the parties
hereto in separate counterparts, each of which when so executed and delivered shall be an
original, but all such counterparts shall together constitute but one and the same instrument.
13. Severability. In case any one or more ofthe provisions contained herein shall for any
reason be held to be invalid. Illegal or unenforceable In any respect, such invalidity, Illegality or
unenforceability shall not affect any other provision hereof.
14. State Law Governs. The validity, interpretation and peri'ormance of this Bond
Purchase Agreement shall be governed by the laws of the State.
-13-
15. No Assignment. The rights and obligations created by this Bond Purchase
Agreement shall not be subject to assignment by the Underwriter or the City without the prior
written consent of the other party hereto.
STIFEL, NICOLAUS & COMPANY,
INCORPORATED DBA STONE &
YOUNGBERG, A DIVISION OF STIFEL
NICOLAUS
By:
Authortzed Representative
Accepted as of the date first stated above:
CITY OF CARLSBAD
By:
Authonzed Representative
Time of Execution:
-14-
EXHIBIT A
Maturitv Schedule
Maturtty_ Principal
(September 2) Amount Rate Yield Price
Summary of Redemption Terms
A-1
EXHIBIT B
$
City of Carlsbad
Reassessment District No. 2012-1
Limited Obligation Refunding Bonds
Rule 15c2-12 Certificate
The undersigned hereby certifies and represents that he or she Is a duly appointed and
acting authorized officer of the City of Cartsbad (the "City"), and as such is duly authortzed to
execute and deliver this certificate and further hereby certifies and reconfirms on behalf of the
City as follows:
(1) This certificate is delivered in connection with the offering and execution
and delivery of the above-referenced bonds (the "Bonds") in order to enable the
Underwriter of the Bonds to comply with Securities and Exchange Commission Rule
15c2-12 under the Securities Exchange Act of 1934 (as amended, the "Rule").
(2) In connection with the offering and sale of the Bonds, there has been
prepared a Preliminary Official Statement dated January 12, 2011, setting forth
Information concerning the Bonds and the City (the "Preliminary Official Statement").
(3) The Preliminary Official Statement is, except for the Permitted Omissions,
deemed final within the meaning ofthe Rule.
(4) As used herein, "Permitted Omissions" shall mean the offering pnce(s),
interest rate(s), selling compensation, aggregate principal amount, principal amount per
maturity, delivery dates, ratings and other terms of the Bonds depending on such
matters, all with respect to the Bonds.
20
IN WITNESS WHEREOF, the undersigned has executed this certificate as of this
CITY OF CARLSBAD
By:
Authorized Representative
B-1
EXHIBIT C
$
City of Carlsbad
Reassessment District No. 2012-1
Limited Obligafion Refunding Bonds
Reassessment Engineer Certificate
[Closing Date]
City of Cartsbad
1200 Cartsbad Village Drive
Cartsbad, CA 92008
Stifel, Nicolaus & Company, Incorporated dba
Stone & Youngberg, a Division of Stifel Nicolaus One Ferry Building
San Francisco, CA 94111
We have acted as the Reassessment Engineer in connection with the above-referenced
bonds (the "Bonds"). With our consent, the Reassessment Report prepared by our firm (the
"Reassessment Report") is reproduced as part ofthe Preliminary Official Statement dated ,
20 , and the Official Statement dated , 20 , for the Bonds.
In connection with the purchase and sale of the Bonds, pursuant to a Bond Purchase
Agreement dated , 20 (the "Purchase Agreement"), by and between Stifel, Nicolaus &
Company, Incorporated dba Stone & Youngberg, a Division of Stifel Nicolaus, as Underwriter,
and the City, we hereby certify that as of this date the statements and information contained in
the Official Statement that are sourced to us and the summary of the Reassessment Report do
not contain any untrue statement of a matertal fact or omit to state a material fact necessary in
order to make the statements contained therein, in light of circumstances under which they were
made, not misleading.
Further, the Reassessment Report complies with the requirements of Streets &
Highways Code Section 9523 and, In the opinion ofthe undersigned, the Reassessment, as set
forth in the Reassessment Report, complies with Streets & Highways Code Section 9525(a).
Sincerely,
NBS GOVERNMENT SERVICES
By:
Name:
Titie:
C-1
EXHIBIT D
$
City of Carlsbad
Reassessment District No. 2012-1
Limited Obligation Refunding Bonds
This Certificate Is furnished by Stifel, Nicolaus & Company, Incorporated dba Stone &
Youngberg a Division of Stifel Nicolaus, as underwriter (the "Underwriter") of the $
stated principal amount of the captioned bonds (the "Bonds"). The Underwriter hereby certifies
and represents the following, based upon the Information available to it:
1. Issue Price.
1.1 As of the sale date (the "Sale Date"), we reasonably expected to sell a substantial
amount of each maturity (I.e., at least 10%) of the Bonds to the general public (excluding bond
houses, brokers, or similar persons acting in the capacity of underwriter or wholesalers) In a
bona fide public offering at the prices listed on Schedule A.
1.2 In our opinion, and based upon our estimate as of the Sale Date, the initial offering
prices of the Bonds set forth In Scheclule A are within a reasonable range of, and should reflect,
the fair market prices for such Bonds.
1.3 As of the date of execution of this certificate, all of the Bonds have actually been offered
to the general public at the prices listed in Schedule A.
1.4 As of the Sale Date at least 10% of each maturity of the Bonds was sold at the prices
referred to In Schedule A, except for the maturity (the "Unsold
Maturity"). For the Unsold Maturity, on the Sale Date we reasonably expected that a substantial
portion (at least 10%) of that Unsold Maturity would be sold at the initial offering prtce or yield in
respect of that maturity.
2. Arbitrage Yield.
2.1 We have calculated the arbitrage yield with respect to the Bonds to be
% in accordance with the instructions provided in the Tax Certificate with
respect to the Bonds.
To the extent that we provided the City and Bond Counsel with certain computations that show
a bond yield, issue price, weighted average maturity and certain other information with respect
to the Bonds, as shown in Schedule B, these computations are based on our understanding of
directions that we have received from Bond Counsel regarding interpretation of the applicable
law. We express no view regarding the legal sufficiency of any such computations or the
correctness of any legal interpretation made by Bond Counsel.
Language to be added for Insured Bonds
3. Reserve Fund.
D-1
The establishment of the Reserve Fund in the amount of the Reserve Requirement was vital to
the marketing of the Bonds and reasonably required to assure the payment of debt service on
the Bonds.
Nothing herein represents our interpretation of any laws or regulations under the Internal
Revenue Code of 1986, as amended.
Dated:
STIFEL, NICOLAUS & COMPANY,
INCORPORATED DBA STONE & YOUNGBERG,
A DIVISION OF STIFEL NICOLAUS
By:
Authorized Representative
D-2
Stradling Yocca Carlson & Rauth
Draft of 12/18/12
ESCROW AGREEMENT
THIS ESCROW AGREEMENT, dated as of January 1, 2013 (the "Agreement"), by and
between the City of Carlsbad (the "City") and The Bank of New York Mellon Tmst Company, N.A.
(the "Escrow Bank"), is entered into in accordance with Resolution No. of the City adopted on
January 8, 2013 and an Indenture, dated as of January 1, 2013 (the "2013 Indenture"), between the
City and The Bank of New York Mellon Trust Company, N.A., as trustee thereunder, to refund
certain outstanding Limited Obligation Improvement Bonds issued by the City for certain of its
assessment districts, and in connection with Reassessment District No. 2012-1 (the "Reassessment
District").
WITNESSETH:
WHEREAS, the City Council of the City of Carlsbad (the "City Council") has taken
proceedings under the Refunding Act of 1984 for 1915 Improvement Act Bonds pursuant to
Division 11.5 of the Califomia Streets and Highways Code (the "1984 Act"), for the formation of
Reassessment District No. 2012-1 and has confirmed a reassessment, which reassessment and a
related diagram were recorded with the Superintendent of Streets, and a notice of reassessment, as
prescribed in Section 3114 of the Code, has been recorded with the County Recorder of the County
of San Diego, whereupon the reassessment attached as a lien upon the property assessed within the
Reassessment District as provided in Section 3115 of the Code; and
WHEREAS, the City has heretofore duly issued its Assessment District No. 2003-01
(College Boulevard and Cannon Road East) Benefit Area No. 1 (Calavera Hills II) Limited
Obligation Improvement Bonds (the "2004 Bonds") pursuant to the terms of that certain Bond
Indenture by and between the City and BNY Westem Tmst Company dated as of May 1, 2004 (the
"2004 Indenture"), and its Assessment District No. 2002-1 (Poinsettia Lane East) Limited Obligation
Improvement Bonds, Series 2005A (the "2005A Bonds" and together with the 2004 Bonds, the
"Refunded Bonds") pursuant to the terms of that certain Bond Indenture by and between the City and
The Bank of New York Tmst Company, N.A. dated as of Febmary 1, 2005 (the "2005A Indenture"
and together with the 2004 Indenture, the "Bond Indentures"); and
WHEREAS, the Escrow Bank is the successor in interest to both BNY Westem Tmst
Company and The Bank of New York Tmst Company, N.A., and has acted and acts as the tmstee
under the Bond Indentures (the "Prior Tmstee"); and
WHEREAS, the City has determined to issue its $ City of Carlsbad
Reassessment District No. 2012-1 Limited Obligation Refunding Bonds (the "Bonds") pursuant to
the 1984 Act to refund the Refunded Bonds issued by the City for Assessment District No. 2002-01
(Poinsettia Lane East) ("Assessment District No. 2002-01") and Benefit Area No. 1 of Assessment
Disfrict No. 2003-01 (College Boulevard and Cannon Road East) (Calavera Hills II) ("Benefit Area
No. 1" and, together with Assessment District No. 2002-01, the "Assessment Districts"), which shall
be issued to represent the unpaid reassessments and those assessments levied for the fiscal year
ending June 30, 2013 which were not paid to the City prior to the Closing Date (as defined in the
2013 Indenture), and in order to provide moneys which together with certain other moneys of the
City will be used to cause a defeasance of the Refunded Bonds, to redeem the Refunded Bonds
maturing on and after September 2, 2013 at the respective redemption prices listed for each set of the
Refunded Bonds corresponding to its Assessment District in Schedule I, plus accmed interest to the
DOCSOC/l 593902v5/022062-0032
redemption date of March 2, 2013, as required under the Bond Indentures (for each, the "Redemption
Price"); and
WHEREAS, the City has taken action to cause to be issued or delivered to the Escrow Bank
for deposit in or credit to certain escrow funds established and maintained by it (the "Escrow Funds"
and each an "Escrow Fund") moneys to be held partly uninvested as cash and partly invested in those
securities set forth and at the amounts set forth in Schedule III hereto, in an amount which has been
certified by Grant Thomton LLP (the "Verification Agent"), in a report on file with the City, to be
sufficient to pay on March 2, 2013 the Redemption Price for each set of Refunded Bonds maturing
on or after September 2, 2013.
NOW THEREFORE, in consideration of the mutual covenants and agreements herein
contamed, the City and the Escrow Bank agree as follows:
Section 1. Establishment. Funding and Maintenance of Escrow Fund. The Escrow Bank
agrees to establish and maintain an Escrow Fund for both sets of Refunded Bonds, as set forth in
Schedule I hereto. Each Escrow Fund shall be maintained until the Redemption Price for all the
Refunded Bonds has been paid in full, and the Escrow Bank shall hold the moneys therein at all
times as a special and separate escrow funds (each Escrow Fund wholly segregated from each other
and firom all other securities, investments or moneys on deposit, with the Escrow Bank). The City
agrees to cause to be deposited with the Escrow Bank an aggregate amount of $ , from
Bond Proceeds, which together with $ from surplus constmction funds associated with
Assessment District No. 2002-01 (Poinsettia Lane East), surplus redemption funds held by the
Escrow Bank in its capacity as Prior Tmstee for both sets of Refunded Bonds (as identified in
Schedule II hereto), and collected assessments will be divided and deposited into each Escrow Fund
as set forth m Schedule I hereto. The Escrow Bank shall immediately apply from the Escrow Funds
the amounts set forth in Schedule III to acquire on the date of issuance of the Bonds, the securities set
forth, at the prices set forth, in Schedule III, and hold the remainder of the funds in each Escrow
Fund in cash.
The total moneys to be deposited in each Escrow Fund is listed in Schedule I as the "Escrow
Requirement." As used in this Agreement, and for each set of Refunded Bonds, the term
"Redemption Price" includes all principal on the Refunded Bonds maturing on or after September 2,
2013, any applicable redemption premium and accmed interest to March 2, 2013.
Section 2. Pavment of Refunded Bonds.
(a) Payment. The Escrow Bank shall pay from each Escrow Fund to the owners of the
respective Refunded Bonds on March 2, 2013 the Redemption Price (as set forth in Schedule I
attached hereto). For each set of Refunded Bonds, such transfers shall constitute fiill payment of all
outstanding principal, interest and any applicable premium.
(b) Unclaimed and Other Moneys. To the maximum extent permitted by law, any
moneys held by the Escrow Bank in any Escrow Fund which remain unclaimed for two (2) years
after March 2, 2013, shall, at the written request of the City, be repaid by the Escrow Bank to the
City, provided, however, that the Escrow Bank shall first publish a notice as more fully described the
Bond Indentures corresponding to the Escrow Fund at issue that said moneys remain unclaimed.
Any moneys held by the Escrow Bank in any Escrow Fund on and after March 2, 2013, in excess of
that necessary to redeem the Refunded Bonds corresponding to that Escrow Fund (aside from
DOCSOC/l 593902v5/022062-0032
unclaimed moneys described above), shall be fransferred to The Bank of New York Mellon Tmst
Company, N.A. for deposit in the Redemption Fund established under the 2013 Indenture.
(c) Priority of Payments. The respective holders of each set of the Refunded Bonds shall
have a first lien on the moneys in the corresponding Escrow Fund which are allowable and sufficient
to pay such Refunded Bonds until such moneys are used and applied as provided in this Agreement.
Any cash or securities held in an Escrow Fund for a given set of Refunded Bonds are irrevocably
pledged only to the holders of such Refunded Bonds.
Section 3. Notices of Defeasance and Redemption of the Refunded Bonds. The City
hereby irrevocably instmcts the Escrow Bank to mail a notice of defeasance with respect to the
Refunded Bonds in the form required by and fri accordance with the procedures set forth in the Bond
Indentures and to mail a notice of redemption with respect to the Refunded Bonds in the form
required by and in accordance with the procedures set forth in the Bond Indentures.
The City hereby requests and irrevocably instmcts the Escrow Bank, and the Escrow Bank
hereby agrees, to collect and deposit in each Escrow Fund the amounts set forth in Section 1 above
and on Schedule I below, and to apply such amounts to the payment of the Redemption Price of the
Refunded Bonds, as set forth on Schedule I on the date set forth therein.
Section 4. Possible Deficiencies: Amounts in Excess of Required Cash Balance.
(a) If at any time the officer of the Escrow Bank assigned to admfriister this Escrow
Agreement has actual knowledge that the moneys in the Escrow Funds will not be sufficient to make
all payments requfred by Section 2 hereof, the Escrow Bank shall notify the City in v^iting as soon
as is reasonably practicable of such fact, the amount of such deficiency and, to the best of its
information, the reason therefor.
(b) Upon receipt of the notice specified in subsection (a) of this Section, the City may
deposit in any Escrow Fund, from any legally available moneys, such additional moneys as may be
required to meet fully the aggregate amounts to become due and payable in connection with the
payment of the Redemption Price for any set of Refunded Bonds, as necessary; provided, however,
the City shall under no circumstances be obligated to make such deposit and shall have no liability to
the owners of the Refunded Bonds should it choose not to make such a deposit.
(c) Neither the Escrow Bank nor the City shall incur any liability to any party in the
event the City elects not to make any such deposit.
Section 5. Fees and Costs.
(a) The parties hereto agree that the rights, duties and obligations of the Escrow Bank
shall, except as otherwise expressly provided herein, be govemed by provisions identical to the
provisions set forth in the Bond Indentures. The Escrow Bank undertakes to perform only such
duties as are expressly set forth in this Agreement and no implied duties, covenants or obligations
shall be read into this Agreement against the Escrow Bank. The Escrow Bank shall be entitled to the
same rights and immunities applicable to the Prior Tmstee as set forth in the Bond Indentures. The
Escrow Bank shall not be liable for the sufficiency of the Escrow Funds or the moneys to pay the
Redemption Price and interest of the Refunded Bonds. The Escrow Bank may conclusively rely as to
DOCSOC/l 593902v5/022062-0032
the tmth and accuracy of the statements and correctness of any opinions or calculations provided to it
in connection with this Agreement.
(b) The Escrow Bank shall also be entitled to payment by the City of additional fees and
reimbursements for costs incurred, including, but not limited to, reasonable legal and accountants'
fees, in cormection with any litigation which may at any time be instituted involving this Agreement.
(c) The fees of and the costs incurred by the Escrow Bank shall in no event be deducted
or payable from, or constitute a lien against, the amounts in the Escrow Funds until all of the
Refunded Bonds have been paid and discharged in full.
Section 6. Severability. If any section, paragraph, sentence, clause or provision of this
Agreement shall for any reason be held to be invalid or unenforceable, the invalidity or
unenforceability of such section, paragraph, sentence, clause or provision shall not affect any of the
remaining provisions of this Agreement.
Section 7. Successors or Assigns. Whenever the City or the Escrow Bank are named or
are referred to herein, such provisions shall be deemed to include any successor of the City, or the
Escrow Bank, whether so expressed or not. All of the stipulations, obligations and agreements by or
on behalf of, and other provisions for the benefit of, the City, or the Escrow Bank contained herein:
(1) Shall buid and inure to the benefit of any such successor, and
(2) Shall bind and friure to the benefit of any officer, board, authority, agent or
instmmentality to whom or to which there shall be transferred by or in accordance with the law any
right, power or duty of the City, or the Escrow Bank, respectively, or of its successor, the possession
of which is necessary or appropriate to comply with any such stipulations, obligations, agreements or
other provisions hereof
Section 8. Termination. This Escrow Agreement shall terminate when all transfers
required to be made by the Escrow Bank under the provisions hereof shall have been made. Any
moneys remaining in the Escrow Funds at the time of such termfriation shall be disfributed to or upon
the direction of the City.
Section 9. Goveming Law. This Escrow Agreement shall be govemed by the applicable
laws of the State of Califomia.
Section 10. Headings. Any headings preceding the text of the several Sections hereof,
and any table of contents appended to copies hereof, shall be solely for convenience of reference and
shall not constitute a part of this Escrow Agreement, nor shall they affect its meaning, constmction or
effect.
Section 11. Execution of Counterparts. This Agreement may be executed in any number
of counterparts, each of which shall for all purposes be deemed to be an original and all of which
shall together constitute but one and the same instmment.
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
DOCSOC/l 593902v5/022062-0032
IN WITNESS WHEREOF, the City ofCarlsbad and The Bank of New York Mellon Tmst
Company, N.A., as Escrow Bank, have caused this Agreement to be executed as of the day and year
first above written.
CITY OF CARLSBAD
By:
Its: Interim City Manager
ATTEST:
City Clerk
THE BANK OF NEW YORK MELLON TRUST
COMPANY, N.A.,
as Escrow Bank
By:
Authorized Officer
S-1
DOCSOC/l 593902v5/022062-0032
SCHEDULE I
ESCROW CASH FLOW
Escrow Fundfor:
Period
Ending
Refunded
Interest
Principal
Redeemed
Escrow
Requirement
Total
(Redemption
Price)
Assessment Disfrict No. 2002-01
(Poinsettia Lane East) mum $28,630,000.00
Assessment District No. 2003-01
(College Boulevard and Carmon
Road East) Benefit Area No. 1
(Calavera Hills II)
3/2/2013 $10,155,000.00
Schedule I
DOCSOC/l 593902v5/022062-0032
SCHEDULE II
DEPOSITS TO ESCROW FUNDS
Escrow Fund for: Bond Proceeds Existing Funds*
March 2, 2013
Assessment Levy Total
Assessment District
No. 2002-01
(Poinsettia Lane East)
Assessment District
No. 2003-01 (College
Boulevard and
Carmon Road East)
Benefit Area No. 1
(Calavera Hills II)
*For each Assessment District, figure includes amounts from the debt service reserve fund, the March 2,2013
assessment, and surplus redemption funds. For Assessment District No. 2002-01 (Poinsettia Lane East) this amount also
included $ of surplus consfruction funds.
Schedule II
DOCSOC/l 593902v5/022062-0032
SCHEDULE in
rU.S. TREASURY OBLIGATIONS - STATE AND LOCAL GOVERNMENT SERIES]
Purchase
Date
Type of
Security
SLGS
SLGS
SLGS
SLGS
Assessment District No. 2002-01
(Poinsettia Lane East)
Type of
SLGS
Maturity
Date
First
Interest
payment
Date Par Amount Rate
Purchase
Date
Assessment District No. 2003-01
(College Boulevard and Cannon Road East)
Benefit Area No. 1 (Calavera Hills II)
Type of
Security
SLGS
SLGS
SLGS
SLGS
Type of
SLGS
Maturity
Date
First
Interest
Payment
Date Par Amount Rate
Schedule III
DOCSOC/l 593902v5/022062-0032
Stradling Yocca Carlson & Rauth
Draft of 12/18/12
INDENTURE
By and Between
THE CITY OF CARLSBAD
and
THE BANK OF NEW YORK IMELLON TRUST COIMPANY, N.A.,
as Trustee
Relating to
$
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
LIMITED OBLIGATION REFUNDING BONDS
Dated as of January 1,2013
DOCSOC/l 590432v8/022062-0032
Table of Contents
Page
ARTICLE I
DEFINITIONS
Section 101. Definitions 1
Section 102. Interpretation 11
Section 103. Equality of Bonds; Pledge of Reassessments; No Obligation to Cure
Deficiency 11
ARTICLE H
AUTHORIZATION AND ISSUANCE OF BONDS
Section 201. Authorization and Designation of Bonds 11
Section 202. Type and Nature of Bonds; Limited Liability 12
Section 203. Authorization and Purpose of Bonds ..12
Section 204. Terms of Bonds 12
Section 205. Execution and Authentication 14
Section 206. Book-Entry System 14
Section 207. Representation Letter 15
Section 208. Payments to the Nominee 15
Section 209. Initial Depository and Nominee 16
Section 210. Transfers Outside of Book-Entry System 16
Section 211. Registration, Exchange or Transfer 16
Section 212. Bond Register 16
Section 213. Mutilated, Lost, Destroyed or Stolen Bonds 16
Section 214. Refunding of Bonds 17
ARTICLE III
REDEMPTION OF BONDS
Section 301. Provisions for the Redemption of Bonds 17
Section 302. Notice of Redemption 18
Section 303. Partial Redemption of Bonds 19
Section 3 04. Effect of Notice and Availability of Redemption Money 19
ARTICLE TV
CREATION OF FUNDS AND ACCOUNTS;
APPLICATION OF PROCEEDS AND ASSESSMENTS
Section 401. Funds and Accounts 19
Section 402. Application of Proceeds of the Sale of Bonds 20
Section 403. Costs of Issuance Fund 20
Section 404. Reassessment Fund 20
Section 405. Redemption Fund 21
Section 406. Reserve Fund 22
Section 407. Rebate Fund 23
DOCSOC/l 590432v8/022062-0032
Section 408.
Table of Contents
(continued)
Investments
Page
26
ARTICLE V
COVENANTS AND WARRANTY
Section 501. Warranty 27
Section 502. Covenants 27
Section 503. Continuing Disclosure 29
ARTICLE VI
AMENDMENTS TO AGREEMENT
Section 601. Amendments Not Requiring Bondowner Consent 30
Section 602. Amendments Requiring Bondowner Consent 30
Section 603. Notation of Bonds; Delivery of Amended Bonds 31
ARTICLE VII
TRUSTEE
Section 701. Tmstee 31
Section 702. Removal of Tmstee 32
Section 703. Resignation of Tmstee 33
Section 704. Liability of Tmstee 33
Section 705. Interested Transactions 35
Section 706. Agents 35
ARTICLE Vm
Section 801.
Section 802.
EVENTS OF DEFAULT; REMEDIES
Event of Default.
Remedies
,35
36
Section 901. Defeasance
ARTICLE IX
DEFEASANCE
,36
Section 1001.
Section 1002.
ARTICLE X
MISCELLANEOUS
Cancellation of Bonds 37
Execution of Documents and Proof of Ownership 37
DOCSOC/l 590432v8/022062-0032
Table of Contents
(continued)
Page
Section 1003. Unclaimed Moneys 38
Section 1004. Provisions Constitute Contract; Successors 38
Section 1005. Further Assurances; Incontestability 39
Section 1006. Severability 39
Section 1007. General Authorization 39
Section 1008. Liberal Constmction 39
Section 1009. Notice 39
Section 1010. Action on Next Business Day 39
EXHIBIT A Form of Written Delivery Requisition - Costs of Issuing Bonds A-1
DOCSOC/l 590432v8/022062-0032
INDENTURE
This Indenture, dated as of January 1, 2013 (this "Indenture"), is made and entered into by
the City of Carlsbad (the "City"), a chartered city and municipal corporation, duly established and
existing under the Constitution and laws of the State of Califomia (the "State"), and The Bank of
New York Mellon Tmst Company, N.A. (the "Tmstee") in connection with City of Carlsbad
Reassessment Disfrict No. 2012-01 (the "Reassessment Disfrict").
WITNESSETH:
WHEREAS, the City Council of the City (the "City Council") has taken proceedings under
the Refimding Act of 1984 for 1915 Improvement Act Bonds, Division 11.5 of the Califomia Streets
and Highways Code (the "1984 Acf), for the reassessment of parcels with unpaid assessments
within Assessment District No. 2002-01 (Poinsettia Lane East) and Benefit Area No. 1 of
Assessment District No. 2003-01 (College Boulevard and Cannon Road East) (Calavera Hills II)
("Benefit Area No. 1" and, together with Assessment District No. 2002-01, the "Assessment
Districts") and has confirmed a reassessment, which reassessment and a related diagram were
recorded with the Superintendent of Streets of the City, and a notice of reassessment, as prescribed in
Section 3114 of the Califomia Sfreets and Highways Code, has been recorded with the County
Recorder of the County of San Diego, whereupon the assessment attached as a lien upon the property
reassessed within the Reassessment Disfrict which encompasses all of the property within the
Assessment Districts as provided in Section 3115 of the Code; and
WHEREAS, it is necessary and desirable that the City sell refunding bonds (the "Bonds")
pursuant to the 1984 Act to represent the unpaid reassessments and to refund certain outstanding
Limited Obligation Improvement Bonds issued by the City for the Assessment Districts;
NOW, THEREFORE, in consideration of the mutual covenants herein contained and for
other valuable consideration the receipt and sufficiency of which is hereby acknowledged, the parties
hereto do hereby agree as follows:
ARTICLE I
DEFINITIONS
Section 101. Definitions. Unless the context otherwise requires, the following terms shall
have the following meanings:
"Act" means, collectively, the 1915 Act and the 1984 Act.
"Adminisfrative Expense Fund" means the City of Carlsbad Reassessment District No.
2012-1 Adminisfrative Expense Fund established and held by the City pursuant to Section 401
hereof
"Adminisfrative Expense Requirement" means an amount, not in excess of the aggregate
maxunum annual assessment for Adminisfrative Expenses permitted to be levied within the
Assessment Disfricts as set forth in the Reassessment Report, to be specified each year by the
Treasurer to be used for Administrative Expenses.
DOCSOC/l 590432v8/022062-0032
"Adminisfrative Expenses" means the ordinary and necessary fees and expenses for
determination of the Reassessment and administering the levy and collection of the Reassessment
and servicing, calling and redeeming the Bonds, including any or all of the following: the fees and
expenses of the Tmstee (includmg any fees or expenses of its counsel), the expenses of the City in
carrying out its duties hereunder (including, but not limited to, annual audits and costs incurred in the
levying and collection of the Reassessment) including the fees and expenses of its counsel and all
other costs and expenses of the City or the Tmstee incurred in connection with the discharge of their
respective duties hereunder and, in the case of the City, in any way related to the adminisfration of
the Assessment Districts.
"Assessment District means one of the Assessment Districts.
"Assessment Disfricts" means the City's Assessment District No. 2002-01 (Poinsettia Lane
East) and Benefit Area No. 1 (Calavera Hills II) of Assessment District No. 2003-01 (College
Boulevard and Cannon Road East).
"Authorized Investments" "Authorized Investments" means any of the following which at the
time of investment are legal investments under the laws of the State for the moneys proposed to be
invested therein:
(1) (A) Direct obligations (other than an obligation subject to variation in principal
repayment) of the United States of America ("United States Treasury Obligations"); (B) obligations
fully and unconditionally guaranteed as to timely payment of principal and interest by the United
States of America; (C) obligations fully and unconditionally guaranteed as to timely payment of
principal and interest by any agency or instmmentality of the United States of America when such
obligations are backed by the full faith and credit of the United States of America; or (D) evidences
of ovmership of proportionate interests in future interest and principal payments on obligations
described above held by a bank or trast company as custodian, under which the owner of the
investment is the real party in interest and has the right to proceed directly and individually against
the obligor and the underlying govemment obligations are not available to any person claiming
through the custodian or to whom the custodian may be obligated;
(2) Federal Housing Adminisfration debentures;
(3) The listed obligations of govemment-sponsored agencies which are not backed by the
full faith and credit of the United States of America:
Federal Home Loan Mortgage Corporation (FHLMC): Participation certificates
(excluded are stripped mortgage securities which are purchased at prices exceeding their principal
amounts) and senior debt obligations.
Federal Farm Credit Banks: Consolidated system-wide bonds and notes.
Federal Home Loan Banks (FHL Banks): Consolidated debt obligations, and
Federal National Mortgage Association (FNMA): Senior debt obligations and
mortgage-backed securities (excluded are stripped mortgage securities which are purchased at prices
exceeding their principal amounts);
DOCSOC/l 590432v8/022062-0032
(4) Unsecured certificates of deposit, time deposits, bank deposits, demand deposits and
bankers' acceptances (having maturities of not more than 30 days) of any bank (including the Tmstee
and any affiliate) the short-term obligations of which are rated "A-1" or better by Standard & Poor's;
(5) Deposits the aggregate amount of which are fully insured by the Federal Deposit
Insurance Corporation (FDIC) in banks (including the Trustee and any affiliate) which have capital
and surplus of at least $5 million;
(6) Commercial paper (having original maturities of not more than 270 days rated "A-1"
or "A-1+" by Standard & Poor's and "Prime-1" by Moody's;
(7) Money market fimds rated "AAm" or "AAm-G" or better by Standard & Poor's
(including those of the Tmstee or its affiliates);
(8) "State Obligations," which means:
(A) Direct general obligations of any state of the United States of America or any
subdivision or agency thereof to which is pledged the full faith and credit of a state the
unsecured general obligation debt of which is rated "A3" by Moody's and "A-" by Standard
& Poor's, or better, or any obligation fully and unconditionally guaranteed by any state,
subdivision or agency whose unsecured general obligation debt is so rated,
(B) Direct general short-term obligations of any state agency or subdivision or
agency thereof described in (A) above and rated "A-1+" by Standard & Poor's and "Prime-l"
by Moody's, and
(C) Special Revenue Bonds (as defined in the United States Bankmptcy Code) of
any state, state agency or subdivision described in (A) above and rated "AA-" or better by
Standard & Poor's and "Aa3" or better by Moody's;
(9) Pre-refunded municipal obligations rated by Standard & Poor's and by Moody's not
lower than United States Treasury Obligations meeting the following requirements:
(A) the municipal obligations are (1) not subject to redemption prior to maturity
or (2) the tmstee for the municipal obligations has been given irrevocable instmctions
conceming their call and redemption and the issuer of the municipal obligations has
covenanted not to redeem such municipal obligations other than as set forth in such
instmctions,
(B) the municipal obligations are secured by cash or United States Treasury
Obligations which may be applied only to payment of the principal of, interest and premium
on such municipal obligations,
(C) the principal of and interest on the United States Treasury Obligations (plus
any cash in the escrow) has been verified by the report of independent certified public
accountants to be sufficient to pay in full all principal of, interest, and premium, if any, due
and to become due on the municipal obligations ("Verification"),
DOCSOC/l 590432v8/022062-0032
(D) the cash or United States Treasury Obligations serving as security for the
municipal obligations are held by an escrow agent or tmstee in tmst for owners of the
municipal obligations,
(E) no substitution of a United States Treasury Obligation shall be permitted
except with another United States Treasury Obligation and upon delivery of a new
Verification, and
(F) the cash or United States Treasury Obligations are not available to satisfy any
other claims, including those by or against the tmstee or escrow agent;
(10) Repurchase agreements with (1) any domestic bank, or domestic branch of a foreign
bank, the long term debt of which is rated at least "A" by Standard & Poor's and Moody's; or (2) any
broker-dealer with "retail customers" or a related affiliate thereof which broker-dealer has, or the
parent company (which guarantees the provider) of which has, long-term debt rated at least "A" by
Standard & Poor's and Moody's, which broker-dealer falls under the jurisdiction of the Securities
Investors Protection Corporation; or (3) any other entity rated "A" or better by Standard & Poor's
and Moody's, provided that:
(A) The market value of the collateral is maintained at levels equal to 102% of the
amount of cash fransferred by the Tmstee to the provider of the repurchase agreement plus
accmed interest with the collateral being valued weekly and marked-to-market at one current
market price plus accmed interest,
(B) The Tmstee or a third party acting solely as agent therefor or for the City
strict (the "Holder of the Collateral") has possession of the collateral or the collateral has
been transferred to the Holder of the Collateral in accordance with applicable state and
federal laws (other than by means of enfries on the fransferor's books),
(C) The repurchase agreement shall state and an ophiion of counsel shall be
rendered at the time such collateral is delivered that the Holder of the Collateral has a
perfected first priority security interest in the collateral, any substituted collateral and all
proceeds thereof (in the case of bearer securities, this means the Holder of the Collateral is in
possession), and
(D) The repurchase agreement shall provide that if during its term the provider's
rating by either Moody's or Standard & Poor's is withdrawn or suspended or falls below "A"
by Standard & Poor's or "A3" by Moody's, as appropriate, the provider must, at the direction
of the City or the Tmstee, within 10 days of receipt of such direction, repurchase all collateral
and terminate the agreement, with no penalty or premium to the City or the Tmstee;
(11) Investment agreements with a domestic or foreign bank or corporation the long-term
debt of which or, in the case of a guaranteed corporation the long-term debt, or, in the case of a
monoline financial guaranty insurance company, claims paying ability, of the guarantor is rated at
least "AA-" by Standard & Poor's and "Aa3" by Moody's; provided that, by the terms of the
investment agreement:
DOCSOC/l 590432v8/022062-0032
(A) interest payments are to be made to the Tmstee at times and m amounts as
necessary to pay debt service (or, if the investment agreement is for the Costs of Issuance
Fund, constmction draws) on the Bonds,
(B) the invested funds are available for withdrawal without penalty or premium,
at any time upon not more than seven days' prior notice; the City and the Tmstee hereby
agree to give or cause to be given notice in accordance with the terms of the investment
agreement so as to receive fimds thereunder with no penalty or premium paid,
(C) the investment agreement shall state that is the unconditional and general
obligation of, and is not subordinated to any other obligation of, the provider thereof, or, in
the case of a bank, that the obligation of the bank to make payments under the agreement
ranks pari passu with the obligations of the bank to its other depositors and its other
unsecured and unsubordinated creditors,
(D) the City and the Tmstee receives the opinion of domestic counsel (which
opinion shall be addressed to the City and the Tmstee) that such investment agreement is
legal, valid, binding and enforceable upon the provider in accordance with its terms and of
foreign counsel (if applicable) in form and substance acceptable, and addressed to, the City,
(E) the investment agreement shall provide that if during its term:
(1) the provider's rating by either Standard & Poor's or Moody's falls
below "AA-" or "Aa3", respectively, the provider shall, at its option, within 10 days
of receipt of publication of such downgrade, either (i) collateralize the investment
agreement by delivering or transferring in accordance with applicable state and
federal laws (other than by means of enfries on the provider's books) to the City, the
Tmstee or a third party acting solely as agent therefor (the "Holder of the Collateral")
collateral free and clear of any third-party liens or claims the market value of which
collateral is mamtained at levels and upon such conditions as would be acceptable to
Standard & Poor's and Moody's to maintain an "A" rating in an "A" rated stmctured
financing (with a market value approach); or (ii) repay the principal of and accmed
but unpaid interest on the investment, and
(2) the provider's rating by either Standard & Poor's or Moody's is
withdrawn or suspended or falls below "A-" or "A3", respectively, the provider must,
at the direction of the City or the Fiscal Agent, within 10 days of receipt of such
direction, repay the principal of and accmed but unpaid interest on the investment, in
either case with no penalty or premium to the City or Tmstee,
(F) the investment agreement shall state and an opinion of counsel shall be
rendered, in the event collateral is required to be pledged by the provider under the terms of
the investment agreement at the tune such collateral is delivered, that the Holder of the
Collateral has a perfected first priority security interest in the collateral, any substituted
collateral and all proceeds thereof (in the case of bearer securities, this means the Holder of
the Collateral is in possession,; and
(G) the investment agreement must provide that if during its term
DOCSOC/l 590432v8/022062-0032
(1) the provider shall default in its payment obligations, the provider's
obligations under the investment agreement shall, at the direction of the City or the
Tmstee, be accelerated and amounts invested and accmed but unpaid interest thereon
shall be repaid to the City or Tmstee, as appropriate, and
(2) the provider shall become insolvent, not pay its debts as they become
due, be declared or petition to be declared bankmpt, etc. ("event of insolvency"), the
provider's obligations shall automatically be accelerated and amounts invested and
accmed but unpaid interest thereon shall be repaid to the City or Tmstee, as
appropriate; and
(12) The State of California Local Agency Investment Fund; provided that the Tmstee
may restrict investments in such fimd to the extent necessary to keep moneys available for the
purposes of this Indenture.
"Authorized Representative of the Citv" means the Mayor of the City, the City Manager, the
Finance Director of the City, any Interim Finance Director of the City, the Treasurer or any other
person or persons designated by the Mayor of the City, the City Manager, the Finance Director of the
City, any Interim Finance Director of the City or the Treasurer by a Written Certificate.
"Beneficial Owner" means, with respect to a Bond, the person whose name is recorded as the
beneficial owner thereof or a portion thereof by a Participant on the records of such Participant, or
such person's subrogee.
"Bond Counsel" means an attorney or a firm of attomeys, selected by the City, of nationally
recognized standing in matters pertaining to the tax treatment of interest on bonds issued by states
and their political subdivisions.
"Bond Register" means the books which the Tmstee shall keep or cause to be kept pursuant
to Section 212, on which the registration and fransfer of the Bonds shall be recorded.
"Bond Year" means the one year period or shorter period ending each year on September 2,
or such other date as may be specified by the City in the Tax Certificate.
"Bondowner" or "Owner" means the person or persons in whose name or names any Bond is
registered as shown on the Bond Register.
"Bonds" means the City of Carlsbad Reassessment District No. 2012-1 Limited Obligation
Refunding Bonds issued pursuant to the Resolution of Issuance and this Indenture.
"Business Day" means any day other than (a) a Saturday, Sunday, (b) a day on which they
institutions in the State of California or in any state in which the Office of the Tmstee is located are
authorized or required by law (including Executive Order) too close, or (c) a day on which the New
York Stock Exchange is closed.
"Citv" means the City of Carlsbad, Califomia and any successor thereto.
"Citv Clerk" means the City Clerk of the City and his or her designee.
"City Council" means the City Council of the City of Carlsbad.
6
DOCSOC/l 590432v8/022062-0032
"Closing Date" means the date of delivery of the Bonds by the City and payment therefor by
the original purchaser thereof.
"Code" means the Intemal Revenue Code of 1986, as amended, and any Regulations, mlings,
judicial decisions, and notices, announcements, and other releases of the United States Treasury
Department or Intemal Revenue Service interpreting and constming it.
"Continuing Disclosure Agreemenf means that certain Continuing Disclosure Agreement
dated as of , 201_, executed and delivered by the City, together with any amendments
thereto.
"Costs of Issuance" means the costs and expenses mcurred in connection with the issuance
and sale of the Bonds, including the acceptance and initial annual fees and expenses of the Tmstee,
legal fees and expenses, costs of printing the Bonds and the preliminary and final official statements
for the Bonds, fees of financial consultants and all other related fees and expenses, as set forth in a
Written Certificate of the City.
"Costs of Issuance Fund" means the City of Carlsbad Reassessment District No. 2012-1
Costs of Issuance Fund established and held by the Tmstee pursuant to Section 401 hereof
"County" means the County of San Diego.
"Depository" means The Depository Tmst Company, a limited-purpose tmst company
organized under the laws of the State of New York, and its successors as securities depository for the
Bonds, including any such successor appointed pursuant to Section 210 hereof
"Escrow Agent" means The Bank of New York Mellon Tmst Company, N.A., as escrow
agent with respect to the defeasance of the Prior Bonds under the provisions of the Escrow
Agreement.
"Escrow Agreement" means that certain Escrow Agreement dated as of January 1, 2013 by
and between the City and the Escrow Agent relating to Prior Bonds.
"Escrow Funds" means the 2004 Escrow Fund and 2005A Escrow Fund respectively
established under the Escrow Agreement.
"Federal Securities" means, subject to applicable law. United States Treasury notes, bonds,
bills or certificates of indebtedness, including United States Treasury Obligations, State and Local
Govemment Series ("SLGS") or other direct obligations issued by the United States Treasury for
which the faith and credit of the United States are pledged for the payment of principal and interest;
and obligations issued by banks for cooperatives, federal land bartics, federal intermediate credit
banks, federal home loan banks, the Federal Home Loan Bank Board, the Tennessee Valley
Authority, or other federal agencies or United States Govemment-sponsored enterprises.
"Fiscal Year" means the twelve-month period terminating on June 30 of each year, or any
other annual accounting period hereafter selected and designated by the City as its Fiscal Year in
accordance with applicable law.
"Indenture" means this Indenture, as amended or supplemented pursuant to the terms hereof
DOCSOC/l 590432v8/022062-0032
"Independent Financial Consultant" means a financial consultant or firm of such consultants
generally recognized to be well qualified in the financial consulting field, appointed and paid by the
City and who, or each of whom:
(1) is in fact independent and not under the domination of the City;
(2) does not have any substantial interest, direct or indirect, with the City or with any
owner of real property within the Reassessment Disfrict; and
(3) is not connected with the City as a member, officer or employee of the City, but who
may be regularly retained to make annual or other reports to the City.
"Interest Payment Date" means each March 2 and September 2, commencing September 2,
2013.
"Moody's" means Moody's Investors Service, its successors and assigns.
"1915 Acf means the Improvement Bond Act of 1915, being Division 10 (commencing with
Section 8500) of the Califomia Sfreets and Highways Code.
"1984 Acf means the Refunding Improvement Act of 1984 for 1915 Improvement Act
Bonds, being Division 11.5 (commencing with Section 9500) of the Califomia Streets and Highways
Code.
"Nominee" means the nominee of the Depository, which may be the Depository, as
determined from time to time pursuant to Section 206 hereof
"Nonpurpose Investmenf means Authorized Investments described as Nonpurpose
Investments in the Tax Certificate.
"Notice of Reassessment" means the Notice of Reassessment recorded in the Office of the
County Recorder of the County of San Diego on , 2013, as Document No.
"Office of the Tmstee" means the principal corporate trust office of the Tmstee in Los
Angeles, Califomia, or such other office as may be specified in writing to the City by the Tmstee.
"Outstanding Bonds" or "Outstanding" means all Bonds theretofore issued by the City,
except:
(1) Bonds theretofore canceled or surrendered for cancellation;
(2) Bonds for the payment or redemption of which moneys shall have been deposited in
tmst (whether upon or prior to the maturity or the redemption date of such Bonds), provided that, if
such Bonds are to be redeemed prior to the maturity thereof, notice of such redemption shall have
been given as provided in this Indenture; and
(3) Bonds defeased pursuant to Section 901.
DOCSOC/l 590432v8/022062-0032
"Participant" means a broker-dealer, bank and other financial institution for which the
Depository holds Bonds or interests therein from time to time as securities depository.
"Participating Underwriter" has the meaning ascribed thereto in the Continuing Disclosure
Agreement.
"Person" means any individual, corporation, firm, association, partnership, limited liability
company, trast, or other legal entity or group of entities, including a govemmental entity or any
agency or political subdivision thereof.
"Prior Bonds" means the 2004 Bonds and the 2005A Bonds.
"Reassessment" or "Reassessments" means the special reassessments levied in the
Reassessment District in accordance with the 1984 Act and the Resolution of Confirming
Reassessments, together with the Unpaid Assessments, and the net proceeds derived from any
foreclosure proceedings and interest and penalties thereon, but exclusive of any assessments or
reassessments levied to pay Administrative Expenses.
"Reassessment District" means City of Carlsbad Reassessment District No. 2012-1.
"Reassessment Fund" means the City of Carlsbad Reassessment District No. 2012-1
Reassessment Fund established and held by the Tmstee pursuant to Section 401 hereof
"Reassessment Installment" means the annual portion of the Reassessment levied to pay the
principal of and interest on the Bonds (which does not include assessments levied by the City to pay
Adminisfrative Expenses).
"Reassessment Report" means the report conceming the Reassessment prepared by NBS, as
approved by the City Council on January 8,2013 and on file with the City Clerk.
"Rebate Fund" means the fund by that name established and held by the Tmstee pursuant to
Section 401 hereof in which there are established the accounts described m Section 401 hereof.
"Rebate Regulations" means any fmal, temporary or proposed Regulations promulgated
under Section 148(f) of the Code.
"Rebate Requirement" shall have the meaning ascribed to it in the Tax Certificate.
"Record Date" means the fifteenth day of the month preceding an Interest Payment Date,
whether or not such day is a Business Day.
"Redemption Fund" means the City of Carlsbad Reassessment Disfrict No. 2012-1
Redemption Fund established and held by the Tmstee pursuant to Section 401 hereof.
"Regulations" means the regulations adopted or proposed by the Department of Treasury
from time to time with respect to obligations issued pursuant to Section 103 of the Code.
"Representation Letter" means the Blanket Letter of Representations from the City and the
Tmstee to the Depository as described in Section 207 hereof
DOCSOC/l 590432v8/022062-0032
"Reserve Fund" means the City of Carlsbad Reassessment Disfrict No. 2012-1 Reserve Fund
established and held by the Tmstee pursuant to Section 401 hereof.
"Reserve Requirement" means, as of the date of any calculation, the least of (a) 10% of the
original aggregate principal amount of the Bonds; (b) maximum annual debt service on the Bonds;
(provided that annual debt service due in the Bond Year ending September 2, 2014 shall be excluded
from such calculation) and (c) 125% of average annual debt service on the Bonds; provided,
however, that the Reserve Requirement shall be adjusted to reflect any amount specified for fransfer
to the Redemption Fund in a Written Request from the City as described in Section 406 hereof
"Resolution of Confirming Reassessments" means Resolution No. , adopted by the
City Council of the City on January 8,2013, confirming and ordering the Reassessments.
"Resolution of Issuance" means Resolution No. , adopted by the City Council of the
City on January 8, 2013, authorizing the issuance of the Bonds and approving the terms and
provisions of this Indenture.
"Six-Month Period" means the period of time begiiming on the Closing Date of the Bonds, as
applicable, and ending six consecutive months thereafter, and each six-month period thereafter until
the latest maturity date of the Bonds (and any obligations that refund an issue of the Bonds).
"Superintendent of Streets" means the Transportation Director of the City, or his or her
designee.
"Supplemental Indenture" or "Supplement" means any supplemental agreement amending or
supplementing this Indenture.
"Tax Certificate" means the Tax Certificate delivered upon the issuance of the Bonds.
"Treasurer" means the City Treasurer, or his or her designee.
"Trustee" means The Bank of New York Mellon Trast Company, N.A., a national bankmg
association duly organized and existing under and by virtue of the laws of the United States of
America, or any other bank or trast company which may at any time be substituted in its place as
provided in Sections 702 and 703 and any successor thereto.
"2004 Bonds" means the City's Assessment District No. 2003-01 (College Boulevard and
Cannon Road East) Benefit Area No. 1 (Calavera Hills II) Limited Obligation Improvement Bonds
issued on or about June 10, 2004 and outstanding under and pursuant to a Bond Indenture, dated as
of May 1, 2004, by and between the City and the BNY Westem Tmst Company.
"2004 Escrow Fund" means the "Escrow Fund" established under the Escrow Agreement
relating to the 2004 Bonds.
"2005A Bonds" means tiie City's Assessment Disfrict No. 2002-1 (Poinsettia Lane East)
Limited Obligation Improvement Bonds, Series 2005A issued on or about Febmary 17, 2005 and
outstanding under and pursuant to a Bond Indenture, dated as of Febmary 1, 2005, by and between
the City and The Bank of New York Trast Company, N.A.
10
DOCSOC/l 590432v8/022062-0032
"2005 Escrow Fund" means the "Escrow Fund" established under the Escrow Agreement
relating to the 2005A Bonds.
"Unpaid Assessments" means those assessments levied for the fiscal year ending June 30,
2013 in accordance with the 1915 Act and the respective resolutions of formation of the Assessment
Disfricts, but which were not paid to the City prior to the Closing Date.
"Written Certificate" and "Written Request" of the City mean, respectively, a written
certificate or written request signed in the name of the City by an Authorized Representative of the
City. Any such certificate or request may, but need not, be combined in a single instrament with any
other instrament, opinion or representation; and the two or more so combined shall be read and
constraed as a single instrament.
"Yield on the Bonds" has the meaning as described in the Tax Certificate.
Section 102. Interpretation. Unless the context otherwise indicates, words expressed in
the singular shall include the plural, and vice versa and the use of the neuter, masculine, or feminine
gender is for convenience only and shall be deemed to mean and include the neuter, masculine or
feminine gender, as appropriate. Headings of articles and sections herein and the table of contents
hereof are solely for convenience of reference, do not constitute a part hereof and shall not affect the
meaning, constraction or effect hereof
Section 103. Equality of Bonds; Pledge of Reassessments; No Obligation to Cure
Deficiency. Pursuant to the Act and this Indenture, the Bonds are equally secured by a first pledge of
and shall be equally payable from the Reassessments without priority for number, issue date, date of
sale, date of execution or date of delivery, and the payment of the interest on and principal of the
Bonds and any premiums upon the redemption thereof are equally secured by a first pledge of and
shall be exclusively paid from the Reassessments and moneys on deposit in the Reassessment Fund,
Redemption Fund and the Reserve Fund which are hereby set aside for and irrevocably pledged
solely for the payment of the Bonds. The Reassessments, the amounts in the foregoing fimds, and
any interest eamed on such funds shall constitute a trast fimd held by the Trastee for the benefit of
the Owners of the Bonds to be applied to the payment of the interest on, premium, if any, and
principal of the Bonds and so long as any of the Bonds remain Outstanding and shall not be used for
any other purpose, except as permitted by the Act, this Indenture or any Supplemental Indenture.
Nothing in this Indenture or any Supplemental Indenture shall preclude the redemption prior
to maturity of any Bonds subject to call and redemption and payment of said Bonds from proceeds of
refunding bonds.
ARTICLE II
AUTHORIZATION AND ISSUANCE OF BONDS
Section 201. Authorization and Designation of Bonds. The City has reviewed all
proceedings heretofore taken relative to the authorization of the Bonds and has found, as a result of
such review, and hereby finds and determines, that all acts, conditions and things required by law to
exist, happen and be performed precedent to and in the issuance of the Bonds do exist, have
happened and have been performed in due tune, form and manner as required by the Act, and that the
City is now authorized, pursuant to each and every requirement of the Act and hereof, to issue the
11
DOCSOC/l 590432v8/022062-0032
Bonds upon the security of the Reassessments in the aggregate principal amount and in the form and
manner provided herein, which Bonds, upon their issuance, shall be entitled to the benefit, protection
and security of the provisions hereof
Section 202. Type and Nature of Bonds; Limited Liability. Notwithstanding anything
contained herein, in the Bonds, in the Act, any other provision of law, or in any of the resolutions
adopted in connection with the proceedings for the formation of the Reassessment Disfrict or the
proceedings for the Reassessment to the contrary, all Bonds authorized pursuant to this Indenture
shall be a special obligation of the City; and the City shall not under any circumstances (including,
without limitation, after any instalhnent of principal or interest of any Reassessment levied on any lot
or parcel in the Reassessment District becomes delinquent or after the City acquires title to any such
lot or parcel whether through foreclosure or otherwise) be obligated to pay principal, premium, if
any, or interest on the Bonds from any source whatsoever other than the Redemption Fund (including
any transfers thereto from the Reassessment Fund and the Reserve Fund). Neither the City, the City
Council, the officers or employees of the City, any person or entity acting for or on behalf of the City
in connection with the issuance of the Bonds or in connection with the formation or operation of the
Reassessment District, nor any persons executing the Bonds, shall be liable personally on the Bonds
or be subject to any personal liability for the Bonds or any personal liability or accountability
whatsoever by reason of or in connection with the issuance of the Bonds or by reason of any act or
acts or the failure or omission to take any act or acts (including, without limitation, a negligent act or
omission) in connection with or related to the formation or operation of the Reassessment District.
Section 203. Authorization and Purpose of Bonds. The Bonds shall be designated "City
of Carlsbad Reassessment Disfrict No. 2012-1 Limited Obligation Refunding Bonds" and shall be
issued by the City under and pursuant to the Act and under and pursuant hereto in the aggregate
principal amount equal to the aggregate amount of the unpaid principal portion of the Reassessments
(as of the Closing Date, $ ). The designation of each Bond shall include, in addition to
their name, such further appropriate particular designation added to or incorporated in the title for the
Bonds as the City may determine or as shall be required by the Act; and each Bond shall bear upon
its face the designation so determmed. The Bonds may contain or have endorsed thereon such other
descriptive provisions, specifications and words not inconsistent with the provisions hereof as may
be desirable or necessary to comply with custom or the rales of any securities exchange or
commission or brokerage board or otherwise as may be determined by the City prior to the delivery
thereof
The primary purpose for which the Bonds are to be issued is to provide funds to refinance the
cost of the improvements heretofore ordered by the City Council in connection with the formation of
the Reassessment District.
Section 204. Terms of Bonds.
(a) The Bonds and the Certificate of Authentication with respect thereto shall be
substantially in the form attached hereto as Exhibit A, and forms are hereby approved and adopted as
the form of the Bonds and of the Certificate of Authentication. The Bonds may include such
appropriate or necessary insertions, omissions and variations as are permitted or required hereby.
Only such of the Bonds as shall bear thereon the Certificate of Authentication in substantially the
form approved above, manually executed by the Trastee, shall be valid or obligatory for any purpose
or entitled to the benefits of this Indenture; and such certificate of or on behalf of the Trastee shall be
12
DOCSOC/l 590432v8/022062-0032
conclusive evidence that the Bond so authenticated has been duly executed, authenticated and
delivered hereunder and is entitled to the benefits of this Indenture.
(b) The interest on and principal of and redemption premiums, if any, on the Bonds shall
be payable in lawful money of the United States of America at the Office of the Trastee. Interest on
the Bonds shall be calculated on the basis of a 360-day year consisting of twelve 30-day months.
(c) The Bonds shall be issued in fully registered form without coupons in denominations
of $5,000 or any interval old thereof The Bonds shall be dated as of the Closing Date, show mature
on of each year, and shall bear interest at the rates per annum as follows:
Maturity Date Principal Interest
(September 2) Amount Rate
(d) Interest shall be payable on each Bond from the date established in accordance with
paragraph (e) below on each Interest Payment Date thereafter until the principal sum of that Bond
has been paid; provided, however, that if at the maturity date of any Bond (or if the same is
redeemable and shall be duly called for redemption, then at the date fixed for redemption) fimds are
available for the payment or redemption thereof in fiill in accordance with the terms of this Indenture,
such Bonds shall then cease to bear interest.
(e) Each Bond shall bear interest from the Interest Payment Date next preceding its date
of authentication and regisfration, unless (i) its date of authentication is after a Record Date and on or
before the immediately succeeding Interest Payment Date, in which event the Bond shall bear uiterest
from such Interest Payment Date or (ii) its date of authentication is before the close of business on
the first Record Date, in which event the Bond shall bear interest from its dated date; provided, that if
at the time of authentication of any Bond interest is then in default on the Outstanding Bonds, such
Bonds shall bear interest from the Interest Payment Date to which interest has previously been paid
or made available for payment on the Outstanding Bonds.
(f) Payment of interest on the Bonds due on or before the maturity or prior redemption
thereof shall be made only to the person whose name appears in the Bond Register as the registered
owner thereof at the close of business on the Record Date, such interest to be paid by check mailed
by first class mail on the Interest Payment Date to such registered owner at his address as it appears
13
DOCSOC/l 590432v8/022062-0032
on such books or at such other address as he may have filed with the Trastee for that purpose;
provided, however, that, in the case of a registered ovmer of $1,000,000 or more in aggregate
principal amount of Bonds, upon written request of such registered owner to the Trastee at least 15
days prior to an Interest Payment Date, such payment may be made by wire transfer to an account
within the United States designated by such ovmer. Payment of the principal of and redemption
premiums, if any, on the Bonds shall be made by check only to the person whose name appears in the
Bond Register as the registered owner thereof, such principal and redemption premiums, if any, to be
paid only on the surrender of the Bonds at the corporate trast office of the Trastee at maturity or on
redemption prior to maturity; provided that sinking fimd payments shall be paid without presentment
or surrender of the Bonds.
(g) The City and the Trastee may treat and consider the person in whose name each Bond
is registered in the Bond Register as the holder and absolute owner of such Bond for the purpose of
payment of principal, premium, if any, and interest on such Bond, for the purpose of giving notices
of redemption and other matters with respect to such Bond, for the purpose of registering fransfers
with respect to such Bond, and for all other purposes whatsoever. The Trastee shall pay all principal
of, premium, if any, and interest on the Bonds only to or upon the order of the respective Owners or
their respective attomeys duly authorized in writing, and all such payments shall be valid and
effective to fully satisfy and discharge the City's obligations with respect to payment of principal of,
premium, if any, and interest on the Bonds to the extent of the sum or sums so paid. No person other
than an Owner shall receive a certificated Bond evidencing the obligation of the City to make
payments of principal, premium, if any, and interest pursuant to this Indenture.
(h) From and after the issuance of the Bonds, the findings and determinations of the City
Council shall be conclusive evidence of the existence of the facts so found and determined in any
action or proceeding in any court in which the validity of such Bonds is at issue; and no bona fide
purchaser of any of such Bonds shall be required to independently establish the existence of any fact
or the performance of any condition or the taking of any proceeding required prior to such issuance
or the application of the purchase price paid for such Bonds. The recital contained in the Bonds that
the Bonds are issued under and pursuant to the Act and under and pursuant hereto shall be conclusive
evidence of their validity and of the regularity of their issuance and all Bonds shall be incontestable
from and after their issuance. Bonds shall be deemed to be issued, within the meaning hereof,
whenever the definitive Bonds (or any temporary Bonds exchangeable therefor) have been delivered
to the purchaser thereof and the purchase price thereof received.
Section 205. Execution and Authentication. The Bonds shall be signed on behalf of the
City by the manual or facsimile signature of the Treasurer attested by the manual or facsimile
signature of the City Clerk in their respective capacities as officers of the City, and the seal of the
City (or a facsimile thereof) may be impressed, imprinted, engraved or otherwise reproduced thereon,
and attested by the signature of the City Clerk. In case any one or more of the officers who shall
have signed or sealed any of the Bonds shall cease to be such officer before the Bonds so signed and
sealed have been authenticated and delivered by the Trastee (including new Bonds delivered
pursuant to the provisions hereof with reference to the fransfer and exchange of Bonds or to lost,
stolen, desfroyed or mutilated Bonds), such Bonds shall nevertheless be valid and may be issued as if
the person who signed or sealed such Bonds had not ceased to hold such office.
Section 206. Book-Entry System. The Bonds shall be initially delivered in the form of a
separate single fully registered Bond (which may be typewritten) for each of the maturities of the
Bonds. Upon initial delivery, the ownership of each such Bond shall be registered in the regisfration
14
DOCSOC/l 590432v8/022062-0032
books kept by the Trastee in the name of the Nominee as nominee of the Depository. Except as
provided in Section 210 hereof, all of the Outstanding Bonds shall be registered in the Bond Register
the name of the Nominee.
With respect to Bonds registered in the Bond Register in the name of the Nominee, neither
the City nor the Trastee shall have no responsibility or obligation to any Participant or to any Person
on behalf of whom such a Participant holds an interest in the Bonds. Without limiting the
immediately preceding sentence, the City and the Trastee shall have no responsibility or obligation
with respect to (i) the accuracy of the records of the Depository, the Nominee, or any Participant with
respect to any ownership interest in the Bonds, (ii) the delivery to any Participant or any other
Person, other than an Owner as shovm in the Bond Register, of any notice with respect to the Bonds,
including any notice of redemption, (iii) the selection by the Depository and its Participants of the
beneficial interests in the Bonds to be redeemed in the event the Bonds are redeemed in part, or (iv)
the payment to any Participant or any other Person, other than an Owner as shown in the Bond
Register, of any amount with respect to principal of, premium, if any, or interest due with respect to
the Bonds. The City and the Trastee may treat and consider the Person in whose name each Bond is
registered in the regisfration books kept by the Trastee as the holder and absolute owner of such
Bond for the purpose of payment of the principal of, premium, if any, and interest on such Bond, for
the purpose of giving notices of redemption and other matters with respect to such Bond, for the
purpose of registering transfers with respect to such Bond, and for all other purposes whatsoever.
The Trastee shall pay all principal of, premium, if any, and interest due on the Bonds only to or upon
the order of the respective Ovmer, as shovm in the regisfration books kept by the Trastee, or their
respective attomeys duly authorized in writing, and all such payments shall be valid and effective to
satisfy and discharge fully the City's obligations with respect to payment of the principal, premium,
if any, and interest due on the Bonds to the extent of the sum or sums so paid. No Person other than
an Owner, as shown in the registration books kept by the Trastee, shall receive a Bond evidencing
the obligation of the City to make payments of principal, premium, if any, and interest pursuant to
this Indenture. Upon delivery by the Depository to the Trastee and the City of written notice to the
effect that the Depository has determined to substitute a new nominee in place of the Nominee, and
subject to the provisions herein with respect to Record Dates, the word Nominee in this Indenture
shall refer to such new nominee of the Depository.
Section 207. Representation Letter. In order to qualify the Bonds which the City elects
to register in the name of the Nominee for the Depository's book-entry system, an authorized
representative of the Tmstee is hereby authorized to execute from time to time and deliver to such
Depository the Representation Letter. The execution and delivery of the Representation Letter shall
not in any way limit the provisions of Section 210 or in any other way impose upon the City or the
Tmstee any obligation whatsoever with respect to persons having interests in the Bonds other than
the Owners, as shovm on the Bond Register. The Trastee agrees to take all action necessary to
continuously comply with all representations made by it in the Representation Letter. In addition to
the execution and delivery of the Representation Letter, the Authorized Representatives of the City
are hereby authorized to take any other actions, not inconsistent with this Indenture, to qualify the
Bonds for the Depository's book-entry program.
Section 208. Payments to the Nominee. Notwithstanding any other provisions of this
Indenture to the contrary, so long as any Bond is registered in the name of the Nominee, all payments
with respect to principal, premium, if any, and interest due with respect to such Bond and all notices
with respect to such Bond shall be made and given, respectively, as provided in the Representation
Letter or as otherwise instmcted by the Depository.
15
DOCSOC/l 590432v8/022062-0032
Section 209. Initial Depository and Nominee. The initial Depository hereunder shall be
The Depository Trast Company, New York, New York. The initial Nominee shall be Cede & Co., as
Nominee of The Depository Trast Company, New York, New York.
Section 210. Transfers Outside of Book-Entry System. In the event (i) the Depository
determines not to continue to act as securities depository for the Bonds, or (ii) the City determines
that the Depository shall no longer so act, then unless the City identifies another qualified securities
depository to replace the Depository the City will discontinue the book-entry system. If the City fails
to identify another qualified securities depository to replace the Depository then the Bonds so
designated shall no longer be restricted to being registered in the Bond Register kept by the Trastee
in the name of the Nominee, but shall be registered in whatever name or names Persons fransferring
or exchanging Bonds shall designate, in accordance with the provisions of Section 210 hereof
Section 211. Registration, Exchange or Transfer. Under the circumstances described in
Section 210 but subject to the limitations set forth in the next paragraph, the regisfration of any Bond
may, in accordance with its terms, be fransferred upon the Bond Register by the person in whose
name it is registered, in person or by his or her duly authorized attomey, upon surrender of such
Bond for cancellation at the Office of the Trastee accompanied by delivery of a written instrament of
transfer in a form acceptable to the Trastee and duly executed by the Bondowner or his or her duly
authorized attomey.
Bonds may be exchanged at the Office of the Trastee for a like aggregate principal amount of
Bonds. The Trastee will not charge the Owner for any new Bond issued upon any exchange or
transfer, but shall require the Owner requesting such exchange or fransfer to pay any tax or other
govemmental charge required to be paid with respect to such exchange or transfer. The cost of
printing any Bonds and any services rendered or any expenses incurred by the Trastee in connection
with any exchange or transfer shall be paid by the City as Adminisfrative Expenses. Whenever any
Bond or Bonds shall be surrendered for registration of transfer or exchange, the City shall execute,
and the Trastee shall authenticate and deliver, a new Bond for a like aggregate principal amount;
provided, that the Trastee shall not be required to register fransfers or make exchanges of Bonds
(a) 15 days prior to the date established by the Trastee for selection of Bonds for redemption, or
(b) with respect to a Bond after such Bond has been selected for redemption.
Section 212. Bond Register. The Trastee will keep or cause to be kept, at its corporate
tmst office, sufficient books for the registration and transfer of the Bonds which shall at all times
during regular business hours upon reasonable prior notice be open to inspection by the City; and,
upon presentation for such purpose, the Tmstee shall, under such reasonable regulations as it may
prescribe, register or transfer or cause to be transferred on said Bond Register, Bonds as herein
provided.
The City and the Trastee may treat the Owner of any Bond whose name appears on the Bond
Register as the absolute Owner of such Bond for any and all purposes, and the City and the Trastee
shall not be affected by any notice to the contrary. The City and the Trastee may rely on the address
of the Owner as it appears in the Bond Register for any and all purposes. It shall be the duty of the
Bondowner to give written notice to the Trastee of any change in the Owner's address so that the
Bond Register may be revised accordingly.
Section 213. Mutilated, Lost, Destroyed or Stolen Bonds. If a Bond shall become
mutilated, the City shall execute, and the Trastee shall authenticate and deliver, a new Bond of like
16
DOCSOC/l 590432v8/022062-0032
principal amount in exchange and substitution for the Bond so mutilated, but only upon surrender to
the Tmstee of the Bond so mutilated. If any Bond shall be lost, desfroyed or stolen, evidence of such
loss, destmction or theft may be submitted to the Trastee; and, if such evidence is satisfactory to the
Trastee and, if indemnity satisfactory to the Trastee shall be given, the City, at the expense of the
Bondowner, shall execute and the Trastee shall authenticate and deliver, a new Bond dated as such
Trastee shall determine in lieu of and in substitution for the Bond so lost, desfroyed or stolen. Any
Bond issued in lieu of any Bond alleged to be lost, destroyed or stolen shall be equally and
proportionately entitled to the benefits hereof with all other Bonds issued hereunder. The Trastee
shall not freat both the original Bond and any replacement Bond as being Outstanding Bonds for the
purpose of determining the principal amount of Bonds which may be executed, authenticated and
delivered or for the purpose of determining any percentage of Bonds Outstanding hereunder, but both
the original and replacement bond shall be treated as one and the same. Notwithstanding any other
provision of this Section, in lieu of delivering a new Bond to replace a Bond which has been
mutilated, lost, desfroyed or stolen, and which has matured or is about to mature, the Trastee may
make payment with respect to such Bond upon receipt of indemnity satisfactory to it and the City.
Section 214. Refunding of Bonds. The Bonds may be refunded by the City under
Divisions 11 or 11.5 ofthe 1915 Act upon the conditions set forth in proceedings therefor, all as
determined by the City Council.
ARTICLE III
REDEIVIPTION OF BONDS
Section 301. Provisions for the Redemption of Bonds.
(a) Mandatorv Redemption from Reassessment Prepayments. The Bonds shall be
subject to mandatory redemption, in whole or in part as selected by the Treasurer pursuant to Section
8768 of the Califomia Sfreets and Highways Code, on any Interest Payment Date, from and to the
extent of any prepayment of Reassessments, at the following respective redemption prices (expressed
as percentages of the principal amount of the Bonds to be redeemed), plus accmed interest thereon to
the date of redemption:
Redemption Dates Redemption Prices
(b) Optional Redemption of Bonds from Other Funds. Excluding Reassessment
Prepayments. The Bonds are subject to redemption prior to their stated maturity dates on any Interest
Payment Date on or after September 2, , as selected by the City, from any source of fimds other
than prepayment of Reassessments, at the followmg respective redemption prices (expressed as
percentages of the principal amount of the Bonds to be redeemed), plus accmed interest thereon to
the date of redemption:
Redemption Dates Redemption Prices
17
DOCSOC/l 590432v8/022062-0032
(c) Mandatorv Sinking Fund Redemption of Bonds. The Bonds maturing on
September 2, 20 shall be subject to mandatory sinking fund redemption prior to maturity, in part,
on September 2, , and on each September 2 thereafter, from sinking fimd payments, at a
redemption price equal to the principal amount of Bonds to be redeemed, together with accmed
interest to the date of redemption, without premium, as follows:
20_ Term Bond
Redemption Date Redemption
(September 2) Amount
20 (maturity)
In the event of any prior redemption of the Bonds maturing on September 2,20 pursuant to
Sections 301 (a) or, (b), the foregoing sinking fimd payments shall be reduced as proportionately as
possible in increments of $5000.
Section 302. Notice of Redemption. When Bonds are to be called for redemption under
Section 301, the Trastee shall give notice, on behalf of the City, of the redemption of such Bonds.
Such notice of redemption shall (a) state the date fixed for redemption and for surrender of the Bonds
to be redeemed; (b) state the redemption price; (c) state the place or places where the Bonds are to be
surrendered for redemption; and (d) in the case of Bonds to be redeemed only m part, state the
portion of such Bond which is to be redeemed. Such notice shall further state that on the date fixed
for redemption, there shall become due and payable on each Bond or portion thereof called for
redemption, the principal thereof, together with any premium, and interest accraed to the redemption
date, and that from and after such date, interest thereon shall cease to accrae and be payable. At least
thirty (30) days but no more than sixty (60) days prior to the redemption date, the Trastee shall mail a
copy of such notice, by registered or certified mail, postage prepaid, to the respective Owners of
Bonds selected for redemption at their addresses appearing on the Bond Register. The actual receipt
by the Owner of any Bond of notice of such redemption shall not be a condition precedent thereto,
and failure to receive such notice shall not affect the validity of the proceedings for the redemption of
such Bonds, or the cessation of interest on the redemption date. A certificate by the Trastee that
notice of such redemption has been given as herein provided shall be conclusive as against all parties.
A notice of redemption for a redemption of Bonds pursuant to Section 301(b) above may be
conditioned upon receipt by the City of sufficient funds to effect the redemption. If sufficient fiinds
18
DOCSOC/l 590432v8/022062-0032
are not on deposit with the Trastee at least one day prior to the redemption date, the redemption shall
not occur and the Bonds shall remain Outstanding hereunder. If any redemption is cancelled due to a
lack of sufficient fimds, the Trastee shall mail a notice to the Owners stating that such redemption
was cancelled and did not occur
Section 303. Partial Redemption of Bonds. Upon surrender of any Bond to be redeemed
in part only, the City shall execute and the Trastee shall authenticate and deliver to the Owner, at the
expense of the City, a new Bond or Bonds of authorized denominations equal in aggregate principal
amount to the unredeemed portion of the Bonds.
Section 304. Effect of Notice and Availability of Redemption Money. Notice of
redemption having been duly given, as provided in Section 302, and the amount necessary for the
redemption having been made available for that purpose and being available therefor on the date
fixed for such redemption:
(a) the Bonds, or portions thereof, designated for redemption shall, on the date fixed for
redemption, become due and payable at the redemption price thereof as provided in this Indenture,
anything in this Indenture or in the Bonds to the confrary notwithstanding;
(b) upon presentation and surrender thereof at the corporate trast office of the Trastee,
the redemption price of such Bonds shall be paid to the Owner thereof;
(c) after the redemption date the Bonds or portions thereof so designated for redemption
shall be deemed to be no longer Outstanding and such Bonds or portions thereof shall cease to bear
fiirther interest; and
(d) after the date fixed for redemption no Ovmer of any of the Bonds or portions thereof
so designated for redemption shall be entitled to any of the benefits of this Indenture, or to any other
rights, except with respect to payment of the redemption price and interest accraed to the redemption
date from the amounts so made available.
ARTICLE rv
CREATION OF FUNDS AND ACCOUNTS;
APPLICATION OF PROCEEDS AND ASSESSMENTS
Section 401. Funds and Accounts. There are hereby created and established the
following fiinds and accounts, which fiinds and accounts the City agrees and covenants to maintain
with the Trastee so long as any Bonds are Outstanding hereunder:
(a) the City of Carlsbad Reassessment District No. 2012-1 Costs of Issuance Fund (the
"Costs of Issuance Fund");
(b) the City of Carlsbad Reassessment District No. 2012-1 Reassessment Fund (the
"Reassessment Fund");
(c) the City of Carlsbad Reassessment Disfrict No. 2012-1 Redemption Fund (the
"Redemption Fund"), in which there shall be established and created a Principal Account, an Interest
Account and a Prepayment Account;
19
DOCSOC/l 590432v8/022062-0032
(d) the City of Carlsbad Reassessment Disfrict No. 2012-1 Reserve Fund (the "Reserve
Fund"); and
(e) the City of Carlsbad Reassessment District No. 2012-1 Rebate Fund (the "Rebate
Fund").
The City covenants and agrees to establish with the Treasurer the City of Carlsbad
Reassessment District No. 2012-1 Administrative Expense Fund (the "Administrative Expense
Fund").
Except for the Adminisfrative Expense Fund and the Rebate Fund, all moneys in the fimds
and accounts established hereunder shall be held by the Trastee for the benefit of the Bondowners,
shall be accounted for separately and apart from all other accounts, fiinds, money or other resources
of the City held by the Trastee and shall be allocated, applied and disbursed solely to the uses and
purposes hereinafter set forth in this Article.
The Trastee may establish such additional fimds, accounts or subaccounts of the fiinds or
accounts listed above as it deems necessary or pradent to fiirther its duties pursuant to this Indenture
or any Supplemental Indenture and shall establish any additional fimds, accounts or subaccounts
which the City directs it to establish.
Section 402. Application of Proceeds of the Sale of Bonds. Proceeds from the sale of the
Bonds shall be used as follows:
(i) $ , an amount equal to the Reserve Requirement shall be
deposited by the Trastee mto the Reserve Fund;
(ii) $ shall be deposited by the Trastee in the Costs of Issuance
Fund; and
(iii) $ shall be fransferred by the Trastee to the Escrow Agent for
deposit, along with fiinds held by the trastee for the 2004 Bonds, into the 2004 Escrow Fund for the
2004 Bonds.
(iv) $ shall be fransferred by the Trastee to the Escrow Agent for
deposit, along with funds held by the trastee for the 2005A Bonds, into the 2005A Escrow Fund for
the 2005A Bonds.
Section 403. Costs of Issuance Fund. The Trastee shall deposit into the Costs of Issuance
Fund the amounts specified in Section 402. The Trastee shall pay the costs of issuing the Bonds
from the Costs of Issuance Fund as set forth in Written Request of the City from time to time. At the
Written Direction of the City or 90 days after the Closuig Date, the Trastee shall fransfer any
remaining balance in the Costs of Issuance Fund to the Redemption Fund and the Trastee shall close
the Costs of Issuance Fund.
Section 404. Reassessment Fund. Upon receipt of Reassessment Installments, the City
shall transfer the Reassessment Installments to the Trastee for deposit to the Reassessment Fund. On
or prior to the first day of March and September of each year commencing September 1, 2013, the
Trastee is to then fransfer moneys on deposit in the Reassessment Fund in the amounts set forth in
the following clauses, in the following order of priority, to:
20
DOCSOC/l 590432v8/022062-0032
(a) the Interest Account of the Redemption Fund, an amount sufficient to make the
Interest Payment on the next succeeding Interest Payment Date for the Bonds;
(b) the Principal Account of the Redemption Fund, the amount needed to make the
payment of principal due on the following September 2 on the Outstanding Bonds, including any
mandatory sinking fimd payments;
(c) the Reserve Fund, the amount needed to restore the Reserve Fund to the Reserve
Requirement; and
(d) the Rebate Fund, the amount, if any, as specified in a Written Direction of the City.
Any moneys remaining in the Reassessment Fund after the deposits described above shall be
transferred by the Trastee to the Prepayment Account of the Redemption Fund. The City shall apply
such amounts as a credit against each of the unpaid Reassessments in amounts equal to each parcel's
share or portion thereof, of the total amount of Reassessment.
Upon provision for payment or redemption of all Bonds, and after payment of any amounts
due to the Trastee, all moneys remaining in the Reassessment Fund shall be paid to the City.
Section 405. Redemption Fund. The principal of and interest on the Bonds until maturity
shall be paid by the Trastee from the Redemption Fund. At the maturity of the Bonds, after all
principal and interest then due on any Outstanding Bonds has been paid or provided for, moneys in
the Redemption Fund shall be paid to the City.
(a) On or prior to the first day of March or September of each year, commencing
September 1, 2013, the Trastee shall transfer to the Interest Account of the Redemption Fund from
the Reassessment Fund an amount such that the balance in the Interest Account one day prior to each
Interest Payment Date shall be equal to the installment of interest due on the Bonds on said Interest
Payment Date. Moneys in the Interest Account shall be used for the payment of interest on the
Bonds as the same becomes due.
(b) On or prior to the first day of September of each year, commencing September 1,
2013, the Trastee shall transfer to the Principal Account of the Redemption Fund from the
Reassessment Fund an amount such that the balance in the Principal Account one day prior to each
September 2 shall be equal to the installment of principal (including mandatory sinking fimd
payments) due on the Bonds on said September 2. Moneys in the Principal Account shall be used to
pay the principal (including mandatory siiiking fimd payments) of the Bonds as the same become
due.
(c) Any amounts remaining in the Redemption Fund, other than in the Prepayment
Account, on September 15 of each year, after all principal (including mandatory sinking fimd
payments) and interest payments due on the prior September 2 have been paid, shall be fransferred to
the Reassessment Fund.
(d) Moneys set aside in the Prepayment Account of the Redemption Fund shall be used
solely for the purpose of redeeming Bonds and shall be applied on or after the redemption date to the
payment of principal of and premium, if any, on the Bonds to be redeemed upon presentation and
surrender of such Bonds.
21
DOCSOC/l 590432v8/022062-0032
Upon receiving any prepayment of a Reassessment, the City shall fransfer such prepayment
to the Trastee for deposit in the Prepayment Account. The amount so deposited, along with the
moneys transferred to the Prepayment Account from the Reserve Fund pursuant to Section 406, shall
be used to redeem Bonds pursuant to Section 301(a) on the next Interest Payment Date for which
proper notice of redemption of Bonds can be given by the Trastee.
Money received by the Trastee fi^om the City from fiinds other than the prepayment of
Reassessments shall be deposited in the Prepayment Account and used to redeem Bonds as provided
in Section 301(b).
If, after all of the Bonds have been redeemed and canceled or paid and canceled, there are
moneys remaining in any account of the Redemption Fund, said moneys shall be fransferred to the
Reassessment Fund.
Section 406. Reserve Fund. The Trastee shall initially deposit into the Reserve Fund the
amount specified in Section 402. Thereafter, the Trastee shall transfer sufficient fiinds from the
Reassessment Fund as provided in Section 404.
Moneys in the Reserve Fund shall be used solely for the purpose of paying the principal
(including mandatory sinking fimd payments) of and interest on the Bonds when due in the event that
the moneys in the Redemption Fund are insufficient therefor. The Trastee shall withdraw moneys as
necessary from the Reserve Fund for deposit in the Redemption Fund on or before the first day of
March and September of each year.
In the event a Reassessment is prepaid in whole or in part, the Reassessment being prepaid
shall be reduced by the amount transferred from the Reserve Fund to the Prepayment Account of the
Redemption Fund pursuant to this paragraph. The amount fransferred shall be that portion of the
balance then in the Reserve Fund equal to the proportion that the principal amount of the
Reassessment prepaid bears to the total of all principal amounts of Reassessments remaining unpaid
as of such date. The City shall notify, or shall cause the Trastee to be notified, of the amount to be
transferred pursuant to the provisions of this paragraph. Notwithstanding any provision of this
Indenture, the amount to be transferred from the Reserve Fund may be utilized for redemption of the
Bonds pursuant to Section 301(a) provided that in no event will moneys be transferred to accomplish
such redemption in an amount that causes the Reserve Fund to drop below the Reserve Requirement
as determined immediately subsequent to such redemption.
In the event that moneys comprising the Reserve Fund and the moneys in the Redemption
Fund and the Reassessment Fund are sufficient to retire all of the Outstanding Bonds plus accraed
interest thereon, such moneys in the Reserve Fund and the Reassessment Fund shall at the Written
Direction of City be transferred to the Redemption Fund for the payment of the Bonds.
All amounts allocable to a particular parcel remaining in the Reserve Fund in the year in
which the last Reassessment Installment with respect to such parcel becomes due and payable shall
be credited toward said last Reassessment Installment due with respect to such parcel as set forth
below:
On or about July 1 of each year, the City shall cause a preliminary calculation to be made of
the amount then on deposit in the Reserve Fund anticipated to be fransferred to the Redemption Fund
on the immediately succeeding September 1 (in the then current calendar year), and the amount
22
DOCSOC/l 590432v8/022062-0032
anticipated to be remaining on deposit in the Reserve Fund as of such September 1. With respect to
such anticipated remainder, the City shall determine the portion thereof anticipated to be available for
transfer to the Redemption Fund on September 1 in the next calendar year (as a result of the payment
of the principal component of Reassessments in the next calendar year) and shall determine, with
respect to those parcels which will be in their final year of Reassessment in the next calendar year,
the portion of such amount anticipated to be available for fransfer to the Redemption Fund allocable
to each such parcel. Such allocation shall be made pro rata, and shall equal the proportion that the
principal amount of the Reassessment payable with respect to a particular parcel bears to the total of
all principal amounts of Reassessments to be paid in such calendar year. Those parcels which would
otherwise be in their final year of Reassessment shall be afforded a credit against the Reassessment
that would otherwise have been levied in such year (or a credit in an earlier year if reduction of the
Reserve Fund results in fiinds being available for such purposes at an earlier date), such credit to be
based on such parcel's pro rata portion of the moneys on deposit in the Reserve Fund anticipated to
be available for fransfer to the Redemption Fund on September 1 of the next calendar year, and such
credit not in excess of such parcel's pro rata portion of the Reserve Fund (equal to the proportion that
the principal amount of the Reassessment payable with respect to such parcel bears to the total of all
principal amounts of Reassessments remaming unpaid as of such date). The City shall then direct the
Trastee, pursuant to a Written Request of the City, to transfer from the Reserve Fund to the
Redemption Fund, the amount specified in such Written Request for such fransfer, such fransfer to
occur on or about September 1 of the next succeeding calendar year (e.g., a report filed during
July 2034, will specify the amount to be transferred on September 1, 2034 for payment of debt
service of the Bonds on September 2,2034.
Notwithstanding any provisions herein to the contrary, moneys in the Reserve Fund in excess
of the Reserve Requirement shall be withdrawn from the Reserve Fund by the Trastee on each
March 1 and September 1 and shall be fransferred to the Reassessment Fund and shall be used as
provided in Section 404.
Section 407. Rebate Fund.
(a) The Trastee shall establish and maintain a fimd separate from any other fund
established and maintained hereunder designated as the Rebate Fund and shall establish a separate
Rebate Account and Altemative Penalty Account therein. All money at any time deposited in the
Rebate Account or the Altemative Penalty Account of the Rebate Fund shall be held by the Tmstee
in tmst, for payment to the United States Treasury. All amounts on deposit in the Rebate Fund with
respect to the Bonds shall be govemed by this Section and the Tax Certificate, unless the City obtains
an opinion of Bond Counsel that the exclusion from gross income for federal income tax purposes of
interest payments on the Bonds will not be adversely affected if such requirements are not satisfied.
The Trastee shall be deemed conclusively to have complied with the provisions of this Section and
the Tax Certificate if it follows the Written Request of the City, including supplying all necessary
information in the maimer provided in the Tax Certificate, and except as otherwise expressly
provided herein, shall not be required to take any actions hereunder in the absence of written
directions by the City, and shall have no liability or responsibility to enforce compliance by the City
with the terms of the Tax Certificate or this Section.
23
DOCSOC/l 590432v8/022062-0032
(i) Rebate Account. The following requirements shall be satisfied with respect
to the Rebate Account:
(A) Annual Computation. Within 55 days of the end of each Bond Year,
the City shall calculate or cause to be calculated the amount of rebatable arbifrage for the Bonds in
accordance with Section 148(f)(2) of the Code and Section 1.148-3 of the Rebate Regulations (taking
into account any applicable exceptions with respect to the computation of the rebatable arbifrage
described in the Tax Certificate (e.g., the temporary investments exceptions of Section 148(f)(4)(B)
and (C) of the Code), and taking into account whether the election pursuant to Section
148(f)(4)(C)(vii) of tiie Code (the "P/2% Penalty") has been made), for this purpose freating the last
day of the applicable Bond Year as a computation date, within the meaning of Section 1.148-1(b) of
the Rebate Regulations (the "Rebatable Arbifrage"). The City shall obtain expert advice as to the
amount of the Rebatable Arbifrage to comply with this Section.
(B) Annual Transfer. Within 55 days of the end of each Bond Year for
which Rebatable Arbifrage must be calculated as required by the Tax Certificate, upon the written
direction of an Authorized Representative of the City, an amount shall be deposited to each
subaccount of the Rebate Account by the Trastee from any fimds so designated by the City if and to
the extent required, so that the balance m the Rebate Account shall equal the amount of Rebatable
Arbitrage so calculated by or on behalf of the City in accordance with (i)(A) above. In the event that
immediately following any transfer required by the previous sentence, or the date on which the City
determines that no transfer is required for such Bond Year, the amount then on deposit to the credit
of the applicable subaccount of the Rebate Account exceeds the amount required to be on deposit
therein, upon written instractions fi-om an Authorized Representative of the City, the Trastee shall
withdraw the excess from the Rebate Account and then credit the excess to the Reassessment Fund.
(C) Payment to the Treasury. The Trastee shall pay, as directed in writing
by an Authorized Representative of the City, to the United States Treasury, out of amounts in the
Rebate Account,
(1) Not later than 60 days after the end of (A) the fifth Bond Year
for the Bonds, and (B) each applicable fifth Bond Year thereafter, an amount equal to at least 90% of
the Rebatable Arbitrage calculated as of the end of such Bond Year for the Bonds, as applicable; and
(2) Not later than 60 days after the payment or redemption of all
of the Bonds, as applicable, an amount equal to 100% of the Rebatable Arbifrage calculated as of the
end of such applicable Bond Year, and any income attributable to the Rebatable Arbitrage, computed
in accordance with Section 148(f) of the Code.
In the event that, prior to the time of any payment required to be made from the Rebate
Account, the amount in the Rebate Account is not sufficient to make such payment when such
payment is due, the City shall calculate or cause to be calculated the amount of such deficiency and
deposit an amount received from any legally available source equal to such deficiency prior to the
time such payment is due. Each payment required to be made pursuant to this Subsection (a)(i)(C)
shall be made to the Intemal Revenue Service Center, Ogden, Utah 84201 on or before the date on
which such payment is due, and shall be accompanied by Intemal Revenue Service Form 803 8-T, or
shall be made in such other manner as provided under the Code.
24
DOCSOC/l 590432v8/022062-0032
(ii) Altemative Penalty Account.
(A) Six-Month Computation. If the 1 ViVo Penalty has been elected for the
Bonds, within 85 days of each particular Six-Month Period, the City shall determine or cause to be
determined whether the P/2% Penalty is payable (and the amount of such penalty) as of the close of
the applicable Six-Month Period. The City shall obtain expert advice in making such determinations.
(B) Six-Month Transfer. Within 85 days of the close of each Six-Month
Period, the Trastee, at the written direction of an Authorized Representative of the City, shall deposit
an amount in the Ahemative Penalty Account from any source of fimds held by the Trastee pursuant
to this Indenture and designated by the City in such written directions or provided to it by the City, if
and to the extent required, so that the balance in the Altemative Penalty Account equals the amount
of 1 YiVo Penalty due and payable to the United States Treasury determined as provided in Subsection
(a)(ii)(A) above. In the event that immediately following any fransfer provided for in the previous
sentence, or the date on which the City determines that no fransfer is required for such Bond Year,
the amount then on deposit in the Alternative Penalty Account exceeds the amount required to be on
deposit therein to make the payments required by Subsection (a)(ii)(C) below, the Trastee, at the
written direction of an Authorized Representative of the City, may withdraw the excess from the
Altemative Penalty Account and credit the excess to the Reassessment Fund.
(C) Payment to the Treasury. The Tmstee shall pay, as directed in v^iting
by an Authorized Representative of the City, to the United States Treasury, out of amounts in a
subaccount of the Altemative Penalty Account, not later than 90 days after the close of each Six-
Month Period the 1 YiVo Penalty, if applicable and payable, computed with respect to the Bonds in
accordance with Section 148(f)(4) of the Code. In the event that, prior to the time of any payment
required to be made from the Alternative Penalty Account, the amount in the Altemative Penalty
Account is not sufficient to make such payment when such payment is due, the Gity shall calculate
the amount of such deficiency and dfrect the Trastee, in writing, to deposit an amount equal to such
deficiency into the Altemative Penalty Account from any fimds held by the Trastee pursuant to this
Indenture and designated by the City in such written directions prior to the time such payment is due.
Each payment required to be made pursuant to this Subsection (a)(ii)(C) shall be made to the Intemal
Revenue Service, Ogden, Utah 84201 on or before the date on which such payment is due, and shall
be accompanied by Intemal Revenue Service Form 8038-T or shall be made in such other manner as
provided under the Code.
(b) Disposition of Unexpended Funds. Any fiinds remaining in the Accounts of the
Rebate Fund with respect to the Bonds after redemption and payment of such issue and after making
the payments described in Subsection (a)(i)(C) or (a)(ii)(C) (whichever is applicable), may be
withdrawn by the Trastee at the written dfrection of the City and utilized in any manner by the City.
(c) Survival of Defeasance and Final Payment. Notwithstanding anything in this Section
or this Indenture to the contrary, the obligation to comply with the requirements of this Section shall
survive the defeasance and final payment of the Bonds with respect to which an account has been
created in the Rebate Fund.
(d) Amendment Without Consent of Owners. This Section may be deleted or amended
in any manner without the consent of the Owners, provided that prior to such event there is delivered
to the City an opinion of Bond Counsel to the effect that such deletion or amendment will not
25
DOCSOC/l 590432v8/022062-0032
adversely affect the exclusion from gross income for federal income tax purposes of interest on the
Bonds.
Section 408. Investments. Moneys held in any of the fimds and accounts under this
Indenture shall be invested at the Written Direction of the City only in Authorized Investments which
shall be deemed at all times to be a part of such fiinds and accounts. The Trastee shall provide
monthly statements or reports of the principal balances and investment earnings thereon in each fiind
and account maintained by the Trastee hereunder.
Authorized Investments shall be purchased at such prices as may be specified or described in
a Written Direction of the City (or in telephonic directions promptly confirmed in writing) delivered
to the Trastee. The Trastee may conclusively reply upon the written mstractions of the Authorized
Representative as to both the suitability and legality of directed investments. Directions as to the
purchase of all Authorized Investments shall be subject to the limitations hereinafter in this Section
set forth and such additional limitations or requirements consistent with the foregoing as may be
established by the Treasurer.
Moneys in all fiinds and accounts except for the Reserve Fund shall be invested in
Authorized Investments maturing, or with respect to which payments of principal and interest are
scheduled or otherwise payable, not later than the date on which the Treasurer has estimated that
such moneys will be required by the Trastee for the purposes specified in this Indenture. Moneys in
the Reserve Fund shall be invested in Authorized Investments, not less than 50% of which must
mature within one year of the date of purchase and all of which must mature within two years of the
date of purchase; however, if an Authorized Investment may be redeemed or sold at par on the
Business Day prior to each Interest Payment Date, all or a portion of the amount of the Reserve Fund
may be invested therein. Authorized Investments purchased under a repurchase agreement may be
deemed to mature on the date or dates on which the Trastee may deliver such Authorized
Investments for repurchase under such agreement.
All interest, profits and other income received from the investment of moneys in any fimd or
account established pursuant to this Indenture shall be retained therein, except as fransfers from such
fiinds or accounts are authorized in this Indenture. For investment purposes only, the Trastee may
commingle the fiinds and accounts established hereunder, and administered by the Trastee, but shall
account for each separately.
Notwithstanding anything to the confrary contained in this Section, an amount of interest
received with respect to any Authorized Investment equal to the amount of accraed interest, if any,
paid as part of the purchase price of such Authorized Investment shall be credited to the fimd or
account for the credit of which such Authorized Investment was acquired.
For the purpose of determining the amount in any fimd or account other than the Reserve
Fund, all Authorized Investments credited to such fimd or account shall be valued at the lower of the
cost or the market value thereof, exclusive of accraed interest. Amounts in the Reserve Fund shall be
valued at their market value at least semi-annually on or before Febraary 15 and August 15 (or more
frequently as may be requested by the Treasurer, but in no event more often than monthly). In
making any such valuation, the Trastee may utilize nationally recognized securities valuation or
pricing services available to it through its accounting system. The Trastee may rely on such
valuations and shall not be responsible for the accuracy thereof
26
DOCSOC/l 590432v8/022062-0032
The Trastee, or any of its affiliates, may act as principal or agent in the making or disposing
of any investment or as a sponsor, depository, manager for or advisor to any issuer of Authorized
Investments. The Trastee shall sell, or present for redemption, any Authorized Investment so
purchased whenever it shall be necessary to provide moneys to meet any required payment, fransfer,
withdrawal or disbursement from the fund or account to which such Authorized Investment is
credited, and the Tmstee shall not be liable or responsible for any loss resulting fi-om such
investment, or any other investment made at the direction of the City or otherwise made in
accordance with this Indenture.
In the absence of a Written Direction of the City received by Trastee at least two Business
Days prior to the maturity of an Authorized Investment, the Trastee shall invest solely in Authorized
Investments set forth in subsection (7) of the definition thereof
The Trastee shall be entitled to rely conclusively upon the Written Direction of the City
directing investments in Authorized Investments as to the fact that each such investment is permitted
by the laws of the State of Califomia and is an Authorized Investment as required by this Indenture,
and the Trastee shall not be required to make further investigation with respect thereto. With respect
to any restrictions set forth in the list of Authorized Investments which embody legal conclusions
(e.g., the existence, validity and perfection of security interests in collateral), the Trastee shall be
entitled to rely conclusively on an opinion of counsel or upon a representation of the provider of such
Authorized Investment obtained at the City's expense.
Except as specifically provided in this Indenture, the Trastee shall not be liable to pay interest
on any moneys received by it, but shall be liable only to account to the City for earnings derived
from funds that have been invested.
The City acknowledges that regulations of the Comptroller of the Currency grant the City the
right to receive brokerage confirmation of security fransactions to be effected by the Trastee
hereunder as they occur. The City specifically waives the right to receive such notification to the
extent permitted by applicable law and agrees that it will instead receive periodic cash fransaction
statements which include detail for the investment fransactions effected by the Trastee hereunder;
provided, however, that the City retains its right to receive brokerage confirmation on any investment
transaction requested by the City.
ARTICLE V
COVENANTS AND WARRANTY
Section 501. Warranty. The City shall preserve and protect the security of the Bonds and
the rights of the Ovmers against all claims and demands of all persons.
Section 502. Covenants. So long as any of the Bonds are Outstanding and unpaid, the
City makes the following covenants with the Owners under the provisions of the 1915 Act, the
1984 Act and this Indenture (to be performed by the City or its proper officers, agents or employees),
which covenants are necessary, convenient and desirable to secure the Bonds and tend to make them
more marketable; provided, however, that said covenants do not require the City to expend any fimds
or moneys other than the Reassessments:
27
DOCSOC/l 590432v8/022062-0032
(a) Punctual Payment; Covenant Against Encumbrances. The City covenants that it will
receive all Reassessment Installments in trast and will, consistent with Section 404 hereof, deposit
the Reassessment Installments with the Trastee and the City shall have no beneficial right or interest
in the amounts so deposited except as provided by this Indenture. All such Reassessment
Installments, whether received by the City in trast or deposited with the Trastee, all as herein
provided, shall nevertheless be disbursed, allocated and applied solely to the uses and purposes
herein set forth, and shall be accounted for separately and apart from all other money, fiinds,
accounts or other resources of the City.
The City covenants that it will duly and punctually pay or cause to be paid the principal of
and interest on every Bond issued hereunder, together with the premium, if any, thereon on the date,
at the place and in the manner set forth in the Bonds and in accordance with this Indenture to the
extent Reassessments and interest earnings fransferred to the Redemption Fund are available therefor,
and that the payments into the Redemption Fund and the Reserve Fund will be made, all in strict
conformity with the terms of the Bonds and this Indenture, and that it will faithfully observe and
perform all of the conditions, covenants and requirements of this Indenture and all Supplements and
of the Bonds issued hereunder. If at any time the total balance in the Redemption Fund, the
Reassessment Fund and the Reserve Fund is sufficient to redeem all Outstanding Bonds pursuant to
Section 301 hereof, the Treasurer may direct the Trastee to effect such redemption on the earliest
date on which all Outstanding Bonds may be redeemed.
The City will not mortgage or otherwise encumber, pledge or place any charge upon any of
the Reassessments, and will not issue any obligation or security, payable in whole or in part from the
unpaid Reassessments other than the Bonds.
(b) Covenant to Levy. The City will cause the Reassessment Installments required to
pay the principal of and interest on the Bonds when due to be placed on the tax bills of the owners of
the parcels assessed and covenants to levy assessments, as permitted by law, to satisfy the
Adminisfrative Expense Requirement.
(c) Foreclosure Proceedings. The City will determine or cause to be determined, not
later than August 15 of each fiscal year in which Bonds are Outstanding, whether or not any owners
of the real property within the Reassessment District are delinquent in the payment of Reassessment
Installments. If such delmquencies exist, the City shall order and caused to be commenced an action
in the superior court to foreclose the lien of the Reassessment Installment(s) not paid when due, not
later than the next following November 1, against any parcel that is subject to delinquencies of
$10,000 or more and against any group of parcels under common ownership with an aggregate
delinquencies of $10,000 or more; provided that during any period in which the amount on deposit in
the Reserve Fund is less than the Reserve Requirement, the City shall commence foreclosure
proceedings against any parcel that is subject to any amount of delinquency. The City further
covenants to diligently prosecute any such foreclosure action to judgment and foreclosure sale. Upon
the redemption or sale of the real property responsible for such delinquencies, the City shall first
deposit to the Reserve Fund the amount of any delinquency advanced therefrom and then disburse
the remaining amount as set forth in the judgment of foreclosure or as required by law.
(d) Books and Accounts. The City will cause the Trastee to keep proper books of record
and accounts, separate from all other records and accounts of the City, in which complete and correct
enfries shall be made of all transactions made by its Trastee hereunder. Such books of record and
accounts shall at all times during business hours and upon reasonable prior notice be subject to the
28
DOCSOC/l 590432v8/022062-0032
inspection of the City or of the Owners of not less than ten percent (10%) of the principal amount of
the Bonds then Outstanding or their representatives authorized m vsriting.
(e) Tax Covenants. Notwithstanding any other provision of this Indenture, absent an
opinion of Bond Counsel that the exclusion from gross income of interest on the Bonds will not be
adversely affected for federal income tax purposes by reason of the City's failure to do so, the City
covenants to comply with all applicable requirements of the Code, necessary to preserve such
exclusion from gross income and specifically covenants, without limiting the generality of the
foregoing, as follows:
Private Activity. The City will not take or omit to take any action or make any use of the
proceeds of the Bonds or of any other moneys or property which would cause the Bonds to be
"private activity bonds" within the meaning of Section 141 of the Code.
Arbitrage. The City will make no use of the proceeds of the Bonds or of any other amounts
or property, regardless of the source, or take or omit to take any action which would cause the Bonds
to be "arbitrage bonds" within the meaning of Section 148 of the Code.
Federal Guarantee. The City will make no use of the proceeds of the Bonds or take or omit
to take any action that would cause the Bonds to be "federally guaranteed" within the meaning of
Section 149(b) ofthe Code.
Information Reporting. The City will take or cause to be taken all necessary action to
comply with the informational reporting requirement of Section 149(e) of the Code.
Rebate Requirements. The City will take no action inconsistent with its expectations stated
in the Tax Certificate and will comply with the covenants and requirements stated therein and
incorporated by reference herein. Without limiting the generality of the foregoing, the City agrees
that there shall be paid from time to time all amounts required to be rebated to the United States
pursuant to Section 148(f) of the Code and any temporary, proposed or final Treasury Regulations as
may be applicable to the Bonds from time to time. In particular, the City shall direct the Trastee to
transfer to the Rebate Fund amounts sufficient to pay and shall instract the Trastee to pay to the
United States Treasury any amounts required to be paid as set forth in Section 407 hereof.
(f) Collection of the Adminisfrative Expense Requirements. The City covenants that it
will collect annually an amount specified by the Treasurer to be the Adminisfrative Expense
Requirement, which amount will be expressed as a percentage [or cash value] of the annual levy of
Reassessment Installments, to pay for Adminisfrative Expenses. The Adminisfrative Expense
Requirement so collected shall not exceed the amount specified in the Reassessment Report.
Section 503. Continuing Disclosure. The City hereby covenants and agrees that it will
comply with and carry out all the provisions of the Contmuing Disclosure Agreement.
Notwithstanding any other provision of this Indenture, a failure of the City to comply with the
Continuing Disclosure Agreement shall not be considered an event of default hereunder; provided
that the Trastee may (and, at the written direction of any Participating Underwriter or the Beneficial
to Owners of at least 25% aggregate principal amount of the Outstanding Bonds, and upon being
indemnified to its reasonable satisfaction, shall) or any Beneficial Owner of Bonds may, take such
actions as may be necessary and appropriate to compel such performance.
29
DOCSOC/l 590432v8/022062-0032
ARTICLE VI
AMENDMENTS TO AGREEMENT
Section 601. Amendments Not Requiring Bondowner Consent. The City may from
time to time, and at any time, without notice to or consent of any of the Bondowners, adopt
Supplements hereto for any of the following purposes:
(a) to cure any ambiguity or to correct or supplement any provisions herein provided that
such action shall not materially adversely affect the interests of the Beneficial Owners;
(b) to add to the covenants and agreements of, and the limitations and the restrictions
upon, the City contained in this Indenture, other covenants, agreements, limitations and restrictions to
be observed by the City which are not contrary to or inconsistent with this Indenture as theretofore in
effect;
(c) to modify, amend or supplement this Indenture in such manner as to permit the
qualification hereof under the Trast Indenture Act of 1939, as amended, or any similar federal statute
hereafter in effect, and to add such other terms, conditions and provisions as may be permitted by
said act or similar federal statute, and which shall not, materially adversely affect the interests of the
Beneficial Owners; or
(d) to modify, alter, amend or supplement this Indenture in any other respect which is not
materially adverse to the Beneficial Owners.
Section 602. Amendments Requiring Bondowner Consent. Exclusive of the
Supplements described in Section 601, the Owners of not less than a majority in aggregate principal
amount of the Bonds then Outstanding shall have the right to consent to and approve such
Supplements as shall be deemed necessary or desirable by the City for the purpose of waiving,
modifying, altering, amending, adding to or rescinding, in any particular, any of the terms or
provisions contained in this Indenture; provided, however, that nothing herein shall permit, or be
constraed as permitting, (a) an extension of the maturity date of the principal, or the payment date of
any principal or interest on, any Bond, (b) a reduction in the principal amount of, or redemption
premium on, any Bond or the rate of interest thereon, (c) a preference or priority of any Bond or
Bonds over any other Bond or Bonds, or (d) a reduction in the aggregate principal amount of the
Bonds the Owners of which are requfred to consent to such Supplement without the consent of the
Owners of all the Bonds then Outstanding.
If at any time the City shall desire to enter into a Supplement, which pursuant to the terms of
this Section shall require the consent of the Bondowners, the City shall so notify the Trastee and
shall deliver to the Trastee a copy of the proposed Supplement. The Trastee shall, at the expense of
the City, cause notice of the proposed Supplement to be mailed, by first class mail postage prepaid,
to all Bondowners and their addresses as they appear in the Bond Register. Such notice shall briefly
set forth the nature of the proposed Supplement and shall state that a copy thereof is on file at the
office of the Superintendent of Streets and the corporate trast office of the Trastee for inspection by
all Bondowners. The failure of any Bondowners to receive such notice shall not affect the validity of
such Supplement when consented to and approved by the Owners of not less than a majority in
aggregate principal amount of the Bonds then Outstanding as required by this Section. Whenever at
any time within one year after the date of the first mailing of such notice the Trustee shall receive an
30
DOCSOC/l 590432v8/022062-0032
instrament or instmments purporting to be executed by the Owners of not less than a majority in
aggregate principal amount of the Bonds then Outstanding, which instrament or instraments shall
refer to the proposed Supplement described in such notice, and shall specifically consent to and
approve the Supplement substantially in the form of the copy referred to in such notice as on file with
the Superintendent of Sfreets and the Trastee, such proposed Supplement, when duly executed by the
City, shall thereafter become a part of the proceedings for the issuance of the Bonds. In determining
whether the Owners of a majority of the aggregate principal amount of the Bonds have consented to
the adoption of any Supplement, Bonds which are ovmed by the City or by any person directly or
indirectly confrolling or confrolled by or under the direct or indirect common control with the City,
shall be disregarded and shall be treated as though they were not Outstanding for the purpose of any
such determination. Upon request, the City shall designate to the Trastee those Bonds disqualified
by this Section.
Upon the execution and delivery by the City and the Trastee of any Supplement and the
receipt of consent to any such Supplement from the Owners of not less than a majority in aggregate
principal amount of Bonds Outstanding in instances where such consent is required pursuant to the
provisions of this Section, this Indenture shall be, and shall be deemed to be, modified and amended
in accordance therewith, and the respective rights, duties and obligations under this Indenture of the
City, the Trastee and all Owners of Bonds then Outstanding shall thereafter be determined, exercised
and enforced hereunder, subject in all respects to such modifications and amendments.
No Supplement pursuant to either Section 601 or this Section shall modify or amend any of
the rights or obligations of the Trastee without its written consent thereto. The Trastee may request
an opinion of counsel, at the expense of the City, that any such Supplement complies with the
provisions of this Article and the Trastee may conclusively rely upon such opinion.
Section 603. Notation of Bonds; Delivery of Amended Bonds. After the effective date
of any action taken as hereinabove provided, the City may determine that the Bonds may bear a
notation, by endorsement in form approved by the City, as to such action, and in that case upon
demand of the Owner of any Bond Outstanding at such effective date and presentation of his Bond
for the purpose at the office of the Trastee, a suitable notation as to such action shall be made on such
Bonds. If the City shall so determine, new Bonds so modified as, in the opinion of the City, shall be
necessary to conform to such action shall be prepared and executed, and in that case upon demand of
the Owner of any Bond Outstanding at such effective date such new Bonds shall be exchanged at the
office of the Trastee without cost to each Owner, for Bonds then Outstanding, upon surrender of such
Outstanding Bonds.
ARTICLE VII
TRUSTEE
Section 701. Trustee. The Bank of New York Mellon Trast Company, N.A. is hereby
appointed Trastee for the City for the purpose of receiving all money which the City is required to
deposit with the Trastee hereunder and to allocate, use and apply the same as provided in this
Indenture.
The Trastee is hereby authorized to and shall mail by first-class mail, postage prepaid,
interest payments to the Bondovmers, select Bonds for redemption, and mauitain the Bond Register.
The Trastee is hereby authorized to pay the principal of and premium, if any, on the Bonds when the
31
DOCSOC/l 590432v8/022062-0032
same are duly presented to it for payment at maturity or upon redemption, to provide for the
regisfration of transfer and exchange of Bonds presented to it for such purposes, to provide for the
cancellation of Bonds, and to provide for the authentication of Bonds, and shall perform all other
duties assigned to or imposed on it as provided in this Indenture. The Trastee shall keep accurate
records of all funds administered by it and all Bonds paid and discharged by it.
The Trastee is hereby autihiorized to pay the Bonds when duly presented for payment at
maturity, or on redemption prior to maturity. The Trastee shall cancel all Bonds upon payment
thereof or upon the surrender thereof by the City pursuant to Section 1001 hereof The Trastee shall
keep accurate records of all Bonds paid and discharged and canceled by it for six years or such
longer period as required by applicable law or the policies of the Trastee.
The Trastee shall supply information regarding investments made under Section 408 at the
written request of the City including: (i) purchase date, (ii) purchase price, (iii) any accraed interest
paid, (iv) face amount, (v) coupon rate, (vi) periodicity of interest payments, (vii) disposition price,
(viii) any accraed interest, received, and (ix) disposition date. In the event a Nonpurpose Investment
is subject to a receipt of bids, the City shall maintain a record of all information establishing fair
market value on the date such investment became a Nonpurpose Investment. Such detailed record
keeping is required for the calculation of the Rebate Requirement which shall be performed by the
City and, in part, will require a determmation of the difference between the actual aggregate earnings
of all Nonpurpose Investments and the amount of such eamings assuming a rate of retum equal to the
Yield on the Bonds.
The City shall from time to time, subject to any agreement between the City and the Trastee
then in force, pay to the Trastee compensation for its services, reimburse the Trastee for all its
advances and expenditures, including, but not limited to, advances to and fees and expenses of
independent accountants, counsel, agents, receiver and engineers or other experts employed by it in
the exercise and performance of its powers and duties hereunder, and indemnify, defend and save the
Trastee harmless against any losses, costs, expenses or liabilities, including reasonable fees and
expenses of its attomeys (including the allocated costs and disbursements of in-house counsel, to the
extent such services are not redundant with those provided by outside counsel), not arising from its
own negligence or willful misconduct which it may incur in the exercise and performance of its
powers and duties hereunder, which indemnity shall survive discharge of the Bonds.
Any bank or tmst company into which the Tmstee may be merged or converted or with
which it may be consolidated or any bank or tmst company resulting from any merger, conversion or
consolidation to which it shall be a party or any bank or trast company to which the Trastee may sell
or transfer all or substantially all of its corporate trast business, provided such bank or trast company
shall be eligible under Section 702, shall be the successor to such Trastee without the execution or
filing of any paper or any fiirther act, anything herein to the contrary notwithstanding.
Section 702. Removal of Trustee. The City may in the absence of an event of default at
any time, in the exercise of its sole discretion, upon thirty (30) days prior written notice to the
Trastee, remove the Trastee initially appointed, and any successor thereto, and may appoint a
successor or successors thereto; provided that any such successor shall be a bank or trast company
doing business and having a corporate trast office in Los Angeles or San Francisco, Califomia,
having a combined capital (exclusive of borrowed capital and surplus) (or whose parent or holding
company has a combined capital (exclusive of borrowed capital and surplus) of at least fiffy million
dollars ($50,000,000), and subject to supervision or examination by federal or state authority. If such
32
DOCSOC/l 590432v8/022062-0032
bank or trast company publishes a report of condition at least annually, pursuant to law or to the
requirements of any supervising or examining authority above referred to, then for the purposes of
this section the combined capital and surplus shall be as set forth in its most recent report of
condition so published. The City shall notify the Bondowners in writing of any such removal of the
Trastee and appomtment of a successor thereto.
Section 703. Resignation of Trustee. The Trastee may at any time resign by giving
written notice to the City. Upon receiving such notice of resignation, the City shall promptly appoint
a successor Trastee by an instrament in writing; provided, however, that in the event that the City
does not appoint a successor Trastee within thirty (30) days following receipt of such notice of
resignation, the resigning Trastee may petition an appropriate court having jurisdiction to appoint a
successor Trastee. Any resignation or removal of the Trastee and appointment of a successor
Trastee shall become effective only upon the written acceptance of appointment by the successor
Trastee, and notice to the Bondowners of the Trastee's identity and address.
Section 704. Liability of Trustee. The recitals of fact and all promises, covenants and
agreements contained herein and in the bonds shall be taken as statements, promises, covenants and
agreements ofthe City, and the Trastee assumes no responsibility for the correctness of the same and
makes no representations as to the validity or sufficiency of this Indenture or of the Bonds or the tax
status of the interest thereon, and shall incur no responsibility in respect thereof other than in
connection with its duties or obligations herein or in the Bonds or in the certificate of authentication
assigned to or imposed upon the Trastee. The Trastee shall have no duties or obligations other than
as specifically set forth herein and no implied duties, covenants or obligations shall be read into this
Indenture against the Trastee. The Trastee shall be under no responsibility or duty with respect to
the issuance of the Bonds for value. The Trastee shall not be liable in connection with the
performance of its duties hereunder, except for its own negligence or willful misconduct.
The Trastee shall have no liability or obligation to the Bondowners with respect to the
payment of debt service by the City or with respect to the observance or performance by the City of
the other conditions, covenants and terms contained in this Indenture, or with respect to the
investment of any moneys in any fimd or account established, held or maintained by the City
pursuant to this Indenture or otherwise; provided however that the Trastee provide the Bondowners
with notice of event of default hereunder.
The Trastee shall be protected in acting upon any notice, resolution, request, consent, order,
certificate, report, bond or other paper or documents believed by it to be genuine and to have been
signed or presented by the proper party or parties. The Trastee may consult with counsel, who may
be counsel to the City, at the expense of the City, with regard to legal questions, and the opinion or
advice of such counsel shall be full and complete authorization and protection in respect of any
action taken or suffered hereunder and in accordance therewith.
The Trastee shall not be bound to recognize any person as the Ovmer of a Bond unless and
until such Bond is submitted for inspection, if required, and his title thereto satisfactorily established,
if disputed.
Whenever in the adminisfration of its duties under this Indenture the Trastee shall deem it
necessary or desirable that a matter be proved or established prior to taking or suffering any action
hereunder, such matter (unless other evidence in respect thereof be herein specifically prescribed)
may, in the absence of willfiil misconduct on the part of the Trastee, be deemed to be conclusively
33
DOCSOC/l 590432v8/022062-0032
proved and established by a written certificate of the City, and such certificate shall be fiill warrant to
the Trastee for any action taken or suffered under the provisions of this Indenture upon the faith
thereof, but in its discretion the Trastee may, in lieu thereof, accept other evidence of such matter or
may require such additional evidence as to it may deem reasonable.
The Trastee shall have no duty or obligations whatsoever to enforce the collection of
Reassessments or other funds to be deposited with it hereunder, or as to the correctness of any
amounts received, but its liability shall be limited to the proper accounting for such fiinds as it shall
actually receive. The Trastee shall have no duty or obligation to monitor the City's compliance with
the Act. No provision in this Indenture shall require the Trastee to expend or risk its own fiinds or
otherwise incur any financial liability in the performance of any of its duties hereunder, or in the
exercise of its rights or powers, if it shall have reasonable grounds for believing that repayment of
such funds or adequate indemnity against such risk or liability is not reasonably assured to it. The
Trastee shall be entitled to interest on all amounts advanced by it at the maximum rate permitted by
law.
The Trastee shall have no responsibility, opinion or liability with respect to any information,
statement or recital in any official statement or other disclosure material prepared or distributed with
respect to the issuance of the Bonds.
All protections extended to the Trastee shall also extend to its officers, directors, employees
and agents. The Trastee's rights to indemnification hereunder and to payment of its fees and
expenses shall survive its resignation or removal and the final payment or defeasance of the Bonds.
The Trastee makes no covenant, representation or warranty conceming the current or fiiture
tax status of interest on the Bonds.
The Trastee may become an Ovmer with the same rights it would have if it were not Trastee;
may acquire and dispose of other bonds or evidence of indebtedness of the City with the same rights
it would have if it were not the Trastee; and may act as a depository for and permit any of its officers
or directors to act as a member of, or in any other capacity with respect to, any committee formed to
protect the rights of Owners, whether or not such committee shall represent the Owners of the
majority in principal amount of the Bonds then Outstanding.
The Trastee may execute any of the trasts or powers hereof and perform the duties required
of it hereunder by or through attomeys, agents, or receivers, shall not be responsible for the actions
or omissions of such attomeys, agents or receivers if appointed by it with reasonable care, and shall
be entitled to advice of counsel conceming all matters of tmst and its duty hereunder.
The Trastee shall not be liable m connection with the performance of its duties hereunder,
except for its own negligence or willfiil misconduct. The Trastee shall only perform those duties
specifically set forth herein and no implied duties, covenants or obligations whatsoever shall be read
into this Indenture. In the event of and during the continuance of an Event of Default, the Trastee
shall exercise such care in performing its duties hereunder as a pradent person would exercise under
the circumstances in the conduct of its own affairs. No action by the Trastee shall be constraed or
deemed to expand the limitations on the scope of the Trastee's duties. The Trastee shall not be
considered in breach of or in default in its obligations hereunder in the event of enforced delay
("unavoidable delay") in the performance of such obligations due to unforeseeable causes beyond its
control and without its fault or negligence, including, but not limited to. Acts of God or of the public
34
DOCSOC/l 590432v8/022062-0032
enemy or terrorists, acts of govemment, acts of the other party, fires, floods, epidemics, quarantine
restrictions, sfrikes, freight embargoes, earthquakes, explosion, mob violence, riot, inability to
procure or general sabotage or rationmg of labor, equipment, facilities, sources of energy, material or
supplies in the open market, litigation or arbifration involving a party or others relating to zoning or
other govemmental action or inaction pertaining to the Assessment Districts, malicious mischief,
condemnation, and unusually severe weather or delays of suppliers or subconfractors due to such
causes or any similar event and/or occurrences beyond the control of the Trastee.
In accepting the duties of the Trastee hereby created, the Trastee acts solely as Trastee for
the Ovmers and not in its individual capacity, and all persons, including, without limitation, the
Owners and the City, having any claun against the Trastee arising from this Indenture shall look only
to the funds and accounts held by the Trastee hereunder for payment, except as otherwise provided
herein or where the Trastee has breached its standard of care as described in this Section. Under no
circumstances shall the Trastee be liable in its individual capacity for the obligations evidenced by
the Bonds.
The Trastee shall not be liable with respect to any action taken or omitted to be taken by it in
good faith in accordance with the direction of the Owners of not less than a majority in aggregate
principal amount of the Bonds at the time Outstanding, which such majority of the Ovmers may give,
relating to the time, method and place of conducting any proceeding for any remedy available to the
Trastee or in the exercise of any right hereunder. In the event of conflicting instractions hereunder,
the Trastee shall have the right to decide the appropriate course of action and be protected in so
doing.
The Trastee shall have no responsibility or liability with respect to any information,
statement or recital in any official statement, offering memorandum or any other disclosure material
prepared or distributed in any respect relating to the Bonds.
The Trastee shall not to be deemed to have knowledge of any Event of Default hereunder
unless it has actual knowledge thereof at its Principal Office.
Section 705. Interested Transactions. The Trastee and its officers and employees may
acquire and hold Bonds with the same effect as if it were not Trastee. The Trastee, either as
principal or agent, may engage in or be interested in any fmancial or other transaction with the City.
Section 706. Agents. The Trastee may execute any of its trasts or powers or perform its
duties through attomeys, agents or receivers and the Tmstee shall not be answerable for the default or
misconduct of any such attomey, agent or receiver selected by it with reasonable care.
ARTICLE VIH
EVENTS OF DEFAULT; REMEDIES
Section 801. Event of Default. Any one or more of the following events shall constitute
an "event of default":
(a) Default in the due and punctual payment of the principal of or redemption premium,
if any, on any Bond when and as the same shall become due and payable, whether at maturity as
therein expressed or from mandatory redemption;
35
DOCSOC/l 590432v8/022062-0032
(b) Default in the due and punctual payment of the interest on any Bond when and as the
same shall become due and payable; or
(c) Default by the City in the observance of any of the other agreements, conditions or
covenants on its part m this Indenture or in the Bonds contained, and the continuation of such default
for a period of thirty (30) days after the City shall have been given notice in writing of such default
by the Trastee or any Owner, provided that if within thirty (30) days the City has commenced curing
of the default and diligently pursues elimination thereof, such period shall be extended to permit such
default to be eliminated.
The Trastee shall provide notice to the Owners of the occurrence of an event of default after
the Trastee has actual knowledge of such occurrence.
Section 802. Remedies. Following the occurrence and during the continuance of an event
of default, the Trastee may pursue any available remedy at law or in equity to enforce the provisions
of this Indenture and to enforce any rights of the Trastee hereunder, including:
(a) by mandamus or other suit or proceeding at law or in equity to enforce the rights of
the Owners and/or of the Trastee against the City and any of the officers and employees of the City,
and to compel the City or any such officers or employees to perform and carry out their duties under
the Act and their agreements with the Owners and the Trastee as provided in this Indenture;
(b) by suit in equity to enjoin any actions or things which are unlawful or violate the
rights of the Owners and/or of the Trastee; or
(c) by a suit in equity to requfre the City and its members, officers and employees to
account as the trastee of an express trast.
If an event of default shall have occurred and be continuing and if requested so to do by the
Owners of at least twenty-five percent (25%)) in aggregate principal amount of Outstanding Bonds
and if indemnified to its satisfaction, the Trastee shall be obligated to exercise such one or more of
the rights and powers conferred by this Article, as the Trastee, being advised by counsel, shall deem
most expedient in the interests of the Owners.
No remedy herein conferred upon or reserved to the Trastee or to the Owners is intended to
be exclusive of any other remedy. Every such remedy shall be cumulative and shall be in addition to
every other remedy given hereunder or now or hereafter existing, at law or in equity or by statute or
otherwise, and may be exercised without exhausting and without regard to any other remedy
conferred by the Act or any other law.
ARTICLE IX
DEFEASANCE
Section 901. Defeasance. If the City shall pay or cause to be paid, or there shall otherwise
be paid, to the Owners of any Outstanding Bonds the interest due thereon and the principal thereof, at
the times and in the manner stipulated therein and in this Indenture, then the Owners of such Bonds
shall cease to be entitled to the pledge of Reassessments and other amounts hereunder, and all
covenants, agreements and other obligations of the City to the Owners of such Bonds under this
36
DOCSOC/l 590432v8/022062-0032
Indenture shall thereupon cease, terminate and become void and be discharged and satisfied except
for the City's covenant under Section 502(e) hereof In such event, the Trastee shall execute and
deliver to the City all such instraments as may be desirable to evidence such discharge and
satisfaction, and the Trastee shall pay over or deliver to the City after payment of any amounts due
the Trastee hereunder all money or securities held by it pursuant to this Indenture which are not
required for the payment of the interest due on, and the principal of, such Bonds.
Any Outstanding Bond shall be deemed to have been paid within the meaning expressed in
the first paragraph of this Section if such Bond is paid in any one or more of the following ways:
(a) by paying or causing to be paid the principal of and interest with respect to such
Bond, as and when the same become due and payable;
(b) by depositing with the Trastee, in trast, at or before maturity, money which, together
with the amounts then on deposit in the Reassessment Fund, the Reserve Fund and the Redemption
Fund, is fiilly sufficient to pay the principal of, premium and interest on such Bond as and when the
same shall become due and payable; or
(c) by depositing with the Trastee, in trast. Federal Securities in such amount as an
Independent Financial Consultant shall determine will, together with the interest to accrae thereon
and moneys then on deposit in the Reassessment Fund, the Reserve Fund and the Redemption Fund
which is available to pay such Bond, together with the interest to accrae thereon without fiirther
investment, be fully sufficient to pay and discharge the principal of, premium, if any, and interest on
such Bond as and when the same shall become due and payable; then, notwithstanding that such
Bond shall not have been surrendered for payment, all obligations of the City under this Indenture
with respect to such Bond shall cease and terminate, except for the obligation of the Trastee to pay or
cause to be paid to the Owner of any Bond not so surrendered and paid, all sums due thereon from
funds provided to it by the City and except for the City's covenant under Section 502(e) hereof. Any
money or securities deposited with the Trastee to defease any Bond or Bonds shall be accompanied
by a certificate of a certified public accountant confirming the accuracy of the calculations
establishing the sufficiency of such deposit. Any fiinds held by the Trastee at the tune of payment or
defeasance of all Outstandmg Bonds, which are not required for the purpose above mentioned, or for
payment of amounts due the Trastee hereunder shall be paid over to the City.
ARTICLE X
MISCELLANEOUS
Section 1001. Cancellation of Bonds. All Bonds surrendered to the Trastee for payment
upon maturity or for redemption shall upon payment therefor, and any Bond purchased by the City as
authorized herein shall be, cancelled forthwith and shall not be reissued. The Trastee shall destroy
such Bonds as provided by law and fiimish to the City a certificate of destmction.
Section 1002. Execution of Documents and Proof of Ownership. Any request, direction,
consent, revocation of consent, or other instrament in writing required or permitted by this Indenture
to be signed or executed by Bondovmers may be in any number of concurrent instraments of similar
tenor, may be signed or executed by such Owners in person or by their attomeys appointed by an
instrament in writing for that purpose, or by the commercial bank, trast company or other depository
for such Bonds. Proof of the execution of any such instrument, or of any instrament appointing any
37
DOCSOC/l 590432v8/022062-0032
such attomey, and of the ownership of Bonds shall be sufficient for the purposes of this Indenture
(except as otherwise herein provided), if made in the following manner:
(a) The fact and date of the execution by any Owner or his or her attomey of any such
instrament and of any instrament appomting any such attomey, may be proved by a signature
guarantee of any commercial bank or trast company located withm the United States of America.
Where any such instrament is executed by an officer of a corporation or association or a member of a
partnership on behalf of such corporation, association or parttiership, such signature guarantee shall
also constitute sufficient proof of his authority.
(b) As to any Bond, the person in whose name the same shall be registered in the Bond
Register shall be deemed and regarded as the absolute Owner thereof for all purposes, and payment
of or on account of the principal of any such Bond, and the interest thereon, shall be made only to or
upon the order of the registered Ovmer thereof or his or her legal representative. All such payments
shall be valid and effectual to satisfy and discharge the liability upon such Bond and the interest
thereon to the extent of the sum or sums to be paid. The Trastee shall not be affected by any notice
to the contrary. Nothing contained in this Indenture shall be constraed as limiting the Trastee to such
proof, it being intended that the Trastee may accept other evidence of the matters herein stated which
the Trastee may deem sufficient. Any request or consent of the Owner of any Bond shall bind every
fiiture Ovmer of the same Bond in respect of anything done or suffered to be done by the Trastee in
pursuance of such request or consent.
Section 1003. Unclaimed Moneys. Anything in this Indenture to the contrary
notwithstanding, any money held by the Trastee in trast for the payment and discharge of any of the
Bonds which remains unclaimed for one year after the Bonds become due and payable, if such
money was held by the Trastee at such date, or for one year after the date of deposit of such money if
deposited with the Trastee after said date when such Bonds become due and payable, shall be repaid
by the Trastee to the City, as its absolute property and free from trast, and the Trastee shall
thereupon be released and discharged with respect thereto and the Ovmers shall look only to the City
for the payment of such Bonds; provided, however, that, before being required to make any such
payment to the City, the Trastee shall, at the written request and the expense of the City, cause to be
mailed to the registered Owners of such Bonds, at their addresses as they appear on the Bond
Register, a notice that said money remains unclaimed and that, after a date named in said notice,
which date shall not be less than thirty (30) days after the date of the mailing of such notice, the
balance of such money then unclaimed will be returned to the City.
Section 1004. Provisions Constitute Contract; Successors. The provisions of this
Indenture shall constitute a confract between the City and the Bondowners and the provisions hereof
shall be constraed in accordance with the laws of the State of Califomia. The City and the Trastee
acknowledge and agree that the Bondholders are third party beneficiaries of this Indenture and shall
be entitled to enforce the provisions of this Indenture against the City and the Trastee in the same
manner as if the Bondholders were parties hereto.
In case any suit, action or proceeding to enforce any right or exercise any remedy shall be
brought or taken by the Trastee at the direction of the Bondovmers, and the Trastee shall prevail, the
Trastee and such Bondowners shall be entitled to receive firom the Assessment Disfricts
reimbursement for reasonable costs, expenses, outlays and attorneys' fees (including the allocated
costs and disbursements of in-house counsel, to the extent such services are not redundant with those
provided by outside counsel), and should said suit, action or proceeding be abandoned, or be
38
DOCSOC/l 590432v8/022062-0032
determined adversely to the Trastee, then the City, the Trastee and the Bondowners shall be restored
to their former positions, rights and remedies as if such suit, action or proceeding had not been
brought or taken.
After the issuance and delivery of the Bonds this Indenture shall be irrepealable, but shall be
subject to modifications to the extent and in the manner provided in this Indenture, but to no greater
extent and in no other manner.
This Indenture shall be binding upon the City and the Trastee and shall inure to the benefit of
the City, the Trastee, the Bondholders, and thefr respective successors and assigns.
Section 1005. Further Assurances; Incontestability. The City will adopt, make, execute
and deliver any and all such fiirther resolutions, instraments and assurances as may be reasonably
necessary or proper to carry out the intention or to facilitate the performance of this Indenture, and
for the better assuring and confirming unto the Owners of the Bonds of the rights and benefits
provided in this Indenture.
After the sale and delivery of the Bonds by the City, the Bonds shall be incontestable by the
City.
Section 1006. Severability. If any covenant, agreement or provision, or any portion
thereof, contained in this Indenture, or the application thereof to any person or circumstance, is held
to be unconstitutional, invalid or unenforceable, the remainder of this Indenture and the application
of any such covenant, agreement or provision, or portion thereof, to other persons or circumstances,
shall be deemed severable and shall not be affected thereby, and this Indenture and the Bonds shall
remain valid and the Bondowners shall retain all valid rights and benefits accorded to them under the
laws of the State of Califomia.
Section 1007. General Authorization. Authorized Representatives of the City are hereby
respectively authorized to do and perform from time to time any and all acts and things consistent
with this Indenture necessary or appropriate to carry the same into effect.
Section 1008. Liberal Construction. This Indenture shall be liberally constraed to the end
that its purpose may be effected. No error, irregularity, informality and no neglect or omission herein
or in any proceeding had pursuant hereto which does not directly affect the jurisdiction of the City
Council shall void or invalidate this Indenture or such proceeding or any part thereof, or any act or
determination made pursuant thereto.
Section 1009. Notice. Any notices required to be given to the City with respect to the
Bonds for this Indenture shall be mailed, first class, or personally delivered to the Finance Director of
the City at 1635 Faraday Avenue, Carisbad, CA 92008-7314; and all notices to the Trastee shall be
mailed, first class, or personally delivered to the Tmstee at 700 South Flower Street, Suite 500, Los
Angeles, CA 90017-4104 Attn: Corporate Tmst Department.
Section 1010. Action on Next Business Day. If the date for making any payment or the
last date for performance of any act or the exercising of any right, as provided in this Indenture, is not
a Business Day, such payment, with no interest accming for the period from and after such nominal
date, may be made or act performed or right exercised on the next succeeding Business Day with the
same force and effect as if done on the nominal date provided therefore in this Indenture.
39
DOCSOC/l 590432v8/022062-0032
IN WITNESS WHEREOF, the City and the Trastee have executed this Indenture, effective
the date first written above.
THE CITY OF CARLSBAD
ATTEST:
City Clerk
DOCSOC/l 590432v8/022062-0032
By:
Its: Interim City Manager
THE BANK OF NEW YORK MELLON TRUST
COMPANY, N.A.,
as Trastee
By:
Its: Authorized Officer
S-1
EXHIBIT A
FORM OF BOND
R-
UNITED STATES OF AMERICA
STATE OF CALIFORNIA
COUNTY OF SAN DIEGO
CITY OF CARLSBAD
REASSESSMENT DISTRICT NO. 2012-1
LIMITED OBLIGATION REFUNDING BOND
INTEREST RATE MATURITY DATE DATED DATE CUSIP
% September 2, , 201_
REGISTERED OWNER: CEDE & CO.
PRINCIPAL AMOUNT:
Under and by virtue of the Refiindmg Act of 1984 for 1915 Improvement Act Bonds,
(Division 11.5, commencing with Section 9500, of the Califomia Streets and Highways Code) (the
"Acf) and Resolution No. (the "Resolution of Issuance") adopted by the City Council of the
City of Carisbad (the "City") on the 8* day of January, 2013, the City will, out ofthe redemption
fimd for the payment of the bonds issued upon the unpaid portion of reassessments more fully
described in proceedings taken pursuant to Resolution No. (the "Resolution of Intention")
adopted by the City Council of the City on the 8* day of January, 2013, pay to the registered owner
stated above, on the maturity date stated above, the principal sum stated above in lawfiil money of
the United States of America, all as provided for in a Indenture dated as of January 1, 2013 (the
"Indenture"), by and between the Bank of New York Mellon Trast Company, N.A., as Trastee (the
"Tmstee") and the City. In like manner, the City will pay interest on this bond from the Interest
Payment Date (as defined below) next preceding the date on which this bond is authenticated, unless
(i) its date of authentication is after the fifteenth day of the month preceding an Interest Payment
Date (the "Record Date") and on or before the immediately succeeding Interest Payment Date, in
which event the bond shall bear interest from such Interest Payment Date or (ii) its date of
authentication is before the close of business on the first Record Date, in which event the bond shall
bear interest from its date; provided, however, that if at the time of authentication of this bond,
interest is in default, interest on this bond shall be payable from the last Interest Payment Date to
which the interest has been paid or made available for payment. Such interest shall be payable on
March 2 and September 2 of each year, commencing September 2, 2013 (each, an "Interest Payment
Date").
Both the principal hereof and redemption premium hereon, if any, are payable at the principal
corporate trast office of the Trastee, and the interest hereon is payable by check mailed by first class
mail, postage prepaid, on the Interest Payment Date to the owner hereof at the owner's address as it
appears on the records of the Trastee or at such address as may have been filed with the Trastee for
A-1
DOCSOC/l 590432v8/022062-0032
that purpose, at the close of business on the applicable Record Date; provided, however, that at the
written request of an owner of at least $1,000,000 in aggregate principal amount of bonds, filed with
the Trastee prior to any Record Date, interest on such bonds will be paid to such owner on such
succeeding Interest Payment Date by wire fransfer of immediately available fiinds to an account
within the United States of America designated in such written request.
This bond will continue to bear interest after maturity at the rate above stated provided it is
presented at maturity and payment hereof is refused upon the sole ground that there are not sufficient
moneys in said redemption fund with which to pay the same. If it is not presented at maturity,
interest hereon will ran only until maturity.
This bond is issued by the City under the Act and the Indenture for the purpose of providing
means for refinancing the improvements described in the aforesaid proceedings; and it is secured by
the moneys in the redemption fiind and by the unpaid portion of certain reassessments made for the
payment of those improvements, and, includmg principal and interest, is payable exclusively out of
said fimd.
This bond, or any portion of the principal hereof, may be redeemed and paid in advance of
maturity on any Interest Payment Date from and to the extent of the proceeds of prepayment of
reassessments in the manner provided in Part 11.1 ofthe Act and as more particularly set forth in the
Indenture at the following respective redemption prices (expressed as percentages of the principal
amount of the Bonds to be redeemed), plus accraed interest thereon to the date of redemption:
Redemption Dates Redemption Prices
(a) This bonds is also subject to redemption prior to its stated maturity date on any
Interest Payment Date on or after September 2, , from any source of fiinds other than
prepayment of Reassessments, at the following respective redemption prices (expressed as
percentages of the prmcipal amount of the Bonds to be redeemed), plus accraed interest thereon to
the date of redemption:
Redemption Dates Redemption Prices
Bonds maturing on September 2, 20 shall be subject to mandatory sinking fund redemption
prior to maturity in part, on September 2, , and on each September 2 thereafter, from sinking
fimd payments in accordance with the schedule of sinking fimd payments set forth in the Indenture,
at a redemption price equal to the principal amount of Bonds to be redeemed, together with accraed
interest to the date of redemption, without premium.
This bond is transferable by the registered owner hereof, in person or by the owner's attomey
duly authorized in writing, at the office of the Trastee, subject to the terms and conditions provided
in the Indenture, including the payment of certain charges, if any, upon surrender and cancellation of
this bond. Upon such fransfer a new registered bond for the same aggregate principal amount, will
be issued to the transferee in exchange herefor.
A-2
DOCSOC/l 590432v8/022062-0032
The City and the Trastee may treat the owner hereof, as shown on the bond register kept by
the Trastee, as the absolute ovmer for all purposes; and the City and the Trastee shall not be affected
by any notice to the contrary.
The Indenture is incorporated by reference herein and by acceptance hereof the registered
ovmer assents to said terms and conditions.
This bond is subject to refunding pursuant to the procedures of the Refunding Act of 1984 for
1915 Improvement Act Bonds.
This bond shall not be entitled to any benefit under the Act or the Indenture or become valid
or obligatory for any purpose, until the certificate of authentication and regisfration hereon endorsed
shall have been manually signed by the Trastee.
THE CITY HAS DECLARED AND DETERMINED IN THE RESOLUTION OF
INTENTION THAT, PURSUANT TO SECTION 8769 OF THE IMPROVEMENT BOND ACT OF
1915, IT WILL NOT OBLIGATE ITSELF TO ADVANCE AVAILABLE FUNDS FROM THE
CITY TREASURY TO CURE ANY DEFICIENCY WHICH MAY OCCUR IN THE
REDEMPTION FUND.
NEITHER THE FAITH AND CREDIT NOR THE TAXING POWER OF THE CITY OF
CARLSBAD, THE COUNTY OF SAN DIEGO, THE STATE OF CALIFORNLA OR ANY
POLITICAL SUBDIVISION THEREOF IS PLEDGED TO THE PAYMENT OF THE BONDS.
THE BONDS ARE SPECIAL OBLIGATIONS OF THE CITY PAYABLE SOLELY FROM THE
SOURCES DESCRIBED IN THE INDENTURE.
A-3
DOCSOC/l 590432v8/022062-0032
TN WTTNESS WHEREOF, the City of Carlsbad has caused this bond to be signed in manual
or facsimile form by the Treasurer of said City, attested to by the City Clerk of the City Council of
said City, all as of the day of , 201_.
THE CITY OF CARLSBAD
City Treasurer
ATTEST:
City Clerk
[FORM OF CERTIFICATE OF AUTHENTICATION]
This is one of the bonds described in the within-mentioned Indenture, which bond has been
authenticated and registered on , 201_.
THE BANK OF NEW YORK MELLON TRUST
COMPANY, N.A.,
as Trastee
By:
Authorized Signatory
A-4
DOCSOC/l 590432v8/022062-0032
[FORM OF LEGAL OPINION]
The attached is a trae copy of the opinion rendered by Stradling Yocca Carlson & Rauth, a
Professional Corporation, Newport Beach, California, in connection witii the issuance of, and dated
as of the date of the original delivery of, the Bonds. A signed copy is on file in my office.
City Clerk ofthe City of Carisbad
[FORM OF ASSIGNMENT]
For value received the undersigned do(es) hereby sell, assign and transfer unto
TAX LD. #:
the within bond and do(es) hereby irrevocably constitute and appoint
attomey to transfer the same on the register of the Trastee with full power of substitution in the
premises.
Date:
SIGNATURE GUARANTEED:
Signature(s) must be guaranteed by an eligible
guarantor institution
NOTE: The signature(s) to this Assignment
must correspond with the name(s) as
written on the face of the within bond
in every particular, without alteration or
enlargement or any change whatsoever
and the signature(s) must be guaranteed
by an eligible guarantor.
A-5
DOCSOC/l 590432v8/022062-0032
1>NBS
helping communities
fund tomorrow
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Preliminary Reassessment Report
December 4, 2012
Main Office
32605 Temecuia Parkway, Suite 100
Temecuia, CA 92592
Toll free: 800 676,7516 Fax: 951,296.1998
Regional Office
870 Market Street. Suite 1223
San Francisco, CA 94102
Toll free: 800,434,8349 Fax: 415,391.8439
TABLE OF CONTENTS
REASSESSMENT 1
SOURCES AND USES OF FUNDS 3
DEBT SERVICE SCHEDULES 4
COMPARISON OF AUDITOR'S RECORDS 5
REASSESSMENT ROLL 8
NAMES AND ADDRESSES OF PROPERTY OWNERS 9
METHOD OF REASSESSMENT 10
MAXIMUM ANNUAL ADMINISTRATIVE ASSESSMENT 11
CERTIFICATIONS 12
REASSESSMENT DIAGRAM 13
REASSESSMENT
WHEREAS, on , the City Council of the City of Cartsbad (the "City"), pursuant to the
provisions of the Refunding Act of 1984 for 1915 Improvement Act Bonds (the "Act"), adopted Resolution
No. (the "Resolution of Intention") declanng its intention to refund the outstanding bonds (the "Pnor
Bonds") of Assessment Distnct No. 2002-01 (Poinsettia Lane East) and Assessment District No. 2003-01
(College Boulevard and Cannon Road East) Benefit Area No. 1 (Calaveras Hills II) (the "Assessment
Distncts") and to levy reassessments on the property within the Assessment Distncts as security for the
refunding bonds;
WHEREAS, the Resolution of Intention directed the undersigned to make and file a report
presenting a schedule setting forth the unpaid pnncipal and interest ofthe Pnor Bonds to be refunded and
the total amounts thereof, the total estimated pnncipal amount of the reassessment and of the refunding
bonds and the maximum interest thereon, together with an estimate of the cost of the reassessment and
of issuing the refunding bonds, the auditor's record showing the schedule of pnncipal installments and
interest on all unpaid onginal assessments and the total amounts thereof, the estimated amount of each
reassessment, identified by reassessment number corresponding to the reassessment number of the
reassessment diagram, together with a proposed auditor's record for the reassessment, and
reassessment diagram showing the Assessment Districts and the boundaries and dimensions of the
subdivisions of land within the Assessment Districts. Each subdivision, including separate condominium
interest as defined in Section 783 of the Civil Code, shall be given a separate number upon the
reassessment diagram to which reference is hereby made for further particulars;
NOW THEREFORE, the undersigned by virtue of the authorization provided in the Resolution of
Intention has prepared this report regarding the reassessment to be levied pursuant to the Act on
property within the Assessment Distncts to accomplish the refunding of the Pnor Bonds and which will be
security for the refunding bonds.
The amounts to be paid for said refunding, together with the expenses incidental thereto, and the
reassessment balance are set forth herein.
And I do hereby reassess and apportion the total amount of the cost and expenses of said reassessment
and refunding upon the several lots, pieces or parcels or portions of lots or subdivisions of land liable
therefore and benefited thereby, and hereinafter numbered to correspond with the numbers upon the
attached reassessment diagram, upon each thereof, severally and respectively, as more particularty set
forth in the reassessment roll attached and by reference made a part hereof
As required by the Act, a reassessment diagram hereto attached shows the Assessment Distncts and
also the boundaries and dimensions ofthe respective subdivisions of land within the Assessment Distncts
as the same existed at the time of the passage of the Resolution of Intention, each of which subdivisions
having been given a separate number upon said reassessment diagram.
Said reassessment is made upon the several subdivisions of land within the Assessment Distncts in
proportion to the unpaid pnncipal amount of the onginal assessment recorded as a lien against each said
subdivisions of land. The reassessment identification numbers set forth in the reassessment roll and
elsewhere herein are the identifying numbers of the parcels of land within the Assessment Districts as
they appear on the reassessment diagram.
Each subdivision of land reassessed is descnbed in the reassessment roll by reference to its parcel
number as shown on the Assessor's Maps of the County of San Diego for Fiscal Year 2012/13 and
includes all such parcels. For a more particular descrtption of said property, reference is hereby made to
the deeds and maps on file and of record in the office of the County Recorder of said County.
City of Cartsbad Reassessment District No. 2012-1 Reassessment Report
Prepared by NBS - December 4, 2012
Notice is hereby given that senal refunding bonds to represent unpaid reassessments and bear interest at
the rate of not to exceed twelve percent (12%) per annum, will be issued thereunder in the manner
provided by the Act, and the last installment of such refunding bonds shall mature not later than
September 2, 2035.
Dated as of
Stephanie Parson, NBS
City of Carisbad Reassessment District No. 2012-1 Reassessment Report
Prepared by NBS - December 4, 2012
SOURCES AND USES OF FUNDS
SOURCES:
Bond Proceeds:
Par Amount of Bonds
Assessment District
No. 2002-01
fPolnsettia Lane East)
$23,100,000.00
Assessment District
No. 2003-01
(College Boulevard and
Cannon Road East)
Benefit Area No. 1
(Calaveras Hills II) Total
$9,743,000.00 $32,843,000.00
Other Sources of Funds
Debt Service Reserve Fund
December 10 Installments (est)
Surplus Construction Funds
Surplus Redemption Funds
$2,498,392.80
966,150.00
4,462,000.00
812,294.68
$8,738,837.48
$1,200,420.87
378,000.00
0.00
127,488.01
$1,705,908.88
$3,698,813.67
1,344,150.00
4,462,000.00
939,782.69
$10,444,746.36
TOTAL SOURCES $31,838,837.48 $11,448,908.88 $43,287,746.36
USES:
Refunding Escrow Deposits:
Cash Deposit $29,345,946.25 $10,453,598.75 $39,799,545.00
Other Fund Deposits:
Debt Service Reserve Fund 2,125,145.70 839,398.71 2,964,544.41
Delivery Date Expenses:
Cost of Issuance
Underwriter's Discount
158,252.90
207,900.00
66,747.10
87,687.00
225,000.00
295,587.00
Other Uses of Funds:
Additional Proceeds 1,592.63 1,477.32 3,069.95
TOTAL USES $31,838,837.48 $11,448,908.88 $43,287,746.36
City of Carisbad Reassessment District No. 2012-1 Reassessment Report
Prepared by NBS - December 4, 2012
DEBT SERVICE SCHEDULES
City of Carisbad Reassessment District No. 2012-1 Reassessment Report
Prepared by NBS - December 4, 2012
Assessment District No. 2002-01
(Poinsettia Lane East)
Refunded Bonds Original Debt Service Schedule
Payment Interest Semi-Annual
Date Rate Principal Interest Payment Total
9/2/2013 4.100% $715,000.00 $718,339.38 $1,433,339.38 $1,433,339.38
3/2/2014 703,681.88 703,681.88
9/2/2014 4.250% 745,000.00 703,681.88 1,448,681.88 2,152,363.75
3/2/2015 687,850.63 687,850.63
9/2/2015 4.400% 775,000.00 687,850.63 1,462,850.63 2,150,701.25
3/2/2016 670,800.63 670,800.63
9/2/2016 4.500% 810,000.00 670,800.63 1,480,800.63 2,151,601.25
3/2/2017 652,575.63 652,575.63
9/2/2017 4.550% 845,000.00 652,575.63 1,497,575.63 2,150,151.25
3/2/2018 633,351.88 633,351.88
9/2/2018 4.650% 885,000.00 633,351.88 1,518,351.88 2,151,703.75
3/2/2019 612,775.63 612,775.63
9/2/2019 4.750% 925,000.00 612,775.63 1,537,775.63 2,150,551.25
3/2/2020 590,806.88 590,806.88
9/2/2020 4.850% 970,000.00 590,806.88 1,560,806.88 2,151,613.75
3/2/2021 567,284.38 567,284.38
9/2/2021 4.875% 1,015,000.00 567,284.38 1,582,284.38 2,149,568.75
3/2/2022 542,543.75 542,543.75
9/2/2022 5.000% 1,065,000.00 542,543.75 1,607,543.75 2,150,087.50
3/2/2023 515,918.75 515,918.75
9/2/2023 5.050% 1,120,000.00 515,918.75 1,635,918.75 2,151,837.50
3/2/2024 487,638.75 487,638.75
9/2/2024 5.050% 1,175,000.00 487,638.75 1,662,638.75 2,150,277.50
3/2/2025 457,970.00 457,970.00
9/2/2025 5.150% 1,235,000.00 457,970.00 1,692,970.00 2,150,940.00
3/2/2026 426,168.75 426,168.75
9/2/2026 5.150% 1,295,000.00 426,168.75 1,721,168.75 2,147,337.50
3/2/2027 392,822.50 392,822.50
9/2/2027 5.150% 1,365,000.00 392,822.50 1,757,822.50 2,150,645.00
3/2/2028 357,673.75 357,673.75
9/2/2028 5.150% 1,435,000.00 357,673.75 1,792,673.75 2,150,347.50
3/2/2029 320,722.50 320,722.50
9/2/2029 5.150% 1,510,000.00 320,722.50 1,830,722.50 2,151,445.00
3/2/2030 281,840.00 281,840.00
9/2/2030 5.200% 1,585,000.00 281,840.00 1,866,840.00 2,148,680.00
3/2/2031 240,630.00 240,630.00
9/2/2031 5.200% 1,670,000.00 240,630.00 1,910,630.00 2,151,260.00
3/2/2032 197,210.00 197,210.00
9/2/2032 5.200% 1,755,000.00 197,210.00 1,952,210.00 2,149,420.00
3/2/2033 151,580.00 151,580.00
9/2/2033 5.200% 1,845,000.00 151,580.00 1,996,580.00 2,148,160.00
3/2/2034 103,610.00 103,610.00
9/2/2034 5.200% 1,940,000.00 103,610.00 2,043,610.00 2,147,220.00
3/2/2035 53,170.00 53,170.00
9/2/2035 5.200% 2,045,000.00 53,170.00 2,098,170.00 2,151,340.00
Totals $28,725,000.00 $20,015,591.88 $48,740,591.88 $48,740,591.88
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2002-01
(Poinsettia Lane East)
Refunded Bonds Actual Debt Service Schedule
Net of all Bond Calls
Payment Interest Semi-Annual
Date Rate Principal Interest Payment Total
9/2/2013 4.100% $715,000.00 $715,946.25 $1,430,946.25 $1,430,946.25
3/2/2014 701,288.75 701,288.75
9/2/2014 4.250% 745,000.00 701,288.75 1,446,288.75 2,147,577.50
3/2/2015 685,457.50 685,457.50
9/2/2015 4.400% 775,000.00 685,457.50 1,460,457.50 2,145,915.00
3/2/2016 668,407.50 668,407.50
9/2/2016 4.500% 810,000.00 668,407.50 1,478,407.50 2,146,815.00
3/2/2017 650,182.50 650,182.50
9/2/2017 4.550% 840,000.00 650,182.50 1,490,182.50 2,140,365.00
3/2/2018 631,072.50 631,072.50
9/2/2018 4.650% 880,000.00 631,072.50 1,511,072.50 2,142,145.00
3/2/2019 610,612.50 610,612.50
9/2/2019 4.750% 920,000.00 610,612.50 1,530,612.50 2,141,225.00
3/2/2020 588,762.50 588,762.50
9/2/2020 4.850% 965,000.00 588,762.50 1,553,762.50 2,142,525.00
3/2/2021 565,361.25 565,361.25
9/2/2021 4.875% 1,010,000.00 565,361.25 1,575,361.25 2,140,722.50
3/2/2022 540,742.50 540,742.50
9/2/2022 5.000% 1,060,000.00 540,742.50 1,600,742.50 2,141,485.00
3/2/2023 514,242.50 514,242.50
9/2/2023 5.050% 1,115,000.00 514,242.50 1,629,242.50 2,143,485.00
3/2/2024 486,088.75 486,088.75
9/2/2024 5.050% 1,170,000.00 486,088.75 1,656,088.75 2,142,177.50
3/2/2025 456,546.25 456,546.25
9/2/2025 5.150% 1,230,000.00 456,546.25 1,686,546.25 2,143,092.50
3/2/2026 424,873.75 424,873.75
9/2/2026 5.150% 1,290,000.00 424,873.75 1,714,873.75 2,139,747.50
3/2/2027 391,656.25 391,656.25
9/2/2027 5.150% 1,360,000.00 391,656.25 1,751,656.25 2,143,312.50
3/2/2028 356,636.25 356,636.25
9/2/2028 5.150% 1,430,000.00 356,636.25 1,786,636.25 2,143,272.50
3/2/2029 319,813.75 319,813.75
9/2/2029 5.150% 1,505,000.00 319,813.75 1,824,813.75 2,144,627.50
3/2/2030 281,060.00 281,060.00
9/2/2030 5.200% 1,580,000.00 281,060.00 1,861,060.00 2,142,120.00
3/2/2031 239,980.00 239,980.00
9/2/2031 5.200% 1,665,000.00 239,980.00 1,904,980.00 2,144,960.00
3/2/2032 196,690.00 196,690.00
9/2/2032 5.200% 1,750,000.00 196,690.00 1,946,690.00 2,143,380.00
3/2/2033 151,190.00 151,190.00
9/2/2033 5.200% 1,840,000.00 151,190.00 1,991,190.00 2,142,380.00
3/2/2034 103,350.00 103,350.00
9/2/2034 5.200% 1,935,000.00 103,350.00 2,038,350.00 2,141,700.00
3/2/2035 53,040.00 53,040.00
9/2/2035 5.200% 2,040,000.00 53,040.00 2,093,040.00 2,146,080.00
Totals $28,630,000.00 $19,950,056.25 $48,580,056.25 $48,580,056.25
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2002-01
(Poinsettia Lane East)
Refunded Parcel's Aggregate Amortization Schedule
Payment Interest Semi-Annual
Date Rate Principal Interest Payment Total
9/2/2013 4.100% $712,696.12 $716,024.74 $1,428,720.86 $1,428,720.86
3/2/2014 701,414.47 701,414.47
9/2/2014 4.250% 742,599.46 701,414.47 1,444,013.93 2,145,428.39
3/2/2015 685,634.23 685,634.23
9/2/2015 4.400% 772,502.79 685,634.23 1,458,137.02 2,143,771.25
3/2/2016 668,639.17 668,639.17
9/2/2016 4.500% 807,390.01 668,639.17 1,476,029.18 2,144,668.35
3/2/2017 650,472.89 650,472.89
9/2/2017 4.550% 842,277.24 650,472.89 1,492,750.13 2,143,223.02
3/2/2018 631,311.09 631,311.09
9/2/2018 4.650% 882,148.35 631,311.09 1,513,459.44 2,144,770.52
3/2/2019 610,801.14 610,801.14
9/2/2019 4.750% 922,019.46 610,801.14 1,532,820.60 2,143,621.74
3/2/2020 588,903.17 588,903.17
9/2/2020 4.850% 966,874.46 588,903.17 1,555,777.64 2,144,680.81
3/2/2021 565,456.47 565,456.47
9/2/2021 4.875% 1,011,729.46 565,456.47 1,577,185.93 2,142,642.40
3/2/2022 540,795.56 540,795.56
9/2/2022 5.000% 1,061,568.35 540,795.56 1,602,363.92 2,143,159.48
3/2/2023 514,256.35 514,256.35
9/2/2023 5.050% 1,116,391.13 514,256.35 1,630,647.49 2,144,903.84
3/2/2024 486,067.48 486,067.48
9/2/2024 5.050% 1,171,213.91 486,067.48 1,657,281.39 2,143,348.87
3/2/2025 456,494.33 456,494.33
9/2/2025 5.150% 1,231,020.58 456,494.33 1,687,514.91 2,144,009.23
3/2/2026 424,795.55 424,795.55
9/2/2026 5.150% 1,290,827.25 424,795.55 1,715,622.79 2,140,418.34
3/2/2027 391,556.75 391,556.75
9/2/2027 5.150% 1,360,601.69 391,556.75 1,752,158.44 2,143,715.18
3/2/2028 356,521.25 356,521.25
9/2/2028 5.150% 1,430,376.14 356,521.25 1,786,897.39 2,143,418.64
3/2/2029 319,689.07 319,689.07
9/2/2029 5.150% 1,505,134.47 319,689.07 1,824,823.54 2,144,512.61
3/2/2030 280,931.85 280,931.85
9/2/2030 5.200% 1,579,892.81 280,931.85 1,860,824.66 2,141,756.51
3/2/2031 239,854.64 239,854.64
9/2/2031 5.200% 1,664,618.92 239,854.64 1,904,473.56 2,144,328.20
3/2/2032 196,574.55 196,574.55
9/2/2032 5.200% 1,749,345.03 196,574.55 1,945,919.58 2,142,494.13
3/2/2033 151,091.58 151,091.58
9/2/2033 5.200% 1,839,055.03 151,091.58 1,990,146.61 2,141,238.19
3/2/2034 103,276.15 103,276.15
9/2/2034 5.200% 1,933,748.92 103,276.15 2,037,025.07 2,140,301.22
3/2/2035 52,998.68 52,998.68
9/2/2035 5.200% 2,038,410.59 52,998.68 2,091,409.27 2,144,407.94
Totals $28,632,442.19 $19,951,097.55 $48,583,539.74 $48,583,539.74
City ofCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2002-01
(Poinsettia Lane East)
Refunding Bonds Original Debt Service Schedule
Payment Interest Semi-Annual
Date Rate Principal Interest Payment Total
9/2/2013 2.112% $0.00 $604,937.88 $604,937.88 $604,937.88
3/2/2014 516,093.28 516,093.28
9/2/2014 2.112% 1,110,000 516,093.28 1,626,093.28 2,142,186.56
3/2/2015 504,374.00 504,374.00
9/2/2015 2.459% 695,000 504,374.00 1,199,374.00 1,703,747.99
3/2/2016 495,829.46 495,829.46
9/2/2016 2.809% 710,000 495,829.46 1,205,829.46 1,701,658.92
3/2/2017 485,858.07 485,858.07
9/2/2017 3.159% 725,000 485,858.07 1,210,858.07 1,696,716.14
3/2/2018 474,406.25 474,406.25
9/2/2018 3.359% 750,000 474,406.25 1,224,406.25 1,698,812.50
3/2/2019 461,810.65 461,810.65
9/2/2019 3.659% 775,000 461,810.65 1,236,810.65 1,698,621.29
3/2/2020 447,632.20 447,632.20
9/2/2020 3.909% 800,000 447,632.20 1,247,632.20 1,695,264.39
3/2/2021 431,996.71 431,996.71
9/2/2021 4.159% 830,000 431,996.71 1,261,996.71 1,693,993.41
3/2/2022 414,737.13 414,737.13
9/2/2022 4.359% 865,000 414,737.13 1,279,737.13 1,694,474.26
3/2/2023 395,884.44 395,884.44
9/2/2023 4.509% 905,000 395,884.44 1,300,884.44 1,696,768.88
3/2/2024 375,479.85 375,479.85
9/2/2024 4.559% 945,000 375,479.85 1,320,479.85 1,695,959.70
3/2/2025 353,938.08 353,938.08
9/2/2025 4.659% 990,000 353,938.08 1,343,938.08 1,697,876.15
3/2/2026 330,875.43 330,875.43
9/2/2026 4.759% 1,035,000 330,875.43 1,365,875.43 1,696,750.85
3/2/2027 306,246.49 306,246.49
9/2/2027 4.809% 1,085,000 306,246.49 1,391,246.49 1,697,492.97
3/2/2028 280,156.70 280,156.70
9/2/2028 4.859% 1,140,000 280,156.70 1,420,156.70 1,700,313.40
3/2/2029 252,460.07 252,460.07
9/2/2029 4.959% 1,195,000 252,460.07 1,447,460.07 1,699,920.14
3/2/2030 222,828.73 222,828.73
9/2/2030 5.009% 1,250,000 222,828.73 1,472,828.73 1,695,657.46
3/2/2031 191,521.67 191,521.67
9/2/2031 5.059% 1,315,000 191,521.67 1,506,521.67 1,698,043.33
3/2/2032 158,259.61 158,259.61
9/2/2032 5.209% 1,380,000 158,259.61 1,538,259.61 1,696,519.22
3/2/2033 122,318.06 122,318.06
9/2/2033 5.309% 1,455,000 122,318.06 1,577,318.06 1,699,636.11
3/2/2034 83,693.34 83,693.34
9/2/2034 5.309% 1,530,000 83,693.34 1,613,693.34 1,697,386.68
3/2/2035 43,078.33 43,078.33
9/2/2035 5.335% 1,615,000 43,078.33 1,658,078.33 1,701,156.66
Totals $23,100,000.00 $15,303,894.89 $38,403,894.89 $38,403,894.89
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2002-01
(Poinsettia Lane East)
Comparison of Refunded Parcel's Aggregate Amortization Schedule and Refunding Bonds
Payment Refunded Parcel Aggregate Refunding Bonds Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $712,696.12 $716,024.74 $0.00 $604,937.88 $712,696.12 $111,086.86 $823,782.98
3/2/2014 701,414.47 516,093.28 185,321.19
9/2/2014 742,599.46 701,414.47 1,110,000.00 516,093.28 (367,400.54) 185,321.19 3,241.83
3/2/2015 685,634.23 504,374.00 181,260.23
9/2/2015 772,502.79 685,634.23 695,000.00 504,374.00 77,502.79 181,260.23 440,023.26
3/2/2016 668,639.17 495,829.46 172,809.71
9/2/2016 807,390.01 668,639.17 710,000.00 495,829.46 97,390.01 172,809.71 443,009.43
3/2/2017 650,472.89 485,858.07 164,614.82
9/2/2017 842,277.24 650,472.89 725,000.00 485,858.07 117,277.24 164,614.82 446,506.88
3/2/2018 631,311.09 474,406.25 156,904.84
9/2/2018 882,148.35 631,311.09 750,000.00 474,406.25 132,148.35 156,904.84 445,958.02
3/2/2019 610,801.14 461,810.65 148,990.49
9/2/2019 922,019.46 610,801.14 775,000.00 461,810.65 147,019.46 148,990.49 445,000.45
3/2/2020 588,903.17 447,632.20 141,270.98
9/2/2020 966,874.46 588,903.17 800,000.00 447,632.20 166,874.46 141,270.98 449,416.42
3/2/2021 565,456.47 431,996.71 133,459.76
9/2/2021 1,011,729.46 565,456.47 830,000.00 431,996.71 181,729.46 133,459.76 448,648.99
3/2/2022 540,795.56 414,737.13 126,058.43
9/2/2022 1,061,568.35 540,795.56 865,000.00 414,737.13 196,568.35 126,058.43 448,685.22
3/2/2023 514,256.35 395,884.44 118,371.91
9/2/2023 1,116,391.13 514,256.35 905,000.00 395,884.44 211,391.13 118,371.91 448,134.96
3/2/2024 486,067.48 375,479.85 110,587.63
9/2/2024 1,171,213.91 486,067.48 945,000.00 375,479.85 226,213.91 110,587.63 447,389.17
3/2/2025 456,494.33 353,938.08 102,556.25
9/2/2025 1,231,020.58 456,494.33 990,000.00 353,938.08 241,020.58 102,556.25 446,133.08
3/2/2026 424,795.55 330,875.43 93,920.12
9/2/2026 1,290,827.25 424,795.55 1,035,000.00 330,875.43 255,827.25 93,920.12 443,667.49
3/2/2027 391,556.75 306,246.49 85,310.26
9/2/2027 1,360,601.69 391,556.75 1,085,000.00 306,246.49 275,601.69 85,310.26 446,222.21
3/2/2028 356,521.25 280,156.70 76,364.55
9/2/2028 1,430,376.14 356,521.25 1,140,000.00 280,156.70 290,376.14 76,364.55 443,105.24
3/2/2029 319,689.07 252,460.07 67,229.00
9/2/2029 1,505,134.47 319,689.07 1,195,000.00 252,460.07 310,134.47 67,229.00 444,592.47
3/2/2030 280,931.85 222,828.73 58,103.12
9/2/2030 1,579,892.81 280,931.85 1,250,000.00 222,828.73 329,892.81 58,103.12 446,099.05
3/2/2031 239,854.64 191,521.67 48,332.98
9/2/2031 1,664,618.92 239,854.64 1,315,000.00 191,521.67 349,618.92 48,332.98 446,284.87
3/2/2032 196,574.55 158,259.61 38,314.94
9/2/2032 1,749,345.03 196,574.55 1,380,000.00 158,259.61 369,345.03 38,314.94 445,974.91
3/2/2033 151,091.58 122,318.06 28,773.52
9/2/2033 1,839,055.03 151,091.58 1,455,000.00 122,318.06 384,055.03 28,773.52 441,602.08
3/2/2034 103,276.15 83,693.34 19,582.81
9/2/2034 1,933,748.92 103,276.15 1,530,000.00 83,693.34 403,748.92 19,582.81 442,914.54
3/2/2035 52,998.68 43,078.33 9,920.35
9/2/2032 2,038,410.59 52,998.68 1,615,000.00 43,078.33 423,410.59 9,920.35 443,251.28
Totals $28,632,442.19 $19,951,097.55 $23,100,000.00 $15,303,894.89 $5,532,442.19 $4,647,202.66 $10,179,644.85
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2003-01
(College Boulevard and Cannon Road East)
Benefit Area No. 1 (Calaveras Hills II)
Refunded Bonds Original Debt Service Schedule
Payment Interest Semi-Annual
Date Rate Principal Interest Payment Total
9/2/2013 5.150% $240,000.00 $298,898.75 $538,898.75 $538,898.75
3/2/2014 292,718.75 292,718.75
9/2/2014 5.300% 255,000.00 292,718.75 547,718.75 840,437.50
3/2/2015 285,961.25 285,961.25
9/2/2015 5.400% 270,000.00 285,961.25 555,961.25 841,922.50
3/2/2016 278,671.25 278,671.25
9/2/2016 5.500% 285,000.00 278,671.25 563,671.25 842,342.50
3/2/2017 270,833.75 270,833.75
9/2/2017 5.600% 300,000.00 270,833.75 570,833.75 841,667.50
3/2/2018 262,433.75 262,433.75
9/2/2018 5.650% 315,000.00 262,433.75 577,433.75 839,867.50
3/2/2019 253,535.00 253,535.00
9/2/2019 5.700% 335,000.00 253,535.00 588,535.00 842,070.00
3/2/2020 243,987.50 243,987.50
9/2/2020 5.750% 350,000.00 243,987.50 593,987.50 837,975.00
3/2/2021 233,925.00 233,925.00
9/2/2021 5.950% 370,000.00 233,925.00 603,925.00 837,850.00
3/2/2022 222,917.50 222,917.50
9/2/2022 5.950% 395,000.00 222,917.50 617,917.50 840,835.00
3/2/2023 211,166.25 211,166.25
9/2/2023 5.950% 420,000.00 211,166.25 631,166.25 842,332.50
3/2/2024 198,671.25 198,671.25
9/2/2024 5.950% 445,000.00 198,671.25 643,671.25 842,342.50
3/2/2025 185,432.50 185,432.50
9/2/2025 5.950% 470,000.00 185,432.50 655,432.50 840,865.00
3/2/2026 171,450.00 171,450.00
9/2/2026 6.000% 495,000.00 171,450.00 666,450.00 837,900.00
3/2/2027 156,600.00 156,600.00
9/2/2027 6.000% 525,000.00 156,600.00 681,600.00 838,200.00
3/2/2028 140,850.00 140,850.00
9/2/2028 6.000% 560,000.00 140,850.00 700,850.00 841,700.00
3/2/2029 124,050.00 124,050.00
9/2/2029 6.000% 590,000.00 124,050.00 714,050.00 838,100.00
3/2/2030 106,350.00 106,350.00
9/2/2030 6.000% 630,000.00 106,350.00 736,350.00 842,700.00
3/2/2031 87,450.00 87,450.00
9/2/2031 6.000% 665,000.00 87,450.00 752,450.00 839,900.00
3/2/2032 67,500.00 67,500.00
9/2/2032 6.000% 705,000.00 67,500.00 772,500.00 840,000.00
3/2/2033 46,350.00 46,350.00
9/2/2033 6.000% 750,000.00 46,350.00 796,350.00 842,700.00
3/2/2034 23,850.00 23,850.00
9/2/2034 6.000% 795,000.00 23,850.00 818,850.00 842,700.00
Totals $10,165,000.00 $8,028,306.25 $18,193,306.25 $18,193,306.25
City OfCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2003-01
(College Boulevard and Cannon Road East)
Benefit Area No. 1 (Calaveras Hills II)
Refunded Bonds Actual Debt Service Schedule
Net of all Bond Calls
Payment Interest Semi-Annual
Date Rate Principal Interest Payment Total
9/2/2013 5.150% $240,000.00 $298,598.75 $538,598.75 $538,598.75
3/2/2014 •292,418.75 292,418.75
9/2/2014 5.300% 255,000.00 292,418.75 547,418.75 839,837.50
3/2/2015 285,661.25 285,661.25
9/2/2015 5.400% 270,000.00 285,661.25 555,661.25 841,322.50
3/2/2016 278,371.25 278,371.25
9/2/2016 5.500% 285,000.00 278,371.25 563,371.25 841,742.50
3/2/2017 270,533.75 270,533.75
9/2/2017 5.600% 300,000.00 270,533.75 570,533.75 841,067.50
3/2/2018 262,133.75 262,133.75
9/2/2018 5.650% 315,000.00 262,133.75 577,133.75 839,267.50
3/2/2019 253,235.00 253,235.00
9/2/2019 5.700% 335,000.00 253,235.00 588,235.00 841,470.00
3/2/2020 243,687.50 243,687.50
9/2/2020 5.750% 350,000.00 243,687.50 593,687.50 837,375.00
3/2/2021 233,625.00 233,625.00
9/2/2021 5.950% 370,000.00 233,625.00 603,625.00 837,250.00
3/2/2022 222,617.50 222,617.50
9/2/2022 5.950% 395,000.00 222,617.50 617,617.50 840,235.00
3/2/2023 210,866.25 210,866.25
9/2/2023 5.950% 420,000.00 210,866.25 630,866.25 841,732.50
3/2/2024 198,371.25 198,371.25
9/2/2024 5.950% 445,000.00 198,371.25 643,371.25 841,742.50
3/2/2025 185,132.50 185,132.50
9/2/2025 5.950% 470,000.00 185,132.50 655,132.50 840,265.00
3/2/2026 171,150.00 171,150.00
9/2/2026 6.000% 495,000.00 171,150.00 666,150.00 837,300.00
3/2/2027 156,300.00 156,300.00
9/2/2027 6.000% 525,000.00 156,300.00 681,300.00 837,600.00
3/2/2028 140,550.00 140,550.00
9/2/2028 6.000% 560,000.00 140,550.00 700,550.00 841,100.00
3/2/2029 123,750.00 123,750.00
9/2/2029 6.000% 590,000.00 123,750.00 713,750.00 837,500.00
3/2/2030 106,050.00 106,050.00
9/2/2030 6.000% 630,000.00 106,050.00 736,050.00 842,100.00
3/2/2031 87,150.00 87,150.00
9/2/2031 6.000% 665,000.00 87,150.00 752,150.00 839,300.00
3/2/2032 67,200.00 67,200.00
9/2/2032 6.000% 705,000.00 67,200.00 772,200.00 839,400.00
3/2/2033 46,050.00 46,050.00
9/2/2033 6.000% 745,000.00 46,050.00 791,050.00 837,100.00
3/2/2034 23,700.00 23,700.00
9/2/2034 6.000% 790,000.00 23,700.00 813,700.00 837,400.00
Totals $10,155,000.00 $8,015,706.25 $18,170,706.25 $18,170,706.25
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2003-01
(College Boulevard and Cannon Road East)
Benefit Area No. 1 (Calaveras Hills II)
Refunded Parcel's Aggregate Amortization Schedule
Payment Interest Semi-Annual
Date Rate Principal Interest Payment Total
9/2/2013 5.150% $239,720.72 $298,550.93 $538,271.65 $538,271.65
3/2/2014 292,378.12 292,378.12
9/2/2014 5.300% 254,703.27 292,378.12 547,081.39 839,459.52
3/2/2015 285,628.49 285,628.49
839,459.52
9/2/2015 5.400% 269,685.81 285,628.49 555,314.30 840,942.79
3/2/2016 278,346.97 278,346.97
840,942.79
9/2/2016 5.500% 284,668.36 278,346.97 563,015.33 841,362.30
3/2/2017 270,518.59 270,518.59
841,362.30
9/2/2017 5.600% 299,650.90 270,518.59 570,169.49 840,688.08
3/2/2018 262,128.37 262,128.37
840,688.08
9/2/2018 5.650% 314,633.45 262,128.37 576,761.81 838,890.18
3/2/2019 253,239.97 253,239.97
838,890.18
9/2/2019 5.700% 334,610.17 253,239.97 587,850.14 841,090.12
3/2/2020 243,703.58 243,703.58
9/2/2020 5.750% 349,592.72 243,703.58 593,296.30 836,999.88
3/2/2021 233,652.79 233,652.79
836,999.88
9/2/2021 5.950% 369,569.45 233,652.79 603,222.24 836,875.03
3/2/2022 222,658.10 222,658.10
9/2/2022 5.950% 394,540.35 222,658.10 617,198.45 839,856.55
3/2/2023 210,920.52 210,920.52
839,856.55
9/2/2023 5.950% 419,511.26 210,920.52 630,431.79 841,352.31
3/2/2024 198,440.06 198,440.06
841,352.31
9/2/2024 5.950% 444,482.17 198,440.06 642,922.24 841,362.30
3/2/2025 185,216.72 185,216.72
841,362.30
9/2/2025 5.950% 469,453.08 185,216.72 654,669.80 839,886.52
3/2/2026 171,250.49 171,250.49
839,886.52
9/2/2026 6.000% 494,423.99 171,250.49 665,674.48 836,924.97
3/2/2027 156,417.77 156,417.77
9/2/2027 6.000% 524,389.08 156,417.77 680,806.85 837,224.62
3/2/2028 140,686.10 140,686.10
9/2/2028 6.000% 559,348.35 140,686.10 700,034.45 840,720.55
3/2/2029 123,905.65 123,905.65
9/2/2029 6.000% 589,313.44 123,905.65 713,219.09 837,124.74
3/2/2030 106,226.24 106,226.24
9/2/2030 6.000% 629,266.89 106,226.24 735,493.14 841,719.38
3/2/2031 87,348.24 87,348.24
9/2/2031 6.000% 664,226.17 87,348.24 751,574.40 838,922.64
3/2/2032 67,421.45 67,421.45
838,922.64
9/2/2032 6.000% 704,179.62 67,421.45 771,601.07 839,022.53
3/2/2033 46,296.06 46,296.06
839,022.53
9/2/2033 6.000% 749,127.25 46,296.06 795,423.32 841,719.38
3/2/2034 23,822.25 23,822.25
841,719.38
9/2/2034 6.000% 794,074.89 23,822.25 817,897.14 841,719.38
Totals $10,153,171.39 $8,018,964.03 $18,172,135.41 $18,172,135.41
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2003-01
(College Boulevard and Cannon Road East)
Benefit Area No. 1 (Calaveras Hills II)
Refunding Bonds Original Debt Service Schedule
Payment Interest Semi-Annual
Date Rate Principal Interest Payment Total
9/2/2013 2.111% $0.00 $252,833.56 $252,833.56 $252,833.56
3/2/2014 215,699.36 215,699.36
9/2/2014 2.111% 408,000.00 215,699.36 623,699.36 839,398.71
3/2/2015 211,393.77 211,393.77
9/2/2015 2.459% 315,000.00 211,393.77 526,393.77 737,787.53
3/2/2016 207,521.19 207,521.19
9/2/2016 2.809% 325,000.00 207,521.19 532,521.19 740,042.37
3/2/2017 202,956.96 202,956.96
9/2/2017 3.159% 335,000.00 202,956.96 537,956.96 740,913.91
3/2/2018 197,665.35 197,665.35
9/2/2018 3.359% 345,000.00 197,665.35 542,665.35 740,330.70
3/2/2019 191,871.30 191,871.30
9/2/2019 3.659% 355,000.00 191,871.30 546,871.30 738,742.59
3/2/2020 185,376.57 185,376.57
9/2/2020 3.909% 365,000.00 185,376.57 550,376.57 735,753.14
3/2/2021 178,242.96 178,242.96
9/2/2021 4.159% 380,000.00 178,242.96 558,242.96 736,485.91
3/2/2022 170,341.22 170,341.22
9/2/2022 4.359% 400,000.00 170,341.22 570,341.22 740,682.44
3/2/2023 161,623.00 161,623.00
9/2/2023 4.509% 415,000.00 161,623.00 576,623.00 738,245.99
3/2/2024 152,266.30 152,266.30
9/2/2024 4.559% 435,000.00 152,266.30 587,266.30 739,532.60
3/2/2025 142,350.20 142,350.20
9/2/2025 4.659% 455,000.00 142,350.20 597,350.20 739,700,40
3/2/2026 131,750.66 131,750.66
9/2/2026 4.759% 475,000.00 131,750.66 606,750.66 738,501.31
3/2/2027 120,447.32 120,447.32
9/2/2027 4.809% 495,000.00 120,447.32 615,447.32 735,894.64
3/2/2028 108,544.94 108,544.94
9/2/2028 4.859% 525,000.00 108,544.94 633,544.94 742,089.88
3/2/2029 95,789.55 95,789.55
9/2/2029 4.959% 545,000.00 95,789.55 640,789.55 736,579.09
3/2/2030 82,276.01 82,276.01
9/2/2030 5.009% 575,000.00 82,276.01 657,276.01 739,552.02
3/2/2031 67,874.42 67,874.42
9/2/2031 5.059% 600,000.00 67,874.42 667,874.42 735,748.83
3/2/2032 52,697.84 52,697.84
9/2/2032 5.209% 630,000.00 52,697.84 682,697.84 735,395.68
3/2/2033 36,289.80 36,289.80
9/2/2033 5.309% 665,000.00 36,289.80 701,289.80 737,579.59
3/2/2034 18,636.63 18,636.63
9/2/2034 5.325% 700,000.00 18,636.63 718,636.63 737,273.25
Totals $9,743,000.00 $6,116,064.14 $15,859,064.14 $15,859,064.14
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2003-01
(College Boulevard and Cannon Road East)
Benefit Area No. 1 (Calaveras Hills II)
Comparison of Refunded Parcel's Aggregate Amortization Schedule and Refunding Bonds
Payment Refunded Parcel Aggregate Refunding Bonds Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $239,720.72 $298,550.93 $0.00 $252,833.56 $239,720.72 $45,717.37 $285,438.09
3/2/2014 292,378.12 215,699.36 76,678.77
9/2/2014 254,703.27 292,378.12 408,000.00 215,699.36 (153,296.73) 76,678.77 60.81
3/2/2015 285,628.49 211,393.77
(153,296.73)
74,234.72
9/2/2015 269,685.81 285,628.49 315,000.00 211,393.77 (45,314.19) 74,234.72 103,155.26
3/2/2016 278,346.97 207,521.19
(45,314.19)
70,825.79
9/2/2016 284,668.36 278,346.97 325,000.00 207,521.19 (40,331.64) 70,825.79 101,319.93
3/2/2017 270,518.59 202,956.96
(40,331.64)
67,561.64
9/2/2017 299,650.90 270,518.59 335,000.00 202,956.96 (35,349.10) 67,561.64 99,774.17
3/2/2018 262,128.37 197,665.35
(35,349.10)
64,463.02
9/2/2018 314,633.45 262,128.37 345,000.00 197,665.35 (30,366.55) 64,463.02 98,559.48
3/2/2019 253,239.97 191,871.30
(30,366.55)
61,368.68
98,559.48
9/2/2019 334,610.17 253,239.97 355,000.00 191,871.30 (20,389.83) 61,368.68 102,347.53
3/2/2020 243,703.58 185,376.57
(20,389.83)
58,327.01
102,347.53
9/2/2020 349,592.72 243,703.58 365,000.00 185,376.57 (15,407.28) 58,327.01 101,246.74
3/2/2021 233,652.79 178,242.96
(15,407.28)
55,409.84
101,246.74
9/2/2021 369,569.45 233,652.79 380,000.00 178,242.96 (10,430.55) 55,409.84 100,389.12
3/2/2022 222,658.10 170,341.22
(10,430.55)
52,316.88
100,389.12
9/2/2022 394,540.35 222,658.10 400,000.00 170,341.22 (5,459.65) 52,316.88 99,174.11
3/2/2023 210,920.52 161,623.00
(5,459.65)
49,297.53
99,174.11
9/2/2023 419,511.26 210,920.52 415,000.00 161,623.00 4,511.26 49,297.53 103,106.32
3/2/2024 198,440.06 152,266.30 46,173.76
103,106.32
9/2/2024 444,482.17 198,440.06 435,000.00 152,266.30 9,482.17 46,173.76 101,829.70
3/2/2025 185,216.72 142,350.20 42,866.52
101,829.70
9/2/2025 469,453.08 185,216.72 455,000.00 142,350.20 14,453.08 42,866.52 100,186.12
3/2/2026 171,250.49 131,750.66 39,499.84
100,186.12
9/2/2026 494,423.99 171,250.49 475,000.00 131,750.66 19,423.99 39,499.84 98,423.66
3/2/2027 156,417.77 120,447.32 35,970.45
98,423.66
9/2/2027 524,389.08 156,417.77 495,000.00 120,447.32 29,389.08 35,970.45 101,329.98 3/2/2028 140,686.10 108,544.94 32,141.16
9/2/2028 559,348.35 140,686.10 525,000.00 108,544.94 34,348.35 32,141.16 98,630.67
3/2/2029 123,905.65 95,789.55 28,116.10
98,630.67
9/2/2029 589,313.44 123,905.65 545,000.00 95,789.55 44,313.44 28,116.10 100,545.65
3/2/2030 106,226.24 82,276.01 23,950.23
100,545.65
9/2/2030 629,266.89 106,226.24 575,000.00 82,276.01 54,266.89 23,950.23 102,167.36
3/2/2031 87,348.24 67,874.42 19,473.82
102,167.36
9/2/2031 664,226.17 87,348.24 600,000.00 67,874.42 64,226.17 19,473.82 103,173.81
3/2/2032 67,421.45 52,697.84 14,723.61
103,173.81
9/2/2032 704,179.62 67,421.45 630,000.00 52,697.84 74,179.62 14,723.61 103,626.85
3/2/2033 46,296.06 36,289.80 10,006.27
103,626.85
9/2/2033 749,127.25 46,296.06 665,000.00 36,289.80 84,127.25 10,006.27 104,139.79
3/2/2034 23,822.25 18,636.63 5,185.62
104,139.79
9/2/2034 794,074.89 23,822.25 700,000.00 18,636.63 94,074.89 5,185.62 104,446.13
Totals 1 $10,153,171.39 $8,018,964.03 $9,743,000.00 $6,116,064.14 $410,171.39 $1,902,899.89 $2,313,071.27
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
COI\/IPARISON OF AUDITOR'S RECORDS
The tables on the following pages provide a list of unique reassessments for each of the Assessment
Distncts. Please refer to the Reassessment Roll for a specific parcel's reassessment amount. The
Auditor's Records for each unique reassessment amount are provided on the following pages.
City of Cartsbad Reassessment District No. 2012-1 Reassessment Report
Prepared by NBS - December 4, 2012
Assessment District No. 2002-01 (Poinsettia Lane East):
Parcel Reassessment Parcel Reassessment Parcel Reassessment
Count Amount Count Amount Count Amount
1 $3,888.21 1 $9,714.84 1 $30,634.93
2 5,268.43 1 9,907.61 1 30,987.98
1 5,695.84 1 9,910.58 1 31,714.92
3 5,701.78 1 10,005.56 1 31,818.77
1 5,882.83 1 10,222.24 1 32,074.93
1 6,411.16 10,225.19 1 33,715.05
1 6,437.87 1 10,228.17 1 34,089.55
1 6,440.84 1 10,290.49 1 35,129.27
2 6,526.92 1 10,311.27 1 41,611.44
1 7,221.15 1 10,438.91 1 45,265.91
1 7,362.61 1 10,646.68 1 51,329.46
3 7,446.50 1 10,922.71 1 55,311.91
1 7,446.51 1 11,195.78 1 58,019.12
21 7,446.52 1 11,308.58 1 64,147.63
43 7,446.53 1 11,417.13 1 65,337.29
17 7,446.54 1 11,485.00 1 68,976.37
1 7,446.60 1 11,613.28 1 69,437.95
1 7,687.45 1 12,046.86 1 76,623.88
1 7,696.35 1 12,046.87 1 89,238.31
1 8,141.58 12,171.87 1 90,413.05
1 8,161.20 1 12,187.11 1 91,581.55
1 8,393.86 1 12,193.07 1 94,904.03
1 8,500.71 1 12,207.91 1 119,252.48
1 8,515.94 1 12,734.37 1 122,009.50
2 8,566.01 1 12,754.04 1 127,544.56
1 8,574.92 1 13,009.31 1 131,002.18
3 8,631.31 1 13,167.97 1 135,006.45
1 8,700.37 1 13,174.23 1 143,257.85
37 8,700.45 1 13,207.02 144,155.21
1 8,770.81 1 13,332.02 1 147,069.11
1 8,775.69 1 14,300.44 1 157,226.17
106 8,775.93 497 15,501.23 1 157,504.64
4 8,858.70 1 17,543.13 1 166,369.90
225 8,858.71 1 17,746.09 1 171,833.83
1 8,874.69 1 18,226.56 1 184,492.01
1 9,023.10 25 19,793.64 1 185,506.34
1 9,236.81 1 20,363.77 1 187,031.29
2 9,296.18 1 21,541.30 1 229,323.18
160 9,361.50 1 23,351.77 1 234,078.86
157 9,361.51 1 25,129.32 1 256,681.50
1 9,361.69 1 25,432.17 1 276,891.44
1 9,361.75 1 25,440.00 1 318,573.44
1 9,400.05 1 25,452.94 1 338,967.15
1 9,425.77 1 27,387.95 1 376,159.47
1 9,480.19 1 27,907.20 1 484,864.21
1 9,542.53 1 28,762.19 1 720,297.20
1 9,631.57 2 29,349.37
720,297.20
1 9,640.49 1 30,087.99
City of Carisbad Reassessment District No. 2012-1 Reassessment Report
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $3,888.21
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $119.96 $120.52 $0.00 $101.82 $119.96 $18.70 $138.66
3/2/2014 118.06 86.87 31.19
9/2/2014 124.99 118.06 186.84 86.87 (61.85) 31.19 0.53
3/2/2015 115.41 84.90 30.51
9/2/2015 130.03 115.41 116.98 84.90 13.05 30.51 74.07
3/2/2016 112.55 83.46 29.09
9/2/2016 135.90 112.55 119.51 83.46 16.39 29.09 74.57
3/2/2017 109.49 81.78 27.71
9/2/2017 141.77 109.49 122.03 81.78 19.74 27.71 75.16
3/2/2018 106.26 79.85 26.41
9/2/2018 148.48 106.26 126.24 79.85 22.24 26.41 75.06
3/2/2019 102.81 77.73 25.08
9/2/2019 155.19 102.81 130.45 77.73 24.74 25.08 74.90
3/2/2020 99.12 75.35 23.77
9/2/2020 162.74 99.12 134.66 75.35 28.08 23.77 75.62
3/2/2021 95.18 72.71 22.47
9/2/2021 170.29 95.18 139.71 72.71 30.58 22.47 75.52
3/2/2022 91.03 69.81 21.22
9/2/2022 178.68 91.03 145.60 69.81 33.08 21.22 75.52
3/2/2023 86.56 66.64 19.92
9/2/2023 187.91 86.56 152.33 66.64 35.58 19.92 75.42
3/2/2024 81.82 63.20 18.62
9/2/2024 197.14 81.82 159.06 63.20 38.08 18.62 75.32
3/2/2025 76.84 59.58 17.26
9/2/2025 207.21 76.84 166.64 59.58 40.57 17.26 75.09
3/2/2026 71.50 55.69 15.81
9/2/2026 217.27 71.50 174.21 55.69 43.06 15.81 74.68
3/2/2027 65.91 51.55 14.36
9/2/2027 229.02 65.91 182.63 51.55 46.39 14.36 75.11
3/2/2028 60.01 47.16 12.85
9/2/2028 240.76 60.01 191.89 47.16 48.87 12.85 74.57
3/2/2029 53.81 42.49 11.32
9/2/2029 253.35 53.81 201.14 42.49 52.21 11.32 74.85
3/2/2030 47.29 37.51 9.78
9/2/2030 265.93 47.29 210.40 37.51 55.53 9.78 75.09
3/2/2031 40.37 32.24 8.13
9/2/2031 280.19 40.37 221.34 32.24 58.85 8.13 75.11
3/2/2032 33.09 26.64 6.45
9/2/2032 294.45 33.09 232.28 26.64 62.17 6.45 75.07
3/2/2033 25.43 20.59 4.84
9/2/2033 309.55 25.43 244.91 20.59 64.64 4.84 74.32
3/2/2034 17.38 14.09 3.29
9/2/2034 325.49 17.38 257.53 14.09 67.96 3.29 74.54
3/2/2035 8.92 7.25 1.67
9/2/2035 343.11 8.92 271.84 7.25 71.27 1.67 74.61
Totals $4,819.41 $3,358.20 $3,888.21 $2,576.00 $931.19 $782.20 $1,713.39
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $5,268.43
Parcel Count with Same Reassessment: 2
Payment
Date
Refunded Amortization
Pnncipal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $162.55 $163.30 $0.00 $137.97 $162.55 $25.33 $187.88
3/2/2014 159.97 117.71 42.26
9/2/2014 169.37 159.97 253.16 117.71 (83.79) 42.26 0.73
3/2/2015 156.37 115.03
(83.79)
41.34
9/2/2015 176.19 156.37 158.51 115.03 17.68 41.34 100.36
3/2/2016 152.50 113.08 39.42
9/2/2016 184.14 152.50 161.93 113.08 22.21 39.42 101.05
3/2/2017 148.35 110.81 37.54
9/2/2017 192.10 148.35 165.35 110.81 26.75 37.54 101.83
3/2/2018 143.98 108.20 35.78
9/2/2018 201.19 143.98 171.05 108.20 30.14 35.78 101.70
3/2/2019 139.31 105.33 33.98
9/2/2019 210.29 139.31 176.75 105.33 33.54 33.98 101.50
3/2/2020 134.31 102.09 32.22
9/2/2020 220.52 134.31 182.46 102.09 38.06 32.22 102.50
3/2/2021 128.96 98.53 30.43
9/2/2021 230.75 128.96 189.30 98.53 41.45 30.43 102.31
3/2/2022 123.34 94.59 28.75
9/2/2022 242.11 123.34 197.28 94.59 44.83 28.75 102.33
3/2/2023 117.29 90.29 27.00
9/2/2023 254.62 117.29 206.40 90.29 48.22 27.00 102.22
3/2/2024 110.86 85.64 25.22
9/2/2024 267.12 110.86 215.53 85.64 51.59 25.22 102.03
3/2/2025 104.11 80.72 23.39
9/2/2025 280.76 104.11 225.79 80.72 54.97 23.39 101.75
3/2/2026 96.88 75.46 21.42
9/2/2026 294.40 96.88 236.05 75.46 58.35 21.42 101.19
3/2/2027 89.30 69.85 19.45
9/2/2027 310.31 89.30 247.46 69.85 62.85 19.45 101.75
3/2/2028 81.31 63.90 17.41
9/2/2028 326.23 81.31 260.00 63.90 66.23 17.41 101.05
3/2/2029 72.91 57.58 15.33
9/2/2029 343.28 72.91 272.54 57.58 70.74 15.33 101.40
3/2/2030 64.07 50.82 13.25
9/2/2030 360.33 64.07 285.09 50.82 75.24 13.25 101.74
3/2/2031 54.70 43.68 11.02
9/2/2031 379.65 54.70 299.91 43.68 79.74 11.02 101.78
3/2/2032 44.83 36.09 8.74
9/2/2032 398.97 44.83 314.74 36.09 84.23 8.74 101.71
3/2/2033 34.46 27.90 6.56
9/2/2033 419.43 34.46 331.84 27.90 87.59 6.56 100.71
3/2/2034 23.55 19.09 4.46
9/2/2034 441.03 23.55 348.95 19.09 92.08 4.46 101.00
3/2/2035 12.09 9.82 2.27
9/2/2035 464.90 12.09 368.33 9.82 96.57 2.27 101.11
Totals $6,530.24 $4,550.20 $5,268.43 $3,490.39 $1,261.82 $1,059.81 $2,321.63
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $5,695.84
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $175.73 $176.55 $0.00 $149.16 $175.73 $27.39 $203.12
3/2/2014 172.95 127.25 45.70
9/2/2014 183.11 172.95 273.70 127.25 (90.59) 45.70 0.81
3/2/2015 169.06 124.37 44.69
9/2/2015 190.48 169.06 171.37 124.37 19.11 44.69 108.49
3/2/2016 164.87 122.26 42.61
9/2/2016 199.08 164.87 175.07 122.26 24.01 42.61 109.23
3/2/2017 160.39 119.80 40.59
9/2/2017 207.68 160.39 178.77 119.80 28.91 40.59 110.09
3/2/2018 155.66 116.98 38.68
9/2/2018 217.51 155.66 184.93 116.98 32.58 38.68 109.94
3/2/2019 150.61 113.87 36.74
9/2/2019 227.35 150.61 191.09 113.87 36.26 36.74 109.74
3/2/2020 145.21 110.37 34.84
9/2/2020 238.41 145.21 197.26 110.37 41.15 34.84 110.83
3/2/2021 139.43 106.52 32.91
9/2/2021 249.47 139.43 204.66 106.52 44.81 32.91 110.63
3/2/2022 133.35 102.26 31.09
9/2/2022 261.75 133.35 213.29 102.26 48.46 31.09 110.64
3/2/2023 126.80 97.61 29.19
9/2/2023 275.27 126.80 223.15 97.61 52.12 29.19 110.50
3/2/2024 119.85 92.58 27.27
9/2/2024 288.79 119.85 233.01 92.58 55.78 27.27 110.32
3/2/2025 112.56 87.27 25.29
9/2/2025 303.54 112.56 244.11 87.27 59.43 25.29 110.01
3/2/2026 104.74 81.58 23.16
9/2/2026 318.28 104.74 255.20 81.58 63.08 23.16 109.40
3/2/2027 96.55 75.51 21.04
9/2/2027 335.49 96.55 267.53 75.51 67.96 21.04 110.04
3/2/2028 87.91 69.08 18.83
9/2/2028 352.69 87.91 281.09 69.08 71.60 18.83 109.26
3/2/2029 78.83 62.25 16.58
9/2/2029 371.13 78.83 294.65 62.25 76.48 16.58 109.64
3/2/2030 69.27 54.94 14.33
9/2/2030 389.56 69.27 308.22 54.94 81.34 14.33 110.00
3/2/2031 59.14 47.22 11.92
9/2/2031 410.45 59.14 324.24 47.22 86.21 11.92 110.05
3/2/2032 48.47 39.02 9.45
9/2/2032 431.34 48.47 340.27 39.02 91.07 9.45 109.97
3/2/2033 37.26 30.16 7.10
9/2/2033 453.46 37.26 358.76 30.16 94.70 7.10 108.90
3/2/2034 25.47 20.64 4.83
9/2/2034 476.81 25.47 377.26 20.64 99.55 4.83 109.21
3/2/2035 13.07 10.62 2.45
9/2/2035 502.62 13.07 398.22 10.62 104.40 2.45 109.30
Totals $7,060.00 $4,919.45 $5,695.84 $3,773.48 $1,364.15 $1,145.97 $2,510.12
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $5,701.78
Parcel Count with Same Reassessment: 3
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $175.92 $176.74 $0.00 $149.32 $175.92 $27.42 $203.34
3/2/2014 173.13 127.39 45.74
9/2/2014 183.30 173.13 273.98 127.39 (90.68) 45.74 0.80
3/2/2015 169.24 124.49 44.75
9/2/2015 190.68 169.24 171.55 124.49 19.13 44.75 108.63
3/2/2016 165.04 122.39 42.65
9/2/2016 199.29 165.04 175.25 122.39 24.04 42.65 109.34
3/2/2017 160.56 119.92 40.64
9/2/2017 207.90 160.56 178.95 119.92 28.95 40.64 110.23
3/2/2018 155.83 117.10 38.73
9/2/2018 217.74 155.83 185.12 117.10 32.62 38.73 110.08
3/2/2019 150.76 113.99 36.77
9/2/2019 227.58 150.76 191.29 113.99 36.29 36.77 109.83
3/2/2020 145.36 110.49 34.87
9/2/2020 238.65 145.36 197.46 110.49 41.19 34.87 110.93
3/2/2021 139.57 106.63 32.94
9/2/2021 249.73 139.57 204.87 106.63 44.86 32.94 110.74
3/2/2022 133.48 102.37 31.11
9/2/2022 262.03 133.48 213.51 102.37 48.52 31.11 110.74
3/2/2023 126.93 97.72 29.21
9/2/2023 275.56 126.93 223.38 97.72 52.18 29.21 110.60
3/2/2024 119.98 92.68 27.30
9/2/2024 289.09 119.98 233.25 92.68 55.84 27.30 110.44
3/2/2025 112.68 87.36 25.32
9/2/2025 303.85 112.68 244.36 87.36 59.49 25.32 110.13
3/2/2026 104.85 81.67 23.18
9/2/2026 318.62 104.85 255.47 81.67 63.15 23.18 109.51
3/2/2027 96.65 75.59 21.06
9/2/2027 335.84 96.65 267.81 75.59 68.03 21.06 110.15
3/2/2028 88.00 69.15 18.85
9/2/2028 353.06 88.00 281.39 69.15 71.67 18.85 109.37
3/2/2029 78.91 62.31 16.60
9/2/2029 371.51 78.91 294.96 62.31 76.55 16.60 109.75
3/2/2030 69.34 55.00 14.34
9/2/2030 389.97 69.34 308.54 55.00 81.43 14.34 110.11
3/2/2031 59.20 47.27 11.93
9/2/2031 410.88 59.20 324.58 47.27 86.30 11.93 110.16
3/2/2032 48.52 39.06 9.46
9/2/2032 431.79 48.52 340.63 39.06 91.16 9.46 110.08
3/2/2033 37.29 30.19 7.10
9/2/2033 453.93 37.29 359.14 30.19 94.79 7.10 108.99
3/2/2034 25.49 20.66 4.83
9/2/2034 477.31 25.49 377.65 20.66 99.66 4.83 109.32
3/2/2035 13.08 10.63 2.45
9/2/2035 503.14 13.08 398.63 10.63 104.51 2.45 109.41
Totals $7,067.37 $4,924.52 $5,701.78 $3,777.44 $1,365.60 $1,147.08 $2,512.68
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $5,882.83
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $181.50 $182.35 $0.00 $154.06 $181.50 $28.29 $209.79
3/2/2014 178.63 131.43 47.20
9/2/2014 189.12 178.63 282.68 131.43 (93.56) 47.20 0.84
3/2/2015 174.61 128.45 46.16
9/2/2015 196.73 174.61 176.99 128.45 19.74 46.16 112.06
3/2/2016 170.28 126.27 44.01
9/2/2016 205.62 170.28 180.81 126.27 24.81 44.01 112.83
3/2/2017 165.65 123.73 41.92
9/2/2017 214.50 165.65 184.63 123.73 29.87 41.92 113.71
3/2/2018 160.77 120.82 39.95
9/2/2018 224.65 160.77 191.00 120.82 33.65 39.95 113.55
3/2/2019 155.55 117.61 37.94
9/2/2019 234.81 155.55 197.37 117.61 37.44 37.94 113.32
3/2/2020 149.97 114.00 35.97
9/2/2020 246.23 149.97 203.73 114.00 42.50 35.97 114.44
3/2/2021 144.00 110.02 33.98
9/2/2021 257.65 144.00 211.37 110.02 46.28 33.98 114.24
3/2/2022 137.72 105.62 32.10
9/2/2022 270.35 137.72 220.29 105.62 50.06 32.10 114.26
3/2/2023 130.96 100.82 30.14
9/2/2023 284.31 130.96 230.47 100.82 53.84 30.14 114.12
3/2/2024 123.79 95.62 28.17
9/2/2024 298.27 123.79 240.66 95.62 57.61 28.17 113.95
3/2/2025 116.25 90.14 26.11
9/2/2025 313.50 116.25 252.12 90.14 61.38 26.11 113.60
3/2/2026 108.18 84.26 23.92
9/2/2026 328.73 108.18 263.58 84.26 65.15 23.92 112.99
3/2/2027 99.72 77.99 21.73
9/2/2027 346.50 99.72 276.31 77.99 70.19 21.73 113.65
3/2/2028 90.79 71.35 19.44
9/2/2028 364.27 90.79 290.32 71.35 73.95 19.44 112.83
3/2/2029 81.41 64.29 17.12
9/2/2029 383.31 81.41 304.33 64.29 78.98 17.12 113.22
3/2/2030 71.54 56.75 14.79
9/2/2030 402.35 71.54 318.33 56.75 84.02 14.79 113.60
3/2/2031 61.08 48.77 12.31
9/2/2031 423.92 61.08 334.89 48.77 89.03 12.31 113.65
3/2/2032 50.06 40.30 9.76
9/2/2032 445.50 50.06 351.44 40.30 94.06 9.76 113.58
3/2/2033 38.48 31.15 7.33
9/2/2033 468.35 38.48 370.54 31.15 97.81 7.33 112.47
3/2/2034 26.30 21.31 4.99
9/2/2034 492.46 26.30 389.64 21.31 102.82 4.99 112.80
3/2/2035 13.50 10.97 2.53
9/2/2035 519.12 13.50 411.29 10.97 107.83 2.53 112.89
Totals $7,291.75 $5,080.83 $5,882.83 $3,897.40 $1,408.96 $1,183.43 $2,592.39
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $6,411.16
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $197.80 $198.73 $0.00 $167.89 $197.80 $30.84 $228.64
3/2/2014 194.67 143.24 51.43
9/2/2014 206.10 194.67 308.07 143.24 (101.97) 51.43 0.89
3/2/2015 190.29 139.98
(101.97)
50.31
9/2/2015 214.40 190.29 192.89 139.98 21.51 50.31 122.13
3/2/2016 185.57 137.61 47.96
9/2/2016 224.08 185.57 197.05 137.61 27.03 47.96 122.95
3/2/2017 180.53 134.84 45.69
9/2/2017 233.77 180.53 201.22 134.84 32.55 45.69 123.93
3/2/2018 175.21 131.67 43.54
9/2/2018 244.83 175.21 208.15 131.67 36.68 43.54 123.76
3/2/2019 169.52 128.17 41.35
9/2/2019 255.90 169.52 215.09 128.17 40.81 41.35 123.51
3/2/2020 163.44 124.24 39.20
9/2/2020 268.35 163.44 222.03 124.24 46.32 39.20 124.72
3/2/2021 156.94 119.90 37.04
9/2/2021 280.79 156.94 230.36 119.90 50.43 37.04 124.51
3/2/2022 150.09 115.11 34.98
9/2/2022 294.63 150.09 240.07 115.11 54.56 34.98 124.52
3/2/2023 142.73 109.87 32.86
9/2/2023 309.84 142.73 251.17 109.87 58.67 32.86 124.39
3/2/2024 134.90 104.21 30.69
9/2/2024 325.06 134.90 262.27 104.21 62.79 30.69 124.17
3/2/2025 126.70 98.23 28.47
9/2/2025 341.66 126.70 274.76 98.23 66.90 28.47 123.84
3/2/2026 117.90 91.83 26.07
9/2/2026 358.26 117.90 287.25 91.83 71.01 26.07 123.15
3/2/2027 108.67 85.00 23.67
9/2/2027 377.62 108.67 301.13 85.00 76.49 23.67 123.83
3/2/2028 98.95 77.75 21.20
9/2/2028 396.99 98.95 316.39 77.75 80.60 21.20 123.00
3/2/2029 88.73 70.07 18.66
9/2/2029 417.73 88.73 331.66 70.07 86.07 18.66 123.39
3/2/2030 77.97 61.84 16.13
9/2/2030 438.48 77.97 346.92 61.84 91.56 16.13 123.82
3/2/2031 66.57 53.15 13.42
9/2/2031 462.00 66.57 364.96 53.15 97.04 13.42 123.88
3/2/2032 54.56 43.92 10.64
9/2/2032 485.51 54.56 383.00 43.92 102.51 10.64 123.79
3/2/2033 41.93 33.95 7.98
9/2/2033 510.41 41.93 403.82 33.95 106.59 7.98 122.55
3/2/2034 28.66 23.23 5.43
9/2/2034 536.69 28.66 424.64 23.23 112.05 5.43 122.91
3/2/2035 14.71 11.96 2.75
9/2/2035 565.74 14.71 448.23 11.96 117.51 2.75 123.01
Totals $7,946.64 $5,537.21 $6,411.16 $4,247.43 $1,535.51 $1,289.78 $2,825.29
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $6,437.87
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $198.63 $199.55 $0.00 $168.59 $198.63 $30.96 $229.59
3/2/2014 195.48 143.83 51.65
9/2/2014 206.96 195.48 309.35 143.83 (102.39) 51.65 0.91
3/2/2015 191.08 140.57 50.51
9/2/2015 215.29 191.08 193.69 140.57 21.60 50.51 122.62
3/2/2016 186.35 138.19 48.16
9/2/2016 225.02 186.35 197.87 138.19 27.15 48.16 123.47
3/2/2017 181.28 135.41 45.87
9/2/2017 234.74 181.28 202.05 135.41 32.69 45.87 124.43
3/2/2018 175.94 132.22 43.72
9/2/2018 245.85 175.94 209.02 132.22 36.83 43.72 124.27
3/2/2019 170.23 128.70 41.53
9/2/2019 256.96 170.23 215.99 128.70 40.97 41.53 124.03
3/2/2020 164.12 124.75 39.37
9/2/2020 269.46 164.12 222.96 124.75 46.50 39.37 125.24
3/2/2021 157.59 120.40 37.19
9/2/2021 281.96 157.59 231.32 120.40 50.64 37.19 125.02
3/2/2022 150.72 115.59 35.13
9/2/2022 295.85 150.72 241.07 115.59 54.78 35.13 125.04
3/2/2023 143.32 110.33 32.99
9/2/2023 311.13 143.32 252.22 110.33 58.91 32.99 124.89
3/2/2024 135.46 104.64 30.82
9/2/2024 326.41 135.46 263.37 104.64 63.04 30.82 124.68
3/2/2025 127.22 98.64 28.58
9/2/2025 343.08 127.22 275.91 98.64 67.17 28.58 124.33
3/2/2026 118.39 92.21 26.18
9/2/2026 359.75 118.39 288.45 92.21 71.30 26.18 123.66
3/2/2027 109.13 85.35 23.78
9/2/2027 379.19 109.13 302.38 85.35 76.81 23.78 124.37
3/2/2028 99.36 78.08 21.28
9/2/2028 398.64 99.36 317.71 78.08 80.93 21.28 123.49
3/2/2029 89.10 70.36 18.74
9/2/2029 419.47 89.10 333.04 70.36 86.43 18.74 123.91
3/2/2030 78.29 62.10 16.19
9/2/2030 440.31 78.29 348.37 62.10 91.94 16.19 124.32
3/2/2031 66.85 53.38 13.47
9/2/2031 463.92 66.85 366.48 53.38 97.44 13.47 124.38
3/2/2032 54.78 44.11 10.67
9/2/2032 487.54 54.78 384.60 44.11 102.94 10.67 124.28
3/2/2033 42.11 34.09 8.02
9/2/2033 512.54 42.11 405.50 34.09 107.04 8.02 123.08
3/2/2034 28.78 23.32 5.46
9/2/2034 538.93 28.78 426.40 23.32 112.53 5.46 123.45
3/2/2035 14.77 12.01 2.76
9/2/2035 568.10 14.77 450.09 12.01 118.01 2.76 123.53
Totals $7,979.73 $5,560.25 $6,437.87 $4,265.15 $1,541.89 $1,295.10 $2,836.99
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $6,440.84
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $198.72 $199.65 $0.00 $168.67 $198.72 $30.98 $229.70
3/2/2014 195.57 143.90 51.67
9/2/2014 207.05 195.57 309.49 143.90 (102.44) 51.67 0.90
3/2/2015 191.17 140.63 50.54
9/2/2015 215.39 191.17 193.78 140.63 21.61 50.54 122.69
3/2/2016 186.43 138.25 48.18
9/2/2016 225.12 186.43 197.97 138.25 27.15 48.18 123.51
3/2/2017 181.37 135.47 45.90
9/2/2017 234.85 181.37 202.15 135.47 32.70 45.90 124.50
3/2/2018 176.02 132.28 43.74
9/2/2018 245.96 176.02 209.12 132.28 36.84 43.74 124.32
3/2/2019 170.31 128.76 41.55
9/2/2019 257.08 170.31 216.09 128.76 40.99 41.55 124.09
3/2/2020 164.20 124.81 39.39
9/2/2020 269.59 164.20 223.06 124.81 46.53 39.39 125.31
3/2/2021 157.66 120.45 37.21
9/2/2021 282.09 157.66 231.42 120.45 50.67 37.21 125.09
3/2/2022 150.79 115.64 35.15
9/2/2022 295.99 150.79 241.18 115.64 54.81 35.15 125.11
3/2/2023 143.39 110.38 33.01
9/2/2023 311.28 143.39 252.34 110.38 58.94 33.01 124.96
3/2/2024 135.53 104.69 30.84
9/2/2024 326.56 135.53 263.49 104.69 63.07 30.84 124.75
3/2/2025 127.28 98.69 28.59
9/2/2025 343.24 127.28 276.04 98.69 67.20 28.59 124.38
3/2/2026 118.44 92.26 26.18
9/2/2026 359.91 118.44 288.58 92.26 71.33 26.18 123.69
3/2/2027 109.18 85.39 23.79
9/2/2027 379.37 109.18 302.52 85.39 76.85 23.79 124.43
3/2/2028 99.41 78.11 21.30
9/2/2028 398.82 99.41 317.86 78.11 80.96 21.30 123.56
3/2/2029 89.14 70.39 18.75
9/2/2029 419.67 89.14 333.20 70.39 86.47 18.75 123.97
3/2/2030 78.33 62.13 16.20
9/2/2030 440.51 78.33 348.53 62.13 91.98 16.20 124.38
3/2/2031 66.88 53.40 13.48
9/2/2031 464.14 66.88 366.65 53.40 97.49 13.48 124.45
3/2/2032 54.81 44.13 10.68
9/2/2032 487.76 54.81 384.78 44.13 102.98 10.68 124.34
3/2/2033 42.13 34.11 8.02
9/2/2033 512.77 42.13 405.69 34.11 107.08 8.02 123.12
3/2/2034 28.80 23.34 5.46
9/2/2034 539.18 28.80 426.60 23.34 112.58 5.46 123.50
3/2/2035 14.78 12.01 2.77
9/2/2035 568.36 14.78 450.30 12.01 118.06 2.77 123.60
Totals $7,983.41 $5,562.89 $6,440.84 $4,267.11 $1,542.57 $1,296.78 $2,838.35
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $6,526.92
Parcel Count with Same Reassessment: 2
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $201.37 $202.31 $0.00 $170.93 $201.37 $31.38 $232.75
3/2/2014 198.18 145.82 52.36
9/2/2014 209.82 198.18 313.63 145.82 (103.81) 52.36 0.91
3/2/2015 193.73 142.51 51.22
9/2/2015 218.27 193.73 196.37 142.51 21.90 51.22 124.34
3/2/2016 188.92 140.10 48.82
9/2/2016 228.13 188.92 200.61 140.10 27.52 48.82 125.16
3/2/2017 183.79 137.28 46.51
9/2/2017 237.99 183.79 204.85 137.28 33.14 46.51 126.16
3/2/2018 178.38 134.04 44.34
9/2/2018 249.25 178.38 211.91 134.04 37.34 44.34 126.02
3/2/2019 172.58 130.48 42.10
9/2/2019 260.52 172.58 218.98 130.48 41.54 42.10 125.74
3/2/2020 166.39 126.48 39.91
9/2/2020 273.19 166.39 226.04 126.48 47.15 39.91 126.97
3/2/2021 159.77 122.06 37.71
9/2/2021 285.86 159.77 234.52 122.06 51.34 37.71 126.76
3/2/2022 152.80 117.18 35.62
9/2/2022 299.95 152.80 244.41 117.18 55.54 35.62 126.78
3/2/2023 145.30 111.86 33.44
9/2/2023 315.44 145.30 255.71 111.86 59.73 33.44 126.61
3/2/2024 137.34 106.09 31.25
9/2/2024 330.93 137.34 267.01 106.09 63.92 31.25 126.42
3/2/2025 128.98 100.01 28.97
9/2/2025 347.83 128.98 279.72 100.01 68.11 28.97 126.05
3/2/2026 120.03 93.49 26.54
9/2/2026 364.72 120.03 292.44 93.49 72.28 26.54 125.36
3/2/2027 110.63 86.53 24.10
9/2/2027 384.44 110.63 306.57 86.53 77.87 24.10 126.07
3/2/2028 100.74 79.16 21.58
9/2/2028 404.15 100.74 322.11 79.16 82.04 21.58 125.20
3/2/2029 90.33 71.33 19.00
9/2/2029 425.28 90.33 337.65 71.33 87.63 19.00 125.63
3/2/2030 79.38 62.96 16.42
9/2/2030 446.40 79.38 353.19 62.96 93.21 16.42 126.05
3/2/2031 67.77 54.11 13.66
9/2/2031 470.34 67.77 371.55 54.11 98.79 13.66 126.11
3/2/2032 55.54 44.72 10.82
9/2/2032 494.28 55.54 389.92 44.72 104.36 10.82 126.00
3/2/2033 42.69 34.56 8.13
9/2/2033 519.63 42.69 411.11 34.56 108.52 8.13 124.78
3/2/2034 29.18 23.65 5.53
9/2/2034 546.38 29.18 432.30 23.65 114.08 5.53 125.14
3/2/2035 14.97 12.17 2.80
9/2/2035 575.95 14.97 456.32 12.17 119.63 2.80 125.23
Totals $8,090.12 $5,637.15 $6,526.92 $4,324.11 $1,563.20 $1,313.04 $2,876.24
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,221.15
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $222.79 $223.83 $0.00 $189.11 $222.79 $34.72 $257.51
3/2/2014 219.26 161.33 57.93
9/2/2014 232.14 219.26 346.99 161.33 (114.85) 57.93 1.01
3/2/2015 214.33 157.67 56.66
9/2/2015 241.49 214.33 217.26 157.67 24.23 56.66 137.55
3/2/2016 209.02 155.00 54.02
9/2/2016 252.39 209.02 221.95 155.00 30.44 54.02 138.48
3/2/2017 203.34 151.88 51.46
9/2/2017 263.30 203.34 226.64 151.88 36.66 51.46 139.58
3/2/2018 197.35 148.30 49.05
9/2/2018 275.76 197.35 234.45 148.30 41.31 49.05 139.41
3/2/2019 190.94 144.36 46.58
9/2/2019 288.23 190.94 242.27 144.36 45.96 46.58 139.12
3/2/2020 184.09 139.93 44.16
9/2/2020 302.25 184.09 250.08 139.93 52.17 44.16 140.49
3/2/2021 176.76 135.04 41.72
9/2/2021 316.27 176.76 259.46 135.04 56.81 41.72 140.25
3/2/2022 169.05 129.65 39.40
9/2/2022 331.85 169.05 270.40 129.65 61.45 39.40 140.25
3/2/2023 160.76 123.75 37.01
9/2/2023 348.99 160.76 282.91 123.75 66.08 37.01 140.10
3/2/2024 151.95 117.38 34.57
9/2/2024 366.13 151.95 295.41 117.38 70.72 34.57 139.86
3/2/2025 142.70 110.64 32.06
9/2/2025 384.82 142.70 309.48 110.64 75.34 32.06 139.46
3/2/2026 132.79 103.43 29.36
9/2/2026 403.52 132.79 323.54 103.43 79.98 29.36 138.70
3/2/2027 122.40 95.73 26.67
9/2/2027 425.33 122.40 339.18 95.73 86.15 26.67 139.49
3/2/2028 111.45 87.58 23.87
9/2/2028 447.14 111.45 356.37 87.58 90.77 23.87 138.51
3/2/2029 99.94 78.92 21.02
9/2/2029 470.51 99.94 373.56 78.92 96.95 21.02 138.99
3/2/2030 87.82 69.66 18.16
9/2/2030 493.88 87.82 390.75 69.66 103.13 18.16 139.45
3/2/2031 74.98 59.87 15.11
9/2/2031 520.37 74.98 411.07 59.87 109.30 15.11 139.52
3/2/2032 61.45 49.47 11.98
9/2/2032 546.85 61.45 431.39 49.47 115.46 11.98 139.42
3/2/2033 47.23 38.24 8.99
9/2/2033 574.90 47.23 454.84 38.24 120.06 8.99 138.04
3/2/2034 32.28 26.16 6.12
9/2/2034 604.50 32.28 478.28 26.16 126.22 6.12 138.46
3/2/2035 16.57 13.47 3.10
9/2/2035 637.21 16.57 504.86 13.47 132.35 3.10 138.55
Totals $8,950.62 $6,236.75 $7,221.15 $4,784.03 $1,729.48 $1,452.72 $3,182.20
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,362.61
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $227.16 $228.22 $0.00 $192.81 $227.16 $35.41 $262.57
3/2/2014 223.56 164.49 59.07
9/2/2014 236.69 223.56 353.79 164.49 (117.10) 59.07 1.04
3/2/2015 218.53 160.76 57.77
9/2/2015 246.22 218.53 221.52 160.76 24.70 57.77 140.24
3/2/2016 213.11 158.03 55.08
9/2/2016 257.34 213.11 226.30 158.03 31.04 55.08 141.20
3/2/2017 207.32 154.86 52.46
9/2/2017 268.46 207.32 231.08 154.86 37.38 52.46 142.30
3/2/2018 201.22 151.21 50.01
9/2/2018 281.17 201.22 239.05 151.21 42.12 50.01 142.14
3/2/2019 194.68 147.19 47.49
9/2/2019 293.87 194.68 247.01 147.19 46.86 47.49 141.84
3/2/2020 187.70 142.67 45.03
9/2/2020 308.17 187.70 254.98 142.67 53.19 45.03 143.25
3/2/2021 180.23 137.69 42.54
9/2/2021 322.47 180.23 264.54 137.69 57.93 42.54 143.01
3/2/2022 172.37 132.19 40.18
9/2/2022 338.35 172.37 275.70 132.19 62.65 40.18 143.01
3/2/2023 163.91 126.18 37.73
9/2/2023 355.82 163.91 288.45 126.18 67.37 37.73 142.83
3/2/2024 154.92 119.68 35.24
9/2/2024 373.30 154.92 301.20 119.68 72.10 35.24 142.58
3/2/2025 145.50 112.81 32.69
9/2/2025 392.36 145.50 315.54 112.81 76.82 32.69 142.20
3/2/2026 135.39 105.46 29.93
9/2/2026 411.42 135.39 329.88 105.46 81.54 29.93 141.40
3/2/2027 124.80 97.61 27.19
9/2/2027 433.66 124.80 345.82 97.61 87.84 27.19 142.22
3/2/2028 113.63 89.29 24.34
9/2/2028 455.90 113.63 363.35 89.29 92.55 24.34 141.23
3/2/2029 101.89 80.47 21.42
9/2/2029 479.73 101.89 380.88 80.47 98.85 21.42 141.69
3/2/2030 89.54 71.02 18.52
9/2/2030 503.56 89.54 398.41 71.02 105.15 18.52 142.19
3/2/2031 76.45 61.04 15.41
9/2/2031 530.56 76.45 419.13 61.04 111.43 15.41 142.25
3/2/2032 62.65 50.44 12.21
9/2/2032 557.56 62.65 439.84 50.44 117.72 12.21 142.14
3/2/2033 48.16 38.99 9.17
9/2/2033 586.16 48.16 463.75 38.99 122.41 9.17 140.75
3/2/2034 32.92 26.68 6.24
9/2/2034 616.34 32.92 487.65 26.68 128.69 6.24 141.17
3/2/2035 16.89 13.73 3.16
9/2/2035 649.70 16.89 514.75 13.73 134.95 3.16 141.27
Totals $9,125.97 $6,358.96 $7,362.61 $4,877.79 $1,763.35 $1,481.17 $3,244.52
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,446.50
Parcel Count with Same Reassessment: 3
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $229.74 $230.82 $0.00 $195.01 $229.74 $35.81 $265.55
3/2/2014 226.11 166.37 59.74
9/2/2014 239.38 226.11 357.82 166.37 (118.44) 59.74 1.04
3/2/2015 221.02 162.59 58.43
9/2/2015 249.02 221.02 224.04 162.59 24.98 58.43 141.84
3/2/2016 215.54 159.84 55.70
9/2/2016 260.27 215.54 228.88 159.84 31.39 55.70 142.79
3/2/2017 209.69 156.62 53.07
9/2/2017 271.52 209.69 233.71 156.62 37.81 53.07 143.95
3/2/2018 203.51 152.93 50.58
9/2/2018 284.37 203.51 241.77 152.93 42.60 50.58 143.76
3/2/2019 196.90 148.87 48.03
9/2/2019 297.22 196.90 249.83 148.87 47.39 48.03 143.45
3/2/2020 189.84 144.30 45.54
9/2/2020 311.68 189.84 257.89 144.30 53.79 45.54 144.87
3/2/2021 182.28 139.26 43.02
9/2/2021 326.14 182.28 267.56 139.26 58.58 43.02 144.62
3/2/2022 174.33 133.69 40.64
9/2/2022 342.21 174.33 278.84 133.69 63.37 40.64 144.65
3/2/2023 165.78 127.62 38.16
9/2/2023 359.88 165.78 291.74 127.62 68.14 38.16 144.46
3/2/2024 156.69 121.04 35.65
9/2/2024 377.55 156.69 304.63 121.04 72.92 35.65 144.22
3/2/2025 147.16 114.10 33.06
9/2/2025 396.83 147.16 319.14 114.10 77.69 33.06 143.81
3/2/2026 136.94 106.66 30.28
9/2/2026 416.11 136.94 333.64 106.66 82.47 30.28 143.03
3/2/2027 126.22 98.72 27.50
9/2/2027 438.60 126.22 349.76 98.72 88.84 27.50 143.84
3/2/2028 114.93 90.31 24.62
9/2/2028 461.10 114.93 367.49 90.31 93.61 24.62 142.85
3/2/2029 103.05 81.38 21.67
9/2/2029 485.19 103.05 385.22 81.38 99.97 21.67 143.31
3/2/2030 90.56 71.83 18.73
9/2/2030 509.29 90.56 402.95 71.83 106.34 18.73 143.80
3/2/2031 77.32 61.74 15.58
9/2/2031 536.61 77.32 423.90 61.74 112.71 15.58 143.87
3/2/2032 63.37 51.02 12.35
9/2/2032 563.92 63.37 444.86 51.02 119.06 12.35 143.76
3/2/2033 48.71 39.43 9.28
9/2/2033 592.84 48.71 469.03 39.43 123.81 9.28 142.37
3/2/2034 33.29 26.98 6.31
9/2/2034 623.36 33.29 493.21 26.98 130.15 6.31 142.77
3/2/2035 17.08 13.89 3.19
9/2/2035 657.10 17.08 520.61 13.89 136.49 3.19 142.87
Totals $9,229.93 $6,431.46 $7,446.50 $4,933.39 $1,783.41 $1,498.07 $3,281.48
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,446.51
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $229.74 $230.82 $0.00 $195.01 $229.74 $35.81 $265.55
3/2/2014 226.11 166.37 59.74
9/2/2014 239.38 226.11 357.82 166.37 (118.44) 59.74 1.04
3/2/2015 221.02 162.59 58.43
9/2/2015 249.02 221.02 224.04 162.59 24.98 58.43 141.84
3/2/2016 215.54 159.84 55.70
9/2/2016 260.27 215.54 228.88 159.84 31.39 55.70 142.79
3/2/2017 209.69 156.62 53.07
9/2/2017 271.52 209.69 233.71 156.62 37.81 53.07 143.95
3/2/2018 203.51 152.93 50.58
9/2/2018 284.37 203.51 241.77 152.93 42.60 50.58 143.76
3/2/2019 196.90 148.87 48.03
9/2/2019 297.22 196.90 249.83 148.87 47.39 48.03 143.45
3/2/2020 189.84 144.30 45.54
9/2/2020 311.68 189.84 257.89 144.30 53.79 45.54 144.87
3/2/2021 182.28 139.26 43.02
9/2/2021 326.14 182.28 267.56 139.26 58.58 43.02 144.62
3/2/2022 174.33 133.69 40.64
9/2/2022 342.21 174.33 278.84 133.69 63.37 40.64 144.65
3/2/2023 165.78 127.62 38.16
9/2/2023 359.88 165.78 291.74 127.62 68.14 38.16 144.46
3/2/2024 156.69 121.04 35.65
9/2/2024 377.55 156.69 304.63 121.04 72.92 35.65 144.22
3/2/2025 147.16 114.10 33.06
9/2/2025 396.83 147.16 319.14 114.10 77.69 33.06 143.81
3/2/2026 136.94 106.66 30.28
9/2/2026 416.11 136.94 333.64 106.66 82.47 30.28 143.03
3/2/2027 126.22 98.72 27.50
9/2/2027 438.60 126.22 349.76 98.72 88.84 27.50 143.84
3/2/2028 114.93 90.31 24.62
9/2/2028 461.10 114.93 367.49 90.31 93.61 24.62 142.85
3/2/2029 103.05 81.38 21.67
9/2/2029 485.19 103.05 385.22 81.38 99.97 21.67 143.31
3/2/2030 90.56 71.83 18.73
9/2/2030 509.29 90.56 402.95 71.83 106.34 18.73 143.80
3/2/2031 77.32 61.74 15.58
9/2/2031 536.61 77.32 423.90 61.74 112.71 15.58 143.87
3/2/2032 63.37 51.02 12.35
9/2/2032 563.92 63.37 444.86 51.02 119.06 12.35 143.76
3/2/2033 48.71 39.43 9.28
9/2/2033 592.84 48.71 469.03 39.43 123.81 9.28 142.37
3/2/2034 33.29 26.98 6.31
9/2/2034 623.36 33.29 493.21 26.98 130.15 6.31 142.77
3/2/2035 17.08 13.89 3.19
9/2/2035 657.10 17.08 520.61 13.89 136.49 3.19 142.87
Totals $9,229.93 $6,431.46 $7,446.51 $4,933.39 $1,783.41 $1,498.07 $3,281.48
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,446.52
Parcel Count with Same Reassessment: 21
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $229.74 $230.82 $0.00 $195.01 $229.74 $35.81 $265.55
3/2/2014 226.11 166.37 59.74
9/2/2014 239.38 226.11 357.82 166.37 (118.44) 59.74 1.04
3/2/2015 221.02 162.59 58.43
9/2/2015 249.02 221.02 224.04 162.59 24.98 58.43 141.84
3/2/2016 215.54 159.84 55.70
9/2/2016 260.27 215.54 228.88 159.84 31.39 55.70 142.79
3/2/2017 209.69 156.62 53.07
9/2/2017 271.52 209.69 233.71 156.62 37.81 53.07 143.95
3/2/2018 203.51 152.93 50.58
9/2/2018 284.37 203.51 241.77 152.93 42.60 50.58 143.76
3/2/2019 196.90 148.87 48.03
9/2/2019 297.22 196.90 249.83 148.87 47.39 48.03 143.45
3/2/2020 189.84 144.30 45.54
9/2/2020 311.68 189.84 257.89 144.30 53.79 45.54 144.87
3/2/2021 182.28 139.26 43.02
9/2/2021 326.14 182.28 267.56 139.26 58.58 43.02 144.62
3/2/2022 174.33 133.69 40.64
9/2/2022 342.21 174.33 278.84 133.69 63.37 40.64 144.65
3/2/2023 165.78 127.62 38.16
9/2/2023 359.88 165.78 291.74 127.62 68.14 38.16 144.46
3/2/2024 156.69 121.04 35.65
9/2/2024 377.55 156.69 304.63 121.04 72.92 35.65 144.22
3/2/2025 147.16 114.10 33.06
9/2/2025 396.83 147.16 319.14 114.10 77.69 33.06 143.81
3/2/2026 136.94 106.66 30.28
9/2/2026 416.11 136.94 333.64 106.66 82.47 30.28 143.03
3/2/2027 126.22 98.72 27.50
9/2/2027 438.60 126.22 349.76 98.72 88.84 27.50 143.84
3/2/2028 114.93 90.31 24.62
9/2/2028 461.10 114.93 367.49 90.31 93.61 24.62 142.85
3/2/2029 103.06 81.38 21.68
9/2/2029 485.20 103.06 385.22 81.38 99.98 21.68 143.34
3/2/2030 90.56 71.83 18.73
9/2/2030 509.29 90.56 402.95 71.83 106.34 18.73 143.80
3/2/2031 77.32 61.74 15.58
9/2/2031 536.61 77.32 423.90 61.74 112.71 15.58 143.87
3/2/2032 63.37 51.02 12.35
9/2/2032 563.92 63.37 444.86 51.02 119.06 12.35 143.76
3/2/2033 48.71 39.43 9.28
9/2/2033 592.84 48.71 469.03 39.43 123.81 9.28 142.37
3/2/2034 33.29 26.98 6.31
9/2/2034 623.36 33.29 493.21 26.98 130.15 6.31 142.77
3/2/2035 17.08 13.89 3.19
9/2/2035 657.10 17.08 520.61 13.89 136.49 3.19 142.87
Totals $9,229.94 $6,431.48 $7,446.52 $4,933.39 $1,783.42 $1,498.09 $3,281.51
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4,2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,446.53
Parcel Count with Same Reassessment: 43
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $229.75 $230.82 $0.00 $195.01 $229.75 $35.81 $265.56
3/2/2014 226.11 166.37 59.74
9/2/2014 239.38 226.11 357.82 166.37 (118.44) 59.74 1.04
3/2/2015 221.02 162.59 58.43
9/2/2015 249.02 221.02 224.04 162.59 24.98 58.43 141.84
3/2/2016 215.54 159.84 55.70
9/2/2016 260.27 215.54 228.88 159.84 31.39 55.70 142.79
3/2/2017 209.69 156.62 53.07
9/2/2017 271.52 209.69 233.71 156.62 37.81 53.07 143.95
3/2/2018 203.51 152.93 50.58
9/2/2018 284.37 203.51 241.77 152.93 42.60 50.58 143.76
3/2/2019 196.90 148.87 48.03
9/2/2019 297.22 196.90 249.83 148.87 47.39 48.03 143.45
3/2/2020 189.84 144.30 45.54
9/2/2020 311.68 189.84 257.89 144.30 53.79 45.54 144.87
3/2/2021 182.28 139.26 43.02
9/2/2021 326.14 182.28 267.56 139.26 58.58 43.02 144.62
3/2/2022 174.33 133.69 40.64
9/2/2022 342.21 174.33 278.84 133.69 63.37 40.64 144.65
3/2/2023 165.78 127.62 38.16
9/2/2023 359.88 165.78 291.74 127.62 68.14 38.16 144.46
3/2/2024 156.69 121.04 35.65
9/2/2024 377.55 156.69 304.63 121.04 72.92 35.65 144.22
3/2/2025 147.16 114.10 33.06
9/2/2025 396.83 147.16 319.14 114.10 77.69 33.06 143.81
3/2/2026 136.94 106.66 30.28
9/2/2026 416.11 136.94 333.64 106.66 82.47 30.28 143.03
3/2/2027 126.22 98.72 27.50
9/2/2027 438.60 126.22 349.76 98.72 88.84 27.50 143.84
3/2/2028 114.93 90.31 24.62
9/2/2028 461.10 114.93 367.49 90.31 93.61 24.62 142.85
3/2/2029 103.06 81.38 21.68
9/2/2029 485.20 103.06 385.22 81.38 99.98 21.68 143.34
3/2/2030 90.56 71.83 18.73
9/2/2030 509.30 90.56 402.95 71.83 106.35 18.73 143.81
3/2/2031 77.32 61.74 15.58
9/2/2031 536.61 77.32 423.90 61.74 112.71 15.58 143.87
3/2/2032 63.37 51.02 12.35
9/2/2032 563.92 63.37 444.86 51.02 119.06 12.35 143.76
3/2/2033 48.71 39.43 9.28
9/2/2033 592.84 48.71 469.03 39.43 123.81 9.28 142.37
3/2/2034 33.29 26.98 6.31
9/2/2034 623.36 33.29 493.21 26.98 130.15 6.31 142.77
3/2/2035 17.08 13.89 3.19
9/2/2035 657.10 17.08 520.61 13.89 136.49 3.19 142.87
Totals $9,229.96 $6,431.48 $7,446.53 $4,933.39 $1,783.44 $1,498.09 $3,281.53
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,446.54
Parcel Count with Same Reassessment: 17
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $229.75 $230.82 $0.00 $195.01 $229.75 $35.81 $265.56
3/2/2014 226.11 166.37 59.74
9/2/2014 239.39 226.11 357.82 166.37 (118.43) 59.74 1.05
3/2/2015 221.02 162.59 58.43
9/2/2015 249.02 221.02 224.04 162.59 24.98 58.43 141.84
3/2/2016 215.54 159.84 55.70
9/2/2016 260.27 215.54 228.88 159.84 31.39 55.70 142.79
3/2/2017 209.69 156.62 53.07
9/2/2017 271.52 209.69 233.71 156.62 37.81 53.07 143.95
3/2/2018 203.51 152.93 50.58
9/2/2018 284.37 203.51 241.77 152.93 42.60 50.58 143.76
3/2/2019 196.90 148.87 48.03
9/2/2019 297.22 196.90 249.83 148.87 47.39 48.03 143.45
3/2/2020 189.84 144.30 45.54
9/2/2020 311.68 189.84 257.89 144.30 53.79 45.54 144.87
3/2/2021 182.28 139.26 43.02
9/2/2021 326.14 182.28 267.56 139.26 58.58 43.02 144.62
3/2/2022 174.33 133.70 40.63
9/2/2022 342.21 174.33 278.84 133.70 63.37 40.63 144.63
3/2/2023 165.78 127.62 38.16
9/2/2023 359.88 165.78 291.74 127.62 68.14 38.16 144.46
3/2/2024 156.69 121.04 35.65
9/2/2024 377.55 156.69 304.63 121.04 72.92 35.65 144.22
3/2/2025 147.16 114.10 33.06
9/2/2025 396.83 147.16 319.14 114.10 77.69 33.06 143.81
3/2/2026 136.94 106.66 30.28
9/2/2026 416.11 136.94 333.64 106.66 82.47 30.28 143.03
3/2/2027 126.22 98.72 27.50
9/2/2027 438.60 126.22 349.76 98.72 88.84 27.50 143.84
3/2/2028 114.93 90.31 24.62
9/2/2028 461.10 114.93 367.49 90.31 93.61 24.62 142.85
3/2/2029 103.06 81.38 21.68
9/2/2029 485.20 103.06 385.22 81.38 99.98 21.68 143.34
3/2/2030 90.56 71.83 18.73
9/2/2030 509.30 90.56 402.95 71.83 106.35 18.73 143.81
3/2/2031 77.32 61.74 15.58
9/2/2031 536.61 77.32 423.90 61.74 112.71 15.58 143.87
3/2/2032 63.37 51.02 12.35
9/2/2032 563.92 63.37 444.86 51.02 119.06 12.35 143.76
3/2/2033 48.71 39.43 9.28
9/2/2033 592.84 48.71 469.04 39.43 123.80 9.28 142.36
3/2/2034 33.29 26.98 6.31
9/2/2034 623.37 33.29 493.21 26.98 130.16 6.31 142.78
3/2/2035 17.08 13.89 3.19
9/2/2035 657.10 17.08 520.61 13.89 136.49 3.19 142.87
Totals $9,229.98 $6,431.48 $7,446.54 $4,933.41 $1,783.45 $1,498.07 $3,281.52
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,446.60
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $229.75 $230.82 $0.00 $195.01 $229.75 $35.81 $265.56
3/2/2014 226.11 166.37 59.74
9/2/2014 239.39 226.11 357.82 166.37 (118.43) 59.74 1.05
3/2/2015 221.02 162.59 58.43
9/2/2015 249.03 221.02 224.04 162.59 24.99 58.43 141.85
3/2/2016 215.54 159.84 55.70
9/2/2016 260.27 215.54 228.88 159.84 31.39 55.70 142.79
3/2/2017 209.69 156.62 53.07
9/2/2017 271.52 209.69 233.71 156.62 37.81 53.07 143.95
3/2/2018 203.51 152.93 50.58
9/2/2018 284.37 203.51 241.77 152.93 42.60 50.58 143.76
3/2/2019 196.90 148.87 48.03
9/2/2019 297.23 196.90 249.83 148.87 47.40 48.03 143.46
3/2/2020 189.84 144.30 45.54
9/2/2020 311.69 189.84 257.89 144.30 53.80 45.54 144.88
3/2/2021 182.28 139.26 43.02
9/2/2021 326.14 182.28 267.56 139.26 58.58 43.02 144.62
3/2/2022 174.33 133.70 40.63
9/2/2022 342.21 174.33 278.84 133.70 63.37 40.63 144.63
3/2/2023 165.78 127.62 38.16
9/2/2023 359.88 165.78 291.74 127.62 68.14 38.16 144.46
3/2/2024 156.69 121.04 35.65
9/2/2024 377.56 156.69 304.63 121.04 72.93 35.65 144.23
3/2/2025 147.16 114.10 33.06
9/2/2025 396.84 147.16 319.14 114.10 77.70 33.06 143.82
3/2/2026 136.94 106.66 30.28
9/2/2026 416.12 136.94 333.65 106.66 82.47 30.28 143.03
3/2/2027 126.22 98.72 27.50
9/2/2027 438.61 126.22 349.76 98.72 88.85 27.50 143.85
3/2/2028 114.93 90.31 24.62
9/2/2028 461.10 114.93 367.49 90.31 93.61 24.62 142.85
3/2/2029 103.06 81.38 21.68
9/2/2029 485.20 103.06 385.22 81.38 99.98 21.68 143.34
3/2/2030 90.56 71.83 18.73
9/2/2030 509.30 90.56 402.95 71.83 106.35 18.73 143.81
3/2/2031 77.32 61.74 15.58
9/2/2031 536.61 77.32 423.91 61.74 112.70 15.58 143.86
3/2/2032 63.37 51.02 12.35
9/2/2032 563.93 63.37 444.86 51.02 119.07 12.35 143.77
3/2/2033 48.71 39.43 9.28
9/2/2033 592.84 48.71 469.04 39.43 123.80 9.28 142.36
3/2/2034 33.29 26.98 6.31
9/2/2034 623.37 33.29 493.22 26.98 130.15 6.31 142.77
3/2/2035 17.08 13.89 3.19
9/2/2035 657.11 17.08 520.62 13.89 136.49 3.19 142.87
totals $9,230.07 $6,431.48 $7,446.60 $4,933.41 $1,783.50 $1,498.07 $3,281.57
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,687.45
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $237.18 $238.29 $0.00 $201.32 $237.18 $36.97 $274.15
3/2/2014 233.42 171.75 61.67
9/2/2014 247.13 233.42 369.40 171.75 (122.27) 61.67 1.07
3/2/2015 228.17 167.85 60.32
9/2/2015 257.08 228.17 231.29 167.85 25.79 60.32 146.43
3/2/2016 222.52 165.01 57.51
9/2/2016 268.69 222.52 236.28 165.01 32.41 57.51 147.43
3/2/2017 216.47 161.69 54.78
9/2/2017 280.30 216.47 241.27 161.69 39.03 54.78 148.59
3/2/2018 210.09 157.88 52.21
9/2/2018 293.57 210.09 249.59 157.88 43.98 52.21 148.40
3/2/2019 203.27 153.69 49.58
9/2/2019 306.84 203.27 257.91 153.69 48.93 49.58 148.09
3/2/2020 195.98 148.97 47.01
9/2/2020 321.77 195.98 266.23 148.97 55.54 47.01 149.56
3/2/2021 188.18 143.76 44.42
9/2/2021 336.69 188.18 276.22 143.76 60.47 44.42 149.31
3/2/2022 179.97 138.02 41.95
9/2/2022 353.28 179.97 287.86 138.02 65.42 41.95 149.32
3/2/2023 171.14 131.75 39.39
9/2/2023 371.52 171.14 301.17 131.75 70.35 39.39 149.13
3/2/2024 161.76 124.96 36.80
9/2/2024 389.77 161.76 314.49 124.96 75.28 36.80 148.88
3/2/2025 151.92 117.79 34.13
9/2/2025 409.67 151.92 329.46 117.79 80.21 34.13 148.47
3/2/2026 141.37 110.11 31.26
9/2/2026 429.57 141.37 344.44 110.11 85.13 31.26 147.65
3/2/2027 130.31 101.92 28.39
9/2/2027 ,452.79 130.31 361.08 101.92 91.71 28.39 148.49
3/2/2028 118.65 93.23 25.42
9/2/2028 476.01 118.65 379.38 93.23 96.63 25.42 147.47
3/2/2029 106.39 84.02 22.37
9/2/2029 500.89 106.39 397.68 84.02 103.21 22.37 147.95
3/2/2030 93.49 74.16 19.33
9/2/2030 525.77 93.49 415.99 74.16 109.78 19.33 148.44
3/2/2031 79.82 63.74 16.08
9/2/2031 553.97 79.82 437.62 63.74 116.35 16.08 148.51
3/2/2032 65.42 52.67 12.75
9/2/2032 582.16 65.42 459.25 52.67 122.91 12.75 148.41
3/2/2033 50.28 40.71 9.57
9/2/2033 612.02 50.28 484.21 40.71 127.81 9.57 146.95
3/2/2034 34.37 27.85 6.52
9/2/2034 643.53 34.37 509.17 27.85 134.36 6.52 147.40
3/2/2035 17.64 14.34 3.30
9/2/2035 678.36 17.64 537.46 14.34 140.90 3.30 147.50
Totals $9,528.56 $6,639.55 $7,687.45 $5,093.06 $1,841.11 $1,546.49 $3,387.60
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $7,696.35
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $237.45 $238.56 $0.00 $201.55 $237.45 $37.01 $274.46
3/2/2014 233.69 171.95 61.74
9/2/2014 247.42 233.69 369.82 171.95 (122.40) 61.74 1.08
3/2/2015 228.44 168.04 60.40
9/2/2015 257.38 228.44 231.56 168.04 25.82 60.40 146.62
3/2/2016 222.77 165.20 57.57
9/2/2016 269.00 222.77 236.55 165.20 32.45 57.57 147.59
3/2/2017 216.72 161.88 54.84
9/2/2017 280.63 216.72 241.55 161.88 39.08 54.84 148.76
3/2/2018 210.34 158.06 52.28
9/2/2018 293.91 210.34 249.88 158.06 44.03 52.28 148.59
3/2/2019 203.50 153.86 49.64
9/2/2019 307.19 203.50 258.21 153.86 48.98 49.64 148.26
3/2/2020 196.21 149.14 47.07
9/2/2020 322.14 196.21 266.54 149.14 55.60 47.07 149.74
3/2/2021 188.40 143.93 44.47
9/2/2021 337.08 188.40 276.54 143.93 60.54 44.47 149.48
3/2/2022 180.18 138.18 42.00
9/2/2022 353.69 180.18 288.20 138.18 65.49 42.00 149.49
3/2/2023 171.34 131.90 39.44
9/2/2023 371.95 171.34 301.52 131.90 70.43 39.44 149.31
3/2/2024 161.95 125.10 36.85
9/2/2024 390.22 161.95 314.85 125.10 75.37 36.85 149.07
3/2/2025 152.09 117.92 34.17
9/2/2025 410.15 152.09 329.84 117.92 80.31 34.17 148.65
3/2/2026 141.53 110.24 31.29
9/2/2026 430.07 141.53 344.84 110.24 85.23 31.29 147.81
3/2/2027 130.46 102.03 28.43
9/2/2027 453.32 130.46 361.50 102.03 91.82 28.43 148.68
3/2/2028 118.78 93.34 25.44
9/2/2028 476.57 118.78 379.82 93.34 96.75 25.44 147.63
3/2/2029 106.51 84.11 22.40
9/2/2029 501.47 106.51 398.14 84.11 103.33 22.40 148.13
3/2/2030 93.60 74.24 19.36
9/2/2030 526.38 93.60 416.47 74.24 109.91 19.36 148.63
3/2/2031 79.91 63.81 16.10
9/2/2031 554.61 79.91 438.13 63.81 116.48 16.10 148.68
3/2/2032 65.49 52.73 12.76
9/2/2032 582.84 65.49 459.78 52.73 123.06 12.76 148.58
3/2/2033 50.34 40.75 9.59
9/2/2033 612.73 50.34 484.77 40.75 127.96 9.59 147.14
3/2/2034 34.41 27.88 6.53
9/2/2034 644.28 34.41 509.76 27.88 134.52 6.53 147.58
3/2/2035 17.66 14.35 3.31
9/2/2035 679.15 17.66 538.08 14.35 141.07 3.31 147.69
Totals $9,539.63 $6,647.20 $7,696.35 $5,098.83 $1,843.28 $1,548.37 $3,391.65
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,141.58
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $251.19 $252.36 $0.00 $213.21 $251.19 $39.15 $290.34
3/2/2014 247.21 181.90 65.31
9/2/2014 261.73 247.21 391.22 181.90 (129.49) 65.31 1.13
3/2/2015 241.65 177.77 63.88
9/2/2015 272.27 241.65 244.95 177.77 27.32 63.88 155.08
3/2/2016 235.66 174.75 60.91
9/2/2016 284.56 235.66 250.24 174.75 34.32 60.91 156.14
3/2/2017 229.26 171.24 58.02
9/2/2017 296.86 229.26 255.53 171.24 41.33 58.02 157.37
3/2/2018 222.51 167.20 55.31
9/2/2018 310.91 222.51 264.34 167.20 46.57 55.31 157.19
3/2/2019 215.28 162.76 52.52
9/2/2019 324.96 215.28 273.15 162.76 51.81 52.52 156.85
3/2/2020 207.56 157.77 49.79
9/2/2020 340.77 207.56 281.96 157.77 58.81 49.79 158.39
3/2/2021 199.29 152.26 47.03
9/2/2021 356.58 199.29 292.53 152.26 64.05 47.03 158.11
3/2/2022 190.60 146.17 44.43
9/2/2022 374.15 190.60 304.87 146.17 69.28 44.43 158.14
3/2/2023 181.25 139.53 41.72
9/2/2023 393.47 181.25 318.97 139.53 74.50 41.72 157.94
3/2/2024 171.31 132.34 38.97
9/2/2024 412.79 171.31 333.06 132.34 79.73 38.97 157.67
3/2/2025 160.89 124.75 36.14
9/2/2025 433.87 160.89 348.92 124.75 84.95 36.14 157.23
3/2/2026 149.72 116.62 33.10
9/2/2026 454.95 149.72 364.78 116.62 90.17 33.10 156.37
3/2/2027 138.00 107.94 30.06
9/2/2027 479.54 138.00 382.41 107.94 97.13 30.06 157.25
3/2/2028 125.66 98.74 26.92
9/2/2028 504.13 125.66 401.79 98.74 102.34 26.92 156.18
3/2/2029 112.67 88.98 23.69
9/2/2029 530.48 112.67 421.18 88.98 109.30 23.69 156.68
3/2/2030 99.01 78.54 20.47
9/2/2030 556.83 99.01 440.56 78.54 116.27 20.47 157.21
3/2/2031 84.54 67.50 17.04
9/2/2031 586.69 84.54 463.47 67.50 123.22 17.04 157.30
3/2/2032 69.28 55.78 13.50
9/2/2032 616.56 69.28 486.38 55.78 130.18 13.50 157.18
3/2/2033 53.25 43.11 10.14
9/2/2033 648.17 53.25 512.81 43.11 135.36 10.14 155.64
3/2/2034 36.40 29.50 6.90
9/2/2034 681.55 36.40 539.25 29.50 142.30 6.90 156.10
3/2/2035 18.68 15.18 3.50
9/2/2035 718.44 18.68 569.21 15.18 149.23 3.50 156.23
Totals $10,091.45 $7,031.72 $8,141.58 $5,393.87 $1,949.87 $1,637.85 $3,687.72
City of Carlsbad Reassessment District No. 2012-1, City ofCarlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,161.20
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $251.79 $252.97 $0.00 $213.72 $251.79 $39.25 $291.04
3/2/2014 247.81 182.34 65.47
9/2/2014 262.36 247.81 392.16 182.34 (129.80) 65.47 1.14
3/2/2015 242.23 178.19 64.04
9/2/2015 272.92 242.23 245.54 178.19 27.38 64.04 155.46
3/2/2016 236.23 175.18 61.05
9/2/2016 285.25 236.23 250.84 175.18 34.41 61.05 156.51
3/2/2017 229.81 171.65 58.16
9/2/2017 297.58 229.81 256.14 171.65 41.44 58.16 157.76
3/2/2018 223.04 167.61 55.43
9/2/2018 311.66 223.04 264.97 167.61 46.69 55.43 157.55
3/2/2019 215.80 163.16 52.64
9/2/2019 325.75 215.80 273.81 163.16 51.94 52.64 157.22
3/2/2020 208.06 158.15 49.91
9/2/2020 341.60 208.06 282.64 158.15 58.96 49.91 158.78
3/2/2021 199.77 152.62 47.15
9/2/2021 357.44 199.77 293.24 152.62 64.20 47.15 158.50
3/2/2022 191.06 146.53 44.53
9/2/2022 375.05 191.06 305.60 146.53 69.45 44.53 158.51
3/2/2023 181.69 139.87 41.82
9/2/2023 394.42 181.69 319.74 139.87 74.68 41.82 158.32
3/2/2024 171.73 132.66 39.07
9/2/2024 413.79 171.73 333.87 132.66 79.92 39.07 158.06
3/2/2025 161.28 125.05 36.23
9/2/2025 434.92 161.28 349.77 125.05 85.15 36.23 157.61
3/2/2026 150.08 116.90 33.18
9/2/2026 456.05 150.08 365.66 116.90 90.39 33.18 156.75
3/2/2027 138.34 108.20 30.14
9/2/2027 480.70 138.34 383.33 108.20 97.37 30.14 157.65
3/2/2028 125.96 98.98 26.98
9/2/2028 505.35 125.96 402.76 98.98 102.59 26.98 156.55
3/2/2029 112.95 89.19 23.76
9/2/2029 531.76 112.95 422.19 89.19 109.57 23.76 157.09
3/2/2030 99.25 78.73 20.52
9/2/2030 558.17 99.25 441.62 78.73 116.55 20.52 157.59
3/2/2031 84.74 67.66 17.08
9/2/2031 588.11 84.74 464.59 67.66 123.52 17.08 157.68
3/2/2032 69.45 55.91 13.54
9/2/2032 618.04 69.45 487.55 55.91 130.49 13.54 157.57
3/2/2033 53.38 43.21 10.17
9/2/2033 649.74 53.38 514.05 43.21 135.69 10.17 156.03
3/2/2034 36.49 29.57 6.92
9/2/2034 683.19 36.49 540.55 29.57 142.64 6.92 156.48
3/2/2035 18.72 15.22 3.50
9/2/2035 720.17 18.72 570.58 15.22 149.59 3.50 156.59
Totals $10,115.81 $7,048.71 $8,161.20 $5,406.88 $1,954.61 $1,641.83 $3,596.44
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,393.86
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $258.97 $260.18 $0.00 $219.82 $258.97 $40.36 $299.33
3/2/2014 254.87 187.53 67.34
9/2/2014 269.84 254.87 403.34 187.53 (133.50) 67.34 1.18
3/2/2015 249.14 183.27 65.87
9/2/2015 280.70 249.14 252.54 183.27 28.16 65.87 159.90
3/2/2016 242.96 180.17 62.79
9/2/2016 293.38 242.96 257.99 180.17 35.39 62.79 160.97
3/2/2017 236.36 176.55 59.81
9/2/2017 306.06 236.36 263.44 176.55 42.62 59.81 162.24
3/2/2018 229.40 172.39 57.01
9/2/2018 320.55 229.40 272.53 172.39 48.02 57.01 162.04
3/2/2019 221.95 167.81 54.14
9/2/2019 335.03 221.95 281.61 167.81 53.42 54.14 161.70
3/2/2020 213.99 162.66 51.33
9/2/2020 351.33 213.99 290.70 162.66 60.63 51.33 163.29
3/2/2021 205.47 156.97 48.50
9/2/2021 367.63 205.47 301.60 156.97 66.03 48.50 163.03
3/2/2022 196.51 150.70 45.81
9/2/2022 385.74 196.51 314.32 150.70 71.42 45.81 163.04
3/2/2023 186.87 143.85 43.02
9/2/2023 405.66 186.87 328.85 143.85 76.81 43.02 162.85
3/2/2024 176.62 136.44 40.18
9/2/2024 425.58 176.62 343.39 136.44 82.19 40.18 162.55
3/2/2025 165.88 128.61 37.27
9/2/2025 447.32 165.88 359.74 128.61 87.58 37.27 162.12
3/2/2026 154.36 120.23 34.13
9/2/2026 469.05 154.36 376.09 120.23 92.96 34.13 161.22
3/2/2027 142.28 111.28 31.00
9/2/2027 494.40 142.28 394.26 111.28 100.14 31.00 162.14
3/2/2028 129.55 101.80 27.75
9/2/2028 519.76 129.55 414.24 101.80 105.52 27.75 161.02
3/2/2029 116.17 91.74 24.43
9/2/2029 546.92 116.17 434.23 91.74 112.69 24.43 161.55
3/2/2030 102.08 80.97 21.11
9/2/2030 574.09 102.08 454.21 80.97 119.88 21.11 162.10
3/2/2031 87.16 69.59 17.57
9/2/2031 604.87 87.16 477.83 69.59 127.04 17.57 162.18
3/2/2032 71.43 57.51 13.92
9/2/2032 635.66 71.43 501.45 57.51 134.21 13.92 162.05
3/2/2033 54.90 44.45 10.45
9/2/2033 668.26 54.90 528.70 44.45 139.56 10.45 160.46
3/2/2034 37.53 30.41 7.12
9/2/2034 702.67 37.53 555.96 30.41 146.71 7.12 160.95
3/2/2035 19.26 15.65 3.61
9/2/2035 740.70 19.26 586.84 15.65 153.86 3.61 161.08
Totals $10,404.17 $7,249.66 $8,393.86 $5,560.98 $2,010.31 $1,688.68 $3,698.99
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,500.71
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $262.27 $263.49 $0.00 $222.61 $262.27 $40.88 $303.15
3/2/2014 258.12 189.92 68.20
9/2/2014 273.27 258.12 408.48 189.92 (135.21) 68.20 1.19
3/2/2015 252.31 185.61 66.70
9/2/2015 284.28 252.31 255.76 185.61 28.52 66.70 161.92
3/2/2016 246.06 182.46 63.60
9/2/2016 297.12 246.06 261.28 182.46 35.84 63.60 163.04
3/2/2017 239.37 178.79 60.58
9/2/2017 309.95 239.37 266.80 178.79 43.15 60.58 164.31
3/2/2018 232.32 174.58 57.74
9/2/2018 324.63 232.32 276.00 174.58 48.63 57.74 164.11
3/2/2019 224.77 169.94 54.83
9/2/2019 339.30 224.77 285.20 169.94 54.10 54.83 163.76
3/2/2020 216.71 164.73 51.98
9/2/2020 355.81 216.71 294.40 164.73 61.41 51.98 165.37
3/2/2021 208.09 158.97 49.12
9/2/2021 372.31 208.09 305.44 158.97 66.87 49.12 165.11
3/2/2022 199.01 152.62 46.39
9/2/2022 390.65 199.01 318.32 152.62 72.33 46.39 165.11
3/2/2023 189.24 145.68 43.56
9/2/2023 410.83 189.24 333.04 145.68 77.79 43.56 164.91
3/2/2024 178.87 138.18 40.69
9/2/2024 431.00 178.87 347.76 138.18 83.24 40.69 164.62
3/2/2025 167.99 130.25 37.74
9/2/2025 453.01 167.99 364.32 130.25 88.69 37.74 164.17
3/2/2026 156.32 121.76 34.56
9/2/2026 475.02 156.32 380.88 121.76 94.14 34.56 163.26
3/2/2027 144.09 112.70 31.39
9/2/2027 500.70 144.09 399.28 112.70 101.42 31.39 164.20
3/2/2028 131.20 103.10 28.10
9/2/2028 526.37 131.20 419.52 103.10 106.85 28.10 163.05
3/2/2029 117.64 92.90 24.74
9/2/2029 553.88 117.64 439.76 92.90 114.12 24.74 163.60
3/2/2030 103.38 82.00 21.38
9/2/2030 581.39 103.38 460.00 82.00 121.39 21.38 164.15
3/2/2031 88.27 70.48 17.79
9/2/2031 612.57 88.27 483.92 70.48 128.65 17.79 164.23
3/2/2032 72.34 58.24 14.10
9/2/2032 643.75 72.34 507.83 58.24 135.92 14.10 164.12
3/2/2033 55.60 45.01 10.59
9/2/2033 676.77 55.60 535.43 45.01 141.34 10.59 162.52
3/2/2034 38.01 30.80 7.21
9/2/2034 711.61 38.01 563.03 30.80 148.58 7.21 163.00
3/2/2035 19.50 15.85 3.65
9/2/2035 750.13 19.50 594.31 15.85 155.82 3.65 163.12
Totals $10,536.62 $7,341.91 $8,500.71 $5,631.75 $2,035.86 $1,710.16 $3,746.02
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,515.94
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $262.74 $263.97 $0.00 $223.01 $262.74 $40.96 $303.70
3/2/2014 258.58 190.26 68.32
9/2/2014 273.76 258.58 409.21 190.26 (135.45) 68.32 1.19
3/2/2015 252.76 185.94 66.82
9/2/2015 284.79 252.76 256.22 185.94 28.57 66.82 162.21
3/2/2016 246.50 182.79 63.71
9/2/2016 297.65 246.50 261.75 182.79 35.90 63.71 163.32
3/2/2017 239.80 179.11 60.69
9/2/2017 310.51 239.80 267.28 179.11 43.23 60.69 164.61
3/2/2018 232.74 174.89 57.85
9/2/2018 325.21 232.74 276.49 174.89 48.72 57.85 164.42
3/2/2019 225.18 170.25 54.93
9/2/2019 339.91 225.18 285.71 170.25 54.20 54.93 164.06
3/2/2020 217.10 165.02 52.08
9/2/2020 356.44 217.10 294.92 165.02 61.52 52.08 165.68
3/2/2021 208.46 159.26 49.20
9/2/2021 372.98 208.46 305.98 159.26 67.00 49.20 165.40
3/2/2022 199.37 152.90 46.47
9/2/2022 391.35 199.37 318.89 152.90 72.46 46.47 165.40
3/2/2023 189.58 145.94 43.64
9/2/2023 411.56 189.58 333.63 145.94 77.93 43.64 165.21
3/2/2024 179.19 138.42 40.77
9/2/2024 431.77 179.19 348.38 138.42 83.39 40.77 164.93
3/2/2025 168.29 130.48 37.81
9/2/2025 453.82 168.29 364.97 130.48 88.85 37.81 164.47
3/2/2026 156.60 121.98 34.62
9/2/2026 475.87 156.60 381.56 121.98 94.31 34.62 163.55
3/2/2027 144.35 112.90 31.45
9/2/2027 501.59 144.35 399.99 112.90 101.60 31.45 164.50
3/2/2028 131.43 103.28 28.15
9/2/2028 527.32 131.43 420.27 103.28 107.05 28.15 163.35
3/2/2029 117.86 93.07 24.79
9/2/2029 554.88 117.86 440.54 93.07 114.34 24.79 163.92
3/2/2030 103.57 82.15 21.42
9/2/2030 582.44 103.57 460.82 82.15 121.62 21.42 164.46
3/2/2031 88.42 70.61 17.81
9/2/2031 613.67 88.42 484.78 70.61 128.89 17.81 164.51
3/2/2032 72.47 58.34 14.13
9/2/2032 644.91 72.47 508.74 58.34 136.17 14.13 164.43
3/2/2033 55.70 45.09 10.61
9/2/2033 677.98 55.70 536.39 45.09 141.59 10.61 162.81
3/2/2034 38.07 30.85 7.22
9/2/2034 712.89 38.07 564.04 30.85 148.85 7.22 163.29
3/2/2035 19.54 15.88 3.66
9/2/2035 751.47 19.54 595.38 15.88 156.09 3.66 163.41
Totals $10,555.51 $7,355.09 $8,515.94 $5,641.83 $2,039.57 $1,713.26 $3,752.83
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,566.01
Parcel Count with Same Reassessment: 2
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $264.28 $265.52 $0.00 $224.32 $264.28 $41.20 $305.48
3/2/2014 260.10 191.38 68.72
9/2/2014 275.37 260.10 411.61 191.38 (136.24) 68.72 1.20
3/2/2015 254.25 187.03 67.22
9/2/2015 286.46 254.25 257.72 187.03 28.74 67.22 163.18
3/2/2016 247.95 183.87 64.08
9/2/2016 299.40 247.95 263.28 183.87 36.12 64.08 164.28
3/2/2017 241.21 180.17 61.04
9/2/2017 312.34 241.21 268.85 180.17 43.49 61.04 165.57
3/2/2018 234.10 175.92 58.18
9/2/2018 327.12 234.10 278.12 175.92 49.00 58.18 165.36
3/2/2019 226.50 171.25 55.25
9/2/2019 341.91 226.50 287.39 171.25 54.52 55.25 165.02
3/2/2020 218.38 165.99 52.39
9/2/2020 358.54 218.38 296.66 165.99 61.88 52.39 166.66
3/2/2021 209.68 160.19 49.49
9/2/2021 375.17 209.68 307.78 160.19 67.39 49.49 166.37
3/2/2022 200.54 153.79 46.75
9/2/2022 393.65 200.54 320.76 153.79 72.89 46.75 166.39
3/2/2023 190.70 146.80 43.90
9/2/2023 413.98 190.70 335.59 146.80 78.39 43.90 166.19
3/2/2024 180.25 139.24 41.01
9/2/2024 434.31 180.25 350.43 139.24 83.88 41.01 165.90
3/2/2025 169.28 131.25 38.03
9/2/2025 456.49 169.28 367.11 131.25 89.38 38.03 165.44
3/2/2026 157.52 122.70 34.82
9/2/2026 478.67 157.52 383.80 122.70 94.87 34.82 164.51
3/2/2027 145.20 113.56 31.64
9/2/2027 504.54 145.20 402.34 113.56 102.20 31.64 165.48
3/2/2028 132.21 103.89 28.32
9/2/2028 530.42 132.21 422.74 103.89 107.68 28.32 164.32
3/2/2029 118.55 93.62 24.93
9/2/2029 558.14 118.55 443.13 93.62 115.01 24.93 164.87
3/2/2030 104.18 82.63 21.55
9/2/2030 585.86 104.18 463.53 82.63 122.33 21.55 165.43
3/2/2031 88.94 71.02 17.92
9/2/2031 617.28 88.94 487.63 71.02 129.65 17.92 165.49
3/2/2032 72.89 58.69 14.20
9/2/2032 648.70 72.89 511.74 58.69 136.96 14.20 165.36
3/2/2033 56.03 45.36 10.67
9/2/2033 681.96 56.03 539.55 45.36 142.41 10.67 163.75
3/2/2034 38.30 31.04 7.26
9/2/2034 717.08 38.30 567.36 31.04 149.72 7.26 164.24
3/2/2035 19.65 15.97 3.68
9/2/2035 755.89 19.65 598.88 15.97 157.01 3.68 164.37
Totals $10,617.56 $7,398.34 $8,566.01 $5,675.04 $2,051.56 $1,723.30 $3,774.86
City ofCarlsbad Reassessment District No. 2012-1, City ofCarlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,574.92
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $264.56 $265.79 $0.00 $224.56 $264.56 $41.23 $305.79
3/2/2014 260.37 191.58 68.79
9/2/2014 275.66 260.37 412.04 191.58 (136.38) 68.79 1.20
3/2/2015 254.51 187.23 67.28
9/2/2015 286.76 254.51 257.99 187.23 28.77 67.28 163.33
3/2/2016 248.20 184.06 64.14
9/2/2016 299.71 248.20 263.56 184.06 36.15 64.14 164.43
3/2/2017 241.46 180.35 61.11
9/2/2017 312.66 241.46 269.13 180.35 43.53 61.11 165.75
3/2/2018 234.35 176.10 58.25
9/2/2018 327.46 234.35 278.41 176.10 49.05 58.25 165.55
3/2/2019 226.73 171.43 55.30
9/2/2019 342.26 226.73 287.69 171.43 54.57 55.30 165.17
3/2/2020 218.61 166.16 52.45
9/2/2020 358.91 218.61 296.97 166.16 61.94 52.45 166.84
3/2/2021 209.90 160.36 49.54
9/2/2021 375.56 209.90 308.10 160.36 67.46 49.54 166.54
3/2/2022 200.75 153.95 46.80
9/2/2022 394.06 200.75 321.10 153.95 72.96 46.80 166.56
3/2/2023 190.90 146.96 43.94
9/2/2023 414.41 190.90 335.94 146.96 78.47 43.94 166.35
3/2/2024 180.43 139.38 41.05
9/2/2024 434.76 180.43 350.79 139.38 83.97 41.05 166.07
3/2/2025 169.45 131.38 38.07
9/2/2025 456.97 169.45 367.50 131.38 89.47 38.07 165.61
3/2/2026 157.69 122.82 34.87
9/2/2026 479.17 157.69 384.20 122.82 94.97 34.87 164.71
3/2/2027 145.35 113.68 31.67
9/2/2027 505.07 145.35 402.76 113.68 102.31 31.67 165.65
3/2/2028 132.34 104.00 28.34
9/2/2028 530.97 132.34 423.18 104.00 107.79 28.34 164.47
3/2/2029 118.67 93.72 24.95
9/2/2029 558.72 118.67 443.59 93.72 115.13 24.95 165.03
3/2/2030 104.28 82.72 21.56
9/2/2030 586.47 104.28 464.01 82.72 122.46 21.56 165.58
3/2/2031 89.04 71.09 17.95
9/2/2031 617.92 89.04 488.14 71.09 129.78 17.95 165.68
3/2/2032 72.97 58.75 14.22
9/2/2032 649.37 72.97 512.27 58.75 137.10 14.22 165.54
3/2/2033 56.09 45.41 10.68
9/2/2033 682.67 56.09 540.11 45.41 142.56 10.68 163.92
3/2/2034 38.34 31.07 7.27
9/2/2034 717.82 38.34 567.95 31.07 149.87 7.27 164.41
3/2/2035 19.67 15.99 3.68
9/2/2035 756.68 19.67 599.50 15.99 157.18 3.68 164.54
Totals $10,628.60 $7,405.99 $8,574.92 $5,680.94 $2,053.67 $1,725.05 $3,778.72
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,631.31
Parcel Count with Same Reassessment: 3
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $266.30 $267.54 $0.00 $226.03 $266.30 $41.51 $307.81
3/2/2014 262.08 192.84 69.24
9/2/2014 277.47 262.08 414.75 192.84 (137.28) 69.24 1.20
3/2/2015 256.19 188.46 67.73
9/2/2015 288.65 256.19 259.69 188.46 28.96 67.73 164.42
3/2/2016 249.84 185.27 64.57
9/2/2016 301.68 249.84 265.29 185.27 36.39 64.57 165.53
3/2/2017 243.05 181.54 61.51
9/2/2017 314.72 243.05 270.90 181.54 43.82 61.51 166.84
3/2/2018 235.89 177.26 58.63
9/2/2018 329.61 235.89 280.24 177.26 49.37 58.63 166.63
3/2/2019 228.23 172.56 55.67
9/2/2019 344.51 228.23 289.58 172.56 54.93 55.67 166.27
3/2/2020 220.04 167.26 52.78
9/2/2020 361.27 220.04 298.92 167.26 62.35 52.78 167.91
3/2/2021 211.28 161.42 49.86
9/2/2021 378.03 211.28 310.13 161.42 67.90 49.86 167.62
3/2/2022 202.07 154.97 47.10
9/2/2022 396.65 202.07 323.21 154.97 73.44 47.10 167.64
3/2/2023 192.15 147.92 44.23
9/2/2023 417.14 192.15 338.15 147.92 78.99 44.23 167.45
3/2/2024 181.62 140.30 41.32
9/2/2024 437.62 181.62 353.10 140.30 84.52 41.32 167.16
3/2/2025 170.57 132.25 38.32
9/2/2025 459.97 170.57 369.91 132.25 90.06 38.32 166.70
3/2/2026 158.72 123.63 35.09
9/2/2026 482.32 158.72 386.73 123.63 95.59 35.09 165.77
3/2/2027 146.31 114.43 31.88
9/2/2027 508.39 146.31 405.41 114.43 102.98 31.88 166.74
3/2/2028 133.21 104.68 28.53
9/2/2028 534.46 133.21 425.96 104.68 108.50 28.53 165.56
3/2/2029 119.45 94.33 25.12
9/2/2029 562.39 119.45 446.51 94.33 115.88 25.12 166.12
3/2/2030 104.97 83.26 21.71
9/2/2030 590.33 104.97 467.06 83.26 123.27 21.71 166.69
3/2/2031 89.62 71.56 18.06
9/2/2031 621.98 89.62 491.35 71.56 130.63 18.06 166.75
3/2/2032 73.45 59.13 14.32
9/2/2032 653.64 73.45 515.64 59.13 138.00 14.32 166.64
3/2/2033 56.46 45.70 10.76
9/2/2033 687.16 56.46 543.66 45.70 143.50 10.76 165.02
3/2/2034 38.59 31.27 7.32
9/2/2034 722.55 38.59 571.68 31.27 150.87 7.32 165.51
3/2/2035 19.80 16.10 3.70
9/2/2035 761.65 19.80 603.44 16.10 158.21 3.70 165.61
Totals $10,698.49 $7,454.72 $8,631.31 $5,718.31 $2,067.18 $1,736.41 $3,803.59
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,700.37
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $268.43 $269.68 $0.00 $227.84 $268.43 $41.84 $310.27
3/2/2014 264.18 194.38 69.80
9/2/2014 279.69 264.18 418.07 194.38 (138.38) 69.80 1.22
3/2/2015 258.24 189.97 68.27
9/2/2015 290.96 258.24 261.76 189.97 29.20 68.27 165.74
3/2/2016 251.84 186.75 65.09
9/2/2016 304.10 251.84 267.41 186.75 36.69 65.09 166.87
3/2/2017 244.99 182.99 62.00
9/2/2017 317.23 244.99 273.06 182.99 44.17 62.00 168.17
3/2/2018 237.78 178.68 59.10
9/2/2018 332.25 237.78 282.48 178.68 49.77 59.10 167.97
3/2/2019 230.05 173.94 56.11
9/2/2019 347.27 230.05 291.90 173.94 55.37 56.11 167.59
3/2/2020 221.80 168.60 53.20
9/2/2020 364.16 221.80 301.31 168.60 62.85 53.20 169.25
3/2/2021 212.97 162.71 50.26
9/2/2021 381.06 212.97 312.61 162.71 68.45 50.26 168.97
3/2/2022 203.68 156.21 47.47
9/2/2022 399.83 203.68 325.79 156.21 74.04 47.47 168.98
3/2/2023 193.69 149.11 44.58
9/2/2023 420.48 193.69 340.86 149.11 79.62 44.58 168.78
3/2/2024 183.07 141.42 41.65
9/2/2024 441.13 183.07 355.92 141.42 85.21 41.65 168.51
3/2/2025 171.93 133.31 38.62
9/2/2025 463.65 171.93 372.87 133.31 90.78 38.62 168.02
3/2/2026 159.99 124.62 35.37
9/2/2026 486.18 159.99 389.82 124.62 96.36 35.37 167.10
3/2/2027 147.48 115.34 32.14
9/2/2027 512.46 147.48 408.65 115.34 103.81 32.14 168.09
3/2/2028 134.28 105.52 28.76
9/2/2028 538.74 134.28 429.37 105.52 109.37 28.76 166.89
3/2/2029 120.41 95.09 25.32
9/2/2029 566.89 120.41 450.08 95.09 116.81 25.32 167.45
3/2/2030 105.81 83.93 21.88
9/2/2030 595.05 105.81 470.80 83.93 124.25 21.88 168.01
3/2/2031 90.34 72.13 18.21
9/2/2031 626.96 90.34 495.28 72.13 131.68 18.21 168.10
3/2/2032 74.04 59.61 14.43
9/2/2032 658.87 74.04 519.76 59.61 139.11 14.43 167.97
3/2/2033 56.91 46.07 10.84
9/2/2033 692.66 56.91 548.01 46.07 144.65 10.84 166.33
3/2/2034 38.90 31.52 7.38
9/2/2034 728.33 38.90 576.26 31.52 152.07 7.38 166.83
3/2/2035 19.96 16.23 3.73
9/2/2035 767.75 19.96 608.27 16.23 159.48 3.73 166.94
Totals $10,784.13 $7,514.36 $8,700.37 $5,764.10 $2,083.79 $1,750.26 $3,834.05
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,700.45
Parcel Count with Same Reassessment: 37
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $268.43 $269.69 $0.00 $227.85 $268.43 $41.84 $310.27
3/2/2014 264.18 194.38 69.80
9/2/2014 279.69 264.18 418.07 194.38 (138.38) 69.80 1.22
3/2/2015 258.24 189.97 68.27
9/2/2015 290.96 258.24 261.77 189.97 29.19 68.27 165.73
3/2/2016 251.84 186.75 65.09
9/2/2016 304.10 251.84 267.42 186.75 36.68 65.09 166.86
3/2/2017 245.00 182.99 62.01
9/2/2017 317.24 245.00 273.07 182.99 44.17 62.01 168.19
3/2/2018 237.78 178.68 59.10
9/2/2018 332.25 237.78 282.48 178.68 49.77 59.10 167.97
3/2/2019 230.05 173.94 56.11
9/2/2019 347.27 230.05 291.90 173.94 55.37 56.11 167.59
3/2/2020 221.81 168.60 53.21
9/2/2020 364.17 221.81 301.31 168.60 62.86 53.21 169.28
3/2/2021 212.98 162.71 50.27
9/2/2021 381.06 212.98 312.61 162.71 68.45 50.27 168.99
3/2/2022 203.69 156.21 47.48
9/2/2022 399.83 203.69 325.80 156.21 74.03 47.48 168.99
3/2/2023 193.69 149.11 44.58
9/2/2023 420.48 193.69 340.86 149.11 79.62 44.58 168.78
3/2/2024 183.07 141.42 41.65
9/2/2024 441.13 183.07 355.93 141.42 85.20 41.65 168.50
3/2/2025 171.94 133.31 38.63
9/2/2025 463.65 171.94 372.88 133.31 90.77 38.63 168.03
3/2/2026 160.00 124.62 35.38
9/2/2026 486.18 160.00 389.83 124.62 96.35 35.38 167.11
3/2/2027 147.48 115.35 32.13
9/2/2027 512.46 147.48 408.66 115.35 103.80 32.13 168.06
3/2/2028 134.28 105.52 28.76
9/2/2028 538.74 134.28 429.37 105.52 109.37 28.76 166.89
3/2/2029 120.41 95.09 25.32
9/2/2029 566.90 120.41 450.09 95.09 116.81 25.32 167.45
3/2/2030 105.81 83.93 21.88
9/2/2030 595.06 105.81 470.80 83.93 124.26 21.88 168.02
3/2/2031 90.34 72.14 18.20
9/2/2031 626.97 90.34 495.29 72.14 131.68 18.20 168.08
3/2/2032 74.04 59.61 14.43
9/2/2032 658.88 74.04 519.77 59.61 139.11 14.43 167.97
3/2/2033 56.91 46.07 10.84
9/2/2033 692.67 56.91 548.02 46.07 144.65 10.84 166.33
3/2/2034 38.90 31.52 7.38
9/2/2034 728.33 38.90 576.26 31.52 152.07 7.38 166.83
3/2/2035 19.96 16.23 3.73
9/2/2035 767.75 19.96 608.28 16.23 159.47 3.73 166.93
Totals $10,784.20 $7,514.49 $8,700.45 $5,764.15 $2,083.73 $1,750.34 $3,834.07
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,770.81
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $270.60 $271.87 $0.00 $229.69 $270.60 $42.18 $312.78
3/2/2014 266.32 195.95 70.37
9/2/2014 281.96 266.32 421.45 195.95 (139.49) 70.37 1.25
3/2/2015 260.33 191.51 68.82
9/2/2015 293.31 260.33 263.88 191.51 29.43 68.82 167.07
3/2/2016 253.87 188.26 65.61
9/2/2016 306.56 253.87 269.58 188.26 36.98 65.61 168.20
3/2/2017 246.98 184.47 62.51
9/2/2017 319.80 246.98 275.27 184.47 44.53 62.51 169.55
3/2/2018 239.70 180.13 59.57
9/2/2018 334.94 239.70 284.77 180.13 50.17 59.57 169.31
3/2/2019 231.91 175.34 56.57
9/2/2019 350.08 231.91 294.26 175.34 55.82 56.57 168.96
3/2/2020 223.60 169.96 53.64
9/2/2020 367.11 223.60 303.75 169.96 63.36 53.64 170.64
3/2/2021 214.70 164.02 50.68
9/2/2021 384.14 214.70 315.14 164.02 69.00 50.68 170.36
3/2/2022 205.33 157.47 47.86
9/2/2022 403.07 205.33 328.43 157.47 74.64 47.86 170.36
3/2/2023 195.26 150.31 44.95
9/2/2023 423.88 195.26 343.62 150.31 80.26 44.95 170.16
3/2/2024 184.55 142.57 41.98
9/2/2024 444.70 184.55 358.81 142.57 85.89 41.98 169.85
3/2/2025 173.33 134.39 38.94
9/2/2025 467.40 173.33 375.89 134.39 91.51 38.94 169.39
3/2/2026 161.29 125.63 35.66
9/2/2026 490.11 161.29 392.98 125.63 97.13 35.66 168.45
3/2/2027 148.67 116.28 32.39
9/2/2027 516.60 148.67 411.96 116.28 104.64 32.39 169.42
3/2/2028 135.37 106.37 29.00
9/2/2028 543.10 135.37 432.84 106.37 110.26 29.00 168.26
3/2/2029 121.38 95.86 25.52
9/2/2029 571.48 121.38 453.73 95.86 117.75 25.52 168.79
3/2/2030 106.67 84.61 22.06
9/2/2030 599.87 106.67 474.61 84.61 125.26 22.06 169.38
3/2/2031 91.07 72.72 18.35
9/2/2031 632.04 91.07 499.29 72.72 132.75 18.35 169.45
3/2/2032 74.64 60.09 14.55
9/2/2032 664.21 74.64 523.97 60.09 140.24 14.55 169.34
3/2/2033 57.37 46.44 10.93
9/2/2033 698.27 57.37 552.45 46.44 145.82 10.93 167.68
3/2/2034 39.21 31.78 7.43
9/2/2034 734.22 39.21 580.92 31.78 153.30 7.43 168.16
3/2/2035 20.12 16.36 3.76
9/2/2035 773.96 20.12 613.20 16.36 160.76 3.76 168.28
Totals $10,871.41 $7,575.21 $8,770.81 $5,810.73 $2,100.61 $1,764.48 $3,865.09
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,775.69
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $270.75 $272.02 $0.00 $229.82 $270.75 $42.20 $312.95
3/2/2014 266.47 196.06 70.41
9/2/2014 282.11 266.47 421.69 196.06 (139.58) 70.41 1.24
3/2/2015 260.47 191.61 68.86
9/2/2015 293.47 260.47 264.03 191.61 29.44 68.86 167.16
3/2/2016 254.02 188.37 65.65
9/2/2016 306.73 254.02 269.73 188.37 37.00 65.65 168.30
3/2/2017 247.11 184.58 62.53
9/2/2017 319.98 247.11 275.43 184.58 44.55 62.53 169.61
3/2/2018 239.83 180.23 59.60
9/2/2018 335.13 239.83 284.92 180.23 50.21 59.60 169.41
3/2/2019 232.04 175.44 56.60
9/2/2019 350.28 232.04 294.42 175.44 55.86 56.60 169.06
3/2/2020 223.72 170.06 53.66
9/2/2020 367.32 223.72 303.92 170.06 63.40 53.66 170.72
3/2/2021 214.82 164.12 50.70
9/2/2021 384.36 214.82 315.32 164.12 69.04 50.70 170.44
3/2/2022 205.45 157.56 47.89
9/2/2022 403.29 205.45 328.61 157.56 74.68 47.89 170.46
3/2/2023 195.37 150.40 44.97
9/2/2023 424.12 195.37 343.81 150.40 80.31 44.97 170.25
3/2/2024 184.66 142.64 42.02
9/2/2024 444.94 184.66 359.01 142.64 85.93 42.02 169.97
3/2/2025 173.42 134.46 38.96
9/2/2025 467.66 173.42 376.10 134.46 91.56 38.96 169.48
3/2/2026 161.38 125.70 35.68
9/2/2026 490.39 161.38 393.20 125.70 97.19 35.68 168.55
3/2/2027 148.75 116.34 32.41
9/2/2027 516.89 148.75 412.19 116.34 104.70 32.41 169.52
3/2/2028 135.44 106.43 29.01
9/2/2028 543.40 135.44 433.09 106.43 110.31 29.01 168.33
3/2/2029 121.45 95.91 25.54
9/2/2029 571.80 121.45 453.98 95.91 117.82 25.54 168.90
3/2/2030 106.73 84.65 22.08
9/2/2030 600.20 106.73 474.87 84.65 125.33 22.08 169.49
3/2/2031 91.12 72.76 18.36
9/2/2031 632.39 91.12 499.57 72.76 132.82 18.36 169.54
3/2/2032 74.68 60.12 14.56
9/2/2032 664.58 74.68 524.26 60.12 140.32 14.56 169.44
3/2/2033 57.40 46.47 10.93
9/2/2033 698.66 57.40 552.75 46.47 145.91 10.93 167.77
3/2/2034 39.23 31.80 7.43
9/2/2034 734.63 39.23 581.25 31.80 153.38 7.43 168.24
3/2/2035 20.13 16.37 3.76
9/2/2035 774.39 20.13 613.54 16.37 160.85 3.76 168.37
Totals $10,877.47 $7,579.40 $8,775.69^ $5,813.98 $2,101.78 $1,765.42 $3,867.20
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,775.93
Parcel Count with Same Reassessment: 106
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $270.76 $272.03 $0.00 $229.82 $270.76 $42.21 $312.97
3/2/2014 266.47 196.07 70.40
9/2/2014 282.12 266.47 421.70 196.07 (139.58) 70.40 1.22
3/2/2015 260.48 191.62 68.86
9/2/2015 293.48 260.48 264.04 191.62 29.44 68.86 167.16
3/2/2016 254.02 188.37 65.65
9/2/2016 306.74 254.02 269.74 188.37 37.00 65.65 168.30
3/2/2017 247.12 184.58 62.54
9/2/2017 319.99 247.12 275.43 184.58 44.56 62.54 169.64
3/2/2018 239.84 180.23 59.61
9/2/2018 335.14 239.84 284.93 180.23 50.21 59.61 169.43
3/2/2019 232.05 175.45 56.60
9/2/2019 350.28 232.05 294.43 175.45 55.85 56.60 169.05
3/2/2020 223.73 170.06 53.67
9/2/2020 367.33 223.73 303.93 170.06 63.40 53.67 170.74
3/2/2021 214.82 164.12 50.70
9/2/2021 384.37 214.82 315.33 164.12 69.04 50.70 170.44
3/2/2022 205.45 157.56 47.89
9/2/2022 403.30 205.45 328.62 157.56 74.68 47.89 170.46
3/2/2023 195.37 150.40 44.97
9/2/2023 424.13 195.37 343.82 150.40 80.31 44.97 170.25
3/2/2024 184.66 142.65 42.01
9/2/2024 444.96 184.66 359.02 142.65 85.94 42.01 169.96
3/2/2025 173.43 134.46 38.97
9/2/2025 467.68 173.43 376.11 134.46 91.57 38.97 169.51
3/2/2026 161.38 125.70 35.68
9/2/2026 490.40 161.38 393.21 125.70 97.19 35.68 168.55
3/2/2027 148.76 116.35 32.41
9/2/2027 516.91 148.76 412.20 116.35 104.71 32.41 169.53
3/2/2028 135.45 106.43 29.02
9/2/2028 543.41 135.45 433.10 106.43 110.31 29.02 168.35
3/2/2029 121.45 95.91 25.54
9/2/2029 571.82 121.45 453.99 95.91 117.83 25.54 168.91
3/2/2030 106.73 84.65 22.08
9/2/2030 600.22 106.73 474.89 84.65 125.33 22.08 169.49
3/2/2031 91.12 72.76 18.36
9/2/2031 632.41 91.12 499.58 72.76 132.83 18.36 169.55
3/2/2032 74.68 60.12 14.56
9/2/2032 664.59 74.68 524.28 60.12 140.31 14.56 169.43
3/2/2033 57.40 46.47 10.93
9/2/2033 698.68 57.40 552.77 46.47 145.91 10.93 167.77
3/2/2034 39.24 31.80 7.44
9/2/2034 734.65 39.24 581.26 31.80 153.39 7.44 168.27
3/2/2035 20.13 16.37 3.76
9/2/2035 774.41 20.13 613.56 16.37 160.85 3.76 168.37
Totals $10,877.78 $7,579.59 $8,775.93 $5,814.08 $2,101.84 $1,765.51 $3,867.35
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,858.70
Parcel Count with Same Reassessment: 4
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $273.31 $274.59 $0.00 $231.99 $273.31 $42.60 $315.91
3/2/2014 268.99 197.92 71.07
9/2/2014 284.78 268.99 425.68 197.92 (140.90) 71.07 1.24
3/2/2015 262.94 193.42 69.52
9/2/2015 296.25 262.94 266.53 193.42 29.72 69.52 168.76
3/2/2016 256.42 190.15 66.27
9/2/2016 309.63 256.42 272.28 190.15 37.35 66.27 169.89
3/2/2017 249.45 186.32 63.13
9/2/2017 323.01 249.45 278.03 186.32 44.98 63.13 171.24
3/2/2018 242.10 181.93 60.17
9/2/2018 338.30 242.10 287.62 181.93 50.68 60.17 171.02
3/2/2019 234.24 177.10 57.14
9/2/2019 353.59 234.24 297.21 177.10 56.38 57.14 170.66
3/2/2020 225.84 171.66 54.18
9/2/2020 370.79 225.84 306.79 171.66 64.00 54.18 172.36
3/2/2021 216.85 165.67 51.18
9/2/2021 387.99 216.85 318.30 165.67 69.69 51.18 172.05
3/2/2022 207.39 159.05 48.34
9/2/2022 407.10 207.39 331.72 159.05 75.38 48.34 172.06
3/2/2023 197.21 151.82 45.39
9/2/2023 428.13 197.21 347.06 151.82 81.07 45.39 171.85
3/2/2024 186.40 143.99 42.41
9/2/2024 449.15 186.40 362.40 143.99 86.75 42.41 171.57
3/2/2025 175.06 135.73 39.33
9/2/2025 472.09 175.06 379.66 135.73 92.43 39.33 171.09
3/2/2026 162.91 126.89 36.02
9/2/2026 495.02 162.91 396.92 126.89 98.10 36.02 170.14
3/2/2027 150.16 117.44 32.72
9/2/2027 521.78 150.16 416.09 117.44 105.69 32.72 171.13
3/2/2028 136.72 107.44 29.28
9/2/2028 548.54 136.72 437.18 107.44 111.36 29.28 169.92
3/2/2029 122.60 96.82 25.78
9/2/2029 577.21 122.60 458.27 96.82 118.94 25.78 170.50
3/2/2030 107.74 85.45 22.29
9/2/2030 605.88 107.74 479.37 85.45 126.51 22.29 171.09
3/2/2031 91.98 73.45 18.53
9/2/2031 638.37 91.98 504.29 73.45 134.08 18.53 171.14
3/2/2032 75.39 60.69 14.70
9/2/2032 670.86 75.39 529.22 60.69 141.64 14.70 171.04
3/2/2033 57.94 46.91 11.03
9/2/2033 705.27 57.94 557.98 46.91 147.29 11.03 169.35
3/2/2034 39.61 32.10 7.51
9/2/2034 741.58 39.61 586.75 32.10 154.83 7.51 169.85
3/2/2035 20.32 16.52 3.80
9/2/2035 781.72 20.32 619.34 16.52 162.38 3.80 169.98
Totals $10,980.35 $7,651.11 $8,858.70 $5,868.93 $2,121.66 $1,782.18 $3,903.84
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,858.71
Parcel Count with Same Reassessment: 225
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $273.31 $274.59 $0.00 $231.99 $273.31 $42.60 $315.91
3/2/2014 268.99 197.92 71.07
9/2/2014 284.78 268.99 425.68 197.92 (140.90) 71.07 1.24
3/2/2015 262.94 193.42 69.52
9/2/2015 296.25 262.94 266.53 193.42 29.72 69.52 168.76
3/2/2016 256.42 190.15 66.27
9/2/2016 309.63 256.42 272.28 190.15 37.35 66.27 169.89
3/2/2017 249.45 186.32 63.13
9/2/2017 323.01 249.45 278.03 186.32 44.98 63.13 171.24
3/2/2018 242.10 181.93 60.17
9/2/2018 338.30 242.10 287.62 181.93 50.68 60.17 171.02
3/2/2019 234.24 177.10 57.14
9/2/2019 353.59 234.24 297.21 177.10 56.38 57.14 170.66
3/2/2020 225.84 171.66 54.18
9/2/2020 370.79 225.84 306.80 171.66 63.99 54.18 172.35
3/2/2021 216.85 165.67 51.18
9/2/2021 387.99 216.85 318.30 165.67 69.69 51.18 172.05
3/2/2022 207.39 159.05 48.34
9/2/2022 407.10 207.39 331.72 159.05 75.38 48.34 172.06
3/2/2023 197.21 151.82 45.39
9/2/2023 428.13 197.21 347.06 151.82 81.07 45.39 171.85
3/2/2024 186.40 143.99 42.41
9/2/2024 449.15 186.40 362.40 143.99 86.75 42.41 171.57
3/2/2025 175.06 135.73 39.33
9/2/2025 472.09 175.06 379.66 135.73 92.43 39.33 171.09
3/2/2026 162.91 126.89 36.02
9/2/2026 495.02 162.91 396.92 126.89 98.10 36.02 170.14
3/2/2027 150.16 117.44 32.72
9/2/2027 521.78 150.16 416.09 117.44 105.69 32.72 171.13
3/2/2028 136.72 107.44 29.28
9/2/2028 548.54 136.72 437.18 107.44 111.36 29.28 169.92
3/2/2029 122.60 96.82 25.78
9/2/2029 577.21 122.60 458.28 96.82 118.93 25.78 170.49
3/2/2030 107.74 85.45 22.29
9/2/2030 605.88 107.74 479.37 85.45 126.51 22.29 171.09
3/2/2031 91.98 73.45 18.53
9/2/2031 638.37 91.98 504.29 73.45 134.08 18.53 171.14
3/2/2032 75.39 60.69 14.70
9/2/2032 670.86 75.39 529.22 60.69 141.64 14.70 171.04
3/2/2033 57.94 46.91 11.03
9/2/2033 705.27 57.94 557.98 46.91 147.29 11.03 169.35
3/2/2034 39.61 32.10 7.51
9/2/2034 741.58 39.61 586.75 32.10 154.83 7.51 169.85
3/2/2035 20.32 16.52 3.80
9/2/2035 781.72 20.32 619.34 16.52 162.38 3.80 169.98
Totals $10,980.35 $7,651.11 $8,858.71 $5,868.93 $2,121.64 $1,782.18 $3,903.82
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $8,874.69
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $273.81 $275.09 $0.00 $232.41 $273.81 $42.68 $316.49
3/2/2014 269.47 198.28 71.19
9/2/2014 285.30 269.47 426.45 198.28 (141.15) 71.19 1.23
3/2/2015 263.41 193.77 69.64
9/2/2015 296.78 263.41 267.01 193.77 29.77 69.64 169.05
3/2/2016 256.88 190.49 66.39
9/2/2016 310.19 256.88 272.77 190.49 37.42 66.39 170.20
3/2/2017 249.90 186.66 63.24
9/2/2017 323.59 249.90 278.53 186.66 45.06 63.24 171.54
3/2/2018 242.54 182.26 60.28
9/2/2018 338.91 242.54 288.14 182.26 50.77 60.28 171.33
3/2/2019 234.66 177.42 57.24
9/2/2019 354.23 234.66 297.74 177.42 56.49 57.24 170.97
3/2/2020 226.25 171.97 54.28
9/2/2020 371.46 226.25 307.35 171.97 64.11 54.28 172.67
3/2/2021 217.24 165.97 51.27
9/2/2021 388.69 217.24 318.87 165.97 69.82 51.27 172.36
3/2/2022 207.77 159.34 48.43
9/2/2022 407.84 207.77 332.32 159.34 75.52 48.43 172.38
3/2/2023 197.57 152.09 45.48
9/2/2023 428.90 197.57 347.69 152.09 81.21 45.48 172.17
3/2/2024 186.74 144.25 42.49
9/2/2024 449.96 186.74 363.06 144.25 86.90 42.49 171.88
3/2/2025 175.38 135.98 39.40
9/2/2025 472.94 175.38 380.34 135.98 92.60 39.40 171.40
3/2/2026 163.20 127.12 36.08
9/2/2026 495.92 163.20 397.63 127.12 98.29 36.08 170.45
3/2/2027 150.43 117.66 32.77
9/2/2027 522.72 150.43 416.84 117.66 105.88 32.77 171.42
3/2/2028 136.97 107.63 29.34
9/2/2028 549.53 136.97 437.97 107.63 111.56 29.34 170.24
3/2/2029 122.82 96.99 25.83
9/2/2029 578.25 122.82 459.10 96.99 119.15 25.83 170.81
3/2/2030 107.93 85.61 22.32
9/2/2030 606.97 107.93 480.23 85.61 126.74 22.32 171.38
3/2/2031 92.15 73.58 18.57
9/2/2031 639.52 92.15 505.20 73.58 134.32 18.57 171.46
3/2/2032 75.52 60.80 14.72
9/2/2032 672.07 75.52 530.18 60.80 141.89 14.72 171.33
3/2/2033 58.05 46.99 11.06
9/2/2033 706.54 58.05 558.99 46.99 147.55 11.06 169.67
3/2/2034 39.68 32.15 7.53
9/2/2034 742.92 39.68 587.80 32.15 155.12 7.53 170.18
3/2/2035 20.36 16.55 3.81
9/2/2035 783.13 20.36 620.46 16.55 162.67 3.81 170.29
Totals $11,000.17 $7,664.93 $8,874.69 $5,879.53 $2,125.50 $1,785.40 $3,910.90
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,023.10
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $278.39 $279.69 $0.00 $236.30 $278.39 $43.39 $321.78
3/2/2014 273.98 201.59 72.39
9/2/2014 290.07 273.98 433.58 201.59 (143.51) 72.39 1.27
3/2/2015 267.82 197.01 70.81
9/2/2015 301.75 267.82 271.47 197.01 30.28 70.81 171.90
3/2/2016 261.18 193.68 67.50
9/2/2016 315.37 261.18 277.33 193.68 38.04 67.50 173.04
3/2/2017 254.08 189.78 64.30
9/2/2017 329.00 254.08 283.19 189.78 45.81 64.30 174.41
3/2/2018 246.60 185.31 61.29
9/2/2018 344.58 246.60 292.96 185.31 51.62 61.29 174.20
3/2/2019 238.59 180.39 58.20
9/2/2019 360.15 238.59 302.72 180.39 57.43 58.20 173.83
3/2/2020 230.03 174.85 55.18
9/2/2020 377.67 230.03 312.49 174.85 65.18 55.18 175.54
3/2/2021 220.87 168.74 52.13
9/2/2021 395.19 220.87 324.21 168.74 70.98 52.13 175.24
3/2/2022 211.24 162.00 49.24
9/2/2022 414.66 211.24 337.88 162.00 76.78 49.24 175.26
3/2/2023 200.87 154.64 46.23
9/2/2023 436.07 200.87 353.50 154.64 82.57 46.23 175.03
3/2/2024 189.86 146.67 43.19
9/2/2024 457.49 189.86 369.13 146.67 88.36 43.19 174.74
3/2/2025 178.31 138.25 40.06
9/2/2025 480.85 178.31 386.70 138.25 94.15 40.06 174.27
3/2/2026 165.93 129.24 36.69
9/2/2026 504.21 165.93 404.28 129.24 99.93 36.69 173.31
3/2/2027 152.95 119.62 33.33
9/2/2027 531.47 152.95 423.81 119.62 107.66 33.33 174.32
3/2/2028 139.26 109.43 29.83
9/2/2028 558.72 139.26 445.30 109.43 113.42 29.83 173.08
3/2/2029 124.87 98.61 26.26
9/2/2029 587.92 124.87 466.78 98.61 121.14 26.26 173.66
3/2/2030 109.73 87.04 22.69
9/2/2030 617.12 109.73 488.26 87.04 128.86 22.69 174.24
3/2/2031 93.69 74.81 18.88
9/2/2031 650.22 93.69 513.65 74.81 136.57 18.88 174.33
3/2/2032 76.78 61.82 14.96
9/2/2032 683.31 76.78 539.04 61.82 144.27 14.96 174.19
3/2/2033 59.02 47.78 11.24
9/2/2033 718.35 59.02 568.34 47.78 150.01 11.24 172.49
3/2/2034 40.34 32.69 7.65
9/2/2034 755.34 40.34 597.63 32.69 157.71 7.65 173.01
3/2/2035 20.70 16.83 3.87
9/2/2035 796.22 20.70 630.84 16.83 165.38 3.87 173.12
Totals $11,184.12 $7,793.09 $9,023.10 $5,977.86 $2,161.03 $1,815.23 $3,976.26
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,236.81
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $284.98 $286.31 $0.00 $241.89 $284.98 $44.42 $329.40
3/2/2014 280.47 206.37 74.10
9/2/2014 296.94 280.47 443.85 206.37 (146.91) 74.10 1.29
3/2/2015 274.16 201.68 72.48
9/2/2015 308.89 274.16 277.90 201.68 30.99 72.48 175.95
3/2/2016 267.36 198.26 69.10
9/2/2016 322.84 267.36 283.90 198.26 38.94 69.10 177.14
3/2/2017 260.10 194.28 65.82
9/2/2017 336.79 260.10 289.90 194.28 46.89 65.82 178.53
3/2/2018 252.44 189.70 62.74
9/2/2018 352.74 252.44 299.90 189.70 52.84 62.74 178.32
3/2/2019 244.24 184.66 59.58
9/2/2019 368.68 244.24 309.89 184.66 58.79 59.58 177.95
3/2/2020 235.48 178.99 56.49
9/2/2020 386.62 235.48 319.89 178.99 66.73 56.49 179.71
3/2/2021 226.10 172.74 53.36
9/2/2021 404.55 226.10 331.89 172.74 72.66 53.36 179.38
3/2/2022 216.24 165.84 50.40
9/2/2022 424.48 216.24 345.88 165.84 78.60 50.40 179.40
3/2/2023 205.63 158.30 47.33
9/2/2023 446.40 205.63 361.87 158.30 84.53 47.33 179.19
3/2/2024 194.36 150.14 44.22
9/2/2024 468.32 194.36 377.87 150.14 90.45 44.22 178.89
3/2/2025 182.53 141.53 41.00
9/2/2025 492.24 182.53 395.86 141.53 96.38 41.00 178.38
3/2/2026 169.86 132.30 37.56
9/2/2026 516.15 169.86 413.86 132.30 102.29 37.56 177.41
3/2/2027 156.57 122.46 34.11
9/2/2027 544.05 156.57 433.85 122.46 110.20 34.11 178.42
3/2/2028 142.56 112.02 30.54
9/2/2028 571.95 142.56 455.84 112.02 116.11 30.54 177.19
3/2/2029 127.83 100.95 26.88
9/2/2029 601.85 127.83 477.83 100.95 124.02 26.88 177.78
3/2/2030 112.33 89.10 23.23
9/2/2030 631.74 112.33 499.83 89.10 131.91 23.23 178.37
3/2/2031 95.91 76.58 19.33
9/2/2031 665.62 95.91 525.82 76.58 139.80 19.33 178.46
3/2/2032 78.60 63.28 15.32
9/2/2032 699.50 78.60 551.81 63.28 147.69 15.32 178.33
3/2/2033 60.42 48.91 11.51
9/2/2033 735.37 60.42 581.80 48.91 153.57 11.51 176.59
3/2/2034 41.30 33.47 7.83
9/2/2034 773.23 41.30 611.79 33.47 161.44 7.83 177.10
3/2/2035 21.19 17.23 3.96
9/2/2035 815.08 21.19 645.78 17.23 169.30 3.96 177.22
Totals $11,449.01 $7,977.67 $9,236.81 $6,119.47 $2,212.20 $1,858.20 $4,070.40
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,296.18
Parcel Count with Same Reassessment: 2
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $286.81 $288.15 $0.00 $243.45 $286.81 $44.70 $331.51
3/2/2014 282.27 207.69 74.58
9/2/2014 298.85 282.27 446.70 207.69 (147.85) 74.58 1.31
3/2/2015 275.92 202.98 72.94
9/2/2015 310.88 275.92 279.69 202.98 31.19 72.94 177.07
3/2/2016 269.08 199.54 69.54
9/2/2016 324.92 269.08 285.73 199.54 39.19 69.54 178.27
3/2/2017 261.77 195.52 66.25
9/2/2017 338.96 261.77 291.76 195.52 47.20 66.25 179.70
3/2/2018 254.06 190.92 63.14
9/2/2018 355.00 254.06 301.82 190.92 53.18 63.14 179.46
3/2/2019 245.81 185.85 59.96
9/2/2019 371.05 245.81 311.88 185.85 59.17 59.96 179.09
3/2/2020 236.99 180.14 56.85
9/2/2020 389.10 236.99 321.95 180.14 67.15 56.85 180.85
3/2/2021 227.56 173.85 53.71
9/2/2021 407.15 227.56 334.02 173.85 73.13 53.71 180.55
3/2/2022 217.63 166.90 50.73
9/2/2022 427.21 217.63 348.10 166.90 79.11 50.73 180.57
3/2/2023 206.95 159.32 47.63
9/2/2023 449.27 206.95 364.20 159.32 85.07 47.63 180.33
3/2/2024 195.61 151.11 44.50
9/2/2024 471.33 195.61 380.30 151.11 91.03 44.50 180.03
3/2/2025 183.71 142.44 41.27
9/2/2025 495.40 183.71 398.41 142.44 96.99 41.27 179.53
3/2/2026 170.95 133.15 37.80
9/2/2026 519.47 170.95 416.52 133.15 102.95 37.80 178.55
3/2/2027 157.57 123.24 34.33
9/2/2027 547.55 157.57 436.64 123.24 110.91 34.33 179.57
3/2/2028 143.48 112.74 30.74
9/2/2028 575.63 143.48 458.77 112.74 116.86 30.74 178.34
3/2/2029 128.65 101.60 27.05
9/2/2029 605.71 128.65 480.91 101.60 124.80 27.05 178.90
3/2/2030 113.06 89.67 23.39
9/2/2030 635.80 113.06 503.04 89.67 132.76 23.39 179.54
3/2/2031 96.53 77.07 19.46
9/2/2031 669.90 96.53 529.20 77.07 140.70 19.46 179.62
3/2/2032 79.11 63.69 15.42
9/2/2032 703.99 79.11 555.36 63.69 148.63 15.42 179.47
3/2/2033 60.80 49.22 11.58
9/2/2033 740.09 60.80 585.54 49.22 154.55 11.58 177.71
3/2/2034 41.56 33.68 7.88
9/2/2034 778.20 41.56 615.72 33.68 162.48 7.88 178.24
3/2/2035 21.33 17.34 3.99
9/2/2035 820.32 21.33 649.93 17.34 170.39 3.99 178.37
Totals $11,522.59 $8,028.95 $9,296.18 $6,158.77 $2,226.40 $1,870.18 $4,096.58
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4,2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,361.50
Parcel Count with Same Reassessment: 160
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $288.83 $290.18 $0.00 $245.16 $288.83 $45.02 $333.85
3/2/2014 284.26 209.15 75.11
9/2/2014 300.95 284.26 449.84 209.15 (148.89) 75.11 1.33
3/2/2015 277.86 204.40 73.46
9/2/2015 313.06 277.86 281.66 204.40 31.40 73.46 178.32
3/2/2016 270.97 200.94 70.03
9/2/2016 327.20 270.97 287.73 200.94 39.47 70.03 179.53
3/2/2017 263.61 196.90 66.71
9/2/2017 341.34 263.61 293.81 196.90 47.53 66.71 180.95
3/2/2018 255.85 192.26 63.59
9/2/2018 357.50 255.85 303.94 192.26 53.56 63.59 180.74
3/2/2019 247.53 187.15 60.38
9/2/2019 373.66 247.53 314.08 187.15 59.58 60.38 180.34
3/2/2020 238.66 181.41 57.25
9/2/2020 391.84 238.66 324.21 181.41 67.63 57.25 182.13
3/2/2021 229.16 175.07 54.09
9/2/2021 410.01 229.16 336.37 175.07 73.64 54.09 181.82
3/2/2022 219.16 168.08 51.08
9/2/2022 430.21 219.16 350.55 168.08 79.66 51.08 181.82
3/2/2023 208.41 160.44 47.97
9/2/2023 452.43 208.41 366.76 160.44 85.67 47.97 181.61
3/2/2024 196.98 152.17 44.81
9/2/2024 474.65 196.98 382.97 152.17 91.68 44.81 181.30
3/2/2025 185.00 143.44 41.56
9/2/2025 498.88 185.00 401.21 143.44 97.67 41.56 180.79
3/2/2026 172.15 134.09 38.06
9/2/2026 523.12 172.15 419.44 134.09 103.68 38.06 179.80
3/2/2027 158.68 124.11 34.57
9/2/2027 551.40 158.68 439.71 124.11 111.69 34.57 180.83
3/2/2028 144.48 113.54 30.94
9/2/2028 579.67 144.48 462.00 113.54 117.67 30.94 179.55
3/2/2029 129.56 102.31 27.25
9/2/2029 609.97 129.56 484.29 102.31 125.68 27.25 180.18
3/2/2030 113.85 90.30 23.55
9/2/2030 640.27 113.85 506.57 90.30 133.70 23.55 180.80
3/2/2031 97.20 77.62 19.58
9/2/2031 674.60 97.20 532.92 77.62 141.68 19.58 180.84
3/2/2032 79.66 64.14 15.52
9/2/2032 708.94 79.66 559.26 64.14 149.68 15.52 180.72
3/2/2033 61.23 49.57 11.66
9/2/2033 745.30 61.23 589.65 49.57 155.65 11.66 178.97
3/2/2034 41.85 33.92 7.93
9/2/2034 783.67 41.85 620.05 33.92 163.62 7.93 179.48
3/2/2035 21.48 17.46 4.02
9/2/2035 826.09 21.48 654.49 17.46 171.60 4.02 179.64
Totals $11,603.59 $8,085.36 $9,361.50 $6,202.10 $2,242.08 $1,883.26 $4,125.34
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,361.51
Parcel Count with Same Reassessment: 157
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $288.83 $290.18 $0.00 $245.16 $288.83 $45.02 $333.85
3/2/2014 284.26 209.15 75.11
9/2/2014 300.95 284.26 449.84 209.15 (148.89) 75.11 1.33
3/2/2015 277.86 204.40 73.46
9/2/2015 313.06 277.86 281.66 204.40 31.40 73.46 178.32
3/2/2016 270.97 200.94 70.03
9/2/2016 327.20 270.97 287.73 200.94 39.47 70.03 179.53
3/2/2017 263.61 196.90 66.71
9/2/2017 341.34 263.61 293.81 196.90 47.53 66.71 180.95
3/2/2018 255.85 192.26 63.59
9/2/2018 357.50 255.85 303.95 192.26 53.55 63.59 180.73
3/2/2019 247.53 187.15 60.38
9/2/2019 373.66 247.53 314.08 187.15 59.58 60.38 180.34
3/2/2020 238.66 181.41 57.25
9/2/2020 391.84 238.66 324.21 181.41 67.63 57.25 182.13
3/2/2021 229.16 175.07 54.09
9/2/2021 410.01 229.16 336.37 175.07 73.64 54.09 181.82
3/2/2022 219.16 168.08 51.08
9/2/2022 430.21 219.16 350.55 168.08 79.66 51.08 181.82
3/2/2023 208.41 160.44 47.97
9/2/2023 452.43 208.41 366.76 160.44 85.67 47.97 181.61
3/2/2024 196.98 152.17 44.81
9/2/2024 474.65 196.98 382.97 152.17 91.68 44.81 181.30
3/2/2025 185.00 143.44 41.56
9/2/2025 498.88 185.00 401.21 143.44 97.67 41.56 180.79
3/2/2026 172.15 134.09 38.06
9/2/2026 523.12 172.15 419.44 134.09 103.68 38.06 179.80
3/2/2027 158.68 124.11 34.57
9/2/2027 551.40 158.68 439.71 124.11 111.69 34.57 180.83
3/2/2028 144.48 113.54 30.94
9/2/2028 579.67 144.48 462.00 113.54 117.67 30.94 179.55
3/2/2029 129.56 102.31 27.25
9/2/2029 609.97 129.56 484.29 102.31 125.68 27.25 180.18
3/2/2030 113.85 90.30 23.55
9/2/2030 640.27 113.85 506.58 90.30 133.69 23.55 180.79
3/2/2031 97.20 77.62 19.58
9/2/2031 674.60 97.20 532.92 77.62 141.68 19.58 180.84
3/2/2032 79.66 64.14 15.52
9/2/2032 708.94 79.66 559.26 64.14 149.68 15.52 180.72
3/2/2033 61.23 49.57 11.66
9/2/2033 745.30 61.23 589.65 49.57 155.65 11.66 178.97
3/2/2034 41.85 33.92 7.93
9/2/2034 783.67 41.85 620.05 33.92 163.62 7.93 179.48
3/2/2035 21.48 17.46 4.02
9/2/2035 826.09 21.48 654.50 17.46 171.59 4.02 179.63
Totals $11,603.59 $8,085.36 $9,361.51 $6,202.10 $2,242.05 $1,883.26 $4,125.31
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,361.69
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $288.83 $290.18 $0.00 $245.16 $288.83 $45.02 $333.85
3/2/2014 284.26 209.16 75.10
9/2/2014 300.95 284.26 449.85 209.16 (148.90) 75.10 1.30
3/2/2015 277.87 204.41 73.46
9/2/2015 313.07 277.87 281.66 204.41 31.41 73.46 178.33
3/2/2016 270.98 200.94 70.04
9/2/2016 327.21 270.98 287.74 200.94 39.47 70.04 179.55
3/2/2017 263.62 196.90 66.72
9/2/2017 341.35 263.62 293.82 196.90 47.53 66.72 180.97
3/2/2018 255.85 192.26 63.59
9/2/2018 357.51 255.85 303.95 192.26 53.56 63.59 180.74
3/2/2019 247.54 187.16 60.38
9/2/2019 373.66 247.54 314.08 187.16 59.58 60.38 180.34
3/2/2020 238.66 181.41 57.25
9/2/2020 391.84 238.66 324.21 181.41 67.63 57.25 182.13
3/2/2021 229.16 175.07 54.09
9/2/2021 410.02 229.16 336.37 175.07 73.65 54.09 181.83
3/2/2022 219.17 168.08 51.09
9/2/2022 430.22 219.17 350.56 168.08 79.66 51.09 181.84
3/2/2023 208.41 160.44 47.97
9/2/2023 452.44 208.41 366.77 160.44 85.67 47.97 181.61
3/2/2024 196.99 152.17 44.82
9/2/2024 474.66 196.99 382.98 152.17 91.68 44.82 181.32
3/2/2025 185.00 143.44 41.56
9/2/2025 498.89 185.00 401.22 143.44 97.67 41.56 180.79
3/2/2026 172.16 134.09 38.07
9/2/2026 523.13 172.16 419.45 134.09 103.68 38.07 179.82
3/2/2027 158.69 124.11 34.58
9/2/2027 551.41 158.69 439.72 124.11 111.69 34.58 180.85
3/2/2028 144.49 113.54 30.95
9/2/2028 579.69 144.49 462.01 113.54 117.68 30.95 179.58
3/2/2029 129.56 102.31 27.25
9/2/2029 609.98 129.56 484.30 102.31 125.68 27.25 180.18
3/2/2030 113.85 90.31 23.54
9/2/2030 640.28 113.85 506.58 90.31 133.70 23.54 180.78
3/2/2031 97.21 77.62 19.59
9/2/2031 674.62 97.21 532.93 77.62 141.69 19.59 180.87
3/2/2032 79.67 64.14 15.53
9/2/2032 708.95 79.67 559.27 64.14 149.68 15.53 180.74
3/2/2033 61.23 49.57 11.66
9/2/2033 745.31 61.23 589.66 49.57 155.65 11.66 178.97
3/2/2034 41.85 33.92 7.93
9/2/2034 783.69 41.85 620.06 33.92 163.63 7.93 179.49
3/2/2035 21.48 17.46 4.02
9/2/2035 826.10 21.48 654.51 17.46 171.59 4.02 179.63
Totals $11,603.81 $8,085.58 $9,361.69 $6,202.18 $2,242.11 $1,883.40 $4,125.51
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,361.75
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $288.83 $290.18 $0.00 $245.16 $288.83 $45.02 $333.85
3/2/2014 284.26 209.16 75.10
9/2/2014 300.95 284.26 449.85 209.16 (148.90) 75.10 1.30
3/2/2015 277.87 204.41 73.46
9/2/2015 313.07 277.87 281.66 204.41 31.41 73.46 178.33
3/2/2016 270.98 200.94 70.04
9/2/2016 327.21 270.98 287.74 200.94 39.47 70.04 179.55
3/2/2017 263.62 196.90 66.72
9/2/2017 341.35 263.62 293.82 196.90 47.53 66.72 180.97
3/2/2018 255.85 192.26 63.59
9/2/2018 357.51 255.85 303.95 192.26 53.56 63.59 180.74
3/2/2019 247.54 187.16 60.38
9/2/2019 373.67 247.54 314.08 187.16 59.59 60.38 180.35
3/2/2020 238.66 181.41 57.25
9/2/2020 391.85 238.66 324.22 181.41 67.63 57.25 182.13
3/2/2021 229.16 175.08 54.08
9/2/2021 410.02 229.16 336.37 175.08 73.65 54.08 181.81
3/2/2022 219.17 168.08 51.09
9/2/2022 430.22 219.17 350.56 168.08 79.66 51.09 181.84
3/2/2023 208.41 160.44 47.97
9/2/2023 452.44 208.41 366.77 160.44 85.67 47.97 181.61
3/2/2024 196.99 152.17 44.82
9/2/2024 474.66 196.99 382.98 152.17 91.68 44.82 181.32
3/2/2025 185.00 143.44 41.56
9/2/2025 498.90 185.00 401.22 143.44 97.68 41.56 180.80
3/2/2026 172.16 134.09 38.07
9/2/2026 523.13 172.16 419.45 134.09 103.68 38.07 179.82
3/2/2027 158.69 124.11 34.58
9/2/2027 551.41 158.69 439.72 124.11 111.69 34.58 180.85
3/2/2028 144.49 113.54 30.95
9/2/2028 579.69 144.49 462.01 113.54 117.68 30.95 179.58
3/2/2029 129.56 102.31 27.25
9/2/2029 609.99 129.56 484.30 102.31 125.69 27.25 180.19
3/2/2030 113.85 90.31 23.54
9/2/2030 640.28 113.85 506.59 90.31 133.69 23.54 180.77
3/2/2031 97.21 77.62 19.59
9/2/2031 674.62 97.21 532.93 77.62 141.69 19.59 180.87
3/2/2032 79.67 64.14 15.53
9/2/2032 708.96 79.67 559.27 64.14 149.69 15.53 180.75
3/2/2033 61.23 49.57 11.66
9/2/2033 745.31 61.23 589.67 49.57 155.64 11.66 178.96
3/2/2034 41.85 33.92 7.93
9/2/2034 783.69 41.85 620.06 33.92 163.63 7.93 179.49
3/2/2035 21.48 17.46 4.02
9/2/2035 826.11 21.48 654.51 17.46 171.60 4.02 179.64
Totals $11,603.87 $8,085.58 $9,361.75 $6,202.20 $2,242.14 $1,883.38 $4,125.52
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,400.05
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $290.02 $291.37 $0.00 $246.17 $290.02 $45.20 $335.22
3/2/2014 285.43 210.01 75.42
9/2/2014 302.18 285.43 451.69 210.01 (149.51) 75.42 1.33
3/2/2015 279.00 205.24 73.76
9/2/2015 314.35 279.00 282.82 205.24 31.53 73.76 179.05
3/2/2016 272.09 201.77 70.32
9/2/2016 328.55 272.09 288.92 201.77 39.63 70.32 180.27
3/2/2017 264.70 197.71 66.99
9/2/2017 342.75 264.70 295.02 197.71 47.73 66.99 181.71
3/2/2018 256.90 193.05 63.85
9/2/2018 358.97 256.90 305.20 193.05 53.77 63.85 181.47
3/2/2019 248.55 187.92 60.63
9/2/2019 375.20 248.55 315.37 187.92 59.83 60.63 181.09
3/2/2020 239.64 182.15 57.49
9/2/2020 393.45 239.64 325.54 182.15 67.91 57.49 182.89
3/2/2021 230.10 175.79 54.31
9/2/2021 411.70 230.10 337.75 175.79 73.95 54.31 182.57
3/2/2022 220.07 168.77 51.30
9/2/2022 431.98 220.07 351.99 168.77 79.99 51.30 182.59
3/2/2023 209.27 161.10 48.17
9/2/2023 454.29 209.27 368.27 161.10 86.02 48.17 182.36
3/2/2024 197.79 152.79 45.00
9/2/2024 476.60 197.79 384.55 152.79 92.05 45.00 182.05
3/2/2025 185.76 144.03 41.73
9/2/2025 500.94 185.76 402.86 144.03 98.08 41.73 181.54
3/2/2026 172.86 134.64 38.22
9/2/2026 525.27 172.86 421.17 134.64 104.10 38.22 180.54
3/2/2027 159.34 124.62 34.72
9/2/2027 553.67 159.34 441.52 124.62 112.15 34.72 181.59
3/2/2028 145.08 114.00 31.08
9/2/2028 582.06 145.08 463.90 114.00 118.16 31.08 180.32
3/2/2029 130.09 102.73 27.36
9/2/2029 612.48 130.09 486.28 102.73 126.20 27.36 180.92
3/2/2030 114.32 90.68 23.64
9/2/2030 642.90 114.32 508.66 90.68 134.24 23.64 181.52
3/2/2031 97.60 77.94 19.66
9/2/2031 677.38 97.60 535.11 77.94 142.27 19.66 181.59
3/2/2032 79.99 64.40 15.59
9/2/2032 711.86 79.99 561.56 64.40 150.30 15.59 181.48
3/2/2033 61.48 49.77 11.71
9/2/2033 748.36 61.48 592.08 49.77 156.28 11.71 179.70
3/2/2034 42.03 34.06 7.97
9/2/2034 786.90 42.03 622.60 34.06 164.30 7.97 180.24
3/2/2035 21.57 17.53 4.04
9/2/2035 829.49 21.57 657.19 17.53 172.30 4.04 180.38
Totals $11,651.35 $8,118.69 $9,400.05 $6,227.57 $2,251.30 $1,891.12^ $4,142.42
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,425.77
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $290.81 $292.17 $0.00 $246.84 $290.81 $45.33 $336.14
3/2/2014 286.21 210.59 75.62
9/2/2014 303.01 286.21 452.93 210.59 (149.92) 75.62 1.32
3/2/2015 279.77 205.81 73.96
9/2/2015 315.21 279.77 283.59 205.81 31.62 73.96 179.54
3/2/2016 272.83 202.32 70.51
9/2/2016 329.45 272.83 289.71 202.32 39.74 70.51 180.76
3/2/2017 265.42 198.25 67.17
9/2/2017 343.68 265.42 295.83 198.25 47.85 67.17 182.19
3/2/2018 257.60 193.58 64.02
9/2/2018 359.95 257.60 306.03 193.58 53.92 64.02 181.96
3/2/2019 249.23 188.44 60.79
9/2/2019 376.22 249.23 316.23 188.44 59.99 60.79 181.57
3/2/2020 240.30 182.65 57.65
9/2/2020 394.53 240.30 326.43 182.65 68.10 57.65 183.40
3/2/2021 230.73 176.27 54.46
9/2/2021 412.83 230.73 338.67 176.27 74.16 54.46 183.08
3/2/2022 220.67 169.23 51.44
9/2/2022 433.16 220.67 352.96 169.23 80.20 51.44 183.08
3/2/2023 209.84 161.54 48.30
9/2/2023 455.53 209.84 369.28 161.54 86.25 48.30 182.85
3/2/2024 198.34 153.21 45.13
9/2/2024 477.90 198.34 385.60 153.21 92.30 45.13 182.56
3/2/2025 186.27 144.42 41.85
9/2/2025 502.31 186.27 403.96 144.42 98.35 41.85 182.05
3/2/2026 173.33 135.01 38.32
9/2/2026 526.71 173.33 422.32 135.01 104.39 38.32 181.03
3/2/2027 159.77 124.96 34.81
9/2/2027 555.18 159.77 442.73 124.96 112.45 34.81 182.07
3/2/2028 145.48 114.32 31.16
9/2/2028 583.65 145.48 465.17 114.32 118.48 31.16 180.80
3/2/2029 130.45 103.01 27.44
9/2/2029 614.16 130.45 487.61 103.01 126.55 27.44 181.43
3/2/2030 114.63 90.92 23.71
9/2/2030 644.66 114.63 510.05 90.92 134.61 23.71 182.03
3/2/2031 97.87 78.15 19.72
9/2/2031 679.23 97.87 536.58 78.15 142.65 19.72 182.09
3/2/2032 80.21 64.58 15.63
9/2/2032 713.81 80.21 563.10 64.58 150.71 15.63 181.97
3/2/2033 61.65 49.91 11.74
9/2/2033 750.41 61.65 593.70 49.91 156.71 11.74 180.19
3/2/2034 42.14 34.15 7.99
9/2/2034 789.05 42.14 624.30 34.15 164.75 7.99 180.73
3/2/2035 21.63 17.58 4.05
9/2/2035 831.76 21.63 658.99 17.58 172.77 4.05 180.87
Totals $11,683.21 $8,140.91 $9,425.77 $6,244.64 $2,257.44 $1,896.27 $4,153.71
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,480.19
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $292.49 $293.85 $0.00 $248.27 $292.49 $45.58 $338.07
3/2/2014 287.86 211.80 76.06
9/2/2014 304.76 287.86 455.54 211.80 (150.78) 76.06 1.34
3/2/2015 281.38 206.99 74.39
9/2/2015 317.03 281.38 285.23 206.99 31.80 74.39 180.58
3/2/2016 274.41 203.49 70.92
9/2/2016 331.35 274.41 291.38 203.49 39.97 70.92 181.81
3/2/2017 266.95 199.40 67.55
9/2/2017 345.67 266.95 297.54 199.40 48.13 67.55 183.23
3/2/2018 259.09 194.70 64.39
9/2/2018 362.03 259.09 307.80 194.70 54.23 64.39 183.01
3/2/2019 250.67 189.53 61.14
9/2/2019 378.39 250.67 318.06 189.53 60.33 61.14 182.61
3/2/2020 241.68 183.71 57.97
9/2/2020 396.80 241.68 328.32 183.71 68.48 57.97 184.42
3/2/2021 232.06 177.29 54.77
9/2/2021 415.21 232.06 340.63 177.29 74.58 54.77 184.12
3/2/2022 221.94 170.21 51.73
9/2/2022 435.67 221.94 354.99 170.21 80.68 51.73 184.14
3/2/2023 211.05 162.47 48.58
9/2/2023 458.16 211.05 371.41 162.47 86.75 48.58 183.91
3/2/2024 199.48 154.10 45.38
9/2/2024 480.66 199.48 387.83 154.10 92.83 45.38 183.59
3/2/2025 187.34 145.26 42.08
9/2/2025 505.21 187.34 406.29 145.26 98.92 42.08 183.08
3/2/2026 174.34 135.79 38.55
9/2/2026 529.75 174.34 424.76 135.79 104.99 38.55 182.09
3/2/2027 160.69 125.68 35.01
9/2/2027 558.39 160.69 445.28 125.68 113.11 35.01 183.13
3/2/2028 146.32 114.98 31.34
9/2/2028 587.02 146.32 467.85 114.98 119.17 31.34 181.85
3/2/2029 131.20 103.61 27.59
9/2/2029 617.70 131.20 490.43 103.61 127.27 27.59 182.45
3/2/2030 115.29 91.45 23.84
9/2/2030 648.38 115.29 513.00 91.45 135.38 23.84 183.06
3/2/2031 98.44 78.60 19.84
9/2/2031 683.16 98.44 539.67 78.60 143.49 19.84 183.17
3/2/2032 80.67 64.95 15.72
9/2/2032 717.93 80.67 566.35 64.95 151.58 15.72 183.02
3/2/2033 62.01 50.20 11.81
9/2/2033 754.74 62.01 597.13 50.20 157.61 11.81 181.23
3/2/2034 42.38 34.35 8.03
9/2/2034 793.61 42.38 627.91 34.35 165.70 8.03 181.76
3/2/2035 21.75 17.68 4.07
9/2/2035 836.56 21.75 662.79 17.68 173.77 4.07 181.91
Totals $11,750.67 $8,187.85 $9,480.19 $6,280.75 $2,270.48 $1,907.10 $4,177.58
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,542.53
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $294.41 $295.79 $0.00 $249.90 $294.41 $45.89 $340.30
3/2/2014 289.75 213.20 76.55
9/2/2014 306.77 289.75 458.54 213.20 (151.77) 76.55 1.33
3/2/2015 283.23 208.36
(151.77)
74.87
9/2/2015 319.12 283.23 287.10 208.36 32.02 74.87 181.76
3/2/2016 276.21 204.83 71.38
9/2/2016 333.53 276.21 293.30 204.83 40.23 71.38 182.99
3/2/2017 268.71 200.71 68.00
9/2/2017 347.94 268.71 299.49 200.71 48.45 68.00 184.45
3/2/2018 260.79 195.98 64.81
9/2/2018 364.41 260.79 309.82 195.98 54.59 64.81 184.21
3/2/2019 252.32 190.77 61.55
9/2/2019 380.88 252.32 320.15 190.77 60.73 61.55 183.83
3/2/2020 243.27 184.92 58.35
9/2/2020 399.41 243.27 330.48 184.92 68.93 58.35 185.63
3/2/2021 233.59 178.46 55.13
9/2/2021 417.94 233.59 342.87 178.46 75.07 55.13 185.33
3/2/2022 223.40 171.33 52.07
9/2/2022 438.53 223.40 357.33 171.33 81.20 52.07 185.34
3/2/2023 212.44 163.54 48.90
9/2/2023 461.18 212.44 373.85 163.54 87.33 48.90 185.13
3/2/2024 200.79 155.11 45.68
9/2/2024 483.82 200.79 390.38 155.11 93.44 45.68 184.80
3/2/2025 188.58 146.21 42.37
9/2/2025 508.53 188.58 408.97 146.21 99.56 42.37 184.30
3/2/2026 175.48 136.68 38.80
9/2/2026 533.24 175.48 427.55 136.68 105.69 38.80 183.29
3/2/2027 161.75 126.51 35.24
9/2/2027 562.06 161.75 448.21 126.51 113.85 35.24 184.33
3/2/2028 147.28 115.73 31.55
9/2/2028 590.88 147.28 470.93 115.73 119.95 31.55 183.05
3/2/2029 132.06 104.29 27.77
9/2/2029 621.77 132.06 493.65 104.29 128.12 27.77 183.66
3/2/2030 116.05 92.05 24.00
9/2/2030 652.65 116.05 516.37 92.05 136.28 24.00 184.28
3/2/2031 99.08 79.12 19.96
9/2/2031 687.65 99.08 543.22 79.12 144.43 19.96 184.35
3/2/2032 81.20 65.38 15.82
9/2/2032 722.65 81.20 570.07 65.38 152.58 15.82 184.22
3/2/2033 62.42 50.53 11.89
9/2/2033 759.71 62.42 601.06 50.53 158.65 11.89 182.43
3/2/2034 42.66 34.57 8.09
9/2/2034 798.82 42.66 632.04 34.57 166.78 8.09 182.96
3/2/2035 21.89 17.80 4.09
9/2/2035 842.06 21.89 667.15 17.80 174.91 4.09 183.09
Totals $11,827.96 $8,241.69 $9,542.53 $6,322.06 $2,285.43 $1,919.63 $4,205.06
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,631.57
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $297.16 $298.55 $0.00 $252.23 $297.16 $46.32 $343.48
3/2/2014 292.46 215.19 77.27
9/2/2014 309.63 292.46 462.82 215.19 (153.19) 77.27 1.35
3/2/2015 285.88 210.30 75.58
9/2/2015 322.10 285.88 289.78 210.30 32.32 75.58 183.48
3/2/2016 278.79 206.74 72.05
9/2/2016 336.64 278.79 296.04 206.74 40.60 72.05 184.70
3/2/2017 271.22 202.58 68.64
9/2/2017 351.19 271.22 302.29 202.58 48.90 68.64 186.18
3/2/2018 263.23 197.80 65.43
9/2/2018 367.81 263.23 312.71 197.80 55.10 65.43 185.96
3/2/2019 254.67 192.55 62.12
9/2/2019 384.44 254.67 323.14 192.55 61.30 62.12 185.54
3/2/2020 245.54 186.64 58.90
9/2/2020 403.14 245.54 333.56 186.64 69.58 58.90 187.38
3/2/2021 235.77 180.12 55.65
9/2/2021 421.84 235.77 346.07 180.12 75.77 55.65 187.07
3/2/2022 225.49 172.93 52.56
9/2/2022 442.62 225.49 360.66 172.93 81.96 52.56 187.08
3/2/2023 214.42 165.06 49.36
9/2/2023 465.48 214.42 377.34 165.06 88.14 49.36 186.86
3/2/2024 202.67 156.56 46.11
9/2/2024 488.34 202.67 394.02 156.56 94.32 46.11 186.54
3/2/2025 190.34 147.57 42.77
9/2/2025 513.28 190.34 412.78 147.57 100.50 42.77 186.04
3/2/2026 177.12 137.96 39.16
9/2/2026 538.21 177.12 431.54 137.96 106.67 39.16 184.99
3/2/2027 163.26 127.69 35.57
9/2/2027 567.30 163.26 452.39 127.69 114.91 35.57 186.05
3/2/2028 148.65 116.81 31.84
9/2/2028 596.40 148.65 475.32 116.81 121.08 31.84 184.76
3/2/2029 133.29 105.26 28.03
9/2/2029 627.57 133.29 498.26 105.26 129.31 28.03 185.37
3/2/2030 117.13 92.91 24.22
9/2/2030 658.74 117.13 521.19 92.91 137.55 24.22 185.99
3/2/2031 100.01 79.86 20.15
9/2/2031 694.06 100.01 548.29 79.86 145.77 20.15 186.07
3/2/2032 81.96 65.99 15.97
9/2/2032 729.39 81.96 575.39 65.99 154.00 15.97 185.94
3/2/2033 63.00 51.00 12.00
9/2/2033 766.80 63.00 606.66 51.00 160.14 12.00 184.14
3/2/2034 43.06 34.90 8.16
9/2/2034 806.28 43.06 637.94 34.90 168.34 8.16 184.66
3/2/2035 22.10 17.96 4.14
9/2/2035 849.92 22.10 673.38 17.96 176.54 4.14 184.82
Totals $11,938.34 $8,318.67 $9,631.57 $6,380.99 $2,306.77 $1,937.68 $4,244.45
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,640.49
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $297.43 $298.82 $0.00 $252.46 $297.43 $46.36 $343.79
3/2/2014 292.73 215.38 77.35
9/2/2014 309.91 292.73 463.24 215.38 (153.33) 77.35 1.37
3/2/2015 286.14 210.49 75.65
9/2/2015 322.39 286.14 290.05 210.49 32.34 75.65 183.64
3/2/2016 279.05 206.93 72.12
9/2/2016 336.95 279.05 296.31 206.93 40.64 72.12 184.88
3/2/2017 271.47 202.77 68.70
9/2/2017 351.51 271.47 302.57 202.77 48.94 68.70 186.34
3/2/2018 263.47 197.99 65.48
9/2/2018 368.15 263.47 313.00 197.99 55.15 65.48 186.11
3/2/2019 254.91 192.73 62.18
9/2/2019 384.79 254.91 323.44 192.73 61.35 62.18 185.71
3/2/2020 245.77 186.81 58.96
9/2/2020 403.51 245.77 333.87 186.81 69.64 58.96 187.56
3/2/2021 235.99 180.29 55.70
9/2/2021 422.23 235.99 346.39 180.29 75.84 55.70 187.24
3/2/2022 225.69 173.09 52.60
9/2/2022 443.03 225.69 361.00 173.09 82.03 52.60 187.23
3/2/2023 214.62 165.22 49.40
9/2/2023 465.91 214.62 377.69 165.22 88.22 49.40 187.02
3/2/2024 202.85 156.70 46.15
9/2/2024 488.79 202.85 394.38 156.70 94.41 46.15 186.71
3/2/2025 190.51 147.71 42.80
9/2/2025 513.75 190.51 413.16 147.71 100.59 42.80 186.19
3/2/2026 177.28 138.09 39.19
9/2/2026 538.71 177.28 431.94 138.09 106.77 39.19 185.15
3/2/2027 163.41 127.81 35.60
9/2/2027 567.83 163.41 452.81 127.81 115.02 35.60 186.22
3/2/2028 148.79 116.92 31.87
9/2/2028 596.95 148.79 475.76 116.92 121.19 31.87 184.93
3/2/2029 133.42 105.36 28.06
9/2/2029 628.15 133.42 498.72 105.36 129.43 28.06 185.55
3/2/2030 117.24 92.99 24.25
9/2/2030 659.35 117.24 521.67 92.99 137.68 24.25 186.18
3/2/2031 100.10 79.93 20.17
9/2/2031 694.71 100.10 548.80 79.93 145.91 20.17 186.25
3/2/2032 82.04 66.05 15.99
9/2/2032 730.07 82.04 575.93 66.05 154.14 15.99 186.12
3/2/2033 63.06 51.05 12.01
9/2/2033 767.51 63.06 607.23 51.05 160.28 12.01 184.30
3/2/2034 43.10 34.93 8.17
9/2/2034 807.03 43.10 638.53 34.93 168.50 8.17 184.84
3/2/2035 22.12 17.98 4.14
9/2/2035 850.70 22.12 674.00 17.98 176.70 4.14 184.98
Totals $11,949.36 $8,326.34 $9,640.49 $6,386.90 $2,308.87 $1,939.44 $4,248.31
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,714.84
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $299.73 $301.13 $0.00 $254.41 $299.73 $46.72 $346.45
3/2/2014 294.98 217.05 77.93
9/2/2014 312.30 294.98 466.82 217.05 (154.52) 77.93 1.34
3/2/2015 288.35 212.12 76.23
9/2/2015 324.88 288.35 292.29 212.12 32.59 76.23 185.05
3/2/2016 281.20 208.52 72.68
9/2/2016 339.55 281.20 298.59 208.52 40.96 72.68 186.32
3/2/2017 273.56 204.33 69.23
9/2/2017 354.22 273.56 304.90 204.33 49.32 69.23 187.78
3/2/2018 265.50 199.51 65.99
9/2/2018 370.99 265.50 315.42 199.51 55.57 65.99 187.55
3/2/2019 256.88 194.22 62.66
9/2/2019 387.76 256.88 325.93 194.22 61.83 62.66 187.15
3/2/2020 247.67 188.25 59.42
9/2/2020 406.62 247.67 336.44 188.25 70.18 59.42 189.02
3/2/2021 237.81 181.68 56.13
9/2/2021 425.49 237.81 349.06 181.68 76.43 56.13 188.69
3/2/2022 227.43 174.42 53.01
9/2/2022 446.45 227.43 363.78 174.42 82.67 53.01 188.69
3/2/2023 216.27 166.49 49.78
9/2/2023 469.50 216.27 380.60 166.49 88.90 49.78 188.46
3/2/2024 204.42 157.91 46.51
9/2/2024 492.56 204.42 397.43 157.91 95.13 46.51 188.15
3/2/2025 191.98 148.85 43.13
9/2/2025 517.71 191.98 416.35 148.85 101.36 43.13 187.62
3/2/2026 178.65 139.15 39.50
9/2/2026 542.86 178.65 435.28 139.15 107.58 39.50 186.58
3/2/2027 164.67 128.79 35.88
9/2/2027 572.21 164.67 456.30 128.79 115.91 35.88 187.67
3/2/2028 149.94 117.82 32.12
9/2/2028 601.55 149.94 479.43 117.82 122.12 32.12 186.36
3/2/2029 134.45 106.17 28.28
9/2/2029 632.99 134.45 502.56 106.17 130.43 28.28 186.99
3/2/2030 118.15 93.71 24.44
9/2/2030 664.43 118.15 525.69 93.71 138.74 24.44 187.62
3/2/2031 100.87 80.55 20.32
9/2/2031 700.07 100.87 553.03 80.55 147.04 20.32 187.68
3/2/2032 82.67 66.56 16.11
9/2/2032 735.70 82.67 580.37 66.56 155.33 16.11 187.55
3/2/2033 63.54 51.44 12.10
9/2/2033 773.43 63.54 611.91 51.44 161.52 12.10 185.72
3/2/2034 43.43 35.20 8.23
9/2/2034 813.25 43.43 643.45 35.20 169.80 8.23 186.26
3/2/2035 22.29 18.12 4.17
9/2/2035 857.27 22.29 679.20 18.12 178.07 4.17 186.41
Totals $12,041.52 $8,390.55 $9,714.84 $6,436.13 $2,326.69 $1,954.42 $4,281.11
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4,2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,907.61
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $305.68 $307.10 $0.00 $259.46 $305.68 $47.64 $353.32
3/2/2014 300.84 221.35 79.49
9/2/2014 318.50 300.84 476.08 221.35 (157.58) 79.49 1.40
3/2/2015 294.07 216.33 77.74
9/2/2015 331.33 294.07 298.09 216.33 33.24 77.74 188.72
3/2/2016 286.78 212.66 74.12
9/2/2016 346.29 286.78 304.52 212.66 41.77 74.12 190.01
3/2/2017 278.99 208.38 70.61
9/2/2017 361.25 278.99 310.95 208.38 50.30 70.61 191.52
3/2/2018 270.77 203.47 67.30
9/2/2018 378.35 270.77 321.68 203.47 56.67 67.30 191.27
3/2/2019 261.97' 198.07 63.90
9/2/2019 395.45 261.97 332.40 198.07 63.05 63.90 190.85
3/2/2020 252.58 191.99 60.59
9/2/2020 414.69 252.58 343.12 191.99 71.57 60.59 192.75
3/2/2021 242.52 185.28 57.24
9/2/2021 433.93 242.52 355.99 185.28 77.94 57.24 192.42
3/2/2022 231.95 177.88 54.07
9/2/2022 455.31 231.95 371.00 177.88 84.31 54.07 192.45
3/2/2023 220.57 169.80 50.77
9/2/2023 478.82 220.57 388.16 169.80 90.66 50.77 192.20
3/2/2024 208.47 161.04 47.43
9/2/2024 502.33 208.47 405.31 161.04 97.02 47.43 191.88
3/2/2025 195.79 151.80 43.99
9/2/2025 527.99 195.79 424.61 151.80 103.38 43.99 191.36
3/2/2026 182.20 141.91 40.29
9/2/2026 553.64 182.20 443.91 141.91 109.73 40.29 190.31
3/2/2027 167.94 131.35 36.59
9/2/2027 583.56 167.94 465.36 131.35 118.20 36.59 191.38
3/2/2028 152.91 120.16 32.75
9/2/2028 613.49 152.91 488.95 120.16 124.54 32.75 190.04
3/2/2029 137.11 108.28 28.83
9/2/2029 645.55 137.11 512.54 108.28 133.01 28.83 190.67
3/2/2030 120.49 95.57 24.92
9/2/2030 677.62 120.49 536.13 95.57 141.49 24.92 191.33
3/2/2031 102.87 82.14 20.73
9/2/2031 713.96 102.87 564.00 82.14 149.96 20.73 191.42
3/2/2032 84.31 67.88 16.43
9/2/2032 750.30 84.31 591.88 67.88 158.42 16.43 191.28
3/2/2033 64.80 52.46 12.34
9/2/2033 788.77 64.80 624.05 52.46 164.72 12.34 189.40
3/2/2034 44.30 35.90 8.40
9/2/2034 829.39 44.30 656.22 35.90 173.17 8.40 189.97
3/2/2035 22.73 18.48 4.25
9/2/2035 874.28 22.73 692.67 18.48 181.61 4.25 190.11
Totals $12,280.48 $8,557.02 $9,907.61 $6,563.82 $2,372.86 $1,993.20 $4,366.06
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $9,910.58
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $305.77 $307.20 $0.00 $259.54 $305.77 $47.66 $353.43
3/2/2014 300.93 221.42 79.51
9/2/2014 318.60 300.93 476.22 221.42 (157.62) 79.51 1.40
3/2/2015 294.16 216.39 77.77
9/2/2015 331.43 294.16 298.18 216.39 33.25 77.77 188.79
3/2/2016 286.87 212.73 74.14
9/2/2016 346.39 286.87 304.61 212.73 41.78 74.14 190.06
3/2/2017 279.07 208.45 70.62
9/2/2017 361.36 279.07 311.05 208.45 50.31 70.62 191.55
3/2/2018 270.85 203.53 67.32
9/2/2018 378.47 270.85 321.77 203.53 56.70 67.32 191.34
3/2/2019 262.05 198.13 63.92
9/2/2019 395.57 262.05 332.50 198.13 63.07 63.92 190.91
3/2/2020 252.66 192.05 60.61
9/2/2020 414.82 252.66 343.22 192.05 71.60 60.61 192.82
3/2/2021 242.60 185.34 57.26
9/2/2021 434.06 242.60 356.09 185.34 77.97 57.26 192.49
3/2/2022 232.02 177.93 54.09
9/2/2022 455.44 232.02 371.11 177.93 84.33 54.09 192.51
3/2/2023 220.63 169.85 50.78
9/2/2023 478.96 220.63 388.27 169.85 90.69 50.78 192.25
3/2/2024 208.54 161.09 47.45
9/2/2024 502.49 208.54 405.43 161.09 97.06 47.45 191.96
3/2/2025 195.85 151.85 44.00
9/2/2025 528.14 195.85 424.74 151.85 103.40 44.00 191.40
3/2/2026 182.25 141.96 40.29
9/2/2026 553.80 182.25 444.05 141.96 109.75 40.29 190.33
3/2/2027 167.99 131.39 36.60
9/2/2027 583.74 167.99 465.50 131.39 118.24 36.60 191.44
3/2/2028 152.96 120.20 32.76
9/2/2028 613.67 152.96 489.09 120.20 124.58 32.76 190.10
3/2/2029 137.16 108.31 28.85
9/2/2029 645.75 137.16 512.69 108.31 133.06 28.85 190.76
3/2/2030 120.53 95.60 24.93
9/2/2030 677.82 120.53 536.29 95.60 141.53 24.93 191.39
3/2/2031 102.90 82.17 20.73
9/2/2031 714.17 102.90 564.17 82.17 150.00 20.73 191.46
3/2/2032 84.34 67.90 16.44
9/2/2032 750.52 84.34 592.06 67.90 158.46 16.44 191.34
3/2/2033 64.82 52.48 12.34
9/2/2033 789.01 64.82 624.24 52.48 164.77 12.34 189.45
3/2/2034 44.31 35.91 8.40
9/2/2034 829.64 44.31 656.42 35.91 173.22 8.40 190.02
3/2/2035 22.74 18.48 4.26
9/2/2035 874.54 22.74 692.88 18.48 181.66 4.26 190.18
Totals $12,284.16 $8,559.66 $9,910.58 $6,565.86 $2,373.58 $1,993.80 $4,367.38
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $10,005.56
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $308.70 $310.14 $0.00 $262.02 $308.70 $48.12 $356.82
3/2/2014 303.81 223.54 80.27
9/2/2014 321.65 303.81 480.79 223.54 (159.14) 80.27 1.40
3/2/2015 296.98 218.47 78.51
9/2/2015 334.60 296.98 301.03 218.47 33.57 78.51 190.59
3/2/2016 289.62 214.76 74.86
9/2/2016 349.71 289.62 307.53 214.76 42.18 74.86 191.90
3/2/2017 281.75 210.45 71.30
9/2/2017 364.82 281.75 314.03 210.45 50.79 71.30 193.39
3/2/2018 273.45 205.48 67.97
9/2/2018 382.09 273.45 324.86 205.48 57.23 67.97 193.17
3/2/2019 264.56 200.03 64.53
9/2/2019 399.36 264.56 335.68 200.03 63.68 64.53 192.74
3/2/2020 255.08 193.89 61.19
9/2/2020 418.79 255.08 346.51 193.89 72.28 61.19 194.66
3/2/2021 244.92 187.12 57.80
9/2/2021 438.22 244.92 359.51 187.12 78.71 57.80 194.31
3/2/2022 234.24 179.64 54.60
9/2/2022 459.81 234.24 374.67 179.64 85.14 54.60 194.34
3/2/2023 222.75 171.47 51.28
9/2/2023 483.55 222.75 391.99 171.47 91.56 51.28 194.12
3/2/2024 210.54 162.64 47.90
9/2/2024 507.30 210.54 409.32 162.64 97.98 47.90 193.78
3/2/2025 197.73 153.31 44.42
9/2/2025 533.21 197.73 428.81 153.31 104.40 44.42 193.24
3/2/2026 184.00 143.32 40.68
9/2/2026 559.11 184.00 448.30 143.32 110.81 40.68 192.17
3/2/2027 169.60 132.65 36.95
9/2/2027 589.33 169.60 469.96 132.65 119.37 36.95 193.27
3/2/2028 154.42 121.35 33.07
9/2/2028 619.55 154.42 493.78 121.35 125.77 33.07 191.91
3/2/2029 138.47 109.35 29.12
9/2/2029 651.94 138.47 517.60 109.35 134.34 29.12 192.58
3/2/2030 121.68 96.52 25.16
9/2/2030 684.32 121.68 541.43 96.52 142.89 25.16 193.21
3/2/2031 103.89 82.96 20.93
9/2/2031 721.02 103.89 569.58 82.96 151.44 20.93 193.30
3/2/2032 85.14 68.55 16.59
9/2/2032 757.71 85.14 597.73 68.55 159.98 16.59 193.16
3/2/2033 65.44 52.98 12.46
9/2/2033 796.57 65.44 630.22 52.98 166.35 12.46 191.27
3/2/2034 44.73 36.25 8.48
9/2/2034 837.59 44.73 662.71 36.25 174.88 8.48 191.84
3/2/2035 22.96 18.66 4.30
9/2/2035 882.92 22.96 699.52 18.66 183.40 4.30 192.00
Totals $12,401.87 $8,641.66 $10,005.56 $6,628.80 $2,396.31 $2,012.86 $4,409.17
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $10,222.24
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $315.38 $316.86 $0.00 $267.70 $315.38 $49.16 $364.54
3/2/2014 310.39 228.38 82.01
9/2/2014 328.62 310.39 491.20 228.38 (162.58) 82.01 1.44
3/2/2015 303.41 223.20 80.21
9/2/2015 341.85 303.41 307.55 223.20 34.30 80.21 194.72
3/2/2016 295.89 219.42 76.47
9/2/2016 357.29 295.89 314.19 219.42 43.10 76.47 196.04
3/2/2017 287.85 215.00 72.85
9/2/2017 372.73 287.85 320.83 215.00 51.90 72.85 197.60
3/2/2018 279.37 209.93 69.44
9/2/2018 390.37 279.37 331.89 209.93 58.48 69.44 197.36
3/2/2019 270.29 204.36 65.93
9/2/2019 408.01 270.29 342.95 204.36 65.06 65.93 196.92
3/2/2020 260.60 198.09 62.51
9/2/2020 427.86 260.60 354.02 198.09 73.84 62.51 198.86
3/2/2021 250.23 191.17 59.06
9/2/2021 447.71 250.23 367.29 191.17 80.42 59.06 198.54
3/2/2022 239.31 183.53 55.78
9/2/2022 469.77 239.31 382.78 183.53 86.99 55.78 198.55
3/2/2023 227.57 175.19 52.38
9/2/2023 494.03 227.57 400.48 175.19 93.55 52.38 198.31
3/2/2024 215.10 166.16 48.94
9/2/2024 518.29 215.10 418.18 166.16 100.11 48.94 197.99
3/2/2025 202.01 156.63 45.38
9/2/2025 544.75 202.01 438.10 156.63 106.65 45.38 197.41
3/2/2026 187.98 146.42 41.56
9/2/2026 571.22 187.98 458.01 146.42 113.21 41.56 196.33
3/2/2027 173.27 135.52 37.75
9/2/2027 602.09 173.27 480.14 135.52 121.95 37.75 197.45
3/2/2028 157.77 123.98 33.79
9/2/2028 632.97 157.77 504.47 123.98 128.50 33.79 196.08
3/2/2029 141.47 111.72 29.75
9/2/2029 666.05 141.47 528.81 111.72 137.24 29.75 196.74
3/2/2030 124.32 98.61 25.71
9/2/2030 699.14 124.32 553.15 98.61 145.99 25.71 197.41
3/2/2031 106.14 84.75 21.39
9/2/2031 736.63 106.14 581.92 84.75 154.71 21.39 197.49
3/2/2032 86.99 70.03 16.96
9/2/2032 774.12 86.99 610.68 70.03 163.44 16.96 197.36
3/2/2033 66.86 54.13 12.73
9/2/2033 813.82 66.86 643.87 54.13 169.95 12.73 195.41
3/2/2034 45.70 37.04 8.66
9/2/2034 855.72 45.70 677.06 37.04 178.66 8.66 195.98
3/2/2035 23.45 19.06 4.39
9/2/2035 902.04 23.45 714.67 19.06 187.37 4.39 196.15
Totals $12,670.46 $8,828.80 $10,222.24 $6,772.34 $2,448.22 $2,056.46 $4,504.68
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $10,225.19
Parcel Count with Same Reassessment: 3
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $315.47 $316.95 $0.00 $267.78 $315.47 $49.17 $364.64
3/2/2014 310.48 228.45 82.03
9/2/2014 328.71 310.48 491.34 228.45 (162.63) 82.03 1.43
3/2/2015 303.50 223.26 80.24
9/2/2015 341.95 303.50 307.64 223.26 34.31 80.24 194.79
3/2/2016 295.97 219.48 76.49
9/2/2016 357.39 295.97 314.28 219.48 43.11 76.49 196.09
3/2/2017 287.93 215.06 72.87
9/2/2017 372.83 287.93 320.92 215.06 51.91 72.87 197.65
3/2/2018 279.45 210.00 69.45
9/2/2018 390.48 279.45 331.99 210.00 58.49 69.45 197.39
3/2/2019 270.37 204.42 65.95
9/2/2019 408.13 270.37 343.05 204.42 65.08 65.95 196.98
3/2/2020 260.68 198.14 62.54
9/2/2020 427.99 260.68 354.12 198.14 73.87 62.54 198.95
3/2/2021 250.30 191.22 59.08
9/2/2021 447.84 250.30 367.40 191.22 80.44 59.08 198.60
3/2/2022 239.38 183.58 55.80
9/2/2022 469.90 239.38 382.89 183.58 87.01 55.80 198.61
3/2/2023 227.64 175.24 52.40
9/2/2023 494.17 227.64 400.60 175.24 93.57 52.40 198.37
3/2/2024 215.16 166.21 48.95
9/2/2024 518.44 215.16 418.30 166.21 100.14 48.95 198.04
3/2/2025 202.07 156.67 45.40
9/2/2025 544.91 202.07 438.22 156.67 106.69 45.40 197.49
3/2/2026 188.04 146.46 41.58
9/2/2026 571.38 188.04 458.14 146.46 113.24 41.58 196.40
3/2/2027 173.32 135.56 37.76
9/2/2027 602.27 173.32 480.27 135.56 122.00 37.76 197.52
3/2/2028 157.81 124.01 33.80
9/2/2028 633.15 157.81 504.62 124.01 128.53 33.80 196.13
3/2/2029 141.51 111.75 29.76
9/2/2029 666.25 141.51 528.97 111.75 137.28 29.76 196.80
3/2/2030 124.35 98.63 25.72
9/2/2030 699.34 124.35 553.31 98.63 146.03 25.72 197.47
3/2/2031 106.17 84.78 21.39
9/2/2031 736.84 106.17 582.08 84.78 154.76 21.39 197.54
3/2/2032 87.01 70.05 16.96
9/2/2032 774.35 87.01 610.86 70.05 163.49 16.96 197.41
3/2/2033 66.88 54.14 12.74
9/2/2033 814.06 66.88 644.05 54.14 170.01 12.74 195.49
3/2/2034 45.72 37.05 8.67
9/2/2034 855.97 45.72 677.25 37.05 178.72 8.67 196.06
3/2/2035 23.46 19.07 4.39
9/2/2035 902.30 23.46 714.88 19.07 187.42 4.39 196.20
Totals $12,674.12 $8,831.35 $10,225.19 $6,774.24 $2,448.94 $2,057.11 $4,506.05
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $10,228.17
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $315.57 $317.04 $0.00 $267.85 $315.57 $49.19 $364.76
3/2/2014 310.57 228.51 82.06
9/2/2014 328.81 310.57 491.48 228.51 (162.67) 82.06 1.45
3/2/2015 303.58 223.33 80.25
9/2/2015 342.05 303.58 307.73 223.33 34.32 80.25 194.82
3/2/2016 296.06 219.54 76.52
9/2/2016 357.49 296.06 314.37 219.54 43.12 76.52 196.16
3/2/2017 288.01 215.13 72.88
9/2/2017 372.94 288.01 321.01 215.13 51.93 72.88 197.69
3/2/2018 279.53 210.06 69.47
9/2/2018 390.60 279.53 332.08 210.06 58.52 69.47 197.46
3/2/2019 270.45 204.48 65.97
9/2/2019 408.25 270.45 343.15 204.48 65.10 65.97 197.04
3/2/2020 260.75 198.20 62.55
9/2/2020 428.11 260.75 354.22 198.20 73.89 62.55 198.99
3/2/2021 250.37 191.28 59.09
9/2/2021 447.97 250.37 367.51 191.28 80.46 59.09 198.64
3/2/2022 239.45 183.64 55.81
9/2/2022 470.04 239.45 383.00 183.64 87.04 55.81 198.66
3/2/2023 227.70 175.29 52.41
9/2/2023 494.31 227.70 400.71 175.29 93.60 52.41 198.42
3/2/2024 215.22 166.25 48.97
9/2/2024 518.59 215.22 418.43 166.25 100.16 48.97 198.10
3/2/2025 202.13 156.72 45.41
9/2/2025 545.07 202.13 438.35 156.72 106.72 45.41 197.54
3/2/2026 188.09 146.50 41.59
9/2/2026 571.55 188.09 458.28 146.50 113.27 41.59 196.45
3/2/2027 173.37 135.60 37.77
9/2/2027 602.44 173.37 480.41 135.60 122.03 37.77 197.57
3/2/2028 157.86 124.05 33.81
9/2/2028 633.34 157.86 504.77 124.05 128.57 33.81 196.19
3/2/2029 141.55 111.78 29.77
9/2/2029 666.44 141.55 529.12 111.78 137.32 29.77 196.86
3/2/2030 124.39 98.66 25.73
9/2/2030 699.54 124.39 553.47 98.66 146.07 25.73 197.53
3/2/2031 106.20 84.80 21.40
9/2/2031 737.06 106.20 582.25 84.80 154.81 21.40 197.61
3/2/2032 87.04 70.07 16.97
9/2/2032 774.57 87.04 611.03 70.07 163.54 16.97 197.48
3/2/2033 66.90 54.16 12.74
9/2/2033 814.29 66.90 644.24 54.16 170.05 12.74 195.53
3/2/2034 45.73 37.06 8.67
9/2/2034 856.22 45.73 677.45 37.06 178.77 8.67 196.11
3/2/2035 23.47 19.07 4.40
9/2/2035 902.56 23.47 715.09 19.07 187.47 4.40 196.27
Totals $12,677.81 $8,833.88 $10,228.17 $6,776.21 $2,449.66 $2,057.67 $4,507.33
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $10,290.49
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $317.49 $318.97 $0.00 $269.49 $317.49 $49.48 $366.97
3/2/2014 312.46 229.91 82.55
9/2/2014 330.81 312.46 494.48 229.91 (163.67) 82.55 1.43
3/2/2015 305.43 224.69 80.74
9/2/2015 344.13 305.43 309.61 224.69 34.52 80.74 196.00
3/2/2016 297.86 220.88 76.98
9/2/2016 359.67 297.86 316.29 220.88 43.38 76.98 197.34
3/2/2017 289.77 216.44 73.33
9/2/2017 375.21 289.77 322.97 216.44 52.24 73.33 198.90
3/2/2018 281.23 211.34 69.89
9/2/2018 392.98 281.23 334.11 211.34 58.87 69.89 198.65
3/2/2019 272.10 205.73 66.37
9/2/2019 410.74 272.10 345.24 205.73 65.50 66.37 198.24
3/2/2020 262.34 199.41 62.93
9/2/2020 430.72 262.34 356.38 199.41 74.34 62.93 200.20
3/2/2021 251.90 192.44 59.46
9/2/2021 450.70 251.90 369.74 192.44 80.96 59.46 199.88
3/2/2022 240.91 184.76 56.15
9/2/2022 472.90 240.91 385.34 184.76 87.56 56.15 199.86
3/2/2023 229.09 176.36 52.73
9/2/2023 497.33 229.09 403.16 176.36 94.17 52.73 199.63
3/2/2024 216.53 167.27 49.26
9/2/2024 521.75 216.53 420.97 167.27 100.78 49.26 199.30
3/2/2025 203.36 157.67 45.69
9/2/2025 548.39 203.36 441.02 157.67 107.37 45.69 198.75
3/2/2026 189.24 147.40 41.84
9/2/2026 575.03 189.24 461.07 147.40 113.96 41.84 197.64
3/2/2027 174.43 136.43 38.00
9/2/2027 606.12 174.43 483.34 136.43 122.78 38.00 198.78
3/2/2028 158.82 124.80 34.02
9/2/2028 637.20 158.82 507.84 124.80 129.36 34.02 197.40
3/2/2029 142.41 112.46 29.95
9/2/2029 670.50 142.41 532.34 112.46 138.16 29.95 198.06
3/2/2030 125.15 99.26 25.89
9/2/2030 703.80 125.15 556.84 99.26 146.96 25.89 198.74
3/2/2031 106.85 85.32 21.53
9/2/2031 741.55 106.85 585.80 85.32 155.75 21.53 198.81
3/2/2032 87.57 70.50 17.07
9/2/2032 779.29 87.57 614.76 70.50 164.53 17.07 198.67
3/2/2033 67.31 54.49 12.82
9/2/2033 819.25 67.31 648.17 54.49 171.08 12.82 196.72
3/2/2034 46.01 37.28 8.73
9/2/2034 861.44 46.01 681.58 37.28 179.86 8.73 197.32
3/2/2035 23.61 19.19 4.42
9/2/2035 908.06 23.61 719.44 19.19 188.62 4.42 197.46
Totals $12,755.06 $8,887.73 $10,290.49 $6,817.55 $2,464.57 $2,070.18 $4,534.75
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $10,311.27
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $318.13 $319.62 $0.00 $270.03 $318.13 $49.59 $367.72
3/2/2014 313.09 230.37 82.72
9/2/2014 331.48 313.09 495.48 230.37 (164.00) 82.72 1.44
3/2/2015 306.05 225.14 80.91
9/2/2015 344.83 306.05 310.23 225.14 34.60 80.91 196.42
3/2/2016 298.46 221.33 77.13
9/2/2016 360.40 298.46 316.93 221.33 43.47 77.13 197.73
3/2/2017 290.36 216.88 73.48
9/2/2017 375.97 290.36 323.62 216.88 52.35 73.48 199.31
3/2/2018 281.80 211.76 70.04
9/2/2018 393.77 281.80 334.78 211.76 58.99 70.04 199.07
3/2/2019 272.65 206.14 66.51
9/2/2019 411.57 272.65 345.94 206.14 65.63 66.51 198.65
3/2/2020 262.87 199.81 63.06
9/2/2020 431.59 262.87 357.10 199.81 74.49 63.06 200.61
3/2/2021 252.41 192.83 59.58
9/2/2021 451.61 252.41 370.49 192.83 81.12 59.58 200.28
3/2/2022 241.40 185.13 56.27
9/2/2022 473.86 241.40 386.11 185.13 87.75 56.27 200.29
3/2/2023 229.55 176.71 52.84
9/2/2023 498.33 229.55 403.97 176.71 94.36 52.84 200.04
3/2/2024 216.97 167.60 49.37
9/2/2024 522.80 216.97 421.82 167.60 100.98 49.37 199.72
3/2/2025 203.77 157.99 45.78
9/2/2025 549.50 203.77 441.91 157.99 107.59 45.78 199.15
3/2/2026 189.62 147.69 41.93
9/2/2026 576.19 189.62 462.00 147.69 114.19 41.93 198.05
3/2/2027 174.78 136.70 38.08
9/2/2027 607.34 174.78 484.32 136.70 123.02 38.08 199.18
3/2/2028 159.14 125.06 34.08
9/2/2028 638.48 159.14 508.87 125.06 129.61 34.08 197.77
3/2/2029 142.70 112.69 30.01
9/2/2029 671.86 142.70 533.42 112.69 138.44 30.01 198.46
3/2/2030 125.40 99.47 25.93
9/2/2030 705.23 125.40 557.97 99.47 147.26 25.93 199.12
3/2/2031 107.07 85.49 21.58
9/2/2031 743.05 107.07 586.98 85.49 156.07 21.58 199.23
3/2/2032 87.75 70.64 17.11
9/2/2032 780.86 87.75 616.00 70.64 164.86 17.11 199.08
3/2/2033 67.44 54.60 12.84
9/2/2033 820.91 67.44 649.48 54.60 171.43 12.84 197.11
3/2/2034 46.10 37.36 8.74
9/2/2034 863.18 46.10 682.95 37.36 180.23 8.74 197.71
3/2/2035 23.66 19.23 4.43
9/2/2035 909.90 23.66 720.90 19.23 189.00 4.43 197.86
Totals $12,780.84 $8,905.70 $10,311.27 $6,831.27 $2,469.57 $2,074.43 $4,544.00
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $10,438.91
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $322.07 $323.57 $0.00 $273.37 $322.07 $50.20 $372.27
3/2/2014 316.97 233.22 83.75
9/2/2014 335.58 316.97 501.61 233.22 (166.03) 83.75 1.47
3/2/2015 309.84 227.93 81.91
9/2/2015 349.09 309.84 314.07 227.93 35.02 81.91 198.84
3/2/2016 302.16 224.07 78.09
9/2/2016 364.86 302.16 320.85 224.07 44.01 78.09 200.19
3/2/2017 293.95 219.56 74.39
9/2/2017 380.63 293.95 327.63 219.56 53.00 74.39 201.78
3/2/2018 285.29 214.38 70.91
9/2/2018 398.64 285.29 338.93 214.38 59.71 70.91 201.53
3/2/2019 276.02 208.69 67.33
9/2/2019 416.66 276.02 350.22 208.69 66.44 67.33 201.10
3/2/2020 266.13 202.29 63.84
9/2/2020 436.93 266.13 361.52 202.29 75.41 63.84 203.09
3/2/2021 255.53 195.22 60.31
9/2/2021 457.20 255.53 375.08 195.22 82.12 60.31 202.74
3/2/2022 244.39 187.42 56.97
9/2/2022 479.72 244.39 390.89 187.42 88.83 56.97 202.77
3/2/2023 232.39 178.90 53.49
9/2/2023 504.50 232.39 408.97 178.90 95.53 53.49 202.51
3/2/2024 219.65 169.68 49.97
9/2/2024 529.27 219.65 427.05 169.68 102.22 49.97 202.16
3/2/2025 206.29 159.94 46.35
9/2/2025 556.30 206.29 447.38 159.94 108.92 46.35 201.62
3/2/2026 191.97 149.52 42.45
9/2/2026 583.33 191.97 467.72 149.52 115.61 42.45 200.51
3/2/2027 176.94 138.39 38.55
9/2/2027 614.86 176.94 490.31 138.39 124.55 38.55 201.65
3/2/2028 161.11 126.60 34.51
9/2/2028 646.39 161.11 515.17 126.60 131.22 34.51 200.24
3/2/2029 144.47 114.09 30.38
9/2/2029 680.17 144.47 540.02 114.09 140.15 30.38 200.91
3/2/2030 126.95 100.70 26.25
9/2/2030 713.96 126.95 564.88 100.70 149.08 26.25 201.58
3/2/2031 108.39 86.55 21.84
9/2/2031 752.24 108.39 594.25 86.55 157.99 21.84 201.67
3/2/2032 88.83 71.52 17.31
9/2/2032 790.53 88.83 623.62 71.52 166.91 17.31 201.53
3/2/2033 68.28 55.28 13.00
9/2/2033 831.07 68.28 657.52 55.28 173.55 13.00 199.55
3/2/2034 46.67 37.82 8.85
9/2/2034 873.86 46.67 691.41 37.82 182.45 8.85 200.15
3/2/2035 23.95 19.47 4.48
9/2/2035 921.16 23.95 729.82 19.47 191.34 4.48 200.30
Totals $12,939.02 $9,015.91 $10,438.91 $6,915.85 $2,500.10 $2,100.06 $4,600.16
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $10,646.68
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $328.48 $330.01 $0.00 $278.81 $328.48 $51.20 $379.68
3/2/2014 323.28 237.87 85.41
9/2/2014 342.26 323.28 511.59 237.87 (169.33) 85.41 1.49
3/2/2015 316.01 232.46 83.55
9/2/2015 356.04 316.01 320.32 232.46 35.72 83.55 202.82
3/2/2016 308.17 228.53 79.64
9/2/2016 372.12 308.17 327.24 228.53 44.88 79.64 204.16
3/2/2017 299.80 223.93 75.87
9/2/2017 388.20 299.80 334.15 223.93 54.05 75.87 205.79
3/2/2018 290.97 218.65 72.32
9/2/2018 406.58 290.97 345.67 218.65 60.91 72.32 205.55
3/2/2019 281.52 212.85 68.67
9/2/2019 424.95 281.52 357.19 212.85 67.76 68.67 205.10
3/2/2020 271.42 206.31 65.11
9/2/2020 445.63 271.42 368.72 206.31 76.91 65.11 207.13
3/2/2021 260.62 199.11 61.51
9/2/2021 466.30 260.62 382.54 199.11 83.76 61.51 206.78
3/2/2022 249.25 191.15 58.10
9/2/2022 489.27 249.25 398.67 191.15 90.60 58.10 206.80
3/2/2023 237.02 182.46 54.56
9/2/2023 514.54 237.02 417.11 182.46 97.43 54.56 206.55
3/2/2024 224.03 173.06 50.97
9/2/2024 539.81 224.03 435.55 173.06 104.26 50.97 206.20
3/2/2025 210.40 163.13 47.27
9/2/2025 567.37 210.40 456.29 163.13 111.08 47.27 205.62
3/2/2026 195.79 152.50 43.29
9/2/2026 594.94 195.79 477.03 152.50 117.91 43.29 204.49
3/2/2027 180.47 141.15 39.32
9/2/2027 627.10 180.47 500.07 141.15 127.03 39.32 205.67
3/2/2028 164.32 129.12 35.20
9/2/2028 659.25 164.32 525.42 129.12 133.83 35.20 204.23
3/2/2029 147.34 116.36 30.98
9/2/2029 693.71 147.34 550.77 116.36 142.94 30.98 204.90
3/2/2030 129.48 102.70 26.78
9/2/2030 728.17 129.48 576.12 102.70 152.05 26.78 205.61
3/2/2031 110.55 88.27 22.28
9/2/2031 767.22 110.55 606.08 88.27 161.14 22.28 205.70
3/2/2032 90.60 72.94 17.66
9/2/2032 806.27 90.60 636.04 72.94 170.23 17.66 205.55
3/2/2033 69.64 56.38 13.26
9/2/2033 847.61 69.64 670.60 56.38 177.01 13.26 203.53
3/2/2034 47.60 38.57 9.03
9/2/2034 891.26 47.60 705.17 38.57 186.09 9.03 204.15
3/2/2035 24.43 19.85 4.58
9/2/2035 939.49 24.43 744.35 19.85 195.14 4.58 204.30
Totals $13,196.57 $9,195.43 $10,646.68 $7,053.51 $2,549.88 $2,141.92 $4,691.80
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $10,922.71
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $336.99 $338.57 $0.00 $286.04 $336.99 $52.53 $389.52
3/2/2014 331.66 244.03 87.63
9/2/2014 351.13 331.66 524.86 244.03 (173.73) 87.63 1.53
3/2/2015 324.20 238.49 85.71
9/2/2015 365.27 324.20 328.63 238.49 36.64 85.71 208.06
3/2/2016 316.16 234.45 81.71
9/2/2016 381.77 316.16 335.72 234.45 46.05 81.71 209.47
3/2/2017 307.57 229.74 77.83
9/2/2017 398.27 307.57 342.81 229.74 55.46 77.83 211.12
3/2/2018 298.51 224.32 74.19
9/2/2018 417.12 298.51 354.63 224.32 62.49 74.19 210.87
3/2/2019 288.81 218.36 70.45
9/2/2019 435.97 288.81 366.45 218.36 69.52 70.45 210.42
3/2/2020 278.46 211.66 66.80
9/2/2020 457.18 278.46 378.28 211.66 78.90 66.80 212.50
3/2/2021 267.37 204.27 63.10
9/2/2021 478.39 267.37 392.46 204.27 85.93 63.10 212.13
3/2/2022 255.71 196.11 59.60
9/2/2022 501.96 255.71 409.01 196.11 92.95 59.60 212.15
3/2/2023 243.16 187.19 55.97
9/2/2023 527.88 243.16 427.92 187.19 99.96 55.97 211.90
3/2/2024 229.83 177.54 52.29
9/2/2024 553.80 229.83 446.84 177.54 106.96 52.29 211.54
3/2/2025 215.85 167.36 48.49
9/2/2025 582.08 215.85 468.12 167.36 113.96 48.49 210.94
3/2/2026 200.86 156.45 44.41
9/2/2026 610.36 200.86 489.39 156.45 120.97 44.41 209.79
3/2/2027 185.15 144.81 40.34
9/2/2027 643.35 185.15 513.04 144.81 130.31 40.34 210.99
3/2/2028 168.58 132.47 36.11
9/2/2028 676.35 168.58 539.04 132.47 137.31 36.11 209.53
3/2/2029 151.16 119.37 31.79
9/2/2029 711.69 151.16 565.05 119.37 146.64 31.79 210.22
3/2/2030 132.84 105.36 27.48
9/2/2030 747.04 132.84 591.06 105.36 155.98 27.48 210.94
3/2/2031 113.41 90.56 22.85
9/2/2031 787.11 113.41 621.79 90.56 165.32 22.85 211.02
3/2/2032 92.95 74.83 18.12
9/2/2032 827.17 92.95 652.53 74.83 174.64 18.12 210.88
3/2/2033 71.44 57.84 13.60
9/2/2033 869.59 71.44 687.99 57.84 181.60 13.60 208.80
3/2/2034 48.83 39.57 9.26
9/2/2034 914.36 48.83 723.45 39.57 190.91 9.26 209.43
3/2/2035 25.06 20.37 4.69
9/2/2035 963.85 25.06 763.64 20.37 200.21 4.69 209.59
Totals $13,538.68 $9,433.71 $10,922.71 $7,236.34 $2,615.97 $2,197.37 $4,813.34
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $11,195.78
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $345.42 $347.03 $0.00 $293.19 $345.42 $53.84 $399.26
3/2/2014 339.95 250.13 89.82
9/2/2014 359.91 339.95 537.98 250.13 (178.07) 89.82 1.57
3/2/2015 332.30 244.45 87.85
9/2/2015 374.41 332.30 336.84 244.45 37.57 87.85 213.27
3/2/2016 324.07 240.31 83.76
9/2/2016 391.31 324.07 344.11 240.31 47.20 83.76 214.72
3/2/2017 315.26 235.48 79.78
9/2/2017 408.22 315.26 351.38 235.48 56.84 79.78 216.40
3/2/2018 305.97 229.93 76.04
9/2/2018 427.55 305.97 363.50 229.93 64.05 76.04 216.13
3/2/2019 296.03 223.82 72.21
9/2/2019 446.87 296.03 375.62 223.82 71.25 72.21 215.67
3/2/2020 285.42 216.95 68.47
9/2/2020 468.61 285.42 387.73 216.95 80.88 68.47 217.82
3/2/2021 274.06 209.37 64.69
9/2/2021 490.35 274.06 402.27 209.37 88.08 64.69 217.46
3/2/2022 262.11 201.01 61.10
9/2/2022 514.51 262.11 419.24 201.01 95.27 61.10 217.47
3/2/2023 249.24 191.87 57.37
9/2/2023 541.08 249.24 438.62 191.87 102.46 57.37 217.20
3/2/2024 235.58 181.98 53.60
9/2/2024 567.65 235.58 458.01 181.98 109.64 53.60 216.84
3/2/2025 221.25 171.54 49.71
9/2/2025 596.63 221.25 479.82 171.54 116.81 49.71 216.23
3/2/2026 205.88 160.36 45.52
9/2/2026 625.62 205.88 501.63 160.36 123.99 45.52 215.03
3/2/2027 189.77 148.43 41.34
9/2/2027 659.44 189.77 525.86 148.43 133.58 41.34 216.26
3/2/2028 172.79 135.78 37.01
9/2/2028 693.25 172.79 552.52 135.78 140.73 37.01 214.75
3/2/2029 154.94 122.36 32.58
9/2/2029 729.49 154.94 579.18 122.36 150.31 32.58 215.47
3/2/2030 136.16 108.00 28.16
9/2/2030 765.72 136.16 605.83 108.00 159.89 28.16 216.21
3/2/2031 116.25 92.82 23.43
9/2/2031 806.78 116.25 637.34 92.82 169.44 23.43 216.30
3/2/2032 95.27 76.70 18.57
9/2/2032 847.85 95.27 668.84 76.70 179.01 18.57 216.15
3/2/2033 73.23 59.28 13.95
9/2/2033 891.33 73.23 705.19 59.28 186.14 13.95 214.04
3/2/2034 50.05 40.56 9.49
9/2/2034 937.22 50.05 741.54 40.56 195.68 9.49 214.66
3/2/2035 25.69 20.88 4.81
9/2/2035 987.95 25.69 782.73 20.88 205.22 4.81 214.84
Totals $13,877.17 $9,669.57 $11,195.78 $7,417.21 $2,681.39 $2,252.36 $4,933.75
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $11,308.58
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $348.90 $350.53 $0.00 $296.15 $348.90 $54.38 $403.28
3/2/2014 343.38 252.65 90.73
9/2/2014 363.54 343.38 543.40 252.65 (179.86) 90.73 1.60
3/2/2015 335.65 246.92 88.73
9/2/2015 378.18 335.65 340.24 246.92 37.94 88.73 215.40
3/2/2016 327.33 242.73 84.60
9/2/2016 395.26 327.33 347.58 242.73 47.68 84.60 216.88
3/2/2017 318.44 237.85 80.59
9/2/2017 412.34 318.44 354.92 237.85 57.42 80.59 218.60
3/2/2018 309.06 232.25 76.81
9/2/2018 431.85 309.06 367.16 232.25 64.69 76.81 218.31
3/2/2019 299.02 226.08 72.94
9/2/2019 451.37 299.02 379.40 226.08 71.97 72.94 217.85
3/2/2020 288.30 219.14 69.16
9/2/2020 473.33 288.30 391.64 219.14 81.69 69.16 220.01
3/2/2021 276.82 211.48 65.34
9/2/2021 495.29 276.82 406.33 211.48 88.96 65.34 219.64
3/2/2022 264.75 203.03 61.72
9/2/2022 519.69 264.75 423.46 203.03 96.23 61.72 219.67
3/2/2023 251.75 193.80 57.95
9/2/2023 546.53 251.75 443.04 193.80 103.49 57.95 219.39
3/2/2024 237.95 183.82 54.13
9/2/2024 573.37 237.95 462.62 183.82 110.75 54.13 219.01
3/2/2025 223.48 173.27 50.21
9/2/2025 602.64 223.48 484.65 173.27 117.99 50.21 218.41
3/2/2026 207.96 161.98 45.98
9/2/2026 631.92 207.96 506.68 161.98 125.24 45.98 217.20
3/2/2027 191.69 149.92 41.77
9/2/2027 666.08 191.69 531.16 149.92 134.92 41.77 218.46
3/2/2028 174.53 137.15 37.38
9/2/2028 700.24 174.53 558.09 137.15 142.15 37.38 216.91
3/2/2029 156.50 123.59 32.91
9/2/2029 736.84 156.50 585.01 123.59 151.83 32.91 217.65
3/2/2030 137.53 109.09 28.44
9/2/2030 773.43 137.53 611.94 109.09 161.49 28.44 218.37
3/2/2031 117.42 93.76 23.66
9/2/2031 814.91 117.42 643.76 93.76 171.15 23.66 218.47
3/2/2032 96.23 77.48 18.75
9/2/2032 856.39 96.23 675.58 77.48 180.81 18.75 218.31
3/2/2033 73.97 59.88 14.09
9/2/2033 900.31 73.97 712.29 59.88 188.02 14.09 216.20
3/2/2034 50.56 40.97 9.59
9/2/2034 946.66 50.56 749.01 40.97 197.65 9.59 216.83
3/2/2035 25.95 21.09 4.86
9/2/2035 997.90 25.95 790.62 21.09 207.28 4.86 217.00
Totals $14,016.97 $9,767.07 $11,308.58 $7,492.01 $2,708.39 $2,275.06 $4,983.45
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $11,417.13
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $352.25 $353.89 $0.00 $298.99 $352.25 $54.90 $407.15
3/2/2014 346.67 255.08 91.59
9/2/2014 367.03 346.67 548.62 255.08 (181.59) 91.59 1.59
3/2/2015 338.87 249.29 89.58
9/2/2015 381.81 338.87 343.50 249.29 38.31 89.58 217.47
3/2/2016 330.47 245.06 85.41
9/2/2016 399.05 330.47 350.92 245.06 48.13 85.41 218.95
3/2/2017 321.49 240.13 81.36
9/2/2017 416.29 321.49 358.33 240.13 57.96 81.36 220.68
3/2/2018 312.02 234.47 77.55
9/2/2018 436.00 312.02 370.69 234.47 65.31 77.55 220.41
3/2/2019 301.89 228.25 73.64
9/2/2019 455.71 301.89 383.04 228.25 72.67 73.64 219.95
3/2/2020 291.06 221.24 69.82
9/2/2020 477.88 291.06 395.40 221.24 82.48 69.82 222.12
3/2/2021 279.48 213.51 65.97
9/2/2021 500.05 279.48 410.23 213.51 89.82 65.97 221.76
3/2/2022 267.29 204.98 62.31
9/2/2022 524.68 267.29 427.52 204.98 97.16 62.31 221.78
3/2/2023 254.17 195.67 58.50
9/2/2023 551.77 254.17 447.29 195.67 104.48 58.50 221.48
3/2/2024 240.24 185.58 54.66
9/2/2024 578.87 240.24 467.06 185.58 111.81 54.66 221.13
3/2/2025 225.62 174.93 50.69
9/2/2025 608.43 225.62 489.31 174.93 119.12 50.69 220.50
3/2/2026 209.95 163.53 46.42
9/2/2026 637.99 209.95 511.55 163.53 126.44 46.42 219.28
3/2/2027 193.53 151.36 42.17
9/2/2027 672.47 193.53 536.26 151.36 136.21 42.17 220.55
3/2/2028 176.21 138.47 37.74
9/2/2028 706.96 176.21 563.44 138.47 143.52 37.74 219.00
3/2/2029 158.01 124.78 33.23
9/2/2029 743.91 158.01 590.63 124.78 153.28 33.23 219.74
3/2/2030 138.85 110.13 28.72
9/2/2030 780.86 138.85 617.81 110.13 163.05 28.72 220.49
3/2/2031 118.55 94.66 23.89
9/2/2031 822.73 118.55 649.94 94.66 172.79 23.89 220.57
3/2/2032 97.16 78.22 18.94
9/2/2032 864.61 97.16 682.06 78.22 182.55 18.94 220.43
3/2/2033 74.68 60.46 14.22
9/2/2033 908.95 74.68 719.13 60.46 189.82 14.22 218.26
3/2/2034 51.04 41.37 9.67
9/2/2034 955.75 51.04 756.20 41.37 199.55 9.67 218.89
3/2/2035 26.19 21.29 4.90
9/2/2035 1.007.48 26.19 798.21 21.29 209.27 4.90 219.07
Totals $14,151.53 $9,860.77 $11,417.13 $7,563.91 $2,734.39 $2,296.86 $5,031.25
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $11,485.00
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $354.34 $356.00 $0.00 $300.77 $354.34 $55.23 $409.57
3/2/2014 348.73 256.59 92.14
9/2/2014 369.21 348.73 551.88 256.59 (182.67) 92.14 1.61
3/2/2015 340.89 250.77 90.12
9/2/2015 384.08 340.89 345.54 250.77 38.54 90.12 218.78
3/2/2016 332.44 246.52 85.92
9/2/2016 401.42 332.44 353.00 246.52 48.42 85.92 220.26
3/2/2017 323.41 241.56 81.85
9/2/2017 418.77 323.41 360.46 241.56 58.31 81.85 222.01
3/2/2018 313.88 235.87 78.01
9/2/2018 438.59 313.88 372.89 235.87 65.70 78.01 221.72
3/2/2019 303.68 229.61 74.07
9/2/2019 458.42 303.68 385.32 229.61 73.10 74.07 221.24
3/2/2020 292.79 222.56 70.23
9/2/2020 480.72 292.79 397.75 222.56 82.97 70.23 223.43
3/2/2021 281.14 214.78 66.36
9/2/2021 503.02 281.14 412.66 214.78 90.36 66.36 223.08
3/2/2022 268.88 206.20 62.68
9/2/2022 527.80 268.88 430.07 206.20 97.73 62.68 223.09
3/2/2023 255.68 196.83 58.85
9/2/2023 555.05 255.68 449.95 196.83 105.10 58.85 222.80
3/2/2024 241.67 186.68 54.99
9/2/2024 582.31 241.67 469.84 186.68 112.47 54.99 222.45
3/2/2025 226.96 175.97 50.99
9/2/2025 612.05 226.96 492.21 175.97 119.84 50.99 221.82
3/2/2026 211.20 164.51 46.69
9/2/2026 641.78 211.20 514.59 164.51 127.19 46.69 220.57
3/2/2027 194.68 152.26 42.42
9/2/2027 676.47 194.68 539.45 152.26 137.02 42.42 221.86
3/2/2028 177.26 139.29 37.97
9/2/2028 711.16 177.26 566.79 139.29 144.37 37.97 220.31
3/2/2029 158.94 125.52 33.42
9/2/2029 748.33 158.94 594.14 125.52 154.19 33.42 221.03
3/2/2030 139.68 110.79 28.89
9/2/2030 785.50 139.68 621.48 110.79 164.02 28.89 221.80
3/2/2031 119.25 95.22 24.03
9/2/2031 827.63 119.25 653.80 95.22 173.83 24.03 221.89
3/2/2032 97.73 78.68 19.05
9/2/2032 869.75 97.73 686.12 78.68 183.63 19.05 221.73
3/2/2033 75.12 60.81 14.31
9/2/2033 914.35 75.12 723.41 60.81 190.94 14.31 219.56
3/2/2034 51.35 41.61 9.74
9/2/2034 961.43 51.35 760.69 41.61 200.74 9.74 220.22
3/2/2035 26.35 21.42 4.93
9/2/2035 1.013.47 26.35 802.96 21.42 210.51 4.93 220.37
Totals $14,235.65 $9,919.42 $11,485.00 $7,608.87 $2,750.65 $2,310.55 $5,061.20
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $11,613.28
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $358.30 $359.97 $0.00 $304.13 $358.30 $55.84 $414.14
3/2/2014 352.63 259.46 93.17
9/2/2014 373.33 352.63 558.04 259.46 (184.71) 93.17 1.63
3/2/2015 344.70 253.57 91.13
9/2/2015 388.37 344.70 349.40 253.57 38.97 91.13 221.23
3/2/2016 336.15 249.27 86.88
9/2/2016 405.91 336.15 356.95 249.27 48.96 86.88 222.72
3/2/2017 327.02 244.26 82.76
9/2/2017 423.45 327.02 364.49 244.26 58.96 82.76 224.48
3/2/2018 317.39 238.50 78.89
9/2/2018 443.49 317.39 377.05 238.50 66.44 78.89 224.22
3/2/2019 307.07 232.17 74.90
9/2/2019 463.54 307.07 389.62 232.17 73.92 74.90 223.72
3/2/2020 296.06 225.04 71.02
9/2/2020 486.09 296.06 402.19 225.04 83.90 71.02 225.94
3/2/2021 284.28 217.18 67.10
9/2/2021 508.64 284.28 417.27 217.18 91.37 67.10 225.57
3/2/2022 271.88 208.50 63.38
9/2/2022 533.69 271.88 434.87 208.50 98.82 63.38 225.58
3/2/2023 258.54 199.03 59.51
9/2/2023 561.25 258.54 454.98 199.03 106.27 59.51 225.29
3/2/2024 244.37 188.77 55.60
9/2/2024 588.82 244.37 475.09 188.77 113.73 55.60 224.93
3/2/2025 229.50 177.94 51.56
9/2/2025 618.88 229.50 497.71 177.94 121.17 51.56 224.29
3/2/2026 213.56 166.34 47.22
9/2/2026 648.95 213.56 520.34 166.34 128.61 47.22 223.05
3/2/2027 196.85 153.96 42.89
9/2/2027 684.03 196.85 545.47 153.96 138.56 42.89 224.34
3/2/2028 179.24 140.85 38.39
9/2/2028 719.11 179.24 573.12 140.85 145.99 38.39 222.77
3/2/2029 160.72 126.92 33.80
9/2/2029 756.69 160.72 600.77 126.92 155.92 33.80 223.52
3/2/2030 141.24 112.02 29.22
9/2/2030 794.27 141.24 628.42 112.02 165.85 29.22 224.29
3/2/2031 120.58 96.29 24.29
9/2/2031 836.87 120.58 661.10 96.29 175.77 24.29 224.35
3/2/2032 98.83 79.56 19.27
9/2/2032 879.46 98.83 693.78 79.56 185.68 19.27 224.22
3/2/2033 75.96 61.49 14.47
9/2/2033 924.57 75.96 731.49 61.49 193.08 14.47 222.02
3/2/2034 51.92 42.08 9.84
9/2/2034 972.17 51.92 769.19 42.08 202.98 9.84 222.66
3/2/2035 26.64 21.66 4.98
9/2/2035 1.024.79 26.64 811.92 21.66 212.87 4.98 222.83
Totals $14,394.67 $10,030.23 $11,613.28 $7,693.85 $2,781.41 $2,336.38 $5,117.79
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,046.86
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $371.68 $373.41 $0.00 $315.48 $371.68 $57.93 $429.61
3/2/2014 365.79 269.15 96.64
9/2/2014 387.27 365.79 578.88 269.15 (191.61) 96.64 1.67
3/2/2015 357.56 263.04 94.52
9/2/2015 402.87 357.56 362.45 263.04 40.42 94.52 229.46
3/2/2016 348.70 258.58 90.12
9/2/2016 421.06 348.70 370.27 258.58 50.79 90.12 231.03
3/2/2017 339.23 253.38 85.85
9/2/2017 439.26 339.23 378.09 253.38 61.17 85.85 232.87
3/2/2018 329.23 247.41 81.82
9/2/2018 460.05 329.23 391.13 247.41 68.92 81.82 232.56
3/2/2019 318.54 240.84 77.70
9/2/2019 480.84 318.54 404.17 240.84 76.67 77.70 232.07
3/2/2020 307.12 233.44 73.68
9/2/2020 504.23 307.12 417.21 233.44 87.02 73.68 234.38
3/2/2021 294.89 225.29 69.60
9/2/2021 527.63 294.89 432.85 225.29 94.78 69.60 233.98
3/2/2022 282.03 216.29 65.74
9/2/2022 553.62 282.03 451.11 216.29 102.51 65.74 233.99
3/2/2023 268.19 206.46 61.73
9/2/2023 582.21 268.19 471.97 206.46 110.24 61.73 233.70
3/2/2024 253.49 195.82 57.67
9/2/2024 610.80 253.49 492.83 195.82 117.97 57.67 233.31
3/2/2025 238.07 184.58 53.49
9/2/2025 641.99 238.07 516.29 184.58 125.70 53.49 232.68
3/2/2026 221.53 172.55 48.98
9/2/2026 673.18 221.53 539.76 172.55 133.42 48.98 231.38
3/2/2027 204.20 159.71 44.49
9/2/2027 709.57 204.20 565.84 159.71 143.73 44.49 232.71
3/2/2028 185.93 146.10 39.83
9/2/2028 745.95 185.93 594.52 146.10 151.43 39.83 231.09
3/2/2029 166.72 131.66 35.06
9/2/2029 784.94 166.72 623.20 131.66 161.74 35.06 231.86
3/2/2030 146.51 116.21 30.30
9/2/2030 823.93 146.51 651.89 116.21 172.04 30.30 232.64
3/2/2031 125.09 99.88 25.21
9/2/2031 868.11 125.09 685.78 99.88 182.33 25.21 232.75
3/2/2032 102.52 82.53 19.99
9/2/2032 912.30 102.52 719.68 82.53 192.62 19.99 232.60
3/2/2033 78.80 63.79 15.01
9/2/2033 959.08 78.80 758.80 63.79 200.28 15.01 230.30
3/2/2034 53.86 43.65 10.21
9/2/2034 1,008.47 53.86 797.91 43.65 210.56 10.21 230.98
3/2/2035 27.64 22.47 5.17
9/2/2035 1.063.05 27.64 842.24 22.47 220.81 5.17 231.15
Totals $14,932.09 $10,404.69 $12,046.86 $7,981.14 $2,885.22 $2,423.55 $5,308.77
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,046.87
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $371.68 $373.41 $0.00 $315.48 $371.68 $57.93 $429.61
3/2/2014 365.79 269.15 96.64
9/2/2014 387.27 365.79 578.88 269.15 (191.61) 96.64 1.67
3/2/2015 357.56 263.04 94.52
9/2/2015 402.87 357.56 362.45 263.04 40.42 94.52 229.46
3/2/2016 348.70 258.58 90.12
9/2/2016 421.06 348.70 370.27 258.58 50.79 90.12 231.03
3/2/2017 339.23 253.38 85.85
9/2/2017 439.26 339.23 378.09 253.38 61.17 85.85 232.87
3/2/2018 329.23 247.41 81.82
9/2/2018 460.05 329.23 391.13 247.41 68.92 81.82 232.56
3/2/2019 318.54 240.84 77.70
9/2/2019 480.84 318.54 404.17 240.84 76.67 77.70 232.07
3/2/2020 307.12 233.44 73.68
9/2/2020 504.23 307.12 417.21 233.44 87.02 73.68 234.38
3/2/2021 294.89 225.29 69.60
9/2/2021 527.63 294.89 432.85 225.29 94.78 69.60 233.98
3/2/2022 282.03 216.29 65.74
9/2/2022 553.62 282.03 451.11 216.29 102.51 65.74 233.99
3/2/2023 268.19 206.46 61.73
9/2/2023 582.21 268.19 471.97 206.46 110.24 61.73 233.70
3/2/2024 253.49 195.82 57.67
9/2/2024 610.80 253.49 492.83 195.82 117.97 57.67 233.31
3/2/2025 238.07 184.58 53.49
9/2/2025 641.99 238.07 516.29 184.58 125.70 53.49 232.68
3/2/2026 221.53 172.55 48.98
9/2/2026 673.18 221.53 539.76 172.55 133.42 48.98 231.38
3/2/2027 204.20 159.71 44.49
9/2/2027 709.57 204.20 565.84 159.71 143.73 44.49 232.71
3/2/2028 185.93 146.10 39.83
9/2/2028 745.95 185.93 594.52 146.10 151.43 39.83 231.09
3/2/2029 166.72 131.66 35.06
9/2/2029 784.94 166.72 623.20 131.66 161.74 35.06 231.86
3/2/2030 146.51 116.21 30.30
9/2/2030 823.93 146.51 651.89 116.21 172.04 30.30 232.64
3/2/2031 125.09 99.88 25.21
9/2/2031 868.11 125.09 685.78 99.88 182.33 25.21 232.75
3/2/2032 102.52 82.53 19.99
9/2/2032 912.30 102.52 719.68 82.53 192.62 19.99 232.60
3/2/2033 78.80 63.79 15.01
9/2/2033 959.08 78.80 758.80 63.79 200.28 15.01 230.30
3/2/2034 53.86 43.65 10.21
9/2/2034 1,008.47 53.86 797.91 43.65 210.56 10.21 230.98
3/2/2035 27.64 22.47 5.17
9/2/2035 1,063.05 27.64 842.24 22.47 220.81 5.17 231.15
Totals $14,932.09 $10,404.69 $12,046.87 $7,981.14 $2,885.22 $2,423.55 $5,308.77
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,171.87
Parcel Count with Same Reassessment: 2
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $375.53 $377.29 $0.00 $318.75 $375.53 $58.54 $434.07
3/2/2014 369.59 271.94 97.65
9/2/2014 391.29 369.59 584.88 271.94 (193.59) 97.65 1.71
3/2/2015 361.27 265.77 95.50
9/2/2015 407.05 361.27 366.21 265.77 40.84 95.50 231.84
3/2/2016 352.32 261.26 91.06
9/2/2016 425.43 352.32 374.11 261.26 51.32 91.06 233.44
3/2/2017 342.75 256.01 86.74
9/2/2017 443.81 342.75 382.02 256.01 61.79 86.74 235.27
3/2/2018 332.65 249.97 82.68
9/2/2018 464.82 332.65 395.19 249.97 69.63 82.68 234.99
3/2/2019 321.84 243.34 78.50
9/2/2019 485.83 321.84 408.36 243.34 77.47 78.50 234.47
3/2/2020 310.31 235.87 74.44
9/2/2020 509.47 310.31 421.54 235.87 87.93 74.44 236.81
3/2/2021 297.95 227.63 70.32
9/2/2021 533.10 297.95 437.34 227.63 95.76 70.32 236.40
3/2/2022 284.96 218.53 66.43
9/2/2022 559.36 284.96 455.79 218.53 103.57 66.43 236.43
3/2/2023 270.97 208.60 62.37
9/2/2023 588.25 270.97 476.86 208.60 111.39 62.37 236.13
3/2/2024 256.12 197.85 58.27
9/2/2024 617.14 256.12 497.94 197.85 119.20 58.27 235.74
3/2/2025 240.54 186.50 54.04
9/2/2025 648.65 240.54 521.65 186.50 127.00 54.04 235.08
3/2/2026 223.83 174.35 49.48
9/2/2026 680.16 223.83 545.36 174.35 134.80 49.48 233.76
3/2/2027 206.32 161.37 44.95
9/2/2027 716.93 206.32 571.71 161.37 145.22 44.95 235.12
3/2/2028 187.86 147.62 40.24
9/2/2028 753.69 187.86 600.69 147.62 153.00 40.24 233.48
3/2/2029 168.45 133.03 35.42
9/2/2029 793.09 168.45 629.67 133.03 163.42 35.42 234.26
3/2/2030 148.03 117.41 30.62
9/2/2030 832.48 148.03 658.65 117.41 173.83 30.62 235.07
3/2/2031 126.38 100.92 25.46
9/2/2031 877.12 126.38 692.90 100.92 184.22 25.46 235.14
3/2/2032 103.58 83.39 20.19
9/2/2032 921.77 103.58 727.15 83.39 194.62 20.19 235.00
3/2/2033 79.61 64.45 15.16
9/2/2033 969.04 79.61 766.67 64.45 202.37 15.16 232.69
3/2/2034 54.42 44.10 10.32
9/2/2034 1,018.93 54.42 806.19 44.10 212.74 10.32 233.38
3/2/2035 27.93 22.70 5.23
9/2/2035 1.074.08 27.93 850.98 22.70 223.10 5.23 233.56
Totals $15,087.02 $10,512.65 $12,171.87 $8,063.97 $2,915.16 $2,448.68 $5,363.84
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,187.11
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $376.00 $377.76 $0.00 $319.15 $376.00 $58.61 $434.61
3/2/2014 370.05 272.28 97.77
9/2/2014 391.78 370.05 585.61 272.28 (193.83) 97.77 1.71
3/2/2015 361.73 266.10 95.63
9/2/2015 407.56 361.73 366.67 266.10 40.89 95.63 232.15
3/2/2016 352.76 261.59 91.17
9/2/2016 425.96 352.76 374.58 261.59 51.38 91.17 233.72
3/2/2017 343.18 256.33 86.85
9/2/2017 444.37 343.18 382.50 256.33 61.87 86.85 235.57
3/2/2018 333.07 250.29 82.78
9/2/2018 465.40 333.07 395.69 250.29 69.71 82.78 235.27
3/2/2019 322.25 243.64 78.61
9/2/2019 486.44 322.25 408.87 243.64 77.57 78.61 234.79
3/2/2020 310.69 236.16 74.53
9/2/2020 510.10 310.69 422.06 236.16 88.04 74.53 237.10
3/2/2021 298.32 227.91 70.41
9/2/2021 533.77 298.32 437.89 227.91 95.88 70.41 236.70
3/2/2022 285.31 218.81 66.50
9/2/2022 560.06 285.31 456.36 218.81 103.70 66.50 236.70
3/2/2023 271.31 208.86 62.45
9/2/2023 588.99 271.31 477.46 208.86 111.53 62.45 236.43
3/2/2024 256.44 198.10 58.34
9/2/2024 617.91 256.44 498.56 198.10 119.35 58.34 236.03
3/2/2025 240.84 186.73 54.11
9/2/2025 649.46 240.84 522.30 186.73 127.16 54.11 235.38
3/2/2026 224.11 174.56 49.55
9/2/2026 681.02 224.11 546.05 174.56 134.97 49.55 234.07
3/2/2027 206.58 161.57 45.01
9/2/2027 717.83 206.58 572.42 161.57 145.41 45.01 235.43
3/2/2028 188.09 147.81 40.28
9/2/2028 754.64 188.09 601.44 147.81 153.20 40.28 233.76
3/2/2029 168.66 133.19 35.47
9/2/2029 794.08 168.66 630.46 133.19 163.62 35.47 234.56
3/2/2030 148.21 117.56 30.65
9/2/2030 833.52 148.21 659.48 117.56 174.04 30.65 235.34
3/2/2031 126.54 101.04 25.50
9/2/2031 878.22 126.54 693.77 101.04 184.45 25.50 235.45
3/2/2032 103.71 83.49 20.22
9/2/2032 922.92 103.71 728.06 83.49 194.86 20.22 235.30
3/2/2033 79.71 64.53 15.18
9/2/2033 970.25 79.71 767.63 64.53 202.62 15.18 232.98
3/2/2034 54.49 44.15 10.34
9/2/2034 1,020.21 54.49 807.20 44.15 213.01 10.34 233.69
3/2/2035 27.96 22.73 5.23
9/2/2035 1.075.43 27.96 852.04 22.73 223.39 5.23 233.85
Totals $15,105.92 $10,525.78 $12,187.11 $8,074.01 $2,918.82 $2,451.77 $5,370.59
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,193.07
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $376.19 $377.95 $0.00 $319.31 $376.19 $58.64 $434.83
3/2/2014 370.23 272.41 97.82
9/2/2014 391.97 370.23 585.90 272.41 (193.93) 97.82 1.71
3/2/2015 361.90 266.23 95.67
9/2/2015 407.76 361.90 366.85 266.23 40.91 95.67 232.25
3/2/2016 352.93 261.72 91.21
9/2/2016 426.17 352.93 374.77 261.72 51.40 91.21 233.82
3/2/2017 343.34 256.45 86.89
9/2/2017 444.59 343.34 382.68 256.45 61.91 86.89 235.69
3/2/2018 333.23 250.41 82.82
9/2/2018 465.63 333.23 395.88 250.41 69.75 82.82 235.39
3/2/2019 322.40 243.76 78.64
9/2/2019 486.68 322.40 409.07 243.76 77.61 78.64 234.89
3/2/2020 310.85 236.28 74.57
9/2/2020 510.35 310.85 422.27 236.28 88.08 74.57 237.22
3/2/2021 298.47 228.02 70.45
9/2/2021 534.03 298.47 438.11 228.02 95.92 70.45 236.82
3/2/2022 285.45 218.91 66.54
9/2/2022 560.34 285.45 456.58 218.91 103.76 66.54 236.84
3/2/2023 271.44 208.96 62.48
9/2/2023 589.27 271.44 477.69 208.96 111.58 62.48 236.54
3/2/2024 256.57 198.19 58.38
9/2/2024 618.21 256.57 498.81 198.19 119.40 58.38 236.16
3/2/2025 240.96 186.82 54.14
9/2/2025 649.78 240.96 522.56 186.82 127.22 54.14 235.50
3/2/2026 224.22 174.65 49.57
9/2/2026 681.35 224.22 546.31 174.65 135.04 49.57 234.18
3/2/2027 206.68 161.65 45.03
9/2/2027 718.18 206.68 572.70 161.65 145.48 45.03 235.54
3/2/2028 188.19 147.88 40.31
9/2/2028 755.01 188.19 601.74 147.88 153.27 40.31 233.89
3/2/2029 168.74 133.26 35.48
9/2/2029 794.47 168.74 630.77 133.26 163.70 35.48 234.66
3/2/2030 148.29 117.62 30.67
9/2/2030 833.93 148.29 659.80 117.62 174.13 30.67 235.47
3/2/2031 126.60 101.09 25.51
9/2/2031 878.65 126.60 694.11 101.09 184.54 25.51 235.56
3/2/2032 103.76 83.54 20.22
9/2/2032 923.37 103.76 728.42 83.54 194.95 20.22 235.39
3/2/2033 79.75 64.56 15.19
9/2/2033 970.72 79.75 768.00 64.56 202.72 15.19 233.10
3/2/2034 54.51 44.18 10.33
9/2/2034 1,020.71 54.51 807.59 44.18 213.12 10.33 233.78
3/2/2035 27.97 22.74 5.23
9/2/2035 1.075.95 27.97 852.46 22.74 223.49 5.23 233.95
Totals $15,113.31 $10,530.91 $12,193.07 $8,077.97 $2,920.24 $2,452.94 $5,373.18
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,207.91
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $376.65 $378.41 $0.00 $319.70 $376.65 $58.71 $435.36
3/2/2014 370.68 272.75 97.93
9/2/2014 392.45 370.68 586.61 272.75 (194.16) 97.93 1.70
3/2/2015 362.34 266.55 95.79
9/2/2015 408.25 362.34 367.29 266.55 40.96 95.79 232.54
3/2/2016 353.36 262.04 91.32
9/2/2016 426.69 353.36 375.22 262.04 51.47 91.32 234.11
3/2/2017 343.76 256.77 86.99
9/2/2017 445.13 343.76 383.15 256.77 61.98 86.99 235.96
3/2/2018 333.64 250.71 82.93
9/2/2018 466.20 333.64 396.36 250.71 69.84 82.93 235.70
3/2/2019 322.80 244.06 78.74
9/2/2019 487.27 322.80 409.57 244.06 77.70 78.74 235.18
3/2/2020 311.22 236.57 74.65
9/2/2020 510.97 311.22 422.78 236.57 88.19 74.65 237.49
3/2/2021 298.83 228.30 70.53
9/2/2021 534.68 298.83 438.64 228.30 96.04 70.53 237.10
3/2/2022 285.80 219.18 66.62
9/2/2022 561.02 285.80 457.14 219.18 103.88 66.62 237.12
3/2/2023 271.77 209.22 62.55'
9/2/2023 589.99 271.77 478.28 209.22 111.71 62.55 236.81
3/2/2024 256.88 198.43 58.45
9/2/2024 618.96 256.88 499.41 198.43 119.55 58.45 236.45
3/2/2025 241.25 187.05 54.20
9/2/2025 650.57 241.25 523.20 187.05 127.37 54.20 235.77
3/2/2026 224.50 174.86 49.64
9/2/2026 682.18 224.50 546.98 174.86 135.20 49.64 234.48
3/2/2027 206.93 161.85 45.08
9/2/2027 719.05 206.93 573.40 161.85 145.65 45.08 235.81
3/2/2028 188.41 148.06 40.35
9/2/2028 755.93 188.41 602.47 148.06 153.46 40.35 234.16
3/2/2029 168.95 133.42 35.53
9/2/2029 795.43 168.95 631.53 133.42 163.90 35.53 234.96
3/2/2030 148.47 117.76 30.71
9/2/2030 834.94 148.47 660.60 117.76 174.34 30.71 235.76
3/2/2031 126.76 101.22 25.54
9/2/2031 879.72 126.76 694.95 101.22 184.77 25.54 235.85
3/2/2032 103.89 83.64 20.25
9/2/2032 924.50 103.89 729.30 83.64 195.20 20.25 235.70
3/2/2033 79.85 64.64 15.21
9/2/2033 971.91 79.85 768.94 64.64 202.97 15.21 233.39
3/2/2034 54.58 44.23 10.35
9/2/2034 1,021.95 54.58 808.58 44.23 213.37 10.35 234.07
3/2/2035 28.01 22.77 5.24
9/2/2035 1.077.26 28.01 853.50 22.77 223.76 5.24 234.24
Totals $15,131.70 $10,543.77 $12,207.91 $8,087.86 $2,923.80 $2,455.91 $5,379.71
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,734.37
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $392.89 $394.72 $0.00 $333.49 $392.89 $61.23 $454.12
3/2/2014 386.67 284.51 102.16
9/2/2014 409.37 386.67 611.91 284.51 (202.54) 102.16 1.78
3/2/2015 377.97 278.05 99.92
9/2/2015 425.86 377.97 383.13 278.05 42.73 99.92 242.57
3/2/2016 368.60 273.34 95.26
9/2/2016 445.09 368.60 391.40 273.34 53.69 95.26 244.21
3/2/2017 358.59 267.84 90.75
9/2/2017 464.32 358.59 399.67 267.84 64.65 90.75 246.15
3/2/2018 348.02 261.53 86.49
9/2/2018 486.30 348.02 413.45 261.53 72.85 86.49 245.83
3/2/2019 336.72 254.58 82.14
9/2/2019 508.28 336.72 427.24 254.58 81.04 82.14 245.32
3/2/2020 324.65 246.77 77.88
9/2/2020 533.01 324.65 441.02 246.77 91.99 77.88 247.75
3/2/2021 311.72 238.15 73.57
9/2/2021 557.74 311.72 457.56 238.15 100.18 73.57 247.32
3/2/2022 298.13 228.63 69.50
9/2/2022 585.21 298.13 476.85 228.63 108.36 69.50 247.36
3/2/2023 283.49 218.24 65.25
9/2/2023 615.43 283.49 498.90 218.24 116.53 65.25 247.03
3/2/2024 267.96 206.99 60.97
9/2/2024 645.66 267.96 520.95 206.99 124.71 60.97 246.65
3/2/2025 251.65 195.12 56.53
9/2/2025 678.63 251.65 545.76 195.12 132.87 56.53 245.93
3/2/2026 234.18 182.40 51.78
9/2/2026 711.60 234.18 570.57 182.40 141.03 51.78 244.59
3/2/2027 215.85 168.82 47.03
9/2/2027 750.06 215.85 598.13 168.82 151.93 47.03 245.99
3/2/2028 196.54 154.44 42.10
9/2/2028 788.53 196.54 628.45 154.44 160.08 42.10 244.28
3/2/2029 176.24 139.17 37.07
9/2/2029 829.74 176.24 658.77 139.17 170.97 37.07 245.11
3/2/2030 154.87 122.84 32.03
9/2/2030 870.95 154.87 689.09 122.84 181.86 32.03 245.92
3/2/2031 132.23 105.58 26.65
9/2/2031 917.66 132.23 724.92 105.58 192.74 26.65 246.04
3/2/2032 108.37 87.24 21.13
9/2/2032 964.36 108.37 760.75 87.24 203.61 21.13 245.87
3/2/2033 83.29 67.43 15.86
9/2/2033 1,013.82 83.29 802.10 67.43 211.72 15.86 243.44
3/2/2034 56.93 46.14 10.79
9/2/2034 1,066.02 56.93 843.45 46.14 222.57 10.79 244.15
3/2/2035 29.22 23.75 5.47
9/2/2035 1.123.72 29.22 890.30 23.75 233.42 5.47 244.36
Totals $15,784.25 $10,998.50 $12,734.37 $8,436.61 $3,049.88 $2,561.89 $5,611.77
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,754.04
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $393.50 $395.33 $0.00 $334.00 $393.50 $61.33 $454.83
3/2/2014 387.27 284.95 102.32
9/2/2014 410.01 387.27 612.86 284.95 (202.85) 102.32 1.79
3/2/2015 378.55 278.48 100.07
9/2/2015 426.52 378.55 383.73 278.48 42.79 100.07 242.93
3/2/2016 369.17 273.76 95.41
9/2/2016 445.78 369.17 392.01 273.76 53.77 95.41 244.59
3/2/2017 359.14 268.25 90.89
9/2/2017 465.04 359.14 400.29 268.25 64.75 90.89 246.53
3/2/2018 348.56 261.93 86.63
9/2/2018 487.05 348.56 414.09 261.93 72.96 86.63 246.22
3/2/2019 337.24 254.98 82.26
9/2/2019 509.07 337.24 427.90 254.98 81.17 82.26 245.69
3/2/2020 325.15 247.15 78.00
9/2/2020 533.83 325.15 441.70 247.15 92.13 78.00 248.13
3/2/2021 312.20 238.52 73.68
9/2/2021 558.60 312.20 458.26 238.52 100.34 73.68 247.70
3/2/2022 298.59 228.99 69.60
9/2/2022 586.12 298.59 477.59 228.99 108.53 69.60 247.73
3/2/2023 283.93 218.58 65.35
9/2/2023 616.39 283.93 499.67 218.58 116.72 65.35 247.42
3/2/2024 268.37 207.31 61.06
9/2/2024 646.65 268.37 521.76 207.31 124.89 61.06 247.01
3/2/2025 252.04 195.42 56.62
9/2/2025 679.67 252.04 546.60 195.42 133.07 56.62 246.31
3/2/2026 234.54 182.68 51.86
9/2/2026 712.70 234.54 571.45 182.68 141.25 51.86 244.97
3/2/2027 216.19 169.09 47.10
9/2/2027 751.22 216.19 599.05 169.09 152.17 47.10 246.37
3/2/2028 196.84 154.68 42.16
9/2/2028 789.74 196.84 629.42 154.68 160.32 42.16 244.64
3/2/2029 176.51 139.39 37.12
9/2/2029 831.02 176.51 659.79 139.39 171.23 37.12 245.47
3/2/2030 155.11 123.03 32.08
9/2/2030 872.30 155.11 690.15 123.03 182.15 32.08 246.31
3/2/2031 132.43 105.74 26.69
9/2/2031 919.07 132.43 726.04 105.74 193.03 26.69 246.41
3/2/2032 108.53 87.38 21.15
9/2/2032 965.85 108.53 761.93 87.38 203.92 21.15 246.22
3/2/2033 83.42 67.53 15.89
9/2/2033 1,015.38 83.42 803.34 67.53 212.04 15.89 243.82
3/2/2034 57.02 46.21 10.81
9/2/2034 1,067.67 57.02 844.75 46.21 222.92 10.81 244.54
3/2/2035 29.26 23.78 5.48
9/2/2035 1.125.45 29.26 891.68 23.78 233.77 5.48 244.73
Totals $15,808.63 $11,015.45 $12,754.04 $8,449.66 $3,054.57 $2,565.79 $5,620.36
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $13,009.31
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $401.37 $403.25 $0.00 $340.68 $401.37 $62.57 $463.94
3/2/2014 395.02 290.65 104.37
9/2/2014 418.21 395.02 625.12 290.65 (206.91) 104.37 1.83
3/2/2015 386.13 284.05 102.08
9/2/2015 435.05 386.13 391.41 284.05 43.64 102.08 247.80
3/2/2016 376.56 279.24 97.32
9/2/2016 454.70 376.56 399.85 279.24 54.85 97.32 249.49
3/2/2017 366.33 273.62 92.71
9/2/2017 474.35 366.33 408.30 273.62 66.05 92.71 251.47
3/2/2018 355.54 267.17 88.37
9/2/2018 496.80 355.54 422.38 267.17 74.42 88.37 251.16
3/2/2019 343.99 260.08 83.91
9/2/2019 519.26 343.99 436.46 260.08 82.80 83.91 250.62
3/2/2020 331.65 252.09 79.56
9/2/2020 544.52 331.65 450.54 252.09 93.98 79.56 253.10
3/2/2021 318.45 243.29 75.16
9/2/2021 569.78 318.45 467.43 243.29 102.35 75.16 252.67
3/2/2022 304.56 233.57 70.99
9/2/2022 597.85 304.56 487.14 233.57 110.71 70.99 252.69
3/2/2023 289.62 222.95 66.67
9/2/2023 628.72 289.62 509.67 222.95 119.05 66.67 252.39
3/2/2024 273.74 211.46 62.28
9/2/2024 659.60 273.74 532.20 211.46 127.40 62.28 251.96
3/2/2025 257.09 199.33 57.76
9/2/2025 693.28 257.09 557.54 199.33 135.74 57.76 251.26
3/2/2026 239.23 186.34 52.89
9/2/2026 726.96 239.23 582.88 186.34 144.08 52.89 249.86
3/2/2027 220.51 172.47 48.04
9/2/2027 766.25 220.51 611.04 172.47 155.21 48.04 251.29
3/2/2028 200.78 157.78 43.00
9/2/2028 805.55 200.78 642.02 157.78 163.53 43.00 249.53
3/2/2029 180.04 142.18 37.86
9/2/2029 847.65 180.04 672.99 142.18 174.66 37.86 250.38
3/2/2030 158.21 125.49 32.72
9/2/2030 889.75 158.21 703.97 125.49 185.78 32.72 251.22
3/2/2031 135.08 107.86 27.22
9/2/2031 937.47 135.08 740.57 107.86 196.90 27.22 251.34
3/2/2032 110.71 89.13 21.58
9/2/2032 985.18 110.71 777.18 89.13 208.00 21.58 251.16
3/2/2033 85.09 68.89 16.20
9/2/2033 1,035.71 85.09 819.42 68.89 216.29 16.20 248.69
3/2/2034 58.16 47.13 11.03
9/2/2034 1,089.04 58.16 861.66 47.13 227.38 11.03 249.44
3/2/2035 29.85 24.26 5.59
9/2/2035 1.147.98 29.85 909.53 24.26 238.45 5.59 249.63
Totals $16,125.03 $11,235.93 $13,009.31 $8,618.74 $3,115.73 $2,617.19 $5,732.92
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $13,167.97
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $406.27 $408.16 $0.00 $344.84 $406.27 $63.32 $469.59
3/2/2014 399.84 294.19 105.65
9/2/2014 423.31 399.84 632.75 294.19 (209.44) 105.65 1.86
3/2/2015 390.84 287.51 103.33
9/2/2015 440.36 390.84 396.18 287.51 44.18 103.33 250.84
3/2/2016 381.15 282.64 98.51
9/2/2016 460.25 381.15 404.73 282.64 55.52 98.51 252.54
3/2/2017 370.80 276.96 93.84
9/2/2017 480.13 370.80 413.28 276.96 66.85 93.84 254.53
3/2/2018 359.87 270.43 89.44
9/2/2018 502.86 359.87 427.53 270.43 75.33 89.44 254.21
3/2/2019 348.18 263.25 84.93
9/2/2019 525.59 348.18 441.78 263.25 83.81 84.93 253.67
3/2/2020 335.70 255.17 80.53
9/2/2020 551.16 335.70 456.03 255.17 95.13 80.53 256.19
3/2/2021 322.33 246.26 76.07
9/2/2021 576.73 322.33 473.13 246.26 103.60 76.07 255.74
3/2/2022 308.28 236.42 71.86
9/2/2022 605.14 308.28 493.09 236.42 112.05 71.86 255.77
3/2/2023 293.15 225.67 67.48
9/2/2023 636.39 293.15 515.89 225.67 120.50 67.48 255.46
3/2/2024 277.08 214.04 63.04
9/2/2024 667.64 277.08 538.69 214.04 128.95 63.04 255.03
3/2/2025 260.22 201.76 58.46
9/2/2025 701.73 260.22 564.34 201.76 137.39 58.46 254.31
3/2/2026 242.15 188.61 53.54
9/2/2026 735.83 242.15 589.99 188.61 145.84 53.54 252.92
3/2/2027 223.20 174.57 48.63
9/2/2027 775.60 223.20 618.50 174.57 157.10 48.63 254.36
3/2/2028 203.23 159.70 43.53
9/2/2028 815.37 203.23 649.85 159.70 165.52 43.53 252.58
3/2/2029 182.24 143.91 38.33
9/2/2029 857.99 182.24 681.20 143.91 176.79 38.33 253.45
3/2/2030 160.14 127.02 33.12
9/2/2030 900.61 160.14 712.55 127.02 188.06 33.12 254.30
3/2/2031 136.73 109.18 27.55
9/2/2031 948.90 136.73 749.61 109.18 199.29 27.55 254.39
3/2/2032 112.06 90.21 21.85
9/2/2032 997.20 112.06 786.66 90.21 210.54 21.85 254.24
3/2/2033 86.13 69.73 16.40
9/2/2033 1,048.34 86.13 829.41 69.73 218.93 16.40 251.73
3/2/2034 58.87 47.71 11.16
9/2/2034 1,102.32 58.87 872.16 47.71 230.16 11.16 252.48
3/2/2035 30.21 24.56 5.65
9/2/2035 1.161.98 30.21 920.62 24.56 241.36 5.65 252.66
Totals $16,321.70 $11,372.96 $13,167.97 $8,723.84 $3,153.73 $2,649.12 $5,802.85
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $13,174.23
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $406.46 $408.36 $0.00 $345.00 $406.46 $63.36 $469.82
3/2/2014 400.03 294.33 105.70
9/2/2014 423.51 400.03 633.05 294.33 (209.54) 105.70 1.86
3/2/2015 391.03 287.65 103.38
9/2/2015 440.57 391.03 396.37 287.65 44.20 103.38 250.96
3/2/2016 381.33 282.78 98.55
9/2/2016 460.46 381.33 404.92 282.78 55.54 98.55 252.64
3/2/2017 370.97 277.09 93.88
9/2/2017 480.36 370.97 413.48 277.09 66.88 93.88 254.64
3/2/2018 360.04 270.56 89.48
9/2/2018 503.10 360.04 427.73 270.56 75.37 89.48 254.33
3/2/2019 348.35 263.38 84.97
9/2/2019 525.84 348.35 441.99 263.38 83.85 84.97 253.79
3/2/2020 335.86 255.29 80.57
9/2/2020 551.42 335.86 456.25 255.29 95.17 80.57 256.31
3/2/2021 322.49 246.37 76.12
9/2/2021 577.00 322.49 473.36 246.37 103.64 76.12 255.88
3/2/2022 308.42 236.53 71.89
9/2/2022 605.43 308.42 493.32 236.53 112.11 71.89 255.89
3/2/2023 293.29 225.78 67.51
9/2/2023 636.69 293.29 516.13 225.78 120.56 67.51 255.58
3/2/2024 277.21 214.14 63.07
9/2/2024 667.96 277.21 538.95 214.14 129.01 63.07 255.15
3/2/2025 260.34 201.86 58.48
9/2/2025 702.07 260.34 564.61 201.86 137.46 58.48 254.42
3/2/2026 242.27 188.70 53.57
9/2/2026 736.18 242.27 590.27 188.70 145.91 53.57 253.05
3/2/2027 223.31 174.66 48.65
9/2/2027 775.97 223.31 618.79 174.66 157.18 48.65 254.48
3/2/2028 203.33 159.78 43.55
9/2/2028 815.76 203.33 650.16 159.78 165.60 43.55 252.70
3/2/2029 182.32 143.98 38.34
9/2/2029 858.40 182.32 681.52 143.98 176.88 38.34 253.56
3/2/2030 160.22 127.08 33.14
9/2/2030 901.03 160.22 712.89 127.08 188.14 33.14 254.42
3/2/2031 136.79 109.23 27.56
9/2/2031 949.35 136.79 749.96 109.23 199.39 27.56 254.51
3/2/2032 112.11 90.26 21.85
9/2/2032 997.67 112.11 787.03 90.26 210.64 21.85 254.34
3/2/2033 86.17 69.76 16.41
9/2/2033 1,048.84 86.17 829.81 69.76 219.03 16.41 251.85
3/2/2034 58.90 47.73 11.17
9/2/2034 1,102.84 58.90 872.58 47.73 230.26 11.17 252.60
3/2/2035 30.23 24.57 5.66
9/2/2035 1.162.53 30.23 921.06 24.57 241.47 5.66 252.79
Totals $16,329.44 $11,378.38 $13,174.23 $8,728.02 $3,155.21 $2,650.36 $5,805.57
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $13,207.02
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $407.47 $409.37 $0.00 $345.86 $407.47 $63.51 $470.98
3/2/2014 401.02 295.07 105.95
9/2/2014 424.57 401.02 634.62 295.07 (210.05) 105.95 1.85
3/2/2015 392.00 288.37 103.63
9/2/2015 441.67 392.00 397.35 288.37 44.32 103.63 251.58
3/2/2016 382.28 283.48 98.80
9/2/2016 461.61 382.28 405.93 283.48 55.68 98.80 253.28
3/2/2017 371.90 277.78 94.12
9/2/2017 481.56 371.90 414.51 277.78 67.05 94.12 255.29
3/2/2018 360.94 271.23 89.71
9/2/2018 504.35 360.94 428.80 271.23 75.55 89.71 254.97
3/2/2019 349.21 264.03 85.18
9/2/2019 527.15 349.21 443.09 264.03 84.06 85.18 254.42
3/2/2020 336.70 255.93 80.77
9/2/2020 552.79 336.70 457.39 255.93 95.40 80.77 256.94
3/2/2021 323.29 246.99 76.30
9/2/2021 578.44 323.29 474.54 246.99 103.90 76.30 256.50
3/2/2022 309.19 237.12 72.07
9/2/2022 606.93 309.19 494.55 237.12 112.38 72.07 256.52
3/2/2023 294.02 226.34 67.68
9/2/2023 638.28 294.02 517.42 226.34 120.86 67.68 256.22
3/2/2024 277.90 214.67 63.23
9/2/2024 669.62 277.90 540.29 214.67 129.33 63.23 255.79
3/2/2025 260.99 202.36 58.63
9/2/2025 703.81 260.99 566.02 202.36 137.79 58.63 255.05
3/2/2026 242.87 189.17 53.70
9/2/2026 738.01 242.87 591.74 189.17 146.27 53.70 253.67
3/2/2027 223.87 175.09 48.78
9/2/2027 777.90 223.87 620.33 175.09 157.57 48.78 255.13
3/2/2028 203.83 160.17 43.66
9/2/2028 817.79 203.83 651.78 160.17 166.01 43.66 253.33
3/2/2029 182.78 144.34 38.44
9/2/2029 860.53 182.78 683.22 144.34 177.31 38.44 254.19
3/2/2030 160.62 127.40 33.22
9/2/2030 903.28 160.62 714.67 127.40 188.61 33.22 255.05
3/2/2031 137.13 109.50 27.63
9/2/2031 951.72 137.13 751.83 109.50 199.89 27.63 255.15
3/2/2032 112.39 90.48 21.91
9/2/2032 1,000.16 112.39 788.99 90.48 211.17 21.91 254.99
3/2/2033 86.38 69.93 16.45
9/2/2033 1,051.45 86.38 831.87 69.93 219.58 16.45 252.48
3/2/2034 59.05 47.85 11.20
9/2/2034 1,105.59 59.05 874.75 47.85 230.84 11.20 253.24
3/2/2035 30.30 24.63 5.67
9/2/2035 1.165.43 30.30 923.35 24.63 242.08 5.67 253.42
Totals $16,370.11 $11,406.69 $13,207.02 $8,749.72 $3,163.07 $2,656.97 $5,820.04
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $13,332.02
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $411.33 $413.25 $0.00 $349.14 $411.33 $64.11 $475.44
3/2/2014 404.82 297.86 106.96
9/2/2014 428.59 404.82 640.63 297.86 (212.04) 106.96 1.88
3/2/2015 395.71 291.10 104.61
9/2/2015 445.85 395.71 401.12 291.10 44.73 104.61 253.95
3/2/2016 385.90 286.16 99.74
9/2/2016 465.98 385.90 409.77 286.16 56.21 99.74 255.69
3/2/2017 375.42 280.41 95.01
9/2/2017 486.12 375.42 418.43 280.41 67.69 95.01 257.71
3/2/2018 364.36 273.80 90.56
9/2/2018 509.13 364.36 432.86 273.80 76.27 90.56 257.39
3/2/2019 352.52 266.53 85.99
9/2/2019 532.14 352.52 447.29 266.53 84.85 85.99 256.83
3/2/2020 339.88 258.35 81.53
9/2/2020 558.03 339.88 461.72 258.35 96.31 81.53 259.37
3/2/2021 326.35 249.32 77.03
9/2/2021 583.91 326.35 479.03 249.32 104.88 77.03 258.94
3/2/2022 312.12 239.36 72.76
9/2/2022 612.68 312.12 499.23 239.36 113.45 72.76 258.97
3/2/2023 296.80 228.48 68.32
9/2/2023 644.32 296.80 522.32 228.48 122.00 68.32 258.64
3/2/2024 280.53 216.71 63.82
9/2/2024 675.96 280.53 545.40 216.71 130.56 63.82 258.20
3/2/2025 263.46 204.27 59.19
9/2/2025 710.48 263.46 571.37 204.27 139.11 59.19 257.49
3/2/2026 245.17 190.96 54.21
9/2/2026 744.99 245.17 597.34 190.96 147.65 54.21 256.07
3/2/2027 225.98 176.75 49.23
9/2/2027 785.26 225.98 626.20 176.75 159.06 49.23 257.52
3/2/2028 205.76 161.69 44.07
9/2/2028 825.53 205.76 657.94 161.69 167.59 44.07 255.73
3/2/2029 184.51 145.71 38.80
9/2/2029 868.68 184.51 689.69 145.71 178.99 38.80 256.59
3/2/2030 162.14 128.60 33.54
9/2/2030 911.83 162.14 721.43 128.60 190.40 33.54 257.48
3/2/2031 138.43 110.54 27.89
9/2/2031 960.72 138.43 758.94 110.54 201.78 27.89 257.56
3/2/2032 113.45 91.34 22.11
9/2/2032 1,009.62 113.45 796.46 91.34 213.16 22.11 257.38
3/2/2033 87.20 70.60 16.60
9/2/2033 1,061.40 87.20 839.74 70.60 221.66 16.60 254.86
3/2/2034 59.61 48.30 11.31
9/2/2034 1,116.05 59.61 883.03 48.30 233.02 11.31 255.64
3/2/2035 30.59 24.86 5.73
9/2/2035 1.176.46 30.59 932.09 24.86 244.37 5.73 255.83
Totals $16,525.06 $11,514.67 $13,332.02 $8,832.54 $3,193.03 $2,682.13 $5,875.16
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $14,300.44
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $441.21 $443.27 $0.00 $374.50 $441.21 $68.77 $509.98
3/2/2014 434.22 319.50 114.72
9/2/2014 459.72 434.22 687.16 319.50 (227.44) 114.72 2.00
3/2/2015 424.45 312.24 112.21
9/2/2015 478.23 424.45 430.25 312.24 47.98 112.21 272.40
3/2/2016 413.93 306.95 106.98
9/2/2016 499.83 413.93 439.54 306.95 60.29 106.98 274.25
3/2/2017 402.69 300.78 101.91
9/2/2017 521.43 402.69 448.82 300.78 72.61 101.91 276.43
3/2/2018 390.82 293.69 97.13
9/2/2018 546.11 390.82 464.30 293.69 81.81 97.13 276.07
3/2/2019 378.13 285.89 92.24
9/2/2019 570.79 378.13 479.78 285.89 91.01 92.24 275.49
3/2/2020 364.57 277.11 87.46
9/2/2020 598.56 364.57 495.25 277.11 103.31 87.46 278.23
3/2/2021 350.06 267.43 82.63
9/2/2021 626.33 350.06 513.83 267.43 112.50 82.63 277.76
3/2/2022 334.79 256.75 78.04
9/2/2022 657.18 334.79 535.49 256.75 121.69 78.04 277.77
3/2/2023 318.36 245.08 73.28
9/2/2023 691.12 318.36 560.26 245.08 130.86 73.28 277.42
3/2/2024 300.91 232.45 68.46
9/2/2024 725.06 300.91 585.02 232.45 140.04 68.46 276.96
3/2/2025 282.60 219.11 63.49
9/2/2025 762.08 282.60 612.88 219.11 149.20 63.49 276.18
3/2/2026 262.98 204.83 58.15
9/2/2026 799.11 262.98 640.73 204.83 158.38 58.15 274.68
3/2/2027 242.40 189.59 52.81
9/2/2027 842.30 242.40 671.69 189.59 170.61 52.81 276.23
3/2/2028 220.71 173.44 47.27
9/2/2028 885.50 220.71 705.74 173.44 179.76 47.27 274.30
3/2/2029 197.91 156.29 41.62
9/2/2029 931.78 197.91 739.78 156.29 192.00 41.62 275.24
3/2/2030 173.92 137.95 35.97
9/2/2030 978.06 173.92 773.83 137.95 204.23 35.97 276.17
3/2/2031 148.49 118.56 29.93
9/2/2031 1,030.51 148.49 814.07 118.56 216.44 29.93 276.30
3/2/2032 121.69 97.97 23.72
9/2/2032 1,082.96 121.69 854.31 97.97 228.65 23.72 276.09
3/2/2033 93.54 75.72 17.82
9/2/2033 1,138.50 93.54 900.74 75.72 237.76 17.82 273.40
3/2/2034 63.93 51.81 12.12
9/2/2034 1,197.12 63.93 947.17 51.81 249.95 12.12 274.19
3/2/2035 32.81 26.67 6.14
9/2/2035 1.261.91 32.81 999.79 26.67 262.12 6.14 274.40
Totals $17,725.40 $12,351.09 $14,300.44 $9,474.12 $3,424.97 $2,876.97 $6,301.94
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $15,501.23
Parcel Count with Same Reassessment: 497
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $478.25 $480.49 $0.00 $405.94 $478.25 $74.55 $552.80
3/2/2014 470.68 346.32 124.36
9/2/2014 498.32 470.68 744.86 346.32 (246.54) 124.36 2.18
3/2/2015 460.09 338.46 121.63
9/2/2015 518.39 460.09 466.38 338.46 52.01 121.63 295.27
3/2/2016 448.69 332.73 115.96
9/2/2016 541.80 448.69 476.44 332.73 65.36 115.96 297.28
3/2/2017 436.50 326.03 110.47
9/2/2017 565.21 436.50 486.51 326.03 78.70 110.47 299.64
3/2/2018 423.64 318.35 105.29
9/2/2018 591.96 423.64 503.29 318.35 88.67 105.29 299.25
3/2/2019 409.88 309.90 99.98
9/2/2019 618.72 409.88 520.06 309.90 98.66 99.98 298.62
3/2/2020 395.18 300.38 94.80
9/2/2020 648.82 395.18 536.84 300.38 111.98 94.80 301.58
3/2/2021 379.45 289.89 89.56
9/2/2021 678.92 379.45 556.97 289.89 121.95 89.56 301.07
3/2/2022 362.90 278.31 84.59
9/2/2022 712.36 362.90 580.46 278.31 131.90 84.59 301.08
3/2/2023 345.09 265.66 79.43
9/2/2023 749.15 345.09 607.30 265.66 141.85 79.43 300.71
3/2/2024 326.18 251.97 74.21
9/2/2024 785.94 326.18 634.14 251.97 151.80 74.21 300.22
3/2/2025 306.33 237.51 68.82
9/2/2025 826.07 306.33 664.34 237.51 161.73 68.82 299.37
3/2/2026 285.06 222.03 63.03
9/2/2026 866.21 285.06 694.54 222.03 171.67 63.03 297.73
3/2/2027 262.75 205.51 57.24
9/2/2027 913.03 262.75 728.09 205.51 184.94 57.24 299.42
3/2/2028 239.24 188.00 51.24
9/2/2028 959.85 239.24 765.00 188.00 194.85 51.24 297.33
3/2/2029 214.53 169.41 45.12
9/2/2029 1,010.02 214.53 801.90 169.41 208.12 45.12 298.36
3/2/2030 188.52 149.53 38.99
9/2/2030 1,060.19 188.52 838.81 149.53 221.38 38.99 299.36
3/2/2031 160.95 128.52 32.43
9/2/2031 1,117.04 160.95 882.43 128.52 234.61 32.43 299.47
3/2/2032 131.91 106.20 25.71
9/2/2032 1,173.90 131.91 926.05 106.20 247.85 25.71 299.27
3/2/2033 101.39 82.08 19.31
9/2/2033 1,234.10 101.39 976.38 82.08 257.72 19.31 296.34
3/2/2034 69.30 56.16 13.14
9/2/2034 1,297.64 69.30 1,026.70 56.16 270.94 13.14 297.22
3/2/2035 35.56 28.91 6.65
9/2/2035 1.367.87 35.56 1.083.74 28.91 284.13 6.65 297.43
Totals $19,213.76 $13,388.13 $15,501.23 $10,269.66 $3,712.53 $3,118.47 $6,831.00
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4,2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $17,543.13
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $541.25 $543.78 $0.00 $459.42 $541.25 $84.36 $625.61
3/2/2014 532.68 391.94 140.74
9/2/2014 563.96 532.68 842.98 391.94 (279.02) 140.74 2.46
3/2/2015 520.70 383.04 137.66
9/2/2015 586.67 520.70 527.81 383.04 58.86 137.66 334.18
3/2/2016 507.79 376.55 131.24
9/2/2016 613.17 507.79 539.20 376.55 73.97 131.24 336.45
3/2/2017 494.00 368.98 125.02
9/2/2017 639.66 494.00 550.60 368.98 89.06 125.02 339.10
3/2/2018 479.44 360.28 119.16
9/2/2018 669.94 479.44 569.58 360.28 100.36 119.16 338.68
3/2/2019 463.87 350.72 113.15
9/2/2019 700.22 463.87 588.57 350.72 111.65 113.15 337.95
3/2/2020 447.24 339.95 107.29
9/2/2020 734.29 447.24 607.55 339.95 126.74 107.29 341.32
3/2/2021 429.43 328.08 101.35
9/2/2021 768.35 429.43 630.34 328.08 138.01 101.35 340.71
3/2/2022 410.70 314.97 95.73
9/2/2022 806.20 410.70 656.92 314.97 149.28 95.73 340.74
3/2/2023 390.55 300.65 89.90
9/2/2023 847.84 390.55 687.30 300.65 160.54 89.90 340.34
3/2/2024 369.14 285.16 83.98
9/2/2024 889.47 369.14 717.67 285.16 171.80 83.98 339.76
3/2/2025 346.68 268.80 77.88
9/2/2025 934.89 346.68 751.85 268.80 183.04 77.88 338.80
3/2/2026 322.61 251.28 71.33
9/2/2026 980.31 322.61 786.02 251.28 194.29 71.33 336.95
3/2/2027 297.36 232.58 64.78
9/2/2027 1,033.30 297.36 824.00 232.58 209.30 64.78 338.86
3/2/2028 270.76 212.76 58.00
9/2/2028 1,086.29 270.76 865.76 212.76 220.53 58.00 336.53
3/2/2029 242.79 191.73 51.06
9/2/2029 1,143.06 242.79 907.53 191.73 235.53 51.06 337.65
3/2/2030 213.35 169.23 44.12
9/2/2030 1,199.84 213.35 949.30 169.23 250.54 44.12 338.78
3/2/2031 182.16 145.45 36.71
9/2/2031 1,264.18 182.16 998.67 145.45 265.51 36.71 338.93
3/2/2032 149.29 120.19 29.10
9/2/2032 1,328.53 149.29 1,048.03 120.19 280.50 29.10 338.70
3/2/2033 114.75 92.89 21.86
9/2/2033 1,396.66 114.75 1,104.99 92.89 291.67 21.86 335.39
3/2/2034 78.43 63.56 14.87
9/2/2034 1,468.57 78.43 1,161.95 63.56 306.62 14.87 336.36
3/2/2035 40.25 32.72 7.53
9/2/2035 1.548.06 40.25 1.226.50 32.72 321.56 7.53 336.62
Totals $21,744.71 $15,151.72 $17,543.13 $11,622.44 $4,201.59 $3,529.28 $7,730.87
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $17,746.09
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $547.51 $550.07 $0.00 $464.73 $547.51 $85.34 $632.85
3/2/2014 538.85 396.48 142.37
9/2/2014 570.49 538.85 852.73 396.48 (282.24) 142.37 2.50
3/2/2015 526.72 387.47 139.25
9/2/2015 593.46 526.72 533.92 387.47 59.54 139.25 338.04
3/2/2016 513.67 380.91 132.76
9/2/2016 620.26 513.67 545.44 380.91 74.82 132.76 340.34
3/2/2017 499.71 373.25 126.46
9/2/2017 647.06 499.71 556.97 373.25 90.09 126.46 343.01
3/2/2018 484.99 364.45 120.54
9/2/2018 677.69 484.99 576.17 364.45 101.52 120.54 342.60
3/2/2019 469.24 354.78 114.46
9/2/2019 708.32 469.24 595.38 354.78 112.94 114.46 341.86
3/2/2020 452.41 343.88 108.53
9/2/2020 742.78 452.41 614.58 343.88 128.20 108.53 345.26
3/2/2021 434.40 331.87 102.53
9/2/2021 777.24 434.40 637.63 331.87 139.61 102.53 344.67
3/2/2022 415.45 318.61 96.84
9/2/2022 815.53 415.45 664.52 318.61 151.01 96.84 344.69
3/2/2023 395.07 304.13 90.94
9/2/2023 857.64 395.07 695.25 304.13 162.39 90.94 344.27
3/2/2024 373.41 288.45 84.96
9/2/2024 899.76 373.41 725.98 288.45 173.78 84.96 343.70
3/2/2025 350.69 271.91 78.78
9/2/2025 945.71 350.69 760.55 271.91 185.16 78.78 342.72
3/2/2026 326.34 254.19 72.15
9/2/2026 991.65 326.34 795.12 254.19 196.53 72.15 340.83
3/2/2027 300.81 235.27 65.54
9/2/2027 1,045.25 300.81 833.53 235.27 211.72 65.54 342.80
3/2/2028 273.89 215.22 58.67
9/2/2028 1,098.86 273.89 875.78 215.22 223.08 58.67 340.42
3/2/2029 245.59 193.95 51.64
9/2/2029 1,156.29 245.59 918.03 193.95 238.26 51.64 341.54
3/2/2030 215.82 171.18 44.64
9/2/2030 1,213.72 215.82 960.29 171.18 253.43 44.64 342.71
3/2/2031 184.26 147.13 37.13
9/2/2031 1,278.81 184.26 1,010.22 147.13 268.59 37.13 342.85
3/2/2032 151.01 121.58 29.43
9/2/2032 1,343.90 151.01 1,060.16 121.58 283.74 29.43 342.60
3/2/2033 116.07 93.97 22.10
9/2/2033 1,412.82 116.07 1,117.77 93.97 295.05 22.10 339.25
3/2/2034 79.34 64.30 15.04
9/2/2034 1,485.56 79.34 1,175.39 64.30 310.17 15.04 340.25
3/2/2035 40.72 33.09 7.63
9/2/2035 1.565.97 40.72 1.240.69 33.09 325.28 7.63 340.54
Totals $21,996.28 $15,326.99 $17,746.09 $11,756.87 $4,250.18 $3,570.12 $7,820.30
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $18,226.56
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $562.34 $564.96 $0.00 $477.31 $562.34 $87.65 $649.99
3/2/2014 553.44 407.21 146.23
9/2/2014 585.93 553.44 875.82 407.21 (289.89) 146.23 2.57
3/2/2015 540.98 397.97 143.01
9/2/2015 609.53 540.98 548.37 397.97 61.16 143.01 347.18
3/2/2016 527.58 391.22 136.36
9/2/2016 637.05 527.58 560.21 391.22 76.84 136.36 349.56
3/2/2017 513.24 383.36 129.88
9/2/2017 664.58 513.24 572.05 383.36 92.53 129.88 352.29
3/2/2018 498.12 374.32 123.80
9/2/2018 696.04 498.12 591.77 374.32 104.27 123.80 351.87
3/2/2019 481.94 364.38 117.56
9/2/2019 727.50 481.94 611.50 364.38 116.00 117.56 351.12
3/2/2020 464.66 353.19 111.47
9/2/2020 762.89 464.66 631.22 353.19 131.67 111.47 354.61
3/2/2021 446.16 340.86 105.30
9/2/2021 798.28 446.16 654.89 340.86 143.39 105.30 353.99
3/2/2022 426.70 327.24 99.46
9/2/2022 837.61 426.70 682.51 327.24 155.10 99.46 354.02
3/2/2023 405.76 312.36 93.40
9/2/2023 880.86 405.76 714.07 312.36 166.79 93.40 353.59
3/2/2024 383.52 296.26 87.26
9/2/2024 924.12 383.52 745.63 296.26 178.49 87.26 353.01
3/2/2025 360.19 279.27 80.92
9/2/2025 971.31 360.19 781.14 279.27 190.17 80.92 352.01
3/2/2026 335.18 261.07 74.11
9/2/2026 1,018.50 335.18 816.64 261.07 201.86 74.11 350.08
3/2/2027 308.95 241.64 67.31
9/2/2027 1,073.55 308.95 856.10 241.64 217.45 67.31 352.07
3/2/2028 281.31 221.05 60.26
9/2/2028 1,128.61 281.31 899.49 221.05 229.12 60.26 349.64
3/2/2029 252.24 199.20 53.04
9/2/2029 1,187.59 252.24 942.89 199.20 244.70 53.04 350.78
3/2/2030 221.66 175.82 45.84
9/2/2030 1,246.58 221.66 986.29 175.82 260.29 45.84 351.97
3/2/2031 189.25 151.12 38.13
9/2/2031 1,313.43 189.25 1,037.57 151.12 275.86 38.13 352.12
3/2/2032 155.10 124.87 30.23
9/2/2032 1,380.28 155.10 1,088.86 124.87 291.42 30.23 351.88
3/2/2033 119.22 96.51 22.71
9/2/2033 1,451.07 119.22 1,148.04 96.51 303.03 22.71 348.45
3/2/2034 81.49 66.04 15.45
9/2/2034 1,525.78 81.49 1,207.21 66.04 318.57 15.45 349.47
3/2/2035 41.82 33.99 7.83
9/2/2035 1.608.36 41.82 1.274.28 33.99 334.08 7.83 349.74
Totals $22,591.79 $15,741.98 $18,226.56 $12,075.21 $4,365.24 $3,666.77 $8,032.01
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $19,793.64
Parcel Count with Same Reassessment: 25
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $610.69 $613.54 $0.00 $518.35 $610.69 $95.19 $705.88
3/2/2014 601.02 442.22 158.80
9/2/2014 636.31 601.02 951.12 442.22 (314.81) 158.80 2.79
3/2/2015 587.50 432.18 155.32
9/2/2015 661.93 587.50 595.52 432.18 66.41 155.32 377.05
3/2/2016 572.94 424.86 148.08
9/2/2016 691.83 572.94 608.38 424.86 83.45 148.08 379.61
3/2/2017 557.37 416.32 141.05
9/2/2017 721.72 557.37 621.23 416.32 100.49 141.05 382.59
3/2/2018 540.95 406.50 134.45
9/2/2018 755.88 540.95 642.65 406.50 113.23 134.45 382.13
3/2/2019 523.38 395.71 127.67
9/2/2019 790.05 523.38 664.07 395.71 125.98 127.67 381.32
3/2/2020 504.61 383.56 121.05
9/2/2020 828.48 504.61 685.49 383.56 142.99 121.05 385.09
3/2/2021 484.52 370.16 114.36
9/2/2021 866.92 484.52 711.20 370.16 155.72 114.36 384.44
3/2/2022 463.39 355.37 108.02
9/2/2022 909.62 463.39 741.19 355.37 168.43 108.02 384.47
3/2/2023 440.65 339.22 101.43
9/2/2023 956.60 440.65 775.47 339.22 181.13 101.43 383.99
3/2/2024 416.50 321.74 94.76
9/2/2024 1,003.58 416.50 809.74 321.74 193.84 94.76 383.36
3/2/2025 391.16 303.28 87.88
9/2/2025 1,054.82 391.16 848.30 303.28 206.52 87.88 382.28
3/2/2026 363.99 283.52 80.47
9/2/2026 1,106.07 363.99 886.86 283.52 219.21 80.47 380.15
3/2/2027 335.51 262.41 73.10
9/2/2027 1,165.86 335.51 929.70 262.41 236.16 73.10 382.36
3/2/2028 305.49 240.06 65.43
9/2/2028 1,225.64 305.49 976.83 240.06 248.81 65.43 379.67
3/2/2029 273.93 216.32 57.61
9/2/2029 1,289.70 273.93 1,023.96 216.32 265.74 57.61 380.96
3/2/2030 240.72 190.93 49.79
9/2/2030 1,353.76 240.72 1,071.08 190.93 282.68 49.79 382.26
3/2/2031 205.52 164.11 41.41
9/2/2031 1,426.36 205.52 1,126.78 164.11 299.58 41.41 382.40
3/2/2032 168.44 135.61 32.83
9/2/2032 1,498.96 168.44 1,182.48 135.61 316.48 32.83 382.14
3/2/2033 129.47 104.81 24.66
9/2/2033 1,575.83 129.47 1,246.74 104.81 329.09 24.66 378.41
3/2/2034 88.49 71.71 16.78
9/2/2034 1,656.97 88.49 1,311.01 71.71 345.96 16.78 379.52
3/2/2035 45.41 36.91 8.50
9/2/2035 1.746.65 45.41 1.383.84 36.91 362.81 8.50 379.81
Totals $24,534.23 $17,095.46 $19,793.64 $13,113.37 $4,740.59 $3,982.09 $8,722.68
City of Carlsbad Reassessment District No. 2012-1, City ofCarlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $20,363.77
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $628.28 $631.21 $0.00 $533.28 $628.28 $97.93 $726.21
3/2/2014 618.33 454.96 163.37
9/2/2014 654.64 618.33 978.52 454.96 (323.88) 163.37 2.86
3/2/2015 604.42 444.63 159.79
9/2/2015 681.00 604.42 612.68 444.63 68.32 159.79 387.90
3/2/2016 589.44 437.10 152.34
9/2/2016 711.75 589.44 625.90 437.10 85.85 152.34 390.53
3/2/2017 573.42 428.31 145.11
9/2/2017 742.51 573.42 639.12 428.31 103.39 145.11 393.61
3/2/2018 556.53 418.21 138.32
9/2/2018 777.66 556.53 661.16 418.21 116.50 138.32 393.14
3/2/2019 538.45 407.11 131.34
9/2/2019 812.80 538.45 683.20 407.11 129.60 131.34 392.28
3/2/2020 519.15 394.61 124.54
9/2/2020 852.35 519.15 705.24 394.61 147.11 124.54 396.19
3/2/2021 498.48 380.83 117.65
9/2/2021 891.89 498.48 731.69 380.83 160.20 117.65 395.50
3/2/2022 476.74 365.61 111.13
9/2/2022 935.82 476.74 762.54 365.61 173.28 111.13 395.54
3/2/2023 453.34 348.99 104.35
9/2/2023 984.15 453.34 797.80 348.99 186.35 104.35 395.05
3/2/2024 428.49 331.00 97.49
9/2/2024 1,032.48 428.49 833.06 331.00 199.42 97.49 394.40
3/2/2025 402.42 312.01 90.41
9/2/2025 1,085.20 402.42 872.73 312.01 212.47 90.41 393.29
3/2/2026 374.48 291.68 82.80
9/2/2026 1,137.93 374.48 912.40 291.68 225.53 82.80 391.13
3/2/2027 345.18 269.97 75.21
9/2/2027 1,199.44 345.18 956.48 269.97 242.96 75.21 393.38
3/2/2028 314.29 246.97 67.32
9/2/2028 1,260.95 314.29 1,004.97 246.97 255.98 67.32 390.62
3/2/2029 281.82 222.56 59.26
9/2/2029 1,326.85 281.82 1,053.45 222.56 273.40 59.26 391.92
3/2/2030 247.65 196.43 51.22
9/2/2030 1,392.75 247.65 1,101.94 196.43 290.81 51.22 393.25
3/2/2031 211.44 168.84 42.60
9/2/2031 1,467.44 211.44 1,159.24 168.84 308.20 42.60 393.40
3/2/2032 173.29 139.51 33.78
9/2/2032 1,542.13 173.29 1,216.54 139.51 325.59 33.78 393.15
3/2/2033 133.19 107.83 25.36
9/2/2033 1,621.22 133.19 1,282.65 107.83 338.57 25.36 389.29
3/2/2034 91.04 73.78 17.26
9/2/2034 1,704.69 91.04 1,348.77 73.78 355.92 17.26 390.44
3/2/2035 46.72 37.98 8.74
9/2/2035 1.796.96 46.72 1.423.70 37.98 373.26 8.74 390.74
Totals $25,240.89 $17,587.83 $20,363.77 $13,491.12 $4,877.11 $4,096.71 $8,973.82
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $21,541.30
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $664.61 $667.71 $0.00 $564.12 $664.61 $103.59 $768.20
3/2/2014 654.09 481.27 172.82
9/2/2014 692.49 654.09 1,035.10 481.27 (342.61) 172.82 3.03
3/2/2015 639.37 470.34 169.03
9/2/2015 720.38 639.37 648.10 470.34 72.28 169.03 410.34
3/2/2016 623.52 462.37 161.15
9/2/2016 752.91 623.52 662.09 462.37 90.82 161.15 413.12
3/2/2017 606.58 453.07 153.51
9/2/2017 785.44 606.58 676.08 453.07 109.36 153.51 416.38
3/2/2018 588.71 442.40 146.31
9/2/2018 822.62 588.71 699.39 442.40 123.23 146.31 415.85
3/2/2019 569.59 430.65 138.94
9/2/2019 859.81 569.59 722.71 430.65 137.10 138.94 414.98
3/2/2020 549.17 417.43 131.74
9/2/2020 901.63 549.17 746.02 417.43 155.61 131.74 419.09
3/2/2021 527.30 402.85 124.45
9/2/2021 943.46 527.30 773.99 402.85 169.47 124.45 418.37
3/2/2022 504.30 386.75 117.55
9/2/2022 989.94 504.30 806.63 386.75 183.31 117.55 418.41
3/2/2023 479.56 369.17 110.39
9/2/2023 1,041.06 479.56 843.93 369.17 197.13 110.39 417.91
3/2/2024 453.27 350.14 103.13
9/2/2024 1,092.19 453.27 881.24 350.14 210.95 103.13 417.21
3/2/2025 425.69 330.06 95.63
9/2/2025 1,147.96 425.69 923.20 330.06 224.76 95.63 416.02
3/2/2026 396.13 308.55 87.58
9/2/2026 1,203.73 396.13 965.16 308.55 238.57 87.58 413.73
3/2/2027 365.14 285.58 79.56
9/2/2027 1,268.79 365.14 1,011.79 285.58 257.00 79.56 416.12
3/2/2028 332.46 261.25 71.21
9/2/2028 1,333.86 332.46 1,063.08 261.25 270.78 71.21 413.20
3/2/2029 298.12 235.43 62.69
9/2/2029 1,403.57 298.12 1,114.37 235.43 289.20 62.69 414.58
3/2/2030 261.98 207.79 54.19
9/2/2030 1,473.29 261.98 1,165.66 207.79 307.63 54.19 416.01
3/2/2031 223.67 178.60 45.07
9/2/2031 1,552.30 223.67 1,226.27 178.60 326.03 45.07 416.17
3/2/2032 183.31 147.58 35.73
9/2/2032 1,631.31 183.31 1,286.88 147.58 344.43 35.73 415.89
3/2/2033 140.90 114.06 26.84
9/2/2033 1,714.96 140.90 1,356.82 114.06 358.14 26.84 411.82
3/2/2034 96.31 78.05 18.26
9/2/2034 1,803.27 96.31 1,426.76 78.05 376.51 18.26 413.03
3/2/2035 49.42 40.17 9.25
9/2/2035 1.900.87 49.42 1.506.03 40.17 394.84 9.25 413.34
Totals $26,700.45 $18,604.89 $21,541.30 $14,271.24 $5,159.15 $4,333.65 $9,492.80
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4,2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $23,351.77
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $720.46 $723.83 $0.00 $611.53 $720.46 $112.30 $832.76
3/2/2014 709.06 521.72 187.34
9/2/2014 750.69 709.06 1,122.10 521.72 (371.41) 187.34 3.27
3/2/2015 693.11 509.87 183.24
9/2/2015 780.92 693.11 702.57 509.87 78.35 183.24 444.83
3/2/2016 675.93 501.23 174.70
9/2/2016 816.19 675.93 717.74 501.23 98.45 174.70 447.85
3/2/2017 657.56 491.15 166.41
9/2/2017 851.46 657.56 732.90 491.15 118.56 166.41 451.38
3/2/2018 638.19 479.58 158.61
9/2/2018 891.76 638.19 758.17 479.58 133.59 158.61 450.81
3/2/2019 617.46 466.84 150.62
9/2/2019 932.07 617.46 783.45 466.84 148.62 150.62 449.86
3/2/2020 595.32 452.51 142.81
9/2/2020 977.41 595.32 808.72 452.51 168.69 142.81 454.31
3/2/2021 571.62 436.71 134.91
9/2/2021 1,022.76 571.62 839.05 436.71 183.71 134.91 453.53
3/2/2022 546.69 419.26 127.43
9/2/2022 1,073.14 546.69 874.43 419.26 198.71 127.43 453.57
3/2/2023 519.86 400.20 119.66
9/2/2023 1,128.56 519.86 914.86 400.20 213.70 119.66 453.02
3/2/2024 491.37 379.57 111.80
9/2/2024 1,183.98 491.37 955.30 379.57 228.68 111.80 452.28
3/2/2025 461.47 357.80 103.67
9/2/2025 1,244.44 461.47 1,000.79 357.80 243.65 103.67 450.99
3/2/2026 429.43 334.48 94.95
9/2/2026 1,304.90 429.43 1,046.28 334.48 258.62 94.95 448.52
3/2/2027 395.82 309.58 86.24
9/2/2027 1,375.43 395.82 1,096.83 309.58 278.60 86.24 451.08
3/2/2028 360.41 283.21 77.20
9/2/2028 1,445.97 360.41 1,152.42 283.21 293.55 77.20 447.95
3/2/2029 323.17 255.21 67.96
9/2/2029 1,521.54 323.17 1,208.02 255.21 313.52 67.96 449.44
3/2/2030 283.99 225.26 58.73
9/2/2030 1,597.11 283.99 1,263.62 225.26 333.49 58.73 450.95
3/2/2031 242.47 193.61 48.86
9/2/2031 1,682.76 242.47 1,329.33 193.61 353.43 48.86 451.15
3/2/2032 198.72 159.98 38.74
9/2/2032 1,768.41 198.72 1,395.04 159.98 373.37 38.74 450.85
3/2/2033 152.74 123.65 29.09
9/2/2033 1,859.10 152.74 1,470.86 123.65 388.24 29.09 446.42
3/2/2034 104.40 84.61 19.79
9/2/2034 1,954.83 104.40 1,546.68 84.61 408.15 19.79 447.73
3/2/2035 53.58 43.55 10.03
9/2/2035 2.060.63 53.58 1.632.60 43.55 428.03 10.03 448.09
Totals $28,944.52 $20,168.57 $23,351.77 $15,470.69 $5,592.76 $4,697.88 $10,290.64
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $25,129.32
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $775.31 $778.93 $0.00 $658.08 $775.31 $120.85 $896.16
3/2/2014 763.03 561.43 201.60
9/2/2014 807.84 763.03 1,207.51 561.43 (399.67) 201.60 3.53
3/2/2015 745.87 548.68 197.19
9/2/2015 840.37 745.87 756.06 548.68 84.31 197.19 478.69
3/2/2016 727.38 539.39 187.99
9/2/2016 878.32 727.38 772.37 539.39 105.95 187.99 481.93
3/2/2017 707.62 528.54 179.08
9/2/2017 916.27 707.62 788.69 528.54 127.58 179.08 485.74
3/2/2018 686.77 516.08 170.69
9/2/2018 959.64 686.77 815.89 516.08 143.75 170.69 485.13
3/2/2019 664.46 502.38 162.08
9/2/2019 1,003.02 664.46 843.08 502.38 159.94 162.08 484.10
3/2/2020 640.64 486.96 153.68
9/2/2020 1,051.81 640.64 870.28 486.96 181.53 153.68 488.89
3/2/2021 615.13 469.95 145.18
9/2/2021 1,100.61 615.13 902.91 469.95 197.70 145.18 488.06
3/2/2022 588.30 451.17 137.13
9/2/2022 1,154.83 588.30 940.99 451.17 213.84 137.13 488.10
3/2/2023 559.43 430.66 128.77
9/2/2023 1,214.47 559.43 984.50 430.66 229.97 128.77 487.51
3/2/2024 528.77 408.47 120.30
9/2/2024 1,274.10 528.77 1,028.02 408.47 246.08 120.30 486.68
3/2/2025 496.60 385.03 111.57
9/2/2025 1,339.16 496.60 1,076.97 385.03 262.19 111.57 485.33
3/2/2026 462.11 359.94 102.17
9/2/2026 1,404.23 462.11 1,125.92 359.94 278.31 102.17 482.65
3/2/2027 425.95 333.15 92.80
9/2/2027 1,480.13 425.95 1,180.32 333.15 299.81 92.80 485.41
3/2/2028 387.84 304.77 83.07
9/2/2028 1,556.03 387.84 1,240.15 304.77 315.88 83.07 482.02
3/2/2029 347.77 274.64 73.13
9/2/2029 1,637.36 347.77 1,299.98 274.64 337.38 73.13 483.64
3/2/2030 305.61 242.40 63.21
9/2/2030 1,718.69 305.61 1,359.81 242.40 358.88 63.21 485.30
3/2/2031 260.93 208.35 52.58
9/2/2031 1,810.85 260.93 1,430.52 208.35 380.33 52.58 485.49
3/2/2032 213.84 172.16 41.68
9/2/2032 1,903.02 213.84 1,501.23 172.16 401.79 41.68 485.15
3/2/2033 164.36 133.06 31.30
9/2/2033 2,000.61 164.36 1,582.82 133.06 417.79 31.30 480.39
3/2/2034 112.35 91.05 21.30
9/2/2034 2,103.63 112.35 1,664.41 91.05 439.22 21.30 481.82
3/2/2035 57.65 46.86 10.79
9/2/2035 2.217.48 57.65 1.756.88 46.86 460.60 10.79 482.18
Totals $31,147.78 $21,703.75 $25,129.32 $16,648.32 $6,018.47 $5,055.43 $11,073.90
City of Carlsbad Reassessment District No. 2012-1, City ofCarlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $25,432.17
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $784.65 $788.31 $0.00 $666.01 $784.65 $122.30 $906.95
3/2/2014 772.23 568.20 204.03
9/2/2014 817.57 772.23 1,222.07 568.20 (404.50) 204.03 3.56
3/2/2015 754.86 555.30 199.56
9/2/2015 850.49 754.86 765.17 555.30 85.32 199.56 484.44
3/2/2016 736.14 545.89 190.25
9/2/2016 888.90 736.14 781.68 545.89 107.22 190.25 487.72
3/2/2017 716.14 534.91 181.23
9/2/2017 927.31 716.14 798.20 534.91 129.11 181.23 491.57
3/2/2018 695.05 522.30 172.75
9/2/2018 971.21 695.05 825.72 522.30 145.49 172.75 490.99
3/2/2019 672.47 508.43 164.04
9/2/2019 1,015.11 672.47 853.24 508.43 161.87 164.04 489.95
3/2/2020 648.36 492.82 155.54
9/2/2020 1,064.49 648.36 880.77 492.82 183.72 155.54 494.80
3/2/2021 622.54 475.61 146.93
9/2/2021 1,113.87 622.54 913.80 475.61 200.07 146.93 493.93
3/2/2022 595.39 456.61 138.78
9/2/2022 1,168.74 595.39 952.33 456.61 216.41 138.78 493.97
3/2/2023 566.18 435.85 130.33
9/2/2023 1,229.10 566.18 996.37 435.85 232.73 130.33 493.39
3/2/2024 535.14 413.39 121.75
9/2/2024 1,289.46 535.14 1,040.41 413.39 249.05 121.75 492.55
3/2/2025 502.58 389.67 112.91
9/2/2025 1,355.30 502.58 1,089.95 389.67 265.35 112.91 491.17
3/2/2026 467.68 364.28 103.40
9/2/2026 1,421.15 467.68 1,139.49 364.28 281.66 103.40 488.46
3/2/2027 431.09 337.16 93.93
9/2/2027 1,497.97 431.09 1,194.54 337.16 303.43 93.93 491.29
3/2/2028 392.52 308.44 84.08
9/2/2028 1,574.79 392.52 1,255.09 308.44 319.70 84.08 487.86
3/2/2029 351.96 277.95 74.01
9/2/2029 1,657.09 351.96 1,315.65 277.95 341.44 74.01 489.46
3/2/2030 309.29 245.33 63.96
9/2/2030 1,739.40 309.29 1,376.20 245.33 363.20 63.96 491.12
3/2/2031 264.07 210.86 53.21
9/2/2031 1,832.68 264.07 1,447.76 210.86 384.92 53.21 491.34
3/2/2032 216.42 174.24 42.18
9/2/2032 1,925.96 216.42 1,519.32 174.24 406.64 42.18 491.00
3/2/2033 166.35 134.67 31.68
9/2/2033 2,024.73 166.35 1,601.90 134.67 422.83 31.68 486.19
3/2/2034 113.70 92.14 21.56
9/2/2034 2,128.98 113.70 1,684.47 92.14 444.51 21.56 487.63
3/2/2035 58.35 47.43 10.92
9/2/2035 2,244.21 58.35 1.778.05 47.43 466.16 10.92 488.00
Totals $31,523.16 $21,965.33 $25,432.17 $16,848.97 $6,090.98 $5,116.36 $11,207.34
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $25,440.00
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $784.89 $788.56 $0.00 $666.22 $784.89 $122.34 $907.23
3/2/2014 772.47 568.37 204.10
9/2/2014 817.82 772.47 1,222.44 568.37 (404.62) 204.10 3.58
3/2/2015 755.09 555.47 199.62
9/2/2015 850.76 755.09 765.40 555.47 85.36 199.62 484.60
3/2/2016 736.37 546.06 190.31
9/2/2016 889.18 736.37 781.92 546.06 107.26 190.31 487.88
3/2/2017 716.36 535.07 181.29
9/2/2017 927.60 716.36 798.44 535.07 129.16 181.29 491.74
3/2/2018 695.26 522.46 172.80
9/2/2018 971.51 695.26 825.97 522.46 145.54 172.80 491.14
3/2/2019 672.67 508.59 164.08
9/2/2019 1,015.42 672.67 853.51 508.59 161.91 164.08 490.07
3/2/2020 648.56 492.98 155.58
9/2/2020 1,064.82 648.56 881.04 492.98 183.78 155.58 494.94
3/2/2021 622.74 475.76 146.98
9/2/2021 1,114.22 622.74 914.08 475.76 200.14 146.98 494.10
3/2/2022 595.58 456.75 138.83
9/2/2022 1,169.10 595.58 952.62 456.75 216.48 138.83 494.14
3/2/2023 566.35 435.99 130.36
9/2/2023 1,229.48 566.35 996.68 435.99 232.80 130.36 493.52
3/2/2024 535.31 413.52 121.79
9/2/2024 1,289.86 535.31 1,040.73 413.52 249.13 121.79 492.71
3/2/2025 502.74 389.79 112.95
9/2/2025 1,355.72 502.74 1,090.29 389.79 265.43 112.95 491.33
3/2/2026 467.83 364.39 103.44
9/2/2026 1,421.59 467.83 1,139.84 364.39 281.75 103.44 488.63
3/2/2027 431.22 337.27 93.95
9/2/2027 1,498.43 431.22 1,194.91 337.27 303.52 93.95 491.42
3/2/2028 392.64 308.54 84.10
9/2/2028 1,575.27 392.64 1,255.48 308.54 319.79 84.10 487.99
3/2/2029 352.07 278.03 74.04
9/2/2029 1,657.60 352.07 1,316.05 278.03 341.55 74.04 489.63
3/2/2030 309.39 245.40 63.99
9/2/2030 1,739.93 309.39 1,376.62 245.40 363.31 63.99 491.29
3/2/2031 264.15 210.92 53.23
9/2/2031 1,833.24 264.15 1,448.21 210.92 385.03 53.23 491.49
3/2/2032 216.49 174.29 42.20
9/2/2032 1,926.55 216.49 1,519.79 174.29 406.76 42.20 491.16
3/2/2033 166.40 134.71 31.69
9/2/2033 2,025.35 166.40 1,602.39 134.71 422.96 31.69 486.34
3/2/2034 113.74 92.17 21.57
9/2/2034 2,129.64 113.74 1,684.99 92.17 444.65 21.57 487.79
3/2/2035 58.37 47.44 10.93
9/2/2035 2.244.90 58.37 1.778.60 47.44 466.30 10.93 488.16
Totals $31,532.88 $21,972.16 $25,440.00 $16,854.16 $6,092.88 $5,118.00 $11,210.88
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $25,452.94
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $785.29 $788.96 $0.00 $666.56 $785.29 $122.40 $907.69
3/2/2014 772.86 568.66 204.20
9/2/2014 818.24 772.86 1,223.06 568.66 (404.82) 204.20 3.58
3/2/2015 755.47 555.75 199.72
9/2/2015 851.19 755.47 765.79 555.75 85.40 199.72 484.84
3/2/2016 736.75 546.33 190.42
9/2/2016 889.63 736.75 782.32 546.33 107.31 190.42 488.15
3/2/2017 716.73 535.35 181.38
9/2/2017 928.07 716.73 798.85 535.35 129.22 181.38 491.98
3/2/2018 695.62 522.73 172.89
9/2/2018 972.00 695.62 826.39 522.73 145.61 172.89 491.39
3/2/2019 673.02 508.85 164.17
9/2/2019 1,015.94 673.02 853.94 508.85 162.00 164.17 490.34
3/2/2020 648.89 493.23 155.66
9/2/2020 1,065.36 648.89 881.49 493.23 183.87 155.66 495.19
3/2/2021 623.05 476.00 147.05
9/2/2021 1,114.78 623.05 914.54 476.00 200.24 147.05 494.34
3/2/2022 595.88 456.98 138.90
9/2/2022 1,169.70 595.88 953.11 456.98 216.59 138.90 494.39
3/2/2023 566.64 436.21 130.43
9/2/2023 1,230.11 566.64 997.18 436.21 232.93 130.43 493.79
3/2/2024 535.58 413.73 121.85
9/2/2024 1,290.51 535.58 1,041.26 413.73 249.25 121.85 492.95
3/2/2025 502.99 389.99 113.00
9/2/2025 1,356.41 502.99 1,090.84 389.99 265.57 113.00 491.57
3/2/2026 468.06 364.58 103.48
9/2/2026 1,422.31 468.06 1,140.42 364.58 281.89 103.48 488.85
3/2/2027 431.44 337.44 94.00
9/2/2027 1,499.19 431.44 1,195.52 337.44 303.67 94.00 491.67
3/2/2028 392.84 308.69 84.15
9/2/2028 1,576.07 392.84 1,256.12 308.69 319.95 84.15 488.25
3/2/2029 352.25 278.18 74.07
9/2/2029 1,658.45 352.25 1,316.72 278.18 341.73 74.07 489.87
3/2/2030 309.55 245.53 64.02
9/2/2030 1,740.82 309.55 1,377.32 245.53 363.50 64.02 491.54
3/2/2031 264.29 211.03 53.26
9/2/2031 1,834.18 264.29 1,448.94 211.03 385.24 53.26 491.76
3/2/2032 216.60 174.38 42.22
9/2/2032 1,927.53 216.60 1,520.57 174.38 406.96 42.22 491.40
3/2/2033 166.48 134.78 31.70
9/2/2033 2,026.38 166.48 1,603.20 134.78 423.18 31.70 486.58
3/2/2034 113.80 92.22 21.58
9/2/2034 2,130.72 113.80 1,685.84 92.22 444.88 21.58 488.04
3/2/2035 58.40 47.47 10.93
9/2/2035 2.246.04 58.40 1.779.50 47.47 466.54 10.93 488.40
Totals $31,548.92 $21,983.34 $25,452.94 $16,862.78 $6,096.00 $5,120.56 $11,216.56
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $27,387.95
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $844.99 $848.94 $0.00 $717.23 $844.99 $131.71 $976.70
3/2/2014 831.61 611.89 219.72
9/2/2014 880.44 831.61 1,316.04 611.89 (435.60) 219.72 3.84
3/2/2015 812.91 598.00 214.91
9/2/2015 915.90 812.91 824.01 598.00 91.89 214.91 521.71
3/2/2016 792.76 587.87 204.89
9/2/2016 957.26 792.76 841.79 587.87 115.47 204.89 525.25
3/2/2017 771.22 576.05 195.17
9/2/2017 998.63 771.22 859.58 576.05 139.05 195.17 529.39
3/2/2018 748.50 562.47 186.03
9/2/2018 1,045.90 748.50 889.22 562.47 156.68 186.03 528.74
3/2/2019 724.18 547.53 176.65
9/2/2019 1,093.17 724.18 918.86 547.53 174.31 176.65 527.61
3/2/2020 698.22 530.72 167.50
9/2/2020 1,146.35 698.22 948.50 530.72 197.85 167.50 532.85
3/2/2021 670.42 512.19 158.23
9/2/2021 1,199.53 670.42 984.07 512.19 215.46 158.23 531.92
3/2/2022 641.18 491.72 149.46
9/2/2022 1,258.62 641.18 1,025.57 491.72 233.05 149.46 531.97
3/2/2023 609.72 469.37 140.35
9/2/2023 1,323.62 609.72 1,072.99 469.37 250.63 140.35 531.33
3/2/2024 576.29 445.18 131.11
9/2/2024 1,388.62 576.29 1,120.42 445.18 268.20 131.11 530.42
3/2/2025 541.23 419.64 121.59
9/2/2025 1,459.53 541.23 1,173.77 419.64 285.76 121.59 528.94
3/2/2026 503.65 392.29 111.36
9/2/2026 1,530.44 503.65 1,227.12 392.29 303.32 111.36 526.04
3/2/2027 464.24 363.09 101.15
9/2/2027 1,613.16 464.24 1,286.40 363.09 326.76 101.15 529.06
3/2/2028 422.70 332.16 90.54
9/2/2028 1,695.89 422.70 1,351.61 332.16 344.28 90.54 525.36
3/2/2029 379.03 299.32 79.71
9/2/2029 1,784.53 379.03 1,416.82 299.32 367.71 79.71 527.13
3/2/2030 333.08 264.19 68.89
9/2/2030 1,873.16 333.08 1,482.03 264.19 391.13 68.89 528.91
3/2/2031 284.38 227.07 57.31
9/2/2031 1,973.61 284.38 1,559.10 227.07 414.51 57.31 529.13
3/2/2032 233.06 187.64 45.42
9/2/2032 2,074.07 233.06 1,636.16 187.64 437.91 45.42 528.75
3/2/2033 179.14 145.02 34.12
9/2/2033 2,180.43 179.14 1,725.08 145.02 455.35 34.12 523.59
3/2/2034 122.45 99.23 23.22
9/2/2034 2,292.70 122.45 1,814.01 99.23 478.69 23.22 525.13
3/2/2035 62.84 51.07 11.77
9/2/2035 2,416.79 62.84 1.914.78 51.07 502.01 11.77 525.55
Totals $33,947.34 $23,654.56 $27,387.95 $18,144.65 $6,559.41 $5,509.91 $12,069.32
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $27,907.20
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $861.01 $865.03 $0.00 $730.83 $861.01 $134.20 $995.21
3/2/2014 847.38 623.49 223.89
9/2/2014 897.14 847.38 1,341.00 623.49 (443.86) 223.89 3.92
3/2/2015 828.32 609.34 218.98
9/2/2015 933.26 828.32 839.63 609.34 93.63 218.98 531.59
3/2/2016 807.79 599.01 208.78
9/2/2016 975.41 807.79 857.75 599.01 117.66 208.78 535.22
3/2/2017 785.84 586.97 198.87
9/2/2017 1,017.56 785.84 875.88 586.97 141.68 198.87 539.42
3/2/2018 762.69 573.13 189.56
9/2/2018 1,065.73 762.69 906.08 573.13 159.65 189.56 538.77
3/2/2019 737.91 557.92 179.99
9/2/2019 1,113.90 737.91 936.28 557.92 177.62 179.99 537.60
3/2/2020 711.46 540.79 170.67
9/2/2020 1,168.08 711.46 966.48 540.79 201.60 170.67 542.94
3/2/2021 683.13 521.90 161.23
9/2/2021 1,222.27 683.13 1,002.73 521.90 219.54 161.23 542.00
3/2/2022 653.34 501.05 152.29
9/2/2022 1,282.48 653.34 1,045.01 501.05 237.47 152.29 542.05
3/2/2023 621.28 478.27 143.01
9/2/2023 1,348.72 621.28 1,093.33 478.27 255.39 143.01 541.41
3/2/2024 587.22 453.62 133.60
9/2/2024 1,414.95 587.22 1,141.66 453.62 273.29 133.60 540.49
3/2/2025 551.49 427.59 123.90
9/2/2025 1,487.20 551.49 1,196.02 427.59 291.18 123.90 538.98
3/2/2026 513.20 399.73 113.47
9/2/2026 1,559.45 513.20 1,250.39 399.73 309.06 113.47 536.00
3/2/2027 473.04 369.98 103.06
9/2/2027 1,643.75 473.04 1,310.79 369.98 332.96 103.06 539.08
3/2/2028 430.71 338.46 92.25
9/2/2028 1,728.04 430.71 1,377.24 338.46 350.80 92.25 535.30
3/2/2029 386.22 305.00 81.22
9/2/2029 1,818.36 386.22 1,443.68 305.00 374.68 81.22 537.12
3/2/2030 339.39 269.20 70.19
9/2/2030 1,908.67 339.39 1,510.13 269.20 398.54 70.19 538.92
3/2/2031 289.77 231.38 58.39
9/2/2031 2,011.03 289.77 1,588.66 231.38 422.37 58.39 539.15
3/2/2032 237.48 191.19 46.29
9/2/2032 2,113.39 237.48 1,667.18 191.19 446.21 46.29 538.79
3/2/2033 182.53 147.77 34.76
9/2/2033 2,221.77 182.53 1,757.79 147.77 463.98 34.76 533.50
3/2/2034 124.77 101.11 23.66
9/2/2034 2,336.17 124.77 1,848.40 101.11 487.77 23.66 535.09
3/2/2035 64.03 52.04 11.99
9/2/2035 2.462.61 64.03 1,951.09 52.04 511.52 11.99 535.50
Totals $34,590.95 $24,103.01 $27,907.20 $18,488.71 $6,683.75 $5,614.30 $12,298.05
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $28,762.19
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $887.39 $891.53 $0.00 $753.22 $887.39 $138.31 $1,025.70
3/2/2014 873.34 642.60 230.74
9/2/2014 924.62 873.34 1,382.08 642.60 (457.46) 230.74 4.02
3/2/2015 853.69 628.00 225.69
9/2/2015 961.86 853.69 865.36 628.00 96.50 225.69 547.88
3/2/2016 832.53 617.37 215.16
9/2/2016 1,005.29 832.53 884.03 617.37 121.26 215.16 551.58
3/2/2017 809.91 604.95 204.96
9/2/2017 1,048.73 809.91 902.71 604.95 146.02 204.96 555.94
3/2/2018 786.06 590.69 195.37
9/2/2018 1,098.38 786.06 933.84 590.69 164.54 195.37 555.28
3/2/2019 760.52 575.01 185.51
9/2/2019 1,148.02 760.52 964.97 575.01 183.05 185.51 554.07
3/2/2020 733.25 557.35 175.90
9/2/2020 1,203.87 733.25 996.09 557.35 207.78 175.90 559.58
3/2/2021 704.06 537.89 166.17
9/2/2021 1,259.72 704.06 1,033.45 537.89 226.27 166.17 558.61
3/2/2022 673.35 516.40 156.95
9/2/2022 1,321.78 673.35 1,077.03 516.40 244.75 156.95 558.65
3/2/2023 640.31 492.92 147.39
9/2/2023 1,390.04 640.31 1,126.83 492.92 263.21 147.39 557.99
3/2/2024 605.21 467.52 137.69
9/2/2024 1,458.30 605.21 1,176.64 467.52 281.66 137.69 557.04
3/2/2025 568.39 440.69 127.70
9/2/2025 1,532.76 568.39 1,232.67 440.69 300.09 127.70 555.49
3/2/2026 528.92 411.98 116.94
9/2/2026 1,607.23 528.92 1,288.70 411.98 318.53 116.94 552.41
3/2/2027 487.53 381.31 106.22
9/2/2027 1,694.11 487.53 1,350.95 381.31 343.16 106.22 555.60
3/2/2028 443.91 348.83 95.08
9/2/2028 1,780.99 443.91 1,419.43 348.83 361.56 95.08 551.72
3/2/2029 398.05 314.34 83.71
9/2/2029 1,874.07 398.05 1,487.91 314.34 386.16 83.71 553.58
3/2/2030 349.79 277.45 72.34
9/2/2030 1,967.15 349.79 1,556.40 277.45 410.75 72.34 555.43
3/2/2031 298.65 238.47 60.18
9/2/2031 2,072.64 298.65 1,637.33 238.47 435.31 60.18 555.67
3/2/2032 244.76 197.05 47.71
9/2/2032 2,178.14 244.76 1,718.26 197.05 459.88 47.71 555.30
3/2/2033 188.13 152.30 35.83
9/2/2033 2,289.84 188.13 1,811.64 152.30 478.20 35.83 549.86
3/2/2034 128.59 104.21 24.38
9/2/2034 2,407.74 128.59 1,905.03 104.21 502.71 24.38 551.47
3/2/2035 65.99 53.64 12.35
9/2/2035 2,538.06 65.99 2,010.86 53.64 527.20 12.35 551.90
Totals $35,650.73 $24,841.41 $28,762.19 $19,055.16 $6,888.52 $5,786.25 $12,674.77
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $29,349.37
Parcel Count with Same Reassessment: 2
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $905.51 $909.73 $0.00 $768.60 $905.51 $141.13 $1,046.64
3/2/2014 891.17 655.71 235.46
9/2/2014 943.50 891.17 1,410.29 655.71 (466.79) 235.46 4.13
3/2/2015 871.12 640.83 230.29
9/2/2015 981.49 871.12 883.02 640.83 98.47 230.29 559.05
3/2/2016 849.53 629.97 219.56
9/2/2016 1,025.82 849.53 902.08 629.97 123.74 219.56 562.86
3/2/2017 826.45 617.30 209.15
9/2/2017 1,070.14 826.45 921.14 617.30 149.00 209.15 567.30
3/2/2018 802.10 602.75 199.35
9/2/2018 1,120.80 802.10 952.90 602.75 167.90 199.35 566.60
3/2/2019 776.04 586.75 189.29
9/2/2019 1,171.46 776.04 984.67 586.75 186.79 189.29 565.37
3/2/2020 748.22 568.73 179.49
9/2/2020 1,228.45 748.22 1,016.43 568.73 212.02 179.49 571.00
3/2/2021 718.43 548.87 169.56
9/2/2021 1,285.44 718.43 1,054.54 548.87 230.90 169.56 570.02
3/2/2022 687.10 526.94 160.16
9/2/2022 1,348.76 687.10 1,099.01 526.94 249.75 160.16 570.07
3/2/2023 653.38 502.99 150.39
9/2/2023 1,418.41 653.38 1,149.83 502.99 268.58 150.39 569.36
3/2/2024 617.57 477.06 140.51
9/2/2024 1,488.07 617.57 1,200.66 477.06 287.41 140.51 568.43
3/2/2025 579.99 449.69 130.30
9/2/2025 1,564.06 579.99 1,257.83 449.69 306.23 130.30 566.83
3/2/2026 539.72 420.39 119.33
9/2/2026 1,640.04 539.72 1,315.00 420.39 325.04 119.33 563.70
3/2/2027 497.49 389.10 108.39
9/2/2027 1,728.69 497.49 1,378.53 389.10 350.16 108.39 566.94
3/2/2028 452.97 355.95 97.02
9/2/2028 1,817.34 452.97 1,448.41 355.95 368.93 97.02 562.97
3/2/2029 406.18 320.76 85.42
9/2/2029 1,912.33 406.18 1,518.29 320.76 394.04 85.42 564.88
3/2/2030 356.93 283.11 73.82
9/2/2030 2,007.31 356.93 1,588.17 283.11 419.14 73.82 566.78
3/2/2031 304.74 243.34 61.40
9/2/2031 2,114.96 304.74 1,670.75 243.34 444.21 61.40 567.01
3/2/2032 249.75 201.07 48.68
9/2/2032 2,222.61 249.75 1,753.34 201.07 469.27 48.68 566.63
3/2/2033 191.97 155.41 36.56
9/2/2033 2,336.59 191.97 1,848.63 155.41 487.96 36.56 561.08
3/2/2034 131.22 106.34 24.88
9/2/2034 2,456.90 131.22 1,943.92 106.34 512.98 24.88 562.74
3/2/2035 67.34 54.73 12.61
9/2/2035 2.589.87 67.34 2.051.92 54.73 537.95 12.61 563.17
Totals $36,378.55 $25,348.55 $29,349.37 $19,444.18 $7,029.19 $5,904.37 $12,933.56
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $30,087.99
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $928.29 $932.63 $0.00 $787.94 $928.29 $144.69 $1,072.98
3/2/2014 913.60 672.22 241.38
9/2/2014 967.24 913.60 1,445.79 672.22 (478.55) 241.38 4.21
3/2/2015 893.05 656.95 236.10
9/2/2015 1,006.19 893.05 905.24 656.95 100.95 236.10 573.15
3/2/2016 870.91 645.82 225.09
9/2/2016 1,051.63 870.91 924.78 645.82 126.85 225.09 577.03
3/2/2017 847.25 632.84 214.41
9/2/2017 1,097.07 847.25 944.32 632.84 152.75 214.41 581.57
3/2/2018 822.29 617.92 204.37
9/2/2018 1,149.01 822.29 976.88 617.92 172.13 204.37 580.87
3/2/2019 795.57 601.51 194.06
9/2/2019 1,200.94 795.57 1,009.45 601.51 191.49 194.06 579.61
3/2/2020 767.05 583.05 184.00
9/2/2020 1,259.36 767.05 1,042.01 583.05 217.35 184.00 585.35
3/2/2021 736.51 562.68 173.83
9/2/2021 1,317.79 736.51 1,081.08 562.68 236.71 173.83 584.37
3/2/2022 704.39 540.20 164.19
9/2/2022 1,382.70 704.39 1,126.67 540.20 256.03 164.19 584.41
3/2/2023 669.82 515.64 154.18
9/2/2023 1,454.11 669.82 1,178.77 515.64 275.34 154.18 583.70
3/2/2024 633.11 489.07 144.04
9/2/2024 1,525.52 633.11 1,230.87 489.07 294.65 144.04 582.73
3/2/2025 594.59 461.01 133.58
9/2/2025 1,603.42 594.59 1,289.49 461.01 313.93 133.58 581.09
3/2/2026 553.30 430.97 122.33
9/2/2026 1,681.32 553.30 1,348.10 430.97 333.22 122.33 577.88
3/2/2027 510.01 398.89 111.12
9/2/2027 1,772.20 510.01 1,413.22 398.89 358.98 111.12 581.22
3/2/2028 464.37 364.91 99.46
9/2/2028 1,863.08 464.37 1,484.86 364.91 378.22 99.46 577.14
3/2/2029 416.40 328.83 87.57
9/2/2029 1,960.45 416.40 1,556.50 328.83 403.95 87.57 579.09
3/2/2030 365.92 290.24 75.68
9/2/2030 2,057.83 365.92 1,628.14 290.24 429.69 75.68 581.05
3/2/2031 312.41 249.46 62.95
9/2/2031 2,168.18 312.41 1,712.80 249.46 455.38 62.95 581.28
3/2/2032 256.04 206.13 49.91
9/2/2032 2,278.54 256.04 1,797.46 206.13 481.08 49.91 580.90
3/2/2033 196.80 159.32 37.48
9/2/2033 2,395.39 196.80 1,895.15 159.32 500.24 37.48 575.20
3/2/2034 134.52 109.01 25.51
9/2/2034 2,518.73 134.52 1,992.84 109.01 525.89 25.51 576.91
3/2/2035 69.03 56.11 12.92
9/2/2035 2,655.05 69.03 2,103.55 56.11 551.50 12.92 577.34
Totals $37,294.04 $25,986.51 $30,087.99 $19,933.50 $7,206.07 $6,053.01 $13,259.08
City ofCarlsbad Reassessment District No. 2012-1, City ofCarlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $30,634.93
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $945.17 $949.58 $0.00 $802.26 $945.17 $147.32 $1,092.49
3/2/2014 930.21 684.44 245.77
9/2/2014 984.83 930.21 1,472.07 684.44 (487.24) 245.77 4.30
3/2/2015 909.28 668.89 240.39
9/2/2015 1,024.48 909.28 921.70 668.89 102.78 240.39 583.56
3/2/2016 886.74 657.56 229.18
9/2/2016 1,070.75 886.74 941.59 657.56 129.16 229.18 587.52
3/2/2017 862.65 644.34 218.31
9/2/2017 1,117.02 862.65 961.49 644.34 155.53 218.31 592.15
3/2/2018 837.24 629.15 208.09
9/2/2018 1,169.89 837.24 994.64 629.15 175.25 208.09 591.43
3/2/2019 810.04 612.45 197.59
9/2/2019 1,222.77 810.04 1,027.80 612.45 194.97 197.59 590.15
3/2/2020 781.00 593.64 187.36
9/2/2020 1,282.26 781.00 1,060.95 593.64 221.31 187.36 596.03
3/2/2021 749.90 572.91 176.99
9/2/2021 1,341.74 749.90 1,100.74 572.91 241.00 176.99 594.98
3/2/2022 717.20 550.02 167.18
9/2/2022 1,407.84 717.20 1,147.15 550.02 260.69 167.18 595.05
3/2/2023 682.00 525.02 156.98
9/2/2023 1,480.54 682.00 1,200.20 525.02 280.34 156.98 594.30
3/2/2024 644.62 497.96 146.66
9/2/2024 1,553.25 644.62 1,253.25 497.96 300.00 146.66 593.32
3/2/2025 605.40 469.39 136.01
9/2/2025 1,632.56 605.40 1,312.93 469.39 319.63 136.01 591.65
3/2/2026 563.36 438.80 124.56
9/2/2026 1,711.88 563.36 1,372.60 438.80 339.28 124.56 588.40
3/2/2027 519.28 406.14 113.14
9/2/2027 1,804.41 519.28 1,438.91 406.14 365.50 113.14 591.78
3/2/2028 472.81 371.54 101.27
9/2/2028 1,896.95 472.81 1,511.85 371.54 385.10 101.27 587.64
3/2/2029 423.97 334.81 89.16
9/2/2029 1,996.09 423.97 1,584.79 334.81 411.30 89.16 589.62
3/2/2030 372.57 295.51 77.06
9/2/2030 2,095.23 372.57 1,657.73 295.51 437.50 77.06 591.62
3/2/2031 318.09 253.99 64.10
9/2/2031 2,207.60 318.09 1,743.94 253.99 463.66 64.10 591.86
3/2/2032 260.69 209.88 50.81
9/2/2032 2,319.96 260.69 1,830.14 209.88 489.82 50.81 591.44
3/2/2033 200.38 162.22 38.16
9/2/2033 2,438.93 200.38 1,929.60 162.22 509.33 38.16 585.65
3/2/2034 136.96 110.99 25.97
9/2/2034 2,564.51 136.96 2,029.07 110.99 535.44 25.97 587.38
3/2/2035 70.29 57.13 13.16
9/2/2035 2.703.31 70.29 2.141.79 57.13 561.52 13.16 587.84
Totals $37,971.97 $26,458.94 $30,634.93 $20,295.82 $7,337.04 $6,163.12 $13,500.16
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $30,987.98
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $956.06 $960.53 $0.00 $811.51 $956.06 $149.02 $1,105.08
3/2/2014 940.93 692.32 248.61
9/2/2014 996.18 940.93 1,489.03 692.32 (492.85) 248.61 4.37
3/2/2015 919.76 676.60 243.16
9/2/2015 1,036.29 919.76 932.32 676.60 103.97 243.16 590.29
3/2/2016 896.96 665.14 231.82
9/2/2016 1,083.09 896.96 952.44 665.14 130.65 231.82 594.29
3/2/2017 872.59 651.76 220.83
9/2/2017 1,129.89 872.59 972.57 651.76 157.32 220.83 598.98
3/2/2018 846.89 636.40 210.49
9/2/2018 1,183.38 846.89 1,006.10 636.40 177.28 210.49 598.26
3/2/2019 819.37 619.51 199.86
9/2/2019 1,236.86 819.37 1,039.64 619.51 197.22 199.86 596.94
3/2/2020 790.00 600.49 189.51
9/2/2020 1,297.03 790.00 1,073.18 600.49 223.85 189.51 602.87
3/2/2021 758.54 579.51 179.03
9/2/2021 1,357.21 758.54 1,113.42 579.51 243.79 179.03 601.85
3/2/2022 725.46 556.36 169.10
9/2/2022 1,424.06 725.46 1,160.37 556.36 263.69 169.10 601.89
3/2/2023 689.86 531.07 158.79
9/2/2023 1,497.61 689.86 1,214.03 531.07 283.58 158.79 601.16
3/2/2024 652.05 503.70 148.35
9/2/2024 1,571.15 652.05 1,267.69 503.70 303.46 148.35 600.16
3/2/2025 612.37 474.80 137.57
9/2/2025 1,651.38 612.37 1,328.06 474.80 323.32 137.57 598.46
3/2/2026 569.85 443.86 125.99
9/2/2026 1,731.61 569.85 1,388.42 443.86 343.19 125.99 595.17
3/2/2027 525.26 410.82 114.44
9/2/2027 1,825.21 525.26 1,455.50 410.82 369.71 114.44 598.59
3/2/2028 478.26 375.82 102.44
9/2/2028 1,918.81 478.26 1,529.28 375.82 389.53 102.44 594.41
3/2/2029 428.85 338.67 90.18
9/2/2029 2,019.09 428.85 1,603.06 338.67 416.03 90.18 596.39
3/2/2030 376.86 298.92 77.94
9/2/2030 2,119.38 376.86 1,676.84 298.92 442.54 77.94 598.42
3/2/2031 321.76 256.92 64.84
9/2/2031 2,233.04 321.76 1,764.03 256.92 469.01 64.84 598.69
3/2/2032 263.70 212.30 51.40
9/2/2032 2,346.70 263.70 1,851.23 212.30 495.47 51.40 598.27
3/2/2033 202.68 164.09 38.59
9/2/2033 2,467.04 202.68 1,951.84 164.09 515.20 38.59 592.38
3/2/2034 138.54 112.27 26.27
9/2/2034 2,594.07 138.54 2,052.45 112.27 541.62 26.27 594.16
3/2/2035 71.10 57.79 13.31
9/2/2035 2.734.47 71.10 2.166.48 57.79 567.99 13.31 594.61
Totals $38,409.61 $26,763.81 $30,987.98 $20,529.75 $7,421.63 $6,234.06 $13,655.69
City OfCarlsbad Reassessment District No. 2012-1, City ofCarlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $31,714.92
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $978.49 $983.06 $0.00 $830.54 $978.49 $152.52 $1,131.01
3/2/2014 963.00 708.57 254.43
9/2/2014 1,019.54 963.00 1,523.96 708.57 (504.42) 254.43 4.44
3/2/2015 941.33 692.48 248.85
9/2/2015 1,060.60 941.33 954.19 692.48 106.41 248.85 604.11
3/2/2016 918.00 680.74 237.26
9/2/2016 1,108.50 918.00 974.79 680.74 133.71 237.26 608.23
3/2/2017 893.06 667.05 226.01
9/2/2017 1,156.40 893.06 995.38 667.05 161.02 226.01 613.04
3/2/2018 866.75 651.33 215.42
9/2/2018 1,211.14 866.75 1,029.71 651.33 181.43 215.42 612.27
3/2/2019 838.59 634.04 204.55
9/2/2019 1,265.88 838.59 1,064.03 634.04 201.85 204.55 610.95
3/2/2020 808.53 614.57 193.96
9/2/2020 1,327.46 808.53 1,098.35 614.57 229.11 193.96 617.03
3/2/2021 776.34 593.11 183.23
9/2/2021 1,389.04 776.34 1,139.54 593.11 249.50 183.23 615.96
3/2/2022 742.48 569.41 173.07
9/2/2022 1,457.47 742.48 1,187.59 569.41 269.88 173.07 616.02
3/2/2023 706.04 543.53 162.51
9/2/2023 1,532.74 706.04 1,242.51 543.53 290.23 162.51 615.25
3/2/2024 667.34 515.51 151.83
9/2/2024 1,608.01 667.34 1,297.43 515.51 310.58 151.83 614.24
3/2/2025 626.74 485.94 140.80
9/2/2025 1,690.12 626.74 1,359.21 485.94 330.91 140.80 612.51
3/2/2026 583.22 454.27 128.95
9/2/2026 1,772.23 583.22 1,420.99 454.27 351.24 128.95 609.14
3/2/2027 537.58 420.46 117.12
9/2/2027 1,868.02 537.58 1,489.64 420.46 378.38 117.12 612.62
3/2/2028 489.48 384.64 104.84
9/2/2028 1,963.82 489.48 1,565.15 384.64 398.67 104.84 608.35
3/2/2029 438.91 346.61 92.30
9/2/2029 2,066.46 438.91 1,640.66 346.61 425.80 92.30 610.40
3/2/2030 385.70 305.93 79.77
9/2/2030 2,169.10 385.70 1,716.18 305.93 452.92 79.77 612.46
3/2/2031 329.31 262.95 66.36
9/2/2031 2,285.42 329.31 1,805.42 262.95 480.00 66.36 612.72
3/2/2032 269.89 217.28 52.61
9/2/2032 2,401.75 269.89 1,894.66 217.28 507.09 52.61 612.31
3/2/2033 207.44 167.94 39.50
9/2/2033 2,524.91 207.44 1,997.63 167.94 527.28 39.50 606.28
3/2/2034 141.79 114.91 26.88
9/2/2034 2,654.92 141.79 2,100.60 114.91 554.32 26.88 608.08
3/2/2035 72.76 59.14 13.62
9/2/2035 2.798.62 72.76 2.217.30 59.14 581.32 13.62 608.56
Totals $39,310.64 $27,391.62 $31,714.92 $21,011.36 $7,595.72 $6,380.26 $13,975.98
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $31,818.77
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $981.69 $986.28 $0.00 $833.26 $981.69 $153.02 $1,134.71
3/2/2014 966.15 710.89 255.26
9/2/2014 1,022.88 966.15 1,528.95 710.89 (506.07) 255.26 4.45
3/2/2015 944.42 694.74 249.68
9/2/2015 1,064.07 944.42 957.32 694.74 106.75 249.68 606.11
3/2/2016 921.01 682.97 238.04
9/2/2016 1,112.13 921.01 977.98 682.97 134.15 238.04 610.23
3/2/2017 895.98 669.24 226.74
9/2/2017 1,160.18 895.98 998.64 669.24 161.54 226.74 615.02
3/2/2018 869.59 653.46 216.13
9/2/2018 1,215.10 869.59 1,033.08 653.46 182.02 216.13 614.28
3/2/2019 841.34 636.11 205.23
9/2/2019 1,270.02 841.34 1,067.51 636.11 202.51 205.23 612.97
3/2/2020 811.18 616.58 194.60
9/2/2020 1,331.81 811.18 1,101.95 616.58 229.86 194.60 619.06
3/2/2021 778.88 595.05 183.83
9/2/2021 1,393.59 778.88 1,143.27 595.05 250.32 183.83 617.98
3/2/2022 744.91 571.27 173.64
9/2/2022 1,462.24 744.91 1,191.48 571.27 270.76 173.64 618.04
3/2/2023 708.36 545.31 163.05
9/2/2023 1,537.76 708.36 1,246.58 545.31 291.18 163.05 617.28
3/2/2024 669.53 517.20 152.33
9/2/2024 1,613.27 669.53 1,301.68 517.20 311.59 152.33 616.25
3/2/2025 628.79 487.53 141.26
9/2/2025 1,695.65 628.79 1,363.66 487.53 331.99 141.26 614.51
3/2/2026 585.13 455.76 129.37
9/2/2026 1,778.03 585.13 1,425.65 455.76 352.38 129.37 611.12
3/2/2027 539.34 421.83 117.51
9/2/2027 1,874.14 539.34 1,494.52 421.83 379.62 117.51 614.64
3/2/2028 491.09 385.90 105.19
9/2/2028 1,970.25 491.09 1,570.28 385.90 399.97 105.19 610.35
3/2/2029 440.35 347.75 92.60
9/2/2029 2,073.23 440.35 1,646.04 347.75 427.19 92.60 612.39
3/2/2030 386.97 306.93 80.04
9/2/2030 2,176.20 386.97 1,721.79 306.93 454.41 80.04 614.49
3/2/2031 330.38 263.81 66.57
9/2/2031 2,292.91 330.38 1,811.33 263.81 481.58 66.57 614.72
3/2/2032 270.77 217.99 52.78
9/2/2032 2,409.61 270.77 1,900.86 217.99 508.75 52.78 614.31
3/2/2033 208.12 168.49 39.63
9/2/2033 2,533.18 208.12 2,004.17 168.49 529.01 39.63 608.27
3/2/2034 142.26 115.28 26.98
9/2/2034 2,663.61 142.26 2,107.48 115.28 556.13 26.98 610.09
3/2/2035 73.00 59.34 13.66
9/2/2035 2,807.78 73.00 2.224.56 59.34 583.22 13.66 610.54
Totals $39,439.33 $27,481.38 $31,818.77 $21,080.12 $7,620.55 $6,401.26 $14,021.81
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $32,074.93
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $989.60 $994.22 $0.00 $839.97 $989.60 $154.25 $1,143.85
3/2/2014 973.93 716.61 257.32
9/2/2014 1,031.12 973.93 1,541.26 716.61 (510.14) 257.32 4.50
3/2/2015 952.02 700.34 251.68
9/2/2015 1,072.64 952.02 965.03 700.34 107.61 251.68 610.97
3/2/2016 928.42 688.47 239.95
9/2/2016 1,121.08 928.42 985.85 688.47 135.23 239.95 615.13
3/2/2017 903.20 674.63 228.57
9/2/2017 1,169.52 903.20 1,006.68 674.63 162.84 228.57 619.98
3/2/2018 876.59 658.73 217.86
9/2/2018 1,224.89 876.59 1,041.39 658.73 183.50 217.86 619.22
3/2/2019 848.11 641.24 206.87
9/2/2019 1,280.25 848.11 1,076.11 641.24 204.14 206.87 617.88
3/2/2020 817.71 621.55 196.16
9/2/2020 1,342.53 817.71 1,110.82 621.55 231.71 196.16 624.03
3/2/2021 785.15 599.84 185.31
9/2/2021 1,404.81 785.15 1,152.48 599.84 252.33 185.31 622.95
3/2/2022 750.91 575.87 175.04
9/2/2022 1,474.01 750.91 1,201.07 575.87 272.94 175.04 623.02
3/2/2023 714.06 549.70 164.36
9/2/2023 1,550.14 714.06 1,256.62 549.70 293.52 164.36 622.24
3/2/2024 674.92 521.36 153.56
9/2/2024 1,626.26 674.92 1,312.16 521.36 314.10 153.56 621.22
3/2/2025 633.85 491.45 142.40
9/2/2025 1,709.30 633.85 1,374.64 491.45 334.66 142.40 619.46
3/2/2026 589.84 459.43 130.41
9/2/2026 1,792.35 589.84 1,437.12 459.43 355.23 130.41 616.05
3/2/2027 543.69 425.23 118.46
9/2/2027 1,889.23 543.69 1,506.55 425.23 382.68 118.46 619.60
3/2/2028 495.04 389.00 106.04
9/2/2028 1,986.11 495.04 1,582.92 389.00 403.19 106.04 615.27
3/2/2029 443.90 350.55 93.35
9/2/2029 2,089.92 443.90 1,659.29 350.55 430.63 93.35 617.33
3/2/2030 390.08 309.40 80.68
9/2/2030 2,193.72 390.08 1,735.66 309.40 458.06 80.68 619.42
3/2/2031 333.04 265.93 67.11
9/2/2031 2,311.37 333.04 1,825.91 265.93 485.46 67.11 619.68
3/2/2032 272.95 219.75 53.20
9/2/2032 2,429.01 272.95 1,916.16 219.75 512.85 53.20 619.25
3/2/2033 209.79 169.84 39.95
9/2/2033 2,553.57 209.79 2,020.30 169.84 533.27 39.95 613.17
3/2/2034 143.40 116.21 27.19
9/2/2034 2,685.06 143.40 2,124.44 116.21 560.62 27.19 615.00
3/2/2035 73.59 59.82 13.77
9/2/2035 2.830.38 73.59 2.242.47 59.82 587.91 13.77 615.45
Totals $39,756.87 $27,702.60 $32,074.93 $21,249.87 $7,681.94 $6,452.73 $14,134.67
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $33,715.05
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $1,040.20 $1,045.06 $0.00 $882.92 $1,040.20 $162.14 $1,202.34
3/2/2014 1,023.73 753.25 270.48
9/2/2014 1,083.84 1,023.73 1,620.07 753.25 (536.23) 270.48 4.73
3/2/2015 1,000.70 736.15 264.55
9/2/2015 1,127.49 1,000.70 1,014.37 736.15 113.12 264.55 642.22
3/2/2016 975.90 723.68 252.22
9/2/2016 1,178.41 975.90 1,036.26 723.68 142.15 252.22 646.59
3/2/2017 949.38 709.12 240.26
9/2/2017 1,229.33 949.38 1,058.16 709.12 171.17 240.26 651.69
3/2/2018 921.41 692.41 229.00
9/2/2018 1,287.52 921.41 1,094.64 692.41 192.88 229.00 650.88
3/2/2019 891.48 674.02 217.46
9/2/2019 1,345.71 891.48 1,131.13 674.02 214.58 217.46 649.50
3/2/2020 859.52 653.33 206.19
9/2/2020 1,411.18 • 859.52 1,167.62 653.33 243.56 206.19 655.94
3/2/2021 825.30 630.51 194.79
9/2/2021 1,476.65 825.30 1,211.41 630.51 265.24 194.79 654.82
3/2/2022 789.31 605.32 183.99
9/2/2022 1,549.39 789.31 1,262.49 605.32 286.90 183.99 654.88
3/2/2023 750.57 577.80 172.77
9/2/2023 1,629.40 750.57 1,320.87 577.80 308.53 172.77 654.07
3/2/2024 709.43 548.02 161.41
9/2/2024 1,709.42 709.43 1,379.25 548.02 330.17 161.41 652.99
3/2/2025 666.27 516.58 149.69
9/2/2025 1,796.71 666.27 1,444.93 516.58 351.78 149.69 651.16
3/2/2026 620.00 482.92 137.08
9/2/2026 1,884.00 620.00 1,510.61 482.92 373.39 137.08 647.55
3/2/2027 571.49 446.97 124.52
9/2/2027 1,985.83 571.49 1,583.59 446.97 402.24 124.52 651.28
3/2/2028 520.35 408.90 111.45
9/2/2028 2,087.67 520.35 1,663.86 408.90 423.81 111.45 646.71
3/2/2029 466.59 368.47 98.12
9/2/2029 2,196.78 466.59 1,744.13 368.47 452.65 98.12 648.89
3/2/2030 410.03 325.22 84.81
9/2/2030 2,305.89 410.03 1,824.41 325.22 481.48 84.81 651.10
3/2/2031 350.07 279.53 70.54
9/2/2031 2,429.55 350.07 1,919.28 279.53 510.27 70.54 651.35
3/2/2032 286.91 230.98 55.93
9/2/2032 2,553.21 286.91 2,014.15 230.98 539.06 55.93 650.92
3/2/2033 220.52 178.53 41.99
9/2/2033 2,684.15 220.52 2,123.61 178.53 560.54 41.99 644.52
3/2/2034 150.73 122.15 28.58
9/2/2034 2,822.36 150.73 2,233.07 122.15 589.29 28.58 646.45
3/2/2035 77.35 62.87 14.48
9/2/2035 2.975.11 77.35 2,357.13 62.87 617.98 14.48 646.94
Totals $41,789.80 $29,119.14 $33,715.05 $22,336.38 $8,074.76 $6,782.76 L $14,857.52
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $34,089.55
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $1,051.75 $1,056.66 $0.00 $892.73 $1,051.75 $163.93 $1,215.68
3/2/2014 1,035.10 761.62 273.48
9/2/2014 1,095.88 1,035.10 1,638.07 761.62 (542.19) 273.48 4.77
3/2/2015 1,011.82 744.32 267.50
9/2/2015 1,140.01 1,011.82 1,025.64 744.32 114.37 267.50 649.37
3/2/2016 986.74 731.71 255.03
9/2/2016 1,191.50 986.74 1,047.77 731.71 143.73 255.03 653.79
3/2/2017 959.93 717.00 242.93
9/2/2017 1,242.98 959.93 1,069.91 717.00 173.07 242.93 658.93
3/2/2018 931.65 700.10 231.55
9/2/2018 1,301.82 931.65 1,106.80 700.10 195.02 231.55 658.12
3/2/2019 901.38 681.51 219.87
9/2/2019 1,360.66 901.38 1,143.70 681.51 216.96 219.87 656.70
3/2/2020 869.07 660.59 208.48
9/2/2020 1,426.85 869.07 1,180.59 660.59 246.26 208.48 663.22
3/2/2021 834.47 637.51 196.96
9/2/2021 1,493.05 834.47 1,224.86 637.51 268.19 196.96 662.11
3/2/2022 798.07 612.04 186.03
9/2/2022 1,566.60 798.07 1,276.51 612.04 290.09 186.03 662.15
3/2/2023 758.91 584.22 174.69
9/2/2023 1,647.50 758.91 1,335.54 584.22 311.96 174.69 661.34
3/2/2024 717.31 554.11 163.20
9/2/2024 1,728.40 717.31 1,394.57 554.11 333.83 163.20 660.23
3/2/2025 673.67 522.32 151.35
9/2/2025 1,816.66 673.67 1,460.98 522.32 355.68 151.35 658.38
3/2/2026 626.89 488.29 138.60
9/2/2026 1,904.92 626.89 1,527.39 488.29 377.53 138.60 654.73
3/2/2027 577.84 451.94 125.90
9/2/2027 2,007.89 577.84 1,601.18 451.94 406.71 125.90 658.51
3/2/2028 526.13 413.44 112.69
9/2/2028 2,110.86 526.13 1,682.34 413.44 428.52 112.69 653.90
3/2/2029 471.78 372.56 99.22
9/2/2029 2,221.18 471.78 1,763.51 372.56 457.67 99.22 656.11
3/2/2030 414.58 328.84 85.74
9/2/2030 2,331.51 414.58 1,844.67 328.84 486.84 85.74 658.32
3/2/2031 353.96 282.64 71.32
9/2/2031 2,456.54 353.96 1,940.60 282.64 515.94 71.32 658.58
3/2/2032 290.09 233.55 56.54
9/2/2032 2,581.57 290.09 2,036.52 233.55 545.05 56.54 658.13
3/2/2033 222.97 180.51 42.46
9/2/2033 2,713.96 222.97 2,147.20 180.51 566.76 42.46 651.68
3/2/2034 152.41 123.51 28.90
9/2/2034 2,853.71 152.41 2,257.88 123.51 595.83 28.90 653.63
3/2/2035 78.21 63.57 14.64
9/2/2035 3.008.16 78.21 2.383.32 63.57 624.84 14.64 654.12
Totals $42,253.96 $29,442.62 $34,089.55 $22,584.53 $8,164.41 $6,858.09 $15,022.50
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $35,129.27
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $1,083.83 $1,088.89 $0.00 $919.96 $1,083.83 $168.93 $1,252.76
3/2/2014 1,066.67 784.85 281.82
9/2/2014 1,129.31 1,066.67 1,688.03 784.85 (558.72) 281.82 4.92
3/2/2015 1,042.68 767.03 275.65
9/2/2015 1,174.78 1,042.68 1,056.92 767.03 117.86 275.65 669.16
3/2/2016 1,016.83 754.03 262.80
9/2/2016 1,227.84 1,016.83 1,079.73 754.03 148.11 262.80 673.71
3/2/2017 989.21 738.87 250.34
9/2/2017 1,280.89 989.21 1,102.54 738.87 178.35 250.34 679.03
3/2/2018 960.06 721.45 238.61
9/2/2018 1,341.53 960.06 1,140.56 721.45 200.97 238.61 678.19
3/2/2019 928.87 702.30 226.57
9/2/2019 1,402.16 928.87 1,178.58 702.30 223.58 226.57 676.72
3/2/2020 895.57 680.74 214.83
9/2/2020 1,470.37 895.57 1,216.60 680.74 253.77 214.83 683.43
3/2/2021 859.92 656.96 202.96
9/2/2021 1,538.59 859.92 1,262.22 656.96 276.37 202.96 682.29
3/2/2022 822.41 630.71 191.70
9/2/2022 1,614.38 822.41 1,315.45 630.71 298.93 191.70 682.33
3/2/2023 782.05 602.04 180.01
9/2/2023 1,697.75 782.05 1,376.28 602.04 321.47 180.01 681.49
3/2/2024 739.19 571.01 168.18
9/2/2024 1,781.12 739.19 1,437.11 571.01 344.01 168.18 680.37
3/2/2025 694.21 538.25 155.96
9/2/2025 1,872.07 694.21 1,505.54 538.25 366.53 155.96 678.45
3/2/2026 646.01 503.18 142.83
9/2/2026 1,963.02 646.01 1,573.97 503.18 389.05 142.83 674.71
3/2/2027 595.46 465.72 129.74
9/2/2027 2,069.13 595.46 1,650.01 465.72 419.12 129.74 678.60
3/2/2028 542.18 426.05 116.13
9/2/2028 2,175.24 542.18 1,733.65 426.05 441.59 116.13 673.85
3/2/2029 486.17 383.93 102.24
9/2/2029 2,288.93 486.17 1,817.29 383.93 471.64 102.24 676.12
3/2/2030 427.23 338.87 88.36
9/2/2030 2,402.62 427.23 1,900.93 338.87 501.69 88.36 678.41
3/2/2031 364.76 291.26 73.50
9/2/2031 2,531.47 364.76 1,999.78 291.26 531.69 73.50 678.69
3/2/2032 298.94 240.67 58.27
9/2/2032 2,660.31 298.94 2,098.63 240.67 561.68 58.27 678.22
3/2/2033 229.77 186.01 43.76
9/2/2033 2,796.74 229.77 2,212.69 186.01 584.05 43.76 671.57
3/2/2034 157.06 127.28 29.78
9/2/2034 2,940.74 157.06 2,326.74 127.28 614.00 29.78 673.56
3/2/2035 80.60 65.51 15.09
9/2/2035 3.099.91 80.60 2.456.01 65.51 643.90 15.09 674.08
Totals $43,542.73 $30,340.59 $35,129.27 $23,273.40 $8,413.47 $7,067.19 $15,480.66
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $41,611.44
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $1,283.82 $1,289.82 $0.00 $1,089.71 $1,283.82 $200.11 $1,483.93
3/2/2014 1,263.50 929.67 333.83
9/2/2014 1,337.69 1,263.50 1,999.51 929.67 (661.82) 333.83 5.84
3/2/2015 1,235.07 908.56 326.51
9/2/2015 1,391.56 1,235.07 1,251.95 908.56 139.61 326.51 792.63
3/2/2016 1,204.46 893.17 311.29
9/2/2016 1,454.40 1,204.46 1,278.97 893.17 175.43 311.29 798.01
3/2/2017 1,171.74 875.21 296.53
9/2/2017 1,517.25 1,171.74 1,305.99 875.21 211.26 296.53 804.32
3/2/2018 1,137.22 854.58 282.64
9/2/2018 1,589.07 1,137.22 1,351.02 854.58 238.05 282.64 803.33
3/2/2019 1,100.27 831.89 268.38
9/2/2019 1,660.89 1,100.27 1,396.05 831.89 264.84 268.38 801.60
3/2/2020 1,060.83 806.35 254.48
9/2/2020 1,741.69 1,060.83 1,441.09 806.35 300.60 254.48 809.56
3/2/2021 1,018.59 778.18 240.41
9/2/2021 1,822.49 1,018.59 1,495.13 778.18 327.36 240.41 808.18
3/2/2022 974.17 747.09 227.08
9/2/2022 1,912.27 974.17 1,558.18 747.09 354.09 227.08 808.25
3/2/2023 926.36 713.13 213.23
9/2/2023 2,011.02 926.36 1,630.23 713.13 380.79 213.23 807.25
3/2/2024 875.58 676.37 199.21
9/2/2024 2,109.78 875.58 1,702.29 676.37 407.49 199.21 805.91
3/2/2025 822.31 637.57 184.74
9/2/2025 2,217.51 822.31 1,783.35 637.57 434.16 184.74 803.64
3/2/2026 765.21 596.03 169.18
9/2/2026 2,325.25 765.21 1,864.41 596.03 460.84 169.18 799.20
3/2/2027 705.33 551.66 153.67
9/2/2027 2,450.93 705.33 1,954.48 551.66 496.45 153.67 803.79
3/2/2028 642.22 504.66 137.56
9/2/2028 2,576.62 642.22 2,053.55 504.66 523.07 137.56 798.19
3/2/2029 575.88 454.77 121.11
9/2/2029 2,711.29 575.88 2,152.63 454.77 558.66 121.11 800.88
3/2/2030 506.06 401.39 104.67
9/2/2030 2,845.96 506.06 2,251.70 401.39 594.26 104.67 803.60
3/2/2031 432.06 345.00 87.06
9/2/2031 2,998.58 432.06 2,368.79 345.00 629.79 87.06 803.91
3/2/2032 354.10 285.08 69.02
9/2/2032 3,151.20 354.10 2,485.88 285.08 665.32 69.02 803.36
3/2/2033 272.17 220.34 51.83
9/2/2033 3,312.80 272.17 2,620.98 220.34 691.82 51.83 795.48
3/2/2034 186.04 150.76 35.28
9/2/2034 3,483.38 186.04 2,756.08 150.76 727.30 35.28 797.86
3/2/2035 95.47 77.60 17.87
9/2/2035 3.671.91 95.47 2.909.20 77.60 762.71 17.87 798.45
Totals $51,577.36 $35,939.10 $41,611.44 $27,567.83 $9,965.90 $8,371.27 $18,337.17
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $45,265.91
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $1,396.57 $1,403.10 $0.00 $1,185.41 $1,396.57 $217.69 $1,614.26
3/2/2014 1,374.47 1,011.32 363.15
9/2/2014 1,455.17 1,374.47 2,175.12 1,011.32 (719.95) 363.15 6.35
3/2/2015 1,343.54 988.35 355.19
9/2/2015 1,513.77 1,343.54 1,361.90 988.35 151.87 355.19 862.25
3/2/2016 1,310.24 971.61 338.63
9/2/2016 1,582.13 1,310.24 1,391.29 971.61 190.84 338.63 868.10
3/2/2017 1,274.64 952.07 322.57
9/2/2017 1,650.50 1,274.64 1,420.68 952.07 229.82 322.57 874.96
3/2/2018 1,237.09 929.63 307.46
9/2/2018 1,728.63 1,237.09 1,469.67 929.63 258.96 307.46 873.88
3/2/2019 1,196.90 904.95 291.95
9/2/2019 1,806.76 1,196.90 1,518.66 904.95 288.10 291.95 872.00
3/2/2020 1,153.99 877.16 276.83
9/2/2020 1,894.65 1,153.99 1,567.65 877.16 327.00 276.83 880.66
3/2/2021 1,108.05 846.52 261.53
9/2/2021 1,982.55 1,108.05 1,626.44 846.52 356.11 261.53 879.17
3/2/2022 1,059.72 812.70 247.02
9/2/2022 2,080.21 1,059.72 1,695.02 812.70 385.19 247.02 879.23
3/2/2023 1,007.72 775.76 231.96
9/2/2023 2,187.64 1,007.72 1,773.40 775.76 414.24 231.96 878.16
3/2/2024 952.48 735.78 216.70
9/2/2024 2,295.07 952.48 1,851.79 735.78 443.28 216.70 876.68
3/2/2025 894.53 693.56 200.97
9/2/2025 2,412.26 894.53 1,939.97 693.56 472.29 200.97 874.23
3/2/2026 832.41 648.37 184.04
9/2/2026 2,529.46 832.41 2,028.15 648.37 501.31 184.04 869.39
3/2/2027 767.28 600.11 167.17
9/2/2027 2,666.18 767.28 2,126.13 600.11 540.05 167.17 874.39
3/2/2028 698.63 548.98 149.65
9/2/2028 2,802.91 698.63 2,233.90 548.98 569.01 149.65 868.31
3/2/2029 626.45 494.71 131.74
9/2/2029 2,949.41 626.45 2,341.68 494.71 607.73 131.74 871.21
3/2/2030 550.50 436.65 113.85
9/2/2030 3,095.90 550.50 2,449.45 436.65 646.45 113.85 874.15
3/2/2031 470.01 375.30 94.71
9/2/2031 3,261.93 470.01 2,576.83 375.30 685.10 94.71 874.52
3/2/2032 385.20 310.12 75.08
9/2/2032 3,427.95 385.20 2,704.20 310.12 723.75 75.08 873.91
3/2/2033 296.07 239.69 56.38
9/2/2033 3,603.74 296.07 2,851.16 239.69 752.58 56.38 865.34
3/2/2034 202.38 164.00 38.38
9/2/2034 3,789.30 202.38 2,998.13 164.00 791.17 38.38 867.93
3/2/2035 103.85 84.41 19.44
9/2/2035 3.994.39 103.85 3,164.69 84.41 829.70 19.44 868.58
Totals $56,107.08 $39,095.40 $45,265.91 $29,988.91 $10,841.17 $9,106.49 $19,947.66
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $51,329.46
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $1,583.65 $1,591.05 $0.00 $1,344.21 $1,583.65 $246.84 $1,830.49
3/2/2014 1,558.58 1,146.79 411.79
9/2/2014 1,650.10 1,558.58 2,466.48 1,146.79 (816.38) 411.79 7.20
3/2/2015 1,523.52 1,120.75 402.77
9/2/2015 1,716.54 1,523.52 1,544.33 1,120.75 172.21 402.77 977.75
3/2/2016 1,485.75 1,101.76 383.99
9/2/2016 1,794.06 1,485.75 1,577.66 1,101.76 216.40 383.99 984.38
3/2/2017 1,445.39 1,079.60 365.79
9/2/2017 1,871.59 1,445.39 1,610.99 1,079.60 260.60 365.79 992.18
3/2/2018 1,402.81 1,054.16 348.65
9/2/2018 1,960.18 1,402.81 1,666.54 1,054.16 293.64 348.65 990.94
3/2/2019 1,357.23 1,026.17 331.06
9/2/2019 2,048.78 1,357.23 1,722.09 1,026.17 326.69 331.06 988.81
3/2/2020 1,308.58 994.66 313.92
9/2/2020 2,148.45 1,308.58 1,777.64 994.66 370.81 313.92 998.65
3/2/2021 1,256.48 959.92 296.56
9/2/2021 2,248.12 1,256.48 1,844.31 959.92 403.81 296.56 996.93
3/2/2022 1,201.68 921.57 280.11
9/2/2022 2,358.86 1,201.68 1,922.08 921.57 436.78 280.11 997.00
3/2/2023 1,142.71 879.68 263.03
9/2/2023 2,480.68 1,142.71 2,010.96 879.68 469.72 263.03 995.78
3/2/2024 1,080.07 834.34 245.73
9/2/2024 2,602.50 1,080.07 2,099.84 834.34 502.66 245.73 994.12
3/2/2025 1,014.36 786.47 227.89
9/2/2025 2,735.39 1,014.36 2,199.83 786.47 535.56 227.89 991.34
3/2/2026 943.92 735.22 208.70
9/2/2026 2,868.29 943.92 2,299.83 735.22 568.46 208.70 985.86
3/2/2027 870.06 680.50 189.56
9/2/2027 3,023.33 870.06 2,410.93 680.50 612.40 189.56 991.52
3/2/2028 792.21 622.52 169.69
9/2/2028 3,178.37 792.21 2,533.14 622.52 645.23 169.69 984.61
3/2/2029 710.37 560.98 149.39
9/2/2029 3,344.49 710.37 2,655.36 560.98 689.13 149.39 987.91
3/2/2030 624.25 495.14 129.11
9/2/2030 3,510.61 624.25 2,777.57 495.14 733.04 129.11 991.26
3/2/2031 532.97 425.57 107.40
9/2/2031 3,698.87 532.97 2,922.00 425.57 776.87 107.40 991.67
3/2/2032 436.80 351.66 85.14
9/2/2032 3,887.14 436.80 3,066.44 351.66 820.70 85.14 990.98
3/2/2033 335.73 271.80 63.93
9/2/2033 4,086.48 335.73 3,233.09 271.80 853.39 63.93 981.25
3/2/2034 229.49 185.97 43.52
9/2/2034 4,296.90 229.49 3,399.74 185.97 897.16 43.52 984.20
3/2/2035 117.77 95.72 22.05
9/2/2035 4,529.46 117.77 3,588.62 95.72 940.84 22.05 984.94
Totals $63,622.84 $44,332.51 $51,329.46 $34,006.11 $12,293.37 $10,326.40 $22,619.77
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $55,311.91
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $1,706.52 $1,714.49 $0.00 $1,448.50 $1,706.52 $265.99 $1,972.51
3/2/2014 1,679.51 1,235.76 443.75
$1,972.51
9/2/2014 1,778.12 1,679.51 2,657.84 1,235.76 (879.72) 443.75 7.78
3/2/2015 1,641.72 1,207.70 434.02
9/2/2015 1,849.72 1,641.72 1,664.15 1,207.70 185.57 434.02 1,053.61
3/2/2016 1,601.03 1,187.24 413.79
1,053.61
9/2/2016 1,933.26 1,601.03 1,700.06 1,187.24 233.20 413.79 1,060.78
3/2/2017 1,557.53 1,163.37 394.16
1,060.78
9/2/2017 2,016.79 1,557.53 1,735.98 1,163.37 280.81 394.16 1,069.13
3/2/2018 1,511.65 1,135.94 375.71
1,069.13
9/2/2018 2,112.26 1,511.65 1,795.84 1,135.94 316.42 375.71 1,067.84
3/2/2019 1,462.54 1,105.78 356.76
9/2/2019 2,207.73 1,462.54 1,855.70 1,105.78 352.03 356.76 1,065.55
3/2/2020 1,410.10 1,071.84 338.26
1,065.55
9/2/2020 2,315.14 1,410.10 1,915.56 1,071.84 399.58 338.26 1,076.10
3/2/2021 1,353.96 1,034.40 319.56
1,076.10
9/2/2021 2,422.54 1,353.96 1,987.40 1,034.40 435.14 319.56 1,074.26
3/2/2022 1,294.91 993.07 301.84
1,074.26
9/2/2022 2,541.88 1,294.91 2,071.20 993.07 470.68 301.84 1,074.36
3/2/2023 1,231.36 947.93 283.43
9/2/2023 2,673.15 1,231.36 2,166.98 947.93 506.17 283.43 1,073.03
3/2/2024 1,163.87 899.07 264.80
1,073.03
9/2/2024 2,804.42 1,163.87 2,262.76 899.07 541.66 264.80 1,071.26
3/2/2025 1,093.06 847.49 245.57
1,071.26
9/2/2025 2,947.62 1,093.06 2,370.51 847.49 577.11 245.57 1,068.25
3/2/2026 1,017.15 792.27 224.88
1,068.25
9/2/2026 3,090.83 1,017.15 2,478.26 792.27 612.57 224.88 1,062.33
3/2/2027 937.56 733.29 204.27
1,062.33
9/2/2027 3,257.90 937.56 2,597.98 733.29 659.92 204.27 1,068.46
3/2/2028 853.67 670.82 182.85
1,068.46
9/2/2028 3,424.97 853.67 2,729.68 670.82 695.29 182.85 1,060.99
3/2/2029 765.48 604.50 160.98
1,060.99
9/2/2029 3,603.98 765.48 2,861.37 604.50 742.61 160.98 1,064.57
3/2/2030 672.68 533.55 139.13
9/2/2030 3,782.98 672.68 2,993.07 533.55 789.91 139.13 1,068.17
3/2/2031 574.32 458.59 115.73
1,068.17
9/2/2031 3,985.85 574.32 3,148.71 458.59 837.14 115.73 1,068.60
3/2/2032 470.69 378.95 91.74
1,068.60
9/2/2032 4,188.73 470.69 3,304.35 378.95 884.38 91.74 1,067.86
3/2/2033 361.78 292.89 68.89
9/2/2033 4,403.53 361.78 3,483.93 292.89 919.60 68.89 1,057.38
3/2/2034 247.29 200.40 46.89
9/2/2034 4,630.27 247.29 3,663.52 200.40 966.75 46.89 1,060.53
3/2/2035 126.90 103.15 23.75
9/2/2035 4.880.88 126.90 3.867.04 103.15 1,013.84 23.75 1,061.34
Totals $68,559.07 $47,772.01 $55,311.91 $36,644.50 $13,247.18 $11,127.51 $24,374.69
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $58,019.12
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $1,790.04 $1,798.40 $0.00 $1,519.39 $1,790.04 $279.01 $2,069.05
3/2/2014 1,761.71 1,296.25 465.46
9/2/2014 1,865.15 1,761.71 2,787.93 1,296.25 (922.78) 465.46 8.14
3/2/2015 1,722.07 1,266.81 455.26
9/2/2015 1,940.26 1,722.07 1,745.60 1,266.81 194.66 455.26 1,105.18
3/2/2016 1,679.39 1,245.35 434.04
9/2/2016 2,027.88 1,679.39 1,783.27 1,245.35 244.61 434.04 1,112.69
3/2/2017 1,633.76 1,220.31 413.45
9/2/2017 2,115.51 1,633.76 1,820.95 1,220.31 294.56 413.45 1,121.46
3/2/2018 1,585.63 1,191.54 394.09
9/2/2018 2,215.65 1,585.63 1,883.74 1,191.54 331.91 394.09 1,120.09
3/2/2019 1,534.12 1,159.91 374.21
9/2/2019 2,315.79 1,534.12 1,946.53 1,159.91 369.26 374.21 1,117.68
3/2/2020 1,479.12 1,124.30 354.82
9/2/2020 2,428.45 1,479.12 2,009.32 1,124.30 419.13 354.82 1,128.77
3/2/2021 1,420.23 1,085.02 335.21
9/2/2021 2,541.11 1,420.23 2,084.67 1,085.02 456.44 335.21 1,126.86
3/2/2022 1,358.29 1,041.67 316.62
9/2/2022 2,666.29 1,358.29 2,172.58 1,041.67 493.71 316.62 1,126.95
3/2/2023 1,291.63 994.32 297.31
9/2/2023 2,803.98 1,291.63 2,273.04 994.32 530.94 297.31 1,125.56
3/2/2024 1,220.83 943.07 277.76
9/2/2024 2,941.68 1,220.83 2,373.51 943.07 568.17 277.76 1,123.69
3/2/2025 1,146.55 888.97 257.58
9/2/2025 3,091.89 1,146.55 2,486.53 888.97 605.36 257.58 1,120.52
3/2/2026 1,066.94 831.04 235.90
9/2/2026 3,242.11 1,066.94 2,599.56 831.04 642.55 235.90 1,114.35
3/2/2027 983.45 769.18 214.27
9/2/2027 3,417.36 983.45 2,725.14 769.18 692.22 214.27 1,120.76
3/2/2028 895.46 703.66 191.80
9/2/2028 3,592.60 895.46 2,863.28 703.66 729.32 191.80 1,112.92
3/2/2029 802.95 634.09 168.86
9/2/2029 3,780.37 802.95 3,001.42 634.09 778.95 168.86 1,116.67
3/2/2030 705.60 559.67 145.93
9/2/2030 3,968.14 705.60 3,139.56 559.67 828.58 145.93 1,120.44
3/2/2031 602.43 481.04 121.39
9/2/2031 4,180.94 602.43 3,302.82 481.04 878.12 121.39 1,120.90
3/2/2032 493.73 397.49 96.24
9/2/2032 4,393.74 493.73 3,466.08 397.49 927.66 96.24 1,120.14
3/2/2033 379.49 307.22 72.27
9/2/2033 4,619.06 379.49 3,654.45 307.22 964.61 72.27 1,109.15
3/2/2034 259.39 210.21 49.18
9/2/2034 4,856.90 259.39 3,842.82 210.21 1,014.08 49.18 1,112.44
3/2/2035 133.11 108.20 24.91
9/2/2035 5,119.77 133.11 4,056.32 108.20 1,063.45 24.91 1,113.27
totals $71,914.67 $50,110.16 $58,019.12 $38,438.03 $13,895.55 $11,672.13 $25,567.68
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $64,147.63
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $1,979.12 $1,988.37 $0.00 $1,679.88 $1,979.12 $308.49 $2,287.61
3/2/2014 1,947.80 1,433.17 514.63
9/2/2014 2,062.16 1,947.80 3,082.42 1,433.17 (1,020.26) 514.63 9.00
3/2/2015 1,903.97 1,400.62
(1,020.26)
503.35
9/2/2015 2,145.20 1,903.97 1,929.98 1,400.62 215.22 503.35 1,221.92
3/2/2016 1,856.78 1,376.90 479.88
1,221.92
9/2/2016 2,242.08 1,856.78 1,971.64 1,376.90 270.44 479.88 1,230.20
3/2/2017 1,806.33 1,349.21 457.12
1,230.20
9/2/2017 2,338.96 1,806.33 2,013.29 1,349.21 325.67 457.12 1,239.91
3/2/2018 1,753.12 1,317.40 435.72
1,239.91
9/2/2018 2,449.68 1,753.12 2,082.72 1,317.40 366.96 435.72 1,238.40
3/2/2019 1,696.17 1,282.43 413.74
9/2/2019 2,560.41 1,696.17 2,152.14 1,282.43 408.27 413.74 1,235.75
3/2/2020 1,635.36 1,243.05 392.31
1,235.75
9/2/2020 2,684.97 1,635.36 2,221.56 1,243.05 463.41 392.31 1,248.03
3/2/2021 1,570.25 1,199.63 370.62
1,248.03
9/2/2021 2,809.53 1,570.25 2,304.87 1,199.63 504.66 370.62 1,245.90
3/2/2022 1,501.76 1,151.71 350.05
1,245.90
9/2/2022 2,947.93 1,501.76 2,402.06 1,151.71 545.87 350.05 1,245.97
3/2/2023 1,428.07 1,099.35 328.72
1,245.97
9/2/2023 3,100.17 1,428.07 2,513.14 1,099.35 587.03 328.72 1,244.47
3/2/2024 1,349.79 1,042.69 307.10
9/2/2024 3,252.41 1,349.79 2,624.22 1,042.69 628.19 307.10 1,242.39
3/2/2025 1,267.66 982.87 284.79
1,242.39
9/2/2025 3,418.49 1,267.66 2,749.18 982.87 669.31 284.79 1,238.89
3/2/2026 1,179.64 918.83 260.81
9/2/2026 3,584.57 1,179.64 2,874.15 918.83 710.42 260.81 1,232.04
3/2/2027 1,087.33 850.43 236.90
1,232.04
9/2/2027 3,778.33 1,087.33 3,012.99 850.43 765.34 236.90 1,239.14
3/2/2028 990.04 777.98 212.06
1,239.14
9/2/2028 3,972.09 990.04 3,165.73 777.98 806.36 212.06 1,230.48
3/2/2029 887.76 701.07 186.69
1,230.48
9/2/2029 4,179.69 887.76 3,318.46 701.07 861.23 186.69 1,234.61
3/2/2030 780.13 618.79 161.34
9/2/2030 4,387.29 780.13 3,471.19 618.79 916.10 161.34 1,238.78
3/2/2031 666.07 531.85 134.22
1,238.78
9/2/2031 4,622.57 666.07 3,651.69 531.85 970.88 134.22 1,239.32
3/2/2032 545.88 439.48 106.40
1,239.32
9/2/2032 4,857.85 545.88 3,832.20 439.48 1,025.65 106.40 1,238.45
3/2/2033 419.57 339.67 79.90
1,238.45
9/2/2033 5,106.97 419.57 4,040.47 339.67 1,066.50 79.90 1,226.30
3/2/2034 286.79 232.41 54.38
1,226.30
9/2/2034 5,369.93 286.79 4,248.74 232.41 1,121.19 54.38 1,229.95
3/2/2035 147.17 119.63 27.54
9/2/2035 5.660.57 147.17 4.484.78 119.63 1.175.79 27.54 1,230.87
Totals $79,510.97 $55,403.25 $64,147.63 $42,498.22 $15,363.35 $12,905.03 $28,268.38
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $65,337.29
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $2,015.83 $2,025.24 $0.00 $1,711.04 $2,015.83 $314.20 $2,330.03
3/2/2014 1,983.92 1,459.75 524.17
9/2/2014 2,100.41 1,983.92 3,139.58 1,459.75 (1,039.17) 524.17 9.17
3/2/2015 1,939.28 1,426.60 512.68
9/2/2015 2,184.99 1,939.28 1,965.78 1,426.60 219.21 512.68 1,244.57
3/2/2016 1,891.22 1,402.43 488.79
9/2/2016 2,283.67 1,891.22 2,008.20 1,402.43 275.47 488.79 1,253.05
3/2/2017 1,839.83 1,374.23 465.60
9/2/2017 2,382.34 1,839.83 2,050.63 1,374.23 331.71 465.60 1,262.91
3/2/2018 1,785.63 1,341.84 443.79
9/2/2018 2,495.12 1,785.63 2,121.34 1,341.84 373.78 443.79 1,261.36
3/2/2019 1,727.62 1,306.21 421.41
9/2/2019 2,607.89 1,727.62 2,192.05 1,306.21 415.84 421.41 1,258.66
3/2/2020 1,665.69 1,266.11 399.58
9/2/2020 2,734.76 1,665.69 2,262.76 1,266.11 472.00 399.58 1,271.16
3/2/2021 1,599.37 1,221.88 377.49
9/2/2021 2,861.63 1,599.37 2,347.62 1,221.88 514.01 377.49 1,268.99
3/2/2022 1,529.62 1,173.06 356.56
9/2/2022 3,002.60 1,529.62 2,446.61 1,173.06 555.99 356.56 1,269.11
3/2/2023 1,454.55 1,119.74 334.81
9/2/2023 3,157.66 1,454.55 2,559.75 1,119.74 597.91 334.81 1,267.53
3/2/2024 1,374.82 1,062.03 312.79
9/2/2024 3,312.72 1,374.82 2,672.89 1,062.03 639.83 312.79 1,265.41
3/2/2025 1,291.17 1,001.10 290.07
9/2/2025 3,481.89 1,291.17 2,800.17 1,001.10 681.72 290.07 1,261.86
3/2/2026 1,201.51 935.87 265.64
9/2/2026 3,651.05 1,201.51 2,927.45 935.87 723.60 265.64 1,254.88
3/2/2027 1,107.50 866.20 241.30
9/2/2027 3,848.40 1,107.50 3,068.87 866.20 779.53 241.30 1,262.13
3/2/2028 1,008.40 792.41 215.99
9/2/2028 4,045.75 1,008.40 3,224.44 792.41 821.31 215.99 1,253.29
3/2/2029 904.23 714.07 190.16
9/2/2029 4,257.20 904.23 3,380.00 714.07 877.20 190.16 1,257.52
3/2/2030 794.60 630.26 164.34
9/2/2030 4,468.65 794.60 3,535.57 630.26 933.08 164.34 1,261.76
3/2/2031 678.42 541.71 136.71
9/2/2031 4,708.30 678.42 3,719.42 541.71 988.88 136.71 1,262.30
3/2/2032 556.00 447.63 108.37
9/2/2032 4,947.94 556.00 3,903.27 447.63 1,044.67 108.37 1,261.41
3/2/2033 427.36 345.97 81.39
9/2/2033 5,201.68 427.36 4,115.40 345.97 1,086.28 81.39 1,249.06
3/2/2034 292.11 236.72 55.39
9/2/2034 5,469.52 292.11 4,327.53 236.72 1,141.99 55.39 1,252.77
3/2/2035 149.90 121.85 28.05
9/2/2035 5.765.55 149.90 4,567.95 121.85 1.197.60 28.05 1,253.70
Totals $80,985.55 $56,430.74 $65,337.29 $43,286.38 $15,648.27 $13,144.36 $28,792.63
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $68,976.37
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $2,128.10 $2,138.04 $0.00 $1,806.34 $2,128.10 $331.70 $2,459.80
3/2/2014 2,094.42 1,541.05 553.37
9/2/2014 2,217.39 2,094.42 3,314.45 1,541.05 (1,097.06) 553.37 9.68
3/2/2015 2,047.30 1,506.06
(1,097.06)
541.24
9/2/2015 2,306.69 2,047.30 2,075.26 1,506.06 231.43 541.24 1,313.91
3/2/2016 1,996.55 1,480.54 516.01
9/2/2016 2,410.86 1,996.55 2,120.05 1,480.54 290.81 516.01 1,322.83
3/2/2017 1,942.31 1,450.77 491.54
1,322.83
9/2/2017 2,515.03 1,942.31 2,164.84 1,450.77 350.19 491.54 1,333.27
3/2/2018 1,885.09 1,416.57 468.52
1,333.27
9/2/2018 2,634.09 1,885.09 2,239.49 1,416.57 394.60 468.52 1,331.64
3/2/2019 1,823.85 1,378.96 444.89
1,331.64
9/2/2019 2,753.14 1,823.85 2,314.14 1,378.96 439.00 444.89 1,328.78
3/2/2020 1,758.46 1,336.63 421.83
9/2/2020 2,887.08 1,758.46 2,388.79 1,336.63 498.29 421.83 1,341.95
3/2/2021 1,688.45 1,289.94 398.51
1,341.95
9/2/2021 3,021.01 1,688.45 2,478.37 1,289.94 542.64 398.51 1,339.66
3/2/2022 1,614.81 1,238.40 376.41
9/2/2022 3,169.83 1,614.81 2,582.88 1,238.40 586.95 376.41 1,339.77
3/2/2023 1,535.56 1,182.11 353.45
1,339.77
9/2/2023 3,333.53 1,535.56 2,702.32 1,182.11 631.21 353.45 1,338.11
3/2/2024 1,451.39 1,121.18 330.21
1,338.11
9/2/2024 3,497.23 1,451.39 2,821.76 1,121.18 675.47 330.21 1,335.89
3/2/2025 1,363.09 1,056.86 306.23
1,335.89
9/2/2025 3,675.82 1,363.09 2,956.13 1,056.86 719.69 306.23 1,332.15
3/2/2026 1,268.44 987.99 280.45
1,332.15
9/2/2026 3,854.40 1,268.44 3,090.50 987.99 763.90 280.45 1,324.80
3/2/2027 1,169.18 914.45 254.73
1,324.80
9/2/2027 4,062.74 1,169.18 3,239.80 914.45 822.94 254.73 1,332.40
3/2/2028 1,064.57 836.55 228.02
1,332.40
9/2/2028 4,271.09 1,064.57 3,404.03 836.55 867.06 228.02 1,323.10
3/2/2029 954.59 753.84 200.75
1,323.10
9/2/2029 4,494.32 954.59 3,568.26 753.84 926.06 200.75 1,327.56
3/2/2030 838.86 665.36 173.50
9/2/2030 4,717.54 838.86 3,732.49 665.36 985.05 173.50 1,332.05
3/2/2031 716.20 571.88 144.32
1,332.05
9/2/2031 4,970.54 716.20 3,926.58 571.88 1,043.96 144.32 1,332.60
3/2/2032 586.97 472.56 114.41
9/2/2032 5,223.53 586.97 4,120.67 472.56 1,102.86 114.41 1,331.68
3/2/2033 451.16 365.24 85.92
1,331.68
9/2/2033 5,491.40 451.16 4,344.62 365.24 1,146.78 85.92 1,318.62
3/2/2034 308.38 249.91 58.47
9/2/2034 5,774.16 308.38 4,568.56 249.91 1,205.60 58.47 1,322.54
3/2/2035 158.25 128.63 29.62
1,322.54
9/2/2035 6.086.67 158.25 4.822.37 128.63 1.264.30 29.62 1.323.54
Totals 1 $85,496.19 $59,573.80 $68,976.37 $45,697.30 $16,519.83 $13,876.50 $30,396.33
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $69,437.95
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $2,142.34 $2,152.35 $0.00 $1,818.43 $2,142.34 $333.92 $2,476.26
3/2/2014 2,108.43 1,551.36 557.07
9/2/2014 2,232.23 2,108.43 3,336.63 1,551.36 (1,104.40) 557.07 9.74
3/2/2015 2,061.00 1,516.13 544.87
9/2/2015 2,322.12 2,061.00 2,089.15 1,516.13 232.97 544.87 1,322.71
3/2/2016 2,009.91 1,490.45 519.46
9/2/2016 2,426.99 2,009.91 2,134.24 1,490.45 292.75 519.46 1,331.67
3/2/2017 1,955.30 1,460.48 494.82
9/2/2017 2,531.86 1,955.30 2,179.33 1,460.48 352.53 494.82 1,342.17
3/2/2018 1,897.70 1,426.05 471.65
9/2/2018 2,651.71 1,897.70 2,254.48 1,426.05 397.23 471.65 1,340.53
3/2/2019 1,836.05 1,388.19 447.86
9/2/2019 2,771.56 1,836.05 2,329.63 1,388.19 441.93 447.86 1,337.65
3/2/2020 1,770.23 1,345.57 424.66
9/2/2020 2,906.40 1,770.23 2,404.78 1,345.57 501.62 424.66 1,350.94
3/2/2021 1,699.75 1,298.57 401.18
9/2/2021 3,041.23 1,699.75 2,494.96 1,298.57 546.27 401.18 1,348.63
3/2/2022 1,625.62 1,246.69 378.93
9/2/2022 3,191.04 1,625.62 2,600.17 1,246.69 590.87 378.93 1,348.73
3/2/2023 1,545.84 1,190.02 355.82
9/2/2023 3,355.84 1,545.84 2,720.40 1,190.02 635.44 355.82 1,347.08
3/2/2024 1,461.11 1,128.68 332.43
9/2/2024 3,520.64 1,461.11 2,840.64 1,128.68 680.00 332.43 1,344.86
3/2/2025 1,372.21 1,063.93 308.28
9/2/2025 3,700.41 1,372.21 2,975.91 1,063.93 724.50 308.28 1,341.06
3/2/2026 1,276.92 994.60 282.32
9/2/2026 3,880.19 1,276.92 3,111.18 994.60 769.01 282.32 1,333.65
3/2/2027 1,177.01 920.57 256.44
9/2/2027 4,089.93 1,177.01 3,261.48 920.57 828.45 256.44 1,341.33
3/2/2028 1,071.69 842.14 229.55
9/2/2028 4,299.67 1,071.69 3,426.81 842.14 872.86 229.55 1,331.96
3/2/2029 960.98 758.89 202.09
9/2/2029 4,524.39 960.98 3,592.14 758.89 932.25 202.09 1,336.43
3/2/2030 844.47 669.82 174.65
9/2/2030 4,749.11 844.47 3,757.46 669.82 991.65 174.65 1,340.95
3/2/2031 721.00 575.71 145.29
9/2/2031 5,003.80 721.00 3,952.85 575.71 1,050.95 145.29 1,341.53
3/2/2032 590.90 475.72 115.18
9/2/2032 5,258.48 590.90 4,148.24 475.72 1,110.24 115.18 1,340.60
3/2/2033 454.18 367.68 86.50
9/2/2033 5,528.15 454.18 4,373.69 367.68 1,154.46 86.50 1,327.46
3/2/2034 310.45 251.58 58.87
9/2/2034 5,812.79 310.45 4,599.14 251.58 1,213.65 58.87 1,331.39
3/2/2035 159.31 129.49 29.82
9/2/2035 6.127.40 159.31 4,854.64 129.49 1,272.76 29.82 1.332.40
totals $86,068.28 $59,972.47 $69,437.95 $46,003.07 $16,630.33 $13,969.40 $30,599.73
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $76,623.88
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $2,364.05 $2,375.09 $0.00 $2,006.61 $2,364.05 $368.48 $2,732.53
3/2/2014 2,326.63 1,711.91 614.72
$2,732.53
9/2/2014 2,463.24 2,326.63 3,681.93 1,711.91 (1,218.69) 614.72 10.75
3/2/2015 2,274.28 1,673.03
(1,218.69)
601.25
9/2/2015 2,562.43 2,274.28 2,305.35 1,673.03 257.08 601.25 1,459.58
3/2/2016 2,217.91 1,644.69 573.22
1,459.58
9/2/2016 2,678.15 2,217.91 2,355.11 1,644.69 323.04 573.22 1,469.48
3/2/2017 2,157.65 1,611.62 546.03
9/2/2017 2,793.88 2,157.65 2,404.86 1,611.62 389.02 546.03 1,481.08
3/2/2018 2,094.09 1,573.63 520.46
9/2/2018 2,926.13 2,094.09 2,487.79 1,573.63 438.34 520.46 1,479.26
3/2/2019 2,026.06 1,531.85 494.21
9/2/2019 3,058.39 2,026.06 2,570.71 1,531.85 487.68 494.21 1,476.10
3/2/2020 1,953.42 1,484.82 468.60
9/2/2020 3,207.17 1,953.42 2,653.64 1,484.82 553.53 468.60 1,490.73
3/2/2021 1,875.65 1,432.96 442.69
1,490.73
9/2/2021 3,355.96 1,875.65 2,753.15 1,432.96 602.81 442.69 1,488.19
3/2/2022 1,793.85 1,375.70 418.15
9/2/2022 3,521.28 1,793.85 2,869.25 1,375.70 652.03 418.15 1,488.33
3/2/2023 1,705.81 1,313.17 392.64
1,488.33
9/2/2023 3,703.13 1,705.81 3,001.93 1,313.17 701.20 392.64 1,486.48
3/2/2024 1,612.31 1,245.49 366.82
1,486.48
9/2/2024 3,884.98 1,612.31 3,134.61 1,245.49 750.37 366.82 1,484.01
3/2/2025 1,514.21 1,174.03 340.18
1,484.01
9/2/2025 4,083.36 1,514.21 3,283.88 1,174.03 799.48 340.18 1,479.84
3/2/2026 1,409.07 1,097.53 311.54
1,479.84
9/2/2026 4,281.74 1,409.07 3,433.15 1,097.53 848.59 311.54 1,471.67
3/2/2027 1,298.81 1,015.84 282.97
1,471.67
9/2/2027 4,513.19 1,298.81 3,599.00 1,015.84 914.19 282.97 1,480.13
3/2/2028 1,182.60 929.29 253.31
9/2/2028 4,744.63 1,182.60 3,781.44 929.29 963.19 253.31 1,469.81
3/2/2029 1,060.42 837.42 223.00
9/2/2029 4,992.61 1,060.42 3,963.88 837.42 1,028.73 223.00 1,474.73
3/2/2030 931.87 739.13 192.74
1,474.73
9/2/2030 5,240.58 931.87 4,146.31 739.13 1,094.27 192.74 1,479.75
3/2/2031 795.61 635.29 160.32
1,479.75
9/2/2031 5,521.63 795.61 4,361.92 635.29 1,159.71 160.32 1,480.35
3/2/2032 652.05 524.96 127.09
1,480.35
9/2/2032 5,802.67 652.05 4,577.53 524.96 1,225.14 127.09 1,479.32
3/2/2033 501.18 405.74 95.44
1,479.32
9/2/2033 6,100.24 501.18 4,826.31 405.74 1,273.93 95.44 1,464.81
3/2/2034 342.57 277.62 64.95
1,464.81
9/2/2034 6,414.34 342.57 5,075.09 277.62 1,339.25 64.95 1,469.15
3/2/2035 175.80 142.89 32.91
1,469.15
9/2/2035 6.761.51 175.80 5,357.04 142.89 1.404.47 32.91 1.470.29
Totals $94,975.29 $66,178.79 $76,623.88 $50,763.83 $18,351.41 $15,414.96 $33,766.37
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $89,238.31
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $2,753.24 $2,766.10 $0.00 $2,336.95 $2,753.24 $429.15 $3,182.39
3/2/2014 2,709.66 1,993.74 715.92
9/2/2014 2,868.76 2,709.66 4,288.07 1,993.74 (1,419.31) 715.92 12.53
3/2/2015 2,648.69 1,948.46 700.23
9/2/2015 2,984.28 2,648.69 2,684.88 1,948.46 299.40 700.23 1,699.86
3/2/2016 2,583.04 1,915.45 667.59
9/2/2016 3,119.05 2,583.04 2,742.82 1,915.45 376.23 667.59 1,711.41
3/2/2017 2,512.86 1,876.93 635.93
9/2/2017 3,253.83 2,512.86 2,800.77 1,876.93 453.06 635.93 1,724.92
3/2/2018 2,438.84 1,832.69 606.15
9/2/2018 3,407.85 2,438.84 2,897.35 1,832.69 510.50 606.15 1,722.80
3/2/2019 2,359.60 1,784.03 575.57
9/2/2019 3,561.88 2,359.60 2,993.93 1,784.03 567.95 575.57 1,719.09
3/2/2020 2,275.01 1,729.26 545.75
9/2/2020 3,735.16 2,275.01 3,090.50 1,729.26 644.66 545.75 1,736.16
3/2/2021 2,184.43 1,668.86 515.57
9/2/2021 3,908.44 2,184.43 3,206.40 1,668.86 702.04 515.57 1,733.18
3/2/2022 2,089.16 1,602.18 486.98
9/2/2022 4,100.98 2,089.16 3,341.61 1,602.18 759.37 486.98 1,733.33
3/2/2023 1,986.64 1,529.35 457.29
9/2/2023 4,312.76 1,986.64 3,496.13 1,529.35 816.63 457.29 1,731.21
3/2/2024 1,877.74 1,450.53 427.21
9/2/2024 4,524.55 1,877.74 3,650.66 1,450.53 873.89 427.21 1,728.31
3/2/2025 1,763.50 1,367.31 396.19
9/2/2025 4,755.59 1,763.50 3,824.50 1,367.31 931.09 396.19 1,723.47
3/2/2026 1,641.04 1,278.21 362.83
9/2/2026 4,986.63 1,641.04 3,998.34 1,278.21 988.29 362.83 1,713.95
3/2/2027 1,512.63 1,183.07 329.56
9/2/2027 5,256.18 1,512.63 4,191.50 1,183.07 1,064.68 329.56 1,723.80
3/2/2028 1,377.29 1,082.28 295.01
9/2/2028 5,525.73 1,377.29 4,403.97 1,082.28 1,121.76 295.01 1,711.78
3/2/2029 1,235.00 975.29 259.71
9/2/2029 5,814.53 1,235.00 4,616.44 975.29 1,198.09 259.71 1,717.51
3/2/2030 1,085.28 860.82 224.46
9/2/2030 6,103.33 1,085.28 4,828.91 860.82 1,274.42 224.46 1,723.34
3/2/2031 926.59 739.87 186.72
9/2/2031 6,430.64 926.59 5,080.02 739.87 1,350.62 186.72 1,724.06
3/2/2032 759.39 611.38 148.01
9/2/2032 6,757.95 759.39 5,331.12 611.38 1,426.83 148.01 1,722.85
3/2/2033 583.69 472.53 111.16
9/2/2033 7,104.51 583.69 5,620.85 472.53 1,483.66 111.16 1,705.98
3/2/2034 398.97 323.32 75.65
9/2/2034 7,470.32 398.97 5,910.59 323.32 1,559.73 75.65 1,711.03
3/2/2035 204.74 166.42 38.32
9/2/2035 7.874.65 204.74 6.238.96 166.42 1.635.69 38.32 1.712.33
Totals $110,610.84 $77,073.68 $89,238.31 $59,120.91 $21,372.52 $17,952.77 $39,325.29
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $90,413.05
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $2,789.48 $2,802.51 $0.00 $2,367.72 $2,789.48 $434.79 $3,224.27
3/2/2014 2,745.33 2,019.98 725.35
9/2/2014 2,906.52 2,745.33 4,344.52 2,019.98 (1,438.00) 725.35 12.70
3/2/2015 2,683.56 1,974.11 709.45
9/2/2015 3,023.56 2,683.56 2,720.22 1,974.11 303.34 709.45 1,722.24
3/2/2016 2,617.04 1,940.67 676.37
1,722.24
9/2/2016 3,160.11 2,617.04 2,778.93 1,940.67 381.18 676.37 1,733.92
3/2/2017 2,545.94 1,901.64 644.30
9/2/2017 3,296.66 2,545.94 2,837.64 1,901.64 459.02 644.30 1,747.62
3/2/2018 2,470.94 1,856.82 614.12
9/2/2018 3,452.72 2,470.94 2,935.49 1,856.82 517.23 614.12 1,745.47
3/2/2019 2,390.67 1,807.52 583.15
1,745.47
9/2/2019 3,608.77 2,390.67 3,033.34 1,807.52 575.43 583.15 1,741.73
3/2/2020 2,304.96 1,752.03 552.93
9/2/2020 3,784.33 2,304.96 3,131.19 1,752.03 653.14 552.93 1,759.00
3/2/2021 2,213.19 1,690.83 522.36
1,759.00
9/2/2021 3,959.89 2,213.19 3,248.61 1,690.83 711.28 522.36 1,756.00
3/2/2022 2,116.67 1,623.27 493.40
1,756.00
9/2/2022 4,154.96 2,116.67 3,385.60 1,623.27 769.36 493.40 1,756.16
3/2/2023 2,012.79 1,549.49 463.30
1,756.16
9/2/2023 4,369.54 2,012.79 3,542.16 1,549.49 827.38 463.30 1,753.98
3/2/2024 1,902.46 1,469.62 432.84
1,753.98
9/2/2024 4,584.11 1,902.46 3,698.72 1,469.62 885.39 432.84 1,751.07
3/2/2025 1,786.71 1,385.31 401.40
1,751.07
9/2/2025 4,818.20 1,786.71 3,874.84 1,385.31 943.36 401.40 1,746.16
3/2/2026 1,662.64 1,295.04 367.60
1,746.16
9/2/2026 5,052.28 1,662.64 4,050.97 1,295.04 1,001.31 367.60 1,736.51
3/2/2027 1,532.55 1,198.64 333.91
1,736.51
9/2/2027 5,325.37 1,532.55 4,246.67 1,198.64 1,078.70 333.91 1,746.52
3/2/2028 1,395.42 1,096.53 298.89
9/2/2028 5,598.47 1,395.42 4,461.94 1,096.53 1,136.53 298.89 1,734.31
3/2/2029 1,251.26 988.12 263.14
1,734.31
9/2/2029 5,891.07 1,251.26 4,677.21 988.12 1,213.86 263.14 1,740.14
3/2/2030 1,099.56 872.15 227.41
1,740.14
9/2/2030 6,183.68 1,099.56 4,892.48 872.15 1,291.20 227.41 1,746.02
3/2/2031 938.79 749.61 189.18
1,746.02
9/2/2031 6,515.29 938.79 5,146.89 749.61 1,368.40 189.18 1,746.76
3/2/2032 769.39 619.43 149.96
9/2/2032 6,846.91 769.39 5,401.30 619.43 1,445.61 149.96 1,745.53
3/2/2033 591.37 478.75 112.62
9/2/2033 7,198.03 591.37 5,694.85 478.75 1,503.18 112.62 1,728.42
3/2/2034 404.22 327.57 76.65
1,728.42
9/2/2034 7,568.66 404.22 5,988.40 327.57 1,580.26 76.65 1,733.56
3/2/2035 207.44 168.61 38.83
1,733.56
9/2/2035 7.978.31 207.44 6.321.09 168.61 1.657.22 38.83 1.734.88
Totals $112,066.92 $78,088.31 $90,413.05 $59,899.20 $21,653.86 $18,189.11 $39,842.97
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $91,581.55
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $2,825.53 $2,838.73 $0.00 $2,398.32 $2,825.53 $440.41 $3,265.94
3/2/2014 2,780.81 2,046.09 734.72
9/2/2014 2,944.09 2,780.81 4,400.67 2,046.09 (1,456.58) 734.72 12.86
3/2/2015 2,718.24 1,999.63 718.61
9/2/2015 3,062.64 2,718.24 2,755.38 1,999.63 307.26 718.61 1,744.48
3/2/2016 2,650.87 1,965.75 685.12
9/2/2016 3,200.95 2,650.87 2,814.84 1,965.75 386.11 685.12 1,756.35
3/2/2017 2,578.84 1,926.22 652.62
9/2/2017 3,339.27 2,578.84 2,874.31 1,926.22 464.96 652.62 1,770.20
3/2/2018 2,502.88 1,880.82 622.06
9/2/2018 3,497.34 2,502.88 2,973.43 1,880.82 523.91 622.06 1,768.03
3/2/2019 2,421.56 1,830.88 590.68
9/2/2019 3,655.41 2,421.56 3,072.54 1,830.88 582.87 590.68 1,764.23
3/2/2020 2,334.75 1,774.67 560.08
9/2/2020 3,833.24 2,334.75 3,171.66 1,774.67 661.58 560.08 1,781.74
3/2/2021 2,241.79 1,712.68 529.11
9/2/2021 4,011.07 2,241.79 3,290.59 1,712.68 720.48 529.11 1,778.70
3/2/2022 2,144.02 1,644.25 499.77
9/2/2022 4,208.66 2,144.02 3,429.35 1,644.25 779.31 499.77 1,778.85
3/2/2023 2,038.80 1,569.51 469.29
9/2/2023 4,426.01 2,038.80 3,587.94 1,569.51 838.07 469.29 1,776.65
3/2/2024 1,927.05 1,488.62 438.43
9/2/2024 4,643.36 1,927.05 3,746.52 1,488.62 896.84 438.43 1,773.70
3/2/2025 1,809.80 1,403.21 406.59
9/2/2025 4,880.47 1,809.80 3,924.92 1,403.21 955.55 406.59 1,768.73
3/2/2026 1,684.13 1,311.78 372.35
9/2/2026 5,117.57 1,684.13 4,103.33 1,311.78 1,014.24 372.35 1,758.94
3/2/2027 1,552.35 1,214.14 338.21
9/2/2027 5,394.20 1,552.35 4,301.56 1,214.14 1,092.64 338.21 1,769.06
3/2/2028 1,413.45 1,110.70 302.75
9/2/2028 5,670.83 1,413.45 4,519.61 1,110.70 1,151.22 302.75 1,756.72
3/2/2029 1,267.43 1,000.90 266.53
9/2/2029 5,967.21 1,267.43 4,737.66 1,000.90 1,229.55 266.53 1,762.61
3/2/2030 1,113.77 883.42 230.35
9/2/2030 6,263.59 1,113.77 4,955.71 883.42 1,307.88 230.35 1,768.58
3/2/2031 950.92 759.30 191.62
9/2/2031 6,599.50 950.92 5,213.41 759.30 1,386.09 191.62 1,769.33
3/2/2032 779.33 627.43 151.90
9/2/2032 6,935.40 779.33 5,471.11 627.43 1,464.29 151.90 1,768.09
3/2/2033 599.01 484.94 114.07
9/2/2033 7,291.06 599.01 5,768.45 484.94 1,522.61 114.07 1,750.75
3/2/2034 409.45 331.81 77.64
9/2/2034 7,666.48 409.45 6,065.79 331.81 1,600.69 77.64 1,755.97
3/2/2035 210.12 170.79 39.33
9/2/2035 8.081.42 210.12 6,402.78 170.79 1,678.64 39.33 1.757.30
Totals $113,515.30 $79,097.47 $91,581.55 $60,673.40 $21,933.74 $18,424.07 $40,357.81
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $94,904.03
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $2,928.04 $2,941.72 $0.00 $2,485.33 $2,928.04 $456.39 $3,384.43
3/2/2014 2,881.69 2,120.32 761.37
9/2/2014 3,050.90 2,881.69 4,560.32 2,120.32 (1,509.42) 761.37 13.32
3/2/2015 2,816.86 2,072.17 744.69
9/2/2015 3,173.75 2,816.86 2,855.34 2,072.17 318.41 744.69 1,807.79
3/2/2016 2,747.04 2,037.07 709.97
9/2/2016 3,317.08 2,747.04 2,916.96 2,037.07 400.12 709.97 1,820.06
3/2/2017 2,672.40 1,996.10 676.30
9/2/2017 3,460.41 2,672.40 2,978.59 1,996.10 481.82 676.30 1,834.42
3/2/2018 2,593.68 1,949.05 644.63
9/2/2018 3,624.22 2,593.68 3,081.30 1,949.05 542.92 644.63 1,832.18
3/2/2019 2,509.42 1,897.30 612.12
9/2/2019 3,788.02 2,509.42 3,184.01 1,897.30 604.01 612.12 1,828.25
3/2/2020 2,419.45 1,839.05 580.40
9/2/2020 3,972.31 2,419.45 3,286.72 1,839.05 685.59 580.40 1,846.39
3/2/2021 2,323.12 1,774.82 548.30
9/2/2021 4,156.59 2,323.12 3,409.97 1,774.82 746.62 548.30 1,843.22
3/2/2022 2,221.80 1,703.91 517.89
9/2/2022 4,361.35 2,221.80 3,553.77 1,703.91 807.58 517.89 1,843.36
3/2/2023 2,112.77 1,626.45 486.32
9/2/2023 4,586.58 2,112.77 3,718.10 1,626.45 868.48 486.32 1,841.12
3/2/2024 1,996.96 1,542.62 454.34
1,841.12
9/2/2024 4,811.81 1,996.96 3,882.44 1,542.62 929.37 454.34 1,838.05
3/2/2025 1,875.46 1,454.12 421.34
1,838.05
9/2/2025 5,057.52 1,875.46 4,067.32 1,454.12 990.20 421.34 1,832.88
3/2/2026 1,745.23 1,359.37 385.86
9/2/2026 5,303.23 1,745.23 4,252.19 1,359.37 1,051.04 385.86 1,822.76
3/2/2027 1,608.67 1,258.18 350.49
9/2/2027 5,589.90 1,608.67 4,457.61 1,258.18 1,132.29 350.49 1,833.27
3/2/2028 1,464.73 1,151.00 313.73
1,833.27
9/2/2028 5,876.56 1,464.73 4,683.58 1,151.00 1,192.98 313.73 1,820.44
3/2/2029 1,313.41 1,037.21 276.20
9/2/2029 6,183.69 1,313.41 4,909.54 1,037.21 1,274.15 276.20 1,826.55
3/2/2030 1,154.18 915.47 238.71
9/2/2030 6,490.83 1,154.18 5,135.50 915.47 1,355.33 238.71 1,832.75
3/2/2031 985.42 786.85 198.57
1,832.75
9/2/2031 6,838.92 985.42 5,402.55 786.85 1,436.37 198.57 1,833.51
3/2/2032 807.61 650.19 157.42
9/2/2032 7,187.01 807.61 5,669.59 650.19 1,517.42 157.42 1,832.26
3/2/2033 620.74 502.53 118.21
9/2/2033 7,555.57 620.74 5,977.72 502.53 1,577.85 118.21 1,814.27
3/2/2034 424.30 343.85 80.45
9/2/2034 7,944.61 424.30 6,285.85 343.85 1,658.76 80.45 1,819.66
3/2/2035 217.74 176.98 40.76
9/2/2035 8.374.60 217.74 6.635.07 176.98 1.739.53 40.76 1.821.05
Totals $117,633.50 $81,967.08 1 $94,904.03 $62,874.55 $22,729.46 $19,092.53 $41,821.99
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $119,252.48
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $3,679.25 $3,696.44 $0.00 $3,122.96 $3,679.25 $573.48 $4,252.73
3/2/2014 3,621.01 2,664.30 956.71
9/2/2014 3,833.63 3,621.01 5,730.31 2,664.30 (1,896.68) 956.71 16.74
3/2/2015 3,539.55 2,603.80 935.75
9/2/2015 3,988.00 3,539.55 3,587.90 2,603.80 400.10 935.75 2,271.60
3/2/2016 3,451.81 2,559.69 892.12
9/2/2016 4,168.11 3,451.81 3,665.34 2,559.69 502.77 892.12 2,287.01
3/2/2017 3,358.03 2,508.22 849.81
9/2/2017 4,348.21 3,358.03 3,742.77 2,508.22 605.44 849.81 2,305.06
3/2/2018 3,259.11 2,449.10 810.01
9/2/2018 4,554.04 3,259.11 3,871.83 2,449.10 682.21 810.01 2,302.23
3/2/2019 3,153.23 2,384.07 769.16
9/2/2019 4,759.87 3,153.23 4,000.89 2,384.07 758.98 769.16 2,297.30
3/2/2020 3,040.18 2,310.88 729.30
9/2/2020 4,991.44 3,040.18 4,129.96 2,310.88 861.48 729.30 2,320.08
3/2/2021 2,919.14 2,230.16 688.98
9/2/2021 5,223.00 2,919.14 4,284.83 2,230.16 938.17 688.98 2,316.13
3/2/2022 2,791.83 2,141.06 650.77
9/2/2022 5,480.29 2,791.83 4,465.51 2,141.06 1,014.78 650.77 2,316.32
3/2/2023 2,654.82 2,043.73 611.09
9/2/2023 5,763.31 2,654.82 4,672.01 2,043.73 1,091.30 611.09 2,313.48
3/2/2024 2,509.30 1,938.39 570.91
9/2/2024 6,046.33 2,509.30 4,878.51 1,938.39 1,167.82 570.91 2,309.64
3/2/2025 2,356.63 1,827.19 529.44
9/2/2025 6,355.08 2,356.63 5,110.82 1,827.19 1,244.26 529.44 2,303.14
3/2/2026 2,192.98 1,708.13 484.85
9/2/2026 6,663.82 2,192.98 5,343.13 1,708.13 1,320.69 484.85 2,290.39
3/2/2027 2,021.39 1,580.98 440.41
9/2/2027 7,024.03 2,021.39 5,601.25 1,580.98 1,422.78 440.41 2,303.60
3/2/2028 1,840.52 1,446.29 394.23
9/2/2028 7,384.24 1,840.52 5,885.19 1,446.29 1,499.05 394.23 2,287.51
3/2/2029 1,650.38 1,303.31 347.07
9/2/2029 7,770.17 1,650.38 6,169.12 1,303.31 1,601.05 347.07 2,295.19
3/2/2030 1,450.30 1,150.34 299.96
9/2/2030 8,156.11 1,450.30 6,453.06 1,150.34 1,703.05 299.96 2,302.97
3/2/2031 1,238.24 988.72 249.52
9/2/2031 8,593.50 1,238.24 6,788.62 988.72 1,804.88 249.52 2,303.92
3/2/2032 1,014.81 817.01 197.80
9/2/2032 9,030.90 1,014.81 7,124.17 817.01 1,906.73 197.80 2,302.33
3/2/2033 780.00 631.46 148.54
9/2/2033 9,494.02 780.00 7,511.36 631.46 1,982.66 148.54 2,279.74
3/2/2034 533.16 432.06 101.10
9/2/2034 9,982.87 533.16 7,898.54 432.06 2,084.33 101.10 2,286.53
3/2/2035 273.60 222.39 51.21
9/2/2035 10.523.18 273.60 8.337.35 222.39 2,185.83 51.21 2.288.25
Totals $147,813.40 $102,996.48 $119,252.48 $79,005.52 $28,560.93 $23,990.96 $52,551.89
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $122,009.50
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $3,764.32 $3,781.90 $0.00 $3,195.16 $3,764.32 $586.74 $4,351.06
3/2/2014 3,704.73 2,725.90 978.83
$4,351.06
9/2/2014 3,922.26 3,704.73 5,862.79 2,725.90 (1,940.53) 978.83 17.13
3/2/2015 3,621.38 2,664.00
(1,940.53)
957.38
9/2/2015 4,080.20 3,621.38 3,670.85 2,664.00 409.35 957.38 2,324.11
3/2/2016 3,531.62 2,618.87 912.75
2,324.11
9/2/2016 4,264.47 3,531.62 3,750.08 2,618.87 514.39 912.75 2,339.89
3/2/2017 3,435.67 2,566.20 869.47
9/2/2017 4,448.74 3,435.67 3,829.30 2,566.20 619.44 869.47 2,358.38
3/2/2018 3,334.46 2,505.72 828.74
9/2/2018 4,659.33 3,334.46 3,961.35 2,505.72 697.98 828.74 2,355.46
3/2/2019 3,226.13 2,439.19 786.94
9/2/2019 4,869.92 3,226.13 4,093.39 2,439.19 776.53 786.94 2,350.41
3/2/2020 3,110.47 2,364.30 746.17
2,350.41
9/2/2020 5,106.83 3,110.47 4,225.44 2,364.30 881.39 746.17 2,373.73
3/2/2021 2,986.63 2,281.72 704.91
2,373.73
9/2/2021 5,343.75 2,986.63 4,383.89 2,281.72 959.86 704.91 2,369.68
3/2/2022 2,856.37 2,190.56 665.81
2,369.68
9/2/2022 5,606.99 2,856.37 4,568.75 2,190.56 1,038.24 665.81 2,369.86
3/2/2023 2,716.20 2,090.98 625.22
9/2/2023 5,896.55 2,716.20 4,780.03 2,090.98 1,116.52 625.22 2,366.96
3/2/2024 2,567.31 1,983.21 584.10
9/2/2024 6,186.11 2,567.31 4,991.30 1,983.21 1,194.81 584.10 2,363.01
3/2/2025 2,411.11 1,869.43 541.68
9/2/2025 6,502.00 2,411.11 5,228.98 1,869.43 1,273.02 541.68 2,356.38
3/2/2026 2,243.68 1,747.62 496.06
9/2/2026 6,817.89 2,243.68 5,466.66 1,747.62 1,351.23 496.06 2,343.35
3/2/2027 2,068.12 1,617.53 450.59
2,343.35
9/2/2027 7,186.42 2,068.12 5,730.75 1,617.53 1,455.67 450.59 2,356.85
3/2/2028 1,883.07 1,479.73 403.34
9/2/2028 7,554.96 1,883.07 6,021.25 1,479.73 1,533.71 403.34 2,340.39
3/2/2029 1,688.53 1,333.44 355.09
2,340.39
9/2/2029 7,949.81 1,688.53 6,311.75 1,333.44 1,638.06 355.09 2,348.24
3/2/2030 1,483.82 1,176.94 306.88
9/2/2030 8,344.67 1,483.82 6,602.25 1,176.94 1,742.42 306.88 2,356.18
3/2/2031 1,266.86 1,011.58 255.28
2,356.18
9/2/2031 8,792.18 1,266.86 6,945.56 1,011.58 1,846.62 255.28 2,357.18
3/2/2032 1,038.27 835.90 202.37
2,357.18
9/2/2032 9,239.68 1,038.27 7,288.88 835.90 1,950.80 202.37 2,355.54
3/2/2033 798.04 646.06 151.98
2,355.54
9/2/2033 9,713.51 798.04 7,685.01 646.06 2,028.50 151.98 2,332.46
3/2/2034 545.48 442.05 103.43
2,332.46
9/2/2034 10,213.67 545.48 8,081.15 442.05 2,132.52 103.43 2,339.38
3/2/2035 279.93 227.53 52.40
9/2/2035 10.766.47 279.93 8.530.10 227.53 2.236.37 52.40 2.341.17
Totals $151,230.73 $105,377.66 1 $122,009.50 $80,832.08 $29,221.22 $24,545.58 $53,766.80
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $127,544.56
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $3,935.09 $3,953.47 $0.00 $3,340.11 $3,935.09 $613.36 $4,548.45
3/2/2014 3,872.80 2,849.56 1,023.24
9/2/2014 4,100.20 3,872.80 6,128.76 2,849.56 (2,028.56) 1,023.24 17.92
3/2/2015 3,785.67 2,784.86 1,000.81
9/2/2015 4,265.30 3,785.67 3,837.38 2,784.86 427.92 1,000.81 2,429.54
3/2/2016 3,691.83 2,737.68 954.15
9/2/2016 4,457.93 3,691.83 3,920.20 2,737.68 537.73 954.15 2,446.03
3/2/2017 3,591.53 2,682.62 908.91
9/2/2017 4,650.56 3,591.53 4,003.02 2,682.62 647.54 908.91 2,465.36
3/2/2018 3,485.73 2,619.39 866.34
9/2/2018 4,870.70 3,485.73 4,141.06 2,619.39 729.64 866.34 2,462.32
3/2/2019 3,372.48 2,549.85 822.63
9/2/2019 5,090.85 3,372.48 4,279.09 2,549.85 811.76 822.63 2,457.02
3/2/2020 3,251.58 2,471.56 780.02
9/2/2020 5,338.51 3,251.58 4,417.13 2,471.56 921.38 780.02 2,481.42
3/2/2021 3,122.12 2,385.23 736.89
9/2/2021 5,586.17 3,122.12 4,582.77 2,385.23 1,003.40 736.89 2,477.18
3/2/2022 2,985.95 2,289.93 696.02
9/2/2022 5,861.35 2,985.95 4,776.02 2,289.93 1,085.33 696.02 2,477.37
3/2/2023 2,839.42 2,185.84 653.58
9/2/2023 6,164.05 2,839.42 4,996.88 2,185.84 1,167.17 653.58 2,474.33
3/2/2024 2,683.78 2,073.18 610.60
9/2/2024 6,466.75 2,683.78 5,217.73 2,073.18 1,249.02 610.60 2,470.22
3/2/2025 2,520.49 1,954.24 566.25
9/2/2025 6,796.97 2,520.49 5,466.20 1,954.24 1,330.77 566.25 2,463.27
3/2/2026 2,345.47 1,826.90 518.57
9/2/2026 7,127.19 2,345.47 5,714.66 1,826.90 1,412.53 518.57 2,449.67
3/2/2027 2,161.95 1,690.91 471.04
9/2/2027 7,512.44 2,161.95 5,990.73 1,690.91 1,521.71 471.04 2,463.79
3/2/2028 1,968.50 1,546.86 421.64
9/2/2028 7,897.69 1,968.50 6,294.41 1,546.86 1,603.28 421.64 2,446.56
3/2/2029 1,765.13 1,393.94 371.19
9/2/2029 8,310.46 1,765.13 6,598.08 1,393.94 1,712.38 371.19 2,454.76
3/2/2030 1,551.14 1,230.33 320.81
9/2/2030 8,723.24 1,551.14 6,901.76 1,230.33 1,821.48 320.81 2,463.10
3/2/2031 1,324.34 1,057.47 266.87
9/2/2031 9,191.04 1,324.34 7,260.65 1,057.47 1,930.39 266.87 2,464.13
3/2/2032 1,085.37 873.82 211.55
9/2/2032 9,658.85 1,085.37 7,619.55 873.82 2,039.30 211.55 2,462.40
3/2/2033 834.24 675.37 158.87
9/2/2033 10,154.18 834.24 8,033.65 675.37 2,120.53 158.87 2,438.27
3/2/2034 570.23 462.11 108.12
9/2/2034 10,677.02 570.23 8,447.76 462.11 2,229.26 108.12 2,445.50
3/2/2035 292.63 237.85 54.78
9/2/2035 11.254.90 292.63 8.917.08 237.85 2,337.82 54.78 2,447.38
Totals $158,091.44 $110,158.23 $127,544.56 $84,499.11 $30,546.87 $25,659.12 $56,205.99
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $131,002.18
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $4,041.76 $4,060.64 $0.00 $3,430.66 $4,041.76 $629.98 $4,671.74
3/2/2014 3,977.78 2,926.81 1,050.97
9/2/2014 4,211.35 3,977.78 6,294.91 2,926.81 (2,083.56) 1,050.97 18.38
3/2/2015 3,888.29 2,860.35 1,027.94
9/2/2015 4,380.93 3,888.29 3,941.41 2,860.35 439.52 1,027.94 2,495.40
3/2/2016 3,791.91 2,811.89 980.02
9/2/2016 4,578.78 3,791.91 4,026.47 2,811.89 552.31 980.02 2,512.35
3/2/2017 3,688.89 2,755.34 933.55
9/2/2017 4,776.63 3,688.89 4,111.54 2,755.34 665.09 933.55 2,532.19
3/2/2018 3,580.22 2,690.40 889.82
9/2/2018 5,002.74 3,580.22 4,253.32 2,690.40 749.42 889.82 2,529.06
3/2/2019 3,463.91 2,618.97 844.94
9/2/2019 5,228.86 3,463.91 4,395.09 2,618.97 833.77 844.94 2,523.65
3/2/2020 3,339.72 2,538.56 801.16
9/2/2020 5,483.23 3,339.72 4,536.87 2,538.56 946.36 801.16 2,548.68
3/2/2021 3,206.75 2,449.89 756.86
9/2/2021 5,737.61 3,206.75 4,707.00 2,449.89 1,030.61 756.86 2,544.33
3/2/2022 3,066.90 2,352.01 714.89
2,544.33
9/2/2022 6,020.25 3,066.90 4,905.49 2,352.01 1,114.76 714.89 2,544.54
3/2/2023 2,916.39 2,245.10 671.29
9/2/2023 6,331.15 2,916.39 5,132.34 2,245.10 1,198.81 671.29 2,541.39
3/2/2024 2,756.53 2,129.38 627.15
2,541.39
9/2/2024 6,642.06 2,756.53 5,359.18 2,129.38 1,282.88 627.15 2,537.18
3/2/2025 2,588.82 2,007.21 581.61
2,537.18
9/2/2025 6,981.23 2,588.82 5,614.38 2,007.21 1,366.85 581.61 2,530.07
3/2/2026 2,409.05 1,876.42 532.63
2,530.07
9/2/2026 7,320.40 2,409.05 5,869.58 1,876.42 1,450.82 532.63 2,516.08
3/2/2027 2,220.55 1,736.75 483.80
2,516.08
9/2/2027 7,716.09 2,220.55 6,153.13 1,736.75 1,562.96 483.80 2,530.56
3/2/2028 2,021.86 1,588.79 433.07
9/2/2028 8,111.79 2,021.86 6,465.04 1,588.79 1,646.75 433.07 2,512.89
3/2/2029 1,812.99 1,431.72 381.27
9/2/2029 8,535.75 1,812.99 6,776.95 1,431.72 1,758.80 381.27 2,521.34
3/2/2030 1,593.19 1,263.68 329.51
9/2/2030 8,959.71 1,593.19 7,088.86 1,263.68 1,870.85 329.51 2,529.87
3/2/2031 1,360.24 1,086.14 274.10
9/2/2031 9,440.20 1,360.24 7,457.48 1,086.14 1,982.72 274.10 2,530.92
3/2/2032 1,114.79 897.50 217.29
2,530.92
9/2/2032 9,920.69 1,114.79 7,826.10 897.50 2,094.59 217.29 2,529.17
3/2/2033 856.85 693.68 163.17
2,529.17
9/2/2033 10,429.45 856.85 8,251.44 693.68 2,178.01 163.17 2,504.35
3/2/2034 585.69 474.63 111.06
9/2/2034 10,966.46 585.69 8,676.77 474.63 2,289.69 111.06 2,511.81
3/2/2035 300.56 244.30 56.26
2,511.81
9/2/2035 11,560.01 300.56 9,158.81 244.30 2,401.20 56.26 2,513.72
Totals $162,377.13 $113,144.40 $131,002.18 $86,789.70 $31,374.97 $26,354.70 $57,729.67
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $135,006.45
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $4,165.31 $4,184.76 $0.00 $3,535.52 $4,165.31 $649.24 $4,814.55
3/2/2014 4,099.37 3,016.27 1,083.10
9/2/2014 4,340.07 4,099.37 6,487.32 3,016.27 (2,147.25) 1,083.10 18.95
3/2/2015 4,007.14 2,947.78 1,059.36
9/2/2015 4,514.84 4,007.14 4,061.88 2,947.78 452.96 1,059.36 2,571.68
3/2/2016 3,907.82 2,897.84 1,009.98
9/2/2016 4,718.74 3,907.82 4,149.55 2,897.84 569.19 1,009.98 2,589.15
3/2/2017 3,801.65 2,839.57 962.08
9/2/2017 4,922.63 3,801.65 4,237.22 2,839.57 685.41 962.08 2,609.57
3/2/2018 3,689.66 2,772.64 917.02
9/2/2018 5,155.66 3,689.66 4,383.33 2,772.64 772.33 917.02 2,606.37
3/2/2019 3,569.79 2,699.02 870.77
9/2/2019 5,388.68 3,569.79 4,529.44 2,699.02 859.24 870.77 2,600.78
3/2/2020 3,441.81 2,616.16 825.65
9/2/2020 5,650.84 3,441.81 4,675.55 2,616.16 975.29 825.65 2,626.59
3/2/2021 3,304.77 2,524.78 779.99
9/2/2021 5,912.99 3,304.77 4,850.88 2,524.78 1,062.11 779.99 2,622.09
3/2/2022 3,160.64 2,423.90 736.74
9/2/2022 6,204.27 3,160.64 5,055.44 2,423.90 1,148.83 736.74 2,622.31
3/2/2023 3,005.54 2,313.72 691.82
9/2/2023 6,524.68 3,005.54 5,289.21 2,313.72 1,235.47 691.82 2,619.11
3/2/2024 2,840.79 2,194.47 646.32
9/2/2024 6,845.08 2,840.79 5,522.99 2,194.47 1,322.09 646.32 2,614.73
3/2/2025 2,667.95 2,068.57 599.38
9/2/2025 7,194.62 2,667.95 5,785.99 2,068.57 1,408.63 599.38 2,607.39
3/2/2026 2,482.69 1,933.78 548.91
9/2/2026 7,544.16 2,482.69 6,048.99 1,933.78 1,495.17 548.91 2,592.99
3/2/2027 2,288.43 1,789.84 498.59
9/2/2027 7,951.95 2,288.43 6,341.21 1,789.84 1,610.74 498.59 2,607.92
3/2/2028 2,083.67 1,637.36 446.31
9/2/2028 8,359.74 2,083.67 6,662.66 1,637.36 1,697.08 446.31 2,589.70
3/2/2029 1,868.40 1,475.49 392.91
9/2/2029 8,796.66 1,868.40 6,984.10 1,475.49 1,812.56 392.91 2,598.38
3/2/2030 1,641.89 1,302.31 339.58
9/2/2030 9,233.58 1,641.89 7,305.54 1,302.31 1,928.04 339.58 2,607.20
3/2/2031 1,401.81 1,119.34 282.47
9/2/2031 9,728.76 1,401.81 7,685.43 1,119.34 2,043.33 282.47 2,608.27
3/2/2032 1,148.87 924.94 223.93
9/2/2032 10,223.93 1,148.87 8,065.32 924.94 2,158.61 223.93 2,606.47
3/2/2033 883.04 714.88 168.16
9/2/2033 10,748.24 883.04 8,503.65 714.88 2,244.59 168.16 2,580.91
3/2/2034 603.59 489.14 114.45
9/2/2034 11,301.67 603.59 8,941.99 489.14 2,359.68 114.45 2,588.58
3/2/2035 309.75 251.77 57.98
9/2/2035 11,913.36 309.75 9.438.76 251.77 2.474.60 57.98 2.590.56
Totals $167,340.46 $116,602.90 $135,006.45 $89,442.66 $32,334.01 $27,160.24 $59,494.25
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $143,257.85
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $4,419.88 $4,440.53 $0.00 $3,751.61 $4,419.88 $688.92 $5,108.80
3/2/2014 4,349.92 3,200.62 1,149.30
9/2/2014 4,605.33 4,349.92 6,883.82 3,200.62 (2,278.49) 1,149.30 20.11
3/2/2015 4,252.06 3,127.95
(2,278.49)
1,124.11
9/2/2015 4,790.78 4,252.06 4,310.14 3,127.95 480.64 1,124.11 2,728.86
3/2/2016 4,146.66 3,074.96 1,071.70
2,728.86
9/2/2016 5,007.14 4,146.66 4,403.16 3,074.96 603.98 1,071.70 2,747.38
3/2/2017 4,034.00 3,013.12 1,020.88
2,747.38
9/2/2017 5,223.50 4,034.00 4,496.19 3,013.12 727.31 1,020.88 2,769.07
3/2/2018 3,915.16 2,942.10 973.06
2,769.07
9/2/2018 5,470.77 3,915.16 4,651.23 2,942.10 819.54 973.06 2,765.66
3/2/2019 3,787.97 2,863.98 923.99
2,765.66
9/2/2019 5,718.03 3,787.97 4,806.27 2,863.98 911.76 923.99 2,759.74
3/2/2020 3,652.16 2,776.05 876.11
2,759.74
9/2/2020 5,996.21 3,652.16 4,961.31 2,776.05 1,034.90 876.11 2,787.12
3/2/2021 3,506.76 2,679.09 827.67
2,787.12
9/2/2021 6,274.38 3,506.76 5,147.36 2,679.09 1,127.02 827.67 2,782.36
3/2/2022 3,353.82 2,572.05 781.77
2,782.36
9/2/2022 6,583.46 3,353.82 5,364.42 2,572.05 1,219.04 781.77 2,782.58
3/2/2023 3,189.23 2,455.13 734.10
2,782.58
9/2/2023 6,923.45 3,189.23 5,612.48 2,455.13 1,310.97 734.10 2,779.17
3/2/2024 3,014.41 2,328.59 685.82
9/2/2024 7,263.45 3,014.41 5,860.55 2,328.59 1,402.90 685.82 2,774.54
3/2/2025 2,831.01 2,195.00 636.01
9/2/2025 7,634.34 2,831.01 6,139.62 2,195.00 1,494.72 636.01 2,766.74
3/2/2026 2,634.43 2,051.97 582.46
9/2/2026 8,005.24 2,634.43 6,418.70 2,051.97 1,586.54 582.46 2,751.46
3/2/2027 2,428.29 1,899.23 529.06
2,751.46
9/2/2027 8,437.96 2,428.29 6,728.78 1,899.23 1,709.18 529.06 2,767.30
3/2/2028 2,211.02 1,737.43 473.59
9/2/2028 8,870.68 2,211.02 7,069.87 1,737.43 1,800.81 473.59 2,747.99
3/2/2029 1,982.60 1,565.67 416.93
9/2/2029 9,334.30 1,982.60 7,410.96 1,565.67 1,923.34 416.93 2,757.20
3/2/2030 1,742.24 1,381.90 360.34
9/2/2030 9,797.92 1,742.24 7,752.05 1,381.90 2,045.87 360.34 2,766.55
3/2/2031 1,487.49 1,187.75 299.74
2,766.55
9/2/2031 10,323.37 1,487.49 8,155.15 1,187.75 2,168.22 299.74 2,767.70
3/2/2032 1,219.08 981.47 237.61
2,767.70
9/2/2032 10,848.81 1,219.08 8,558.26 981.47 2,290.55 237.61 2,765.77
3/2/2033 937.02 758.57 178.45
2,765.77
9/2/2033 11,405.15 937.02 9,023.38 758.57 2,381.77 178.45 2,738.67
3/2/2034 640.48 519.04 121.44
2,738.67
9/2/2034 11,992.41 640.48 9,488.51 519.04 2,503.90 121.44 2,746.78
3/2/2035 328.68 267.16 61.52
2,746.78
9/2/2035 12.641.49 328.68 10.015.65 267.16 2.625.84 61.52 2.748.88
Totals $177,568.05 1 $123,729.51 $143,257.85 $94,909.27 $34,310.19 $28,820.24 $63,130.43
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $144,155.21
Parcel Count with Same Reassessment: 2
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $4,447.57 $4,468.34 $0.00 $3,775.11 $4,447.57 $693.23 $5,140.80
3/2/2014 4,377.17 3,220.67 1,156.50
9/2/2014 4,634.18 4,377.17 6,926.94 3,220.67 (2,292.76) 1,156.50 20.24
3/2/2015 4,278.69 3,147.54 1,131.15
9/2/2015 4,820.79 4,278.69 4,337.14 3,147.54 483.65 1,131.15 2,745.95
3/2/2016 4,172.63 3,094.22 1,078.41
9/2/2016 5,038.51 4,172.63 4,430.74 3,094.22 607.77 1,078.41 2,764.59
3/2/2017 4,059.27 3,031.99 1,027.28
9/2/2017 5,256.22 4,059.27 4,524.35 3,031.99 731.87 1,027.28 2,786.43
3/2/2018 3,939.69 2,960.53 979.16
9/2/2018 5,505.03 3,939.69 4,680.36 2,960.53 824.67 979.16 2,782.99
3/2/2019 3,811.70 2,881.92 929.78
9/2/2019 5,753.85 3,811.70 4,836.38 2,881.92 917.47 929.78 2,777.03
3/2/2020 3,675.04 2,793.44 881.60
9/2/2020 6,033.77 3,675.04 4,992.39 2,793.44 1,041.38 881.60 2,804.58
3/2/2021 3,528.72 2,695.87 832.85
9/2/2021 6,313.68 3,528.72 5,179.60 2,695.87 1,134.08 832.85 2,799.78
3/2/2022 3,374.83 2,588.16 786.67
9/2/2022 6,624.70 3,374.83 5,398.02 2,588.16 1,226.68 786.67 2,800.02
3/2/2023 3,209.21 2,470.51 738.70
9/2/2023 6,966.82 3,209.21 5,647.64 2,470.51 1,319.18 738.70 2,796.58
3/2/2024 3,033.30 2,343.18 690.12
9/2/2024 7,308.94 3,033.30 5,897.26 2,343.18 1,411.68 690.12 2,791.92
3/2/2025 2,848.75 2,208.75 640.00
9/2/2025 7,682.17 2,848.75 6,178.08 2,208.75 1,504.09 640.00 2,784.09
3/2/2026 2,650.93 2,064.82 586.11
9/2/2026 8,055.39 2,650.93 6,458.90 2,064.82 1,596.49 586.11 2,768.71
3/2/2027 2,443.50 1,911.13 532.37
9/2/2027 8,490.81 2,443.50 6,770.93 1,911.13 1,719.88 532.37 2,784.62
3/2/2028 2,224.87 1,748.31 476.56
9/2/2028 8,926.24 2,224.87 7,114.15 1,748.31 1,812.09 476.56 2,765.21
3/2/2029 1,995.01 1,575.47 419.54
9/2/2029 9,392.77 1,995.01 7,457.38 1,575.47 1,935.39 419.54 2,774.47
3/2/2030 1,753.15 1,390.56 362.59
9/2/2030 9,859.30 1,753.15 7,800.61 1,390.56 2,058.69 362.59 2,783.87
3/2/2031 1,496.81 1,195.19 301.62
9/2/2031 10,388.03 1,496.81 8,206.24 1,195.19 2,181.79 301.62 2,785.03
3/2/2032 1,226.72 987.62 239.10
9/2/2032 10,916.76 1,226.72 8,611.87 987.62 2,304.89 239.10 2,783.09
3/2/2033 942.88 763.32 179.56
9/2/2033 11,476.60 942.88 9,079.91 763.32 2,396.69 179.56 2,755.81
3/2/2034 644.49 522.29 122.20
9/2/2034 12,067.53 644.49 9,547.94 522.29 2,519.59 122.20 2,763.99
3/2/2035 330.74 268.83 61.91
9/2/2035 12.720.67 330.74 10.078.38 268.83 2.642.29 61.91 2,766.11
Totals $178,680.33 $124,504.54 $144,155.21 $95,503.75 $34,525.12 $29,000.79 $63,525.91
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $147,069.11
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $4,537.47 $4,558.66 $0.00 $3,851.41 $4,537.47 $707.25 $5,244.72
3/2/2014 4,465.65 3,285.77 1,179.88
$5,244.72
9/2/2014 4,727.85 4,465.65 7,066.96 3,285.77 (2,339.11) 1,179.88 20.65
3/2/2015 4,365.18 3,211.16
(2,339.11)
1,154.02
9/2/2015 4,918.24 4,365.18 4,424.81 3,211.16 493.43 1,154.02 2,801.47
3/2/2016 4,256.98 3,156.76 1,100.22
9/2/2016 5,140.35 4,256.98 4,520.31 3,156.76 620.04 1,100.22 2,820.48
3/2/2017 4,141.32 3,093.28 1,048.04
9/2/2017 5,362.47 4,141.32 4,615.81 3,093.28 746.66 1,048.04 2,842.74
3/2/2018 4,019.32 3,020.37 998.95
9/2/2018 5,616.31 4,019.32 4,774.97 3,020.37 841.34 998.95 2,839.24
3/2/2019 3,888.74 2,940.18 948.56
2,839.24
9/2/2019 5,870.15 3,888.74 4,934.14 2,940.18 936.01 948.56 2,833.13
3/2/2020 3,749.33 2,849.91 899.42
9/2/2020 6,155.73 3,749.33 5,093.30 2,849.91 1,062.43 899.42 2,861.27
3/2/2021 3,600.05 2,750.36 849.69
2,861.27
9/2/2021 6,441.31 3,600.05 5,284.30 2,750.36 1,157.01 849.69 2,856.39
3/2/2022 3,443.04 2,640.48 802.56
2,856.39
9/2/2022 6,758.61 3,443.04 5,507.13 2,640.48 1,251.48 802.56 2,856.60
3/2/2023 3,274.08 2,520.45 753.63
2,856.60
9/2/2023 7,107.65 3,274.08 5,761.80 2,520.45 1,345.85 753.63 2,853.11
3/2/2024 3,094.61 2,390.54 704.07
2,853.11
9/2/2024 7,456.68 3,094.61 6,016.46 2,390.54 1,440.22 704.07 2,848.36
3/2/2025 2,906.33 2,253.39 652.94
9/2/2025 7,837.45 2,906.33 6,302.96 2,253.39 1,534.49 652.94 2,840.37
3/2/2026 2,704.52 2,106.56 597.96
9/2/2026 8,218.22 2,704.52 6,589.46 2,106.56 1,628.76 597.96 2,824.68
3/2/2027 2,492.90 1,949.76 543.14
2,824.68
9/2/2027 8,662.44 2,492.90 6,907.79 1,949.76 1,754.65 543.14 2,840.93
3/2/2028 2,269.84 1,783.65 486.19
2,840.93
9/2/2028 9,106.67 2,269.84 7,257.96 1,783.65 1,848.71 486.19 2,821.09
3/2/2029 2,035.34 1,607.32 428.02
2,821.09
9/2/2029 9,582.63 2,035.34 7,608.12 1,607.32 1,974.51 428.02 2,830.55
3/2/2030 1,788.59 1,418.67 369.92
2,830.55
9/2/2030 10,058.59 1,788.59 7,958.29 1,418.67 2,100.30 369.92 2,840.14
3/2/2031 1,527.07 1,219.35 307.72
2,840.14
9/2/2031 10,598.01 1,527.07 8,372.12 1,219.35 2,225.89 307.72 2,841.33
3/2/2032 1,251.52 1,007.58 243.94
2,841.33
9/2/2032 11,137.43 1,251.52 8,785.95 1,007.58 2,351.48 243.94 2,839.36
3/2/2033 961.94 778.75 183.19
2,839.36
9/2/2033 11,708.58 961.94 9,263.44 778.75 2,445.14 183.19 2,811.52
3/2/2034 657.52 532.84 124.68
2,811.52
9/2/2034 12,311.46 657.52 9,740.94 532.84 2,570.52 124.68 2,819.88
3/2/2035 337.42 274.26 63.16
2,819.88
9/2/2035 12.977.80 337.42 10.282.10 274.26 2.695.70 63.16 2.822.02
Totals $182,292.10 $127,021.24 $147,069.11 $97,434.19 $35,222.98 $29,587.05 $64,810.03
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $157,226.17
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $4,850.84 $4,873.50 $0.00 $4,117.41 $4,850.84 $756.09 $5,606.93
3/2/2014 4,774.06 3,512.70 1,261.36
9/2/2014 5,054.38 4,774.06 7,555.02 3,512.70 (2,500.64) 1,261.36 22.08
3/2/2015 4,666.65 3,432.93 1,233.72
9/2/2015 5,257.91 4,666.65 4,730.40 3,432.93 527.51 1,233.72 2,994.95
3/2/2016 4,550.98 3,374.78 1,176.20
9/2/2016 5,495.36 4,550.98 4,832.49 3,374.78 662.87 1,176.20 3,015.27
3/2/2017 4,427.33 3,306.91 1,120.42
9/2/2017 5,732.81 4,427.33 4,934.59 3,306.91 798.22 1,120.42 3,039.06
3/2/2018 4,296.91 3,228.96 1,067.95
9/2/2018 6,004.19 4,296.91 5,104.75 3,228.96 899.44 1,067.95 3,035.34
3/2/2019 4,157.31 3,143.23 1,014.08
9/2/2019 6,275.57 4,157.31 5,274.90 3,143.23 1,000.67 1,014.08 3,028.83
3/2/2020 4,008.27 3,046.73 961.54
9/2/2020 6,580.86 4,008.27 5,445.06 3,046.73 1,135.80 961.54 3,058.88
3/2/2021 3,848.68 2,940.31 908.37
9/2/2021 6,886.16 3,848.68 5,649.25 2,940.31 1,236.91 908.37 3,053.65
3/2/2022 3,680.83 2,822.84 857.99
9/2/2022 7,225.38 3,680.83 5,887.47 2,822.84 1,337.91 857.99 3,053.89
3/2/2023 3,500.20 2,694.52 805.68
9/2/2023 7,598.52 3,500.20 6,159.73 2,694.52 1,438.79 805.68 3,050.15
3/2/2024 3,308.33 2,555.64 752.69
9/2/2024 7,971.67 3,308.33 6,431.98 2,555.64 1,539.69 752.69 3,045.07
3/2/2025 3,107.05 2,409.02 698.03
9/2/2025 8,378.73 3,107.05 6,738.26 2,409.02 1,640.47 698.03 3,036.53
3/2/2026 2,891.30 2,252.05 639.25
9/2/2026 8,785.79 2,891.30 7,044.55 2,252.05 1,741.24 639.25 3,019.74
3/2/2027 2,665.06 2,084.41 580.65
9/2/2027 9,260.70 2,665.06 7,384.87 2,084.41 1,875.83 580.65 3,037.13
3/2/2028 2,426.60 1,906.84 519.76
9/2/2028 9,735.61 2,426.60 7,759.21 1,906.84 1,976.40 519.76 3,015.92
3/2/2029 2,175.91 1,718.33 457.58
9/2/2029 10,244.44 2,175.91 8,133.56 1,718.33 2,110.88 457.58 3,026.04
3/2/2030 1,912.11 1,516.65 395.46
9/2/2030 10,753.27 1,912.11 8,507.91 1,516.65 2,245.36 395.46 3,036.28
3/2/2031 1,632.53 1,303.56 328.97
9/2/2031 11,329.94 1,632.53 8,950.32 1,303.56 2,379.62 328.97 3,037.56
3/2/2032 1,337.95 1,077.17 260.78
9/2/2032 11,906.62 1,337.95 9,392.73 1,077.17 2,513.89 260.78 3,035.45
3/2/2033 1,028.38 832.54 195.84
9/2/2033 12,517.21 1,028.38 9,903.21 832.54 2,614.00 195.84 3,005.68
3/2/2034 702.93 569.64 133.29
9/2/2034 13,161.73 702.93 10,413.68 569.64 2,748.05 133.29 3,014.63
3/2/2035 360.73 293.21 67.52
9/2/2035 13.874.09 360.73 10.992.22 293.21 2.881.87 67.52 3.016.91
Totals $194,881.78 $135,793.70 $157,226.17 $104,163.35 $37,655.62 $31,630.35 $69,285.97
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $157,504.64
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $4,859.43 $4,882.13 $0.00 $4,124.70 $4,859.43 $757.43 $5,616.86
3/2/2014 4,782.51 3,518.92 1,263.59
$5,616.86
9/2/2014 5,063.33 4,782.51 7,568.40 3,518.92 (2,505.07) 1,263.59 22.11
3/2/2015 4,674.92 3,439.01
(2,505.07)
1,235.91
9/2/2015 5,267.22 4,674.92 4,738.78 3,439.01 528.44 1,235.91 3,000.26
3/2/2016 4,559.04 3,380.76 1,178.28
3,000.26
9/2/2016 5,505.09 4,559.04 4,841.05 3,380.76 664.04 1,178.28 3,020.60
3/2/2017 4,435.17 3,312.77 1,122.40
9/2/2017 5,742.97 4,435.17 4,943.33 3,312.77 799.64 1,122.40 3,044.44
3/2/2018 4,304.52 3,234.68 1,069.84
9/2/2018 6,014.83 4,304.52 5,113.79 3,234.68 901.04 1,069.84 3,040.72
3/2/2019 4,164.68 3,148.80 1,015.88
3,040.72
9/2/2019 6,286.68 4,164.68 5,284.25 3,148.80 1,002.43 1,015.88 3,034.19
3/2/2020 4,015.37 3,052.13 963.24
3,034.19
9/2/2020 6,592.52 4,015.37 5,454.71 3,052.13 1,137.81 963.24 3,064.29
3/2/2021 3,855.50 2,945.52 909.98
3,064.29
9/2/2021 6,898.36 3,855.50 5,659.26 2,945.52 1,239.10 909.98 3,059.06
3/2/2022 3,687.35 2,827.84 859.51
3,059.06
9/2/2022 7,238.18 3,687.35 5,897.90 2,827.84 1,340.28 859.51 3,059.30
3/2/2023 3,506.40 2,699.29 807.11
3,059.30
9/2/2023 7,611.98 3,506.40 6,170.64 2,699.29 1,441.34 807.11 3,055.56
3/2/2024 3,314.19 2,560.17 754.02
3,055.56
9/2/2024 7,985.78 3,314.19 6,443.37 2,560.17 1,542.41 754.02 3,050.45
3/2/2025 3,112.55 2,413.29 699.26
9/2/2025 8,393.57 3,112.55 6,750.20 2,413.29 1,643.37 699.26 3,041.89
3/2/2026 2,896.42 2,256.04 640.38
3,041.89
9/2/2026 8,801.35 2,896.42 7,057.03 2,256.04 1,744.32 640.38 3,025.08
3/2/2027 2,669.78 2,088.11 581.67
3,025.08
9/2/2027 9,277.10 2,669.78 7,397.95 2,088.11 1,879.15 581.67 3,042.49
3/2/2028 2,430.90 1,910.22 520.68
3,042.49
9/2/2028 •9,752.85 2,430.90 7,772.96 1,910.22 1,979.89 520.68 3,021.25
3/2/2029 2,179.76 1,721.37 458.39
3,021.25
9/2/2029 10,262.58 2,179.76 8,147.97 1,721.37 2,114.61 458.39 3,031.39
3/2/2030 1,915.50 1,519.33 396.17
3,031.39
9/2/2030 10,772.31 1,915.50 8,522.98 1,519.33 2,249.33 396.17 3,041.67
3/2/2031 1,635.42 1,305.87 329.55
9/2/2031 11,350.01 1,635.42 8,966.17 1,305.87 2,383.84 329.55 3,042.94
3/2/2032 1,340.32 1,079.07 261.25
9/2/2032 11,927.70 1,340.32 9,409.37 1,079.07 2,518.33 261.25 3,040.83
3/2/2033 1,030.20 834.01 196.19
9/2/2033 12,539.38 1,030.20 9,920.75 834.01 2,618.63 196.19 3,011.01 3/2/2034 704.18 570.65 133.53
3,011.01
9/2/2034 13,185.04 704.18 10,432.13 570.65 2,752.91 133.53 3,019.97
3/2/2035 361.37 293.72 67.65
9/2/2035 13.898.66 361.37 11.011.69 293.72 2.886.97 67.65 3.022.27
Totals $195,226.92 $136,034.23 $157,504.64 $104,347.84 $37,722.24 $31,686.39 $69,408.63
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $166,369.90
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $5,132.95 $5,156.92 $0.00 $4,356.86 $5,132.95 $800.06 $5,933.01
3/2/2014 5,051.70 3,716.99 1,334.71
9/2/2014 5,348.32 5,051.70 7,994.40 3,716.99 (2,646.08) 1,334.71 23.34
3/2/2015 4,938.05 3,632.58 1,305.47
9/2/2015 5,563.69 4,938.05 5,005.50 3,632.58 558.19 1,305.47 3,169.13
3/2/2016 4,815.65 3,571.04 1,244.61
9/2/2016 5,814.95 4,815.65 5,113.53 3,571.04 701.42 1,244.61 3,190.64
3/2/2017 4,684.81 3,499.23 1,185.58
9/2/2017 6,066.22 4,684.81 5,221.57 3,499.23 844.65 1,185.58 3,215.81
3/2/2018 4,546.80 3,416.75 1,130.05
9/2/2018 6,353.37 4,546.80 5,401.62 3,416.75 951.75 1,130.05 3,211.85
3/2/2019 4,399.09 3,326.03 1,073.06
9/2/2019 6,640.53 4,399.09 5,581.67 3,326.03 1,058.86 1,073.06 3,204.98
3/2/2020 4,241.37 3,223.92 1,017.45
9/2/2020 6,963.58 4,241.37 5,761.73 3,223.92 1,201.85 1,017.45 3,236.75
3/2/2021 4,072.51 3,111.31 961.20
9/2/2021 7,286.64 4,072.51 5,977.79 3,111.31 1,308.85 961.20 3,231.25
3/2/2022 3,894.90 2,987.00 907.90
9/2/2022 7,645.59 3,894.90 6,229.87 2,987.00 1,415.72 907.90 3,231.52
3/2/2023 3,703.76 2,851.22 852.54
9/2/2023 8,040.43 3,703.76 6,517.95 2,851.22 1,522.48 852.54 3,227.56
3/2/2024 3,500.74 2,704.27 796.47
9/2/2024 8,435.27 3,500.74 6,806.04 2,704.27 1,629.23 796.47 3,222.17
3/2/2025 3,287.75 2,549.12 738.63
9/2/2025 8,866.01 3,287.75 7,130.14 2,549.12 1,735.87 738.63 3,213.13
3/2/2026 3,059.45 2,383.02 676.43
9/2/2026 9,296.74 3,059.45 7,454.24 2,383.02 1,842.50 676.43 3,195.36
3/2/2027 2,820.05 2,205.64 614.41
9/2/2027 9,799.27 2,820.05 7,814.34 2,205.64 1,984.93 614.41 3,213.75
3/2/2028 2,567.72 2,017.73 549.99
9/2/2028 10,301.80 2,567.72 8,210.46 2,017.73 2,091.34 549.99 3,191.32
3/2/2029 2,302.45 1,818.26 484.19
9/2/2029 10,840.22 2,302.45 8,606.58 1,818.26 2,233.64 484.19 3,202.02
3/2/2030 2,023.32 1,604.85 418.47
9/2/2030 11,378.64 2,023.32 9,002.70 1,604.85 2,375.94 418.47 3,212.88
3/2/2031 1,727.47 1,379.37 348.10
9/2/2031 11,988.85 1,727.47 9,470.84 1,379.37 2,518.01 348.10 3,214.21
3/2/2032 1,415.76 1,139.81 275.95
9/2/2032 12,599.06 1,415.76 9,938.98 1,139.81 2,660.08 275.95 3,211.98
3/2/2033 1,088.19 880.95 207.24
9/2/2033 13,245.17 1,088.19 10,479.14 880.95 2,766.03 207.24 3,180.51
3/2/2034 743.81 602.77 141.04
9/2/2034 13,927.17 743.81 11,019.30 602.77 2,907.87 141.04 3,189.95
3/2/2035 381.70 310.26 71.44
9/2/2035 14.680.96 381.70 11.631.49 310.26 3.049.47 71.44 3,192.35
Totals $206,215.43 $143,691.02 $166,369.90 $110,221.10 $39,845.55 $33,469.92 $73,315.47
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $171,833.83
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $5,301.53 $5,326.29 $0.00 $4,499.95 $5,301.53 $826.34 $6,127.87
3/2/2014 5,217.61 3,839.06 1,378.55
9/2/2014 5,523.97 5,217.61 8,256.95 3,839.06 (2,732.98) 1,378.55 24.12
3/2/2015 5,100.22 3,751.88 1,348.34
9/2/2015 5,746.41 5,100.22 5,169.89 3,751.88 576.52 1,348.34 3,273.20
3/2/2016 4,973.80 3,688.32 1,285.48
9/2/2016 6,005.93 4,973.80 5,281.47 3,688.32 724.46 1,285.48 3,295.42
3/2/2017 4,838.67 3,614.15 1,224.52
3,295.42
9/2/2017 6,265.44 4,838.67 5,393.05 3,614.15 872.39 1,224.52 3,321.43
3/2/2018 4,696.13 3,528.96 1,167.17
9/2/2018 6,562.03 4,696.13 5,579.02 3,528.96 983.01 1,167.17 3,317.35
3/2/2019 4,543.56 3,435.27 1,108.29
3,317.35
9/2/2019 6,858.62 4,543.56 5,764.99 3,435.27 1,093.63 1,108.29 3,310.21
3/2/2020 4,380.67 3,329.80 1,050.87
3,310.21
9/2/2020 7,192.28 4,380.67 5,950.96 3,329.80 1,241.32 1,050.87 3,343.06
3/2/2021 4,206.26 3,213.49 992.77
3,343.06
9/2/2021 7,525.95 4,206.26 6,174.12 3,213.49 1,351.83 992.77 3,337.37
3/2/2022 4,022.81 3,085.10 937.71
3,337.37
9/2/2022 7,896.68 4,022.81 6,434.47 3,085.10 1,462.21 937.71 3,337.63
3/2/2023 3,825.40 2,944.86 880.54
3,337.63
9/2/2023 8,304.49 3,825.40 6,732.02 2,944.86 1,572.47 880.54 3,333.55
3/2/2024 3,615.71 2,793.08 822.63
3,333.55
9/2/2024 8,712.30 3,615.71 7,029.57 2,793.08 1,682.73 822.63 3,327.99
3/2/2025 3,395.72 2,632.84 762.88
9/2/2025 9,157.19 3,395.72 7,364.31 2,632.84 1,792.88 762.88 3,318.64
3/2/2026 3,159.92 2,461.28 698.64
3,318.64
9/2/2026 9,602.07 3,159.92 7,699.05 2,461.28 1,903.02 698.64 3,300.30
3/2/2027 2,912.67 2,278.07 634.60
3,300.30
9/2/2027 10,121.10 2,912.67 8,070.98 2,278.07 2,050.12 634.60 3,319.32
3/2/2028 2,652.05 2,084.00 568.05
9/2/2028 10,640.13 2,652.05 8,480.11 2,084.00 2,160.02 568.05 3,296.12
3/2/2029 2,378.07 1,877.97 500.10
3,296.12
9/2/2029 11,196.23 2,378.07 8,889.24 1,877.97 2,306.99 500.10 3,307.19
3/2/2030 2,089.77 1,657.55 432.22
3,307.19
9/2/2030 11,752.34 2,089.77 9,298.37 1,657.55 2,453.97 432.22 3,318.41
3/2/2031 1,784.21 1,424.67 359.54
3,318.41
9/2/2031 12,382.59 1,784.21 9,781.88 1,424.67 2,600.71 359.54 3,319.79
3/2/2032 1,462.26 1,177.24 285.02
3,319.79
9/2/2032 13,012.84 1,462.26 10,265.40 1,177.24 2,747.44 285.02 3,317.48
3/2/2033 1,123.92 909.89 214.03
3,317.48
9/2/2033 13,680.17 1,123.92 10,823.30 909.89 2,856.87 214.03 3,284.93
3/2/2034 768.24 622.57 145.67
3,284.93
9/2/2034 14,384.57 768.24 11,381.20 622.57 3,003.37 145.67 3,294.71
3/2/2035 394.24 320.45 73.79
3,294.71
9/2/2035 15.163.11 394.24 12,013.49 320.45 3.149.62 73.79 3.297.20
Totals $212,987.97 $148,410.11 $171,833.83 $113,840.95 $41,154.13 $34,569.16 $75,723.29
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $184,492.01
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $5,692.07 $5,718.65 $0.00 $4,831.44 $5,692.07 $887.21 $6,579.28
3/2/2014 5,601.96 4,121.87 1,480.09
9/2/2014 5,930.89 5,601.96 8,865.20 4,121.87 (2,934.31) 1,480.09 25.87
3/2/2015 5,475.93 4,028.27 1,447.66
9/2/2015 6,169.72 5,475.93 5,550.73 4,028.27 618.99 1,447.66 3,514.31
3/2/2016 5,340.20 3,960.02 1,380.18
9/2/2016 6,448.36 5,340.20 5,670.53 3,960.02 777.83 1,380.18 3,538.19
3/2/2017 5,195.11 3,880.39 1,314.72
9/2/2017 6,726.99 5,195.11 5,790.33 3,880.39 936.66 1,314.72 3,566.10
3/2/2018 5,042.07 3,788.92 1,253.15
9/2/2018 7,045.43 5,042.07 5,990.00 3,788.92 1,055.43 1,253.15 3,561.73
3/2/2019 4,878.27 3,688.33 1,189.94
9/2/2019 7,363.86 4,878.27 6,189.67 3,688.33 1,174.19 1,189.94 3,554.07
3/2/2020 4,703.37 3,575.09 1,128.28
9/2/2020 7,722.10 4,703.37 6,389.33 3,575.09 1,332.77 1,128.28 3,589.33
3/2/2021 4,516.11 3,450.21 1,065.90
9/2/2021 8,080.35 4,516.11 6,628.93 3,450.21 1,451.42 1,065.90 3,583.22
3/2/2022 4,319.15 3,312.37 1,006.78
9/2/2022 8,478.39 4,319.15 6,908.47 3,312.37 1,569.92 1,006.78 3,583.48
3/2/2023 4,107.19 3,161.80 945.39
9/2/2023 8,916.24 4,107.19 7,227.93 3,161.80 1,688.31 945.39 3,579.09
3/2/2024 3,882.06 2,998.83 883.23
9/2/2024 9,354.10 3,882.06 7,547.40 2,998.83 1,806.70 883.23 3,573.16
3/2/2025 3,645.87 2,826.79 819.08
9/2/2025 9,831.75 3,645.87 7,906.80 2,826.79 1,924.95 819.08 3,563.11
3/2/2026 3,392.70 2,642.59 750.11
9/2/2026 10,309.41 3,392.70 8,266.20 2,642.59 2,043.21 750.11 3,543.43
3/2/2027 3,127.23 2,445.89 681.34
9/2/2027 10,866.67 3,127.23 8,665.53 2,445.89 2,201.14 681.34 3,563.82
3/2/2028 2,847.42 2,237.52 609.90
9/2/2028 11,423.94 2,847.42 9,104.80 2,237.52 2,319.14 609.90 3,538.94
3/2/2029 2,553.25 2,016.31 536.94
9/2/2029 12,021.01 2,553.25 9,544.07 2,016.31 2,476.94 536.94 3,550.82
3/2/2030 2,243.71 1,779.66 464.05
9/2/2030 12,618.08 2,243.71 9,983.33 1,779.66 2,634.75 464.05 3,562.85
3/2/2031 1,915.64 1,529.62 386.02
9/2/2031 13,294.76 1,915.64 10,502.47 1,529.62 2,792.29 386.02 3,564.33
3/2/2032 1,569.98 1,263.97 306.01
9/2/2032 13,971.44 1,569.98 11,021.60 1,263.97 2,949.84 306.01 3,561.86
3/2/2033 1,206.72 976.91 229.81
9/2/2033 14,687.92 1,206.72 11,620.60 976.91 3,067.32 229.81 3,526.94
3/2/2034 824.83 668.43 156.40
9/2/2034 15,444.21 824.83 12,219.60 668.43 3,224.61 156.40 3,537.41
3/2/2035 423.28 344.05 79.23
9/2/2035 16.280.11 423.28 12.898.47 344.05 3.381.64 79.23 3.540.10
Totals $228,677.80 $159,342.75 $184,492.01 $122,227.12 $44,185.81 $37,115.63 $81,301.44
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $185,506.34
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $5,723.36 $5,750.09 $0.00 $4,858.00 $5,723.36 $892.09 $6,615.45
3/2/2014 5,632.76 4,144.53 1,488.23
9/2/2014 5,963.50 5,632.76 8,913.94 4,144.53 (2,950.44) 1,488.23 26.02
3/2/2015 5,506.04 4,050.41
(2,950.44)
1,455.63
9/2/2015 6,203.64 5,506.04 5,581.25 4,050.41 622.39 1,455.63 3,533.65
3/2/2016 5,369.56 3,981.80 1,387.76
9/2/2016 6,483.81 5,369.56 5,701.71 3,981.80 782.10 1,387.76 3,557.62
3/2/2017 5,223.67 3,901.72 1,321.95
3,557.62
9/2/2017 6,763.97 5,223.67 5,822.17 3,901.72 941.80 1,321.95 3,585.70
3/2/2018 5,069.79 3,809.76 1,260.03
9/2/2018 7,084.16 5,069.79 6,022.93 3,809.76 1,061.23 1,260.03 3,581.29
3/2/2019 4,905.09 3,708.61 1,196.48
9/2/2019 7,404.35 4,905.09 6,223.70 3,708.61 1,180.65 1,196.48 3,573.61
3/2/2020 4,729.23 3,594.75 1,134.48
3,573.61
9/2/2020 7,764.56 4,729.23 6,424.46 3,594.75 1,340.10 1,134.48 3,609.06
3/2/2021 4,540.94 3,469.18 1,071.76
9/2/2021 8,124.77 4,540.94 6,665.38 3,469.18 1,459.39 1,071.76 3,602.91
3/2/2022 4,342.90 3,330.58 1,012.32
3,602.91
9/2/2022 8,525.01 4,342.90 6,946.45 3,330.58 1,578.56 1,012.32 3,603.20
3/2/2023 4,129.78 3,179.18 950.60
3,603.20
9/2/2023 8,965.27 4,129.78 7,267.67 3,179.18 1,697.60 950.60 3,598.80
3/2/2024 3,903.40 3,015.32 888.08
3,598.80
9/2/2024 9,405.52 3,903.40 7,588.90 3,015.32 1,816.62 888.08 3,592.78
3/2/2025 3,665.91 2,842.33 823.58
3,592.78
9/2/2025 9,885.81 3,665.91 7,950.27 2,842.33 1,935.54 823.58 3,582.70
3/2/2026 3,411.35 2,657.12 754.23
3,582.70
9/2/2026 10,366.09 3,411.35 8,311.65 2,657.12 2,054.44 754.23 3,562.90
3/2/2027 3,144.43 2,459.34 685.09
3,562.90
9/2/2027 10,926.42 3,144.43 8,713.18 2,459.34 2,213.24 685.09 3,583.42
3/2/2028 2,863.07 2,249.82 613.25
9/2/2028 11,486.75 2,863.07 9,154.86 2,249.82 2,331.89 613.25 3,558.39
3/2/2029 2,567.29 2,027.40 539.89
3,558.39
9/2/2029 12,087.10 2,567.29 9,596.54 2,027.40 2,490.56 539.89 3,570.34
3/2/2030 2,256.05 1,789.44 466.61
3,570.34
9/2/2030 12,687.45 2,256.05 10,038.22 1,789.44 2,649.23 466.61 3,582.45
3/2/2031 1,926.17 1,538.03 388.14
3,582.45
9/2/2031 13,367.85 1,926.17 10,560.21 1,538.03 2,807.64 388.14 3,583.92
3/2/2032 1,578.61 1,270.92 307.69
9/2/2032 14,048.25 1,578.61 11,082.20 1,270.92 2,966.05 307.69 3,581.43
3/2/2033 1,213.35 982.28 231.07
9/2/2033 14,768.67 1,213.35 11,684.49 982.28 3,084.18 231.07 3,546.32
3/2/2034 829.37 672.11 157.26
9/2/2034 15,529.12 829.37 12,286.78 672.11 3,242.34 157.26 3,556.86
3/2/2035 425.61 345.94 79.67
9/2/2035 16,369.61 425.61 12.969.38 345.94 3.400.23 79.67 3.559.57
Totals $229,935.04 $160,218.83 $185,506.34 $122,899.14 $44,428.70 $37,319.69 $81,748.39
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $187,031.29
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $5,770.41 $5,797.36 $0.00 $4,897.94 $5,770.41 $899.42 $6,669.83
3/2/2014 5,679.07 4,178.60 1,500.47
9/2/2014 6,012.53 5,679.07 8,987.22 4,178.60 (2,974.69) 1,500.47 26.25
3/2/2015 5,551.30 4,083.71 1,467.59
9/2/2015 6,254.64 5,551.30 5,627.13 4,083.71 627.51 1,467.59 3,562.69
3/2/2016 5,413.70 4,014.53 1,399.17
9/2/2016 6,537.11 5,413.70 5,748.58 4,014.53 788.53 1,399.17 3,586.87
3/2/2017 5,266.61 3,933.79 1,332.82
9/2/2017 6,819.58 5,266.61 5,870.03 3,933.79 949.55 1,332.82 3,615.19
3/2/2018 5,111.47 3,841.07 1,270.40
9/2/2018 7,142.40 5,111.47 6,072.44 3,841.07 1,069.96 1,270.40 3,610.76
3/2/2019 4,945.41 3,739.09 1,206.32
9/2/2019 7,465.22 4,945.41 6,274.86 3,739.09 1,190.36 1,206.32 3,603.00
3/2/2020 4,768.11 3,624.30 1,143.81
9/2/2020 7,828.39 4,768.11 6,477.27 3,624.30 1,351.12 1,143.81 3,638.74
3/2/2021 4,578.27 3,497.70 1,080.57
9/2/2021 8,191.56 4,578.27 6,720.17 3,497.70 1,471.39 1,080.57 3,632.53
3/2/2022 4,378.60 3,357.96 1,020.64
9/2/2022 8,595.09 4,378.60 7,003.55 3,357.96 1,591.54 1,020.64 3,632.82
3/2/2023 4,163.72 3,205.32 958.40
9/2/2023 9,038.96 4,163.72 7,327.42 3,205.32 1,711.54 958.40 3,628.34
3/2/2024 3,935.49 3,040.11 895.38
9/2/2024 9,482.84 3,935.49 7,651.28 3,040.11 1,831.56 895.38 3,622.32
3/2/2025 3,696.05 2,865.69 830.36
9/2/2025 9,967.07 3,696.05 8,015.63 2,865.69 1,951.44 830.36 3,612.16
3/2/2026 3,439.40 2,678.96 760.44
9/2/2026 10,451.30 3,439.40 8,379.97 2,678.96 2,071.33 760.44 3,592.21
3/2/2027 3,170.28 2,479.55 690.73
9/2/2027 11,016.24 3,170.28 8,784.80 2,479.55 2,231.44 690.73 3,612.90
3/2/2028 2,886.61 2,268.31 618.30
9/2/2028 11,581.17 2,886.61 9,230.12 2,268.31 2,351.05 618.30 3,587.65
3/2/2029 2,588.39 2,044.07 544.32
9/2/2029 12,186.46 2,588.39 9,675.43 2,044.07 2,511.03 544.32 3,599.67
3/2/2030 2,274.59 1,804.15 470.44
9/2/2030 12,791.75 2,274.59 10,120.74 1,804.15 2,671.01 470.44 3,611.89
3/2/2031 1,942.01 1,550.67 391.34
9/2/2031 13,477.74 1,942.01 10,647.02 1,550.67 2,830.72 391.34 3,613.40
3/2/2032 1,591.58 1,281.36 310.22
9/2/2032 14,163.73 1,591.58 11,173.30 1,281.36 2,990.43 310.22 3,610.87
3/2/2033 1,223.33 990.36 232.97
9/2/2033 14,890.08 1,223.33 11,780.54 990.36 3,109.54 232.97 3,575.48
3/2/2034 836.18 677.63 158.55
9/2/2034 15,656.78 836.18 12,387.79 677.63 3,268.99 158.55 3,586.09
3/2/2035 429.11 348.79 80.32
9/2/2035 16.504.18 429.11 13.076.00 348.79 3.428.18 80.32 3.588.82
Totals $231,825.23 $161,535.92 $187,031.29 $123,909.38 $44,793.94 $37,626.54 $82,420.48
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $229,323.18
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $7,075.23 $7,108.27 $0.00 $6,005.47 $7,075.23 $1,102.80 $8,178.03
3/2/2014 6,963.23 5,123.47 1,839.76
$8,178.03
9/2/2014 7,372.09 6,963.23 11,019.43 5,123.47 (3,647.34) 1,839.76 32.18
3/2/2015 6,806.57 5,007.13
(3,647.34)
1,799.44
9/2/2015 7,668.95 6,806.57 6,899.55 5,007.13 769.40 1,799.44 4,368.28
3/2/2016 6,637.86 4,922.30 1,715.56
9/2/2016 8,015.29 6,637.86 7,048.46 4,922.30 966.83 1,715.56 4,397.95
3/2/2017 6,457.51 4,823.31 1,634.20
4,397.95
9/2/2017 8,361.63 6,457.51 7,197.37 4,823.31 1,164.26 1,634.20 4,432.66
3/2/2018 6,267.28 4,709.63 1,557.65
4,432.66
9/2/2018 8,757.45 6,267.28 7,445.56 4,709.63 1,311.89 1,557.65 4,427.19
3/2/2019 6,063.67 4,584.58 1,479.09
9/2/2019 9,153.27 6,063.67 7,693.74 4,584.58 1,459.53 1,479.09 4,417.71
3/2/2020 5,846.28 4,443.83 1,402.45
4,417.71
9/2/2020 9,598.56 5,846.28 7,941.93 4,443.83 1,656.63 1,402.45 4,461.53
3/2/2021 5,613.52 4,288.61 1,324.91
4,461.53
9/2/2021 10,043.85 5,613.52 8,239.75 4,288.61 1,804.10 1,324.91 4,453.92
3/2/2022 5,368.70 4,117.27 1,251.43
4,453.92
9/2/2022 10,538.62 5,368.70 8,587.21 4,117.27 1,951.41 1,251.43 4,454.27
3/2/2023 5,105.23 3,930.11 1,175.12
9/2/2023 11,082.87 5,105.23 8,984.31 3,930.11 2,098.56 1,175.12 4,448.80
3/2/2024 4,825.39 3,727.54 1,097.85
4,448.80
9/2/2024 11,627.12 4,825.39 9,381.40 3,727.54 2,245.72 1,097.85 4,441.42
3/2/2025 4,531.81 3,513.69 1,018.12
4,441.42
9/2/2025 12,220.85 4,531.81 9,828.14 3,513.69 2,392.71 1,018.12 4,428.95
3/2/2026 4,217.12 3,284.74 932.38
4,428.95
9/2/2026 12,814.57 4,217.12 10,274.87 3,284.74 2,539.70 932.38 4,404.46
3/2/2027 3,887.14 3,040.23 846.91
4,404.46
9/2/2027 13,507.25 3,887.14 10,771.24 3,040.23 2,736.01 846.91 4,429.83
3/2/2028 3,539.33 2,781.23 758.10
4,429.83
9/2/2028 14,199.93 3,539.33 11,317.25 2,781.23 2,882.68 758.10 4,398.88
3/2/2029 3,173.68 2,506.27 667.41
4,398.88
9/2/2029 14,942.09 3,173.68 11,863.26 2,506.27 3,078.83 667.41 4,413.65
3/2/2030 2,788.93 2,212.11 576.82
9/2/2030 15,684.24 2,788.93 12,409.26 2,212.11 3,274.98 576.82 4,428.62
3/2/2031 2,381.14 1,901.31 479.83
4,428.62
9/2/2031 16,525.36 2,381.14 13,054.54 1,901.31 3,470.82 479.83 4,430.48
3/2/2032 1,951.48 1,571.11 380.37
4,430.48
9/2/2032 17,366.47 1,951.48 13,699.83 1,571.11 3,666.64 380.37 4,427.38
3/2/2033 1,499.95 1,214.30 285.65
4,427.38
9/2/2033 18,257.05 1,499.95 14,444.38 1,214.30 3,812.67 285.65 4,383.97
3/2/2034 1,025.26 830.86 194.40
4,383.97
9/2/2034 19,197.12 1,025.26 15,188.94 830.86 4,008.18 194.40 4,396.98
3/2/2035 526.14 427.66 98.48
4,396.98
9/2/2035 20.236.14 526.14 16.032.77 427.66 4.203.37 98.48 4.400.33
Totals $284,246.00 $198,062.71 $229,323.18 $151,928.05 $54,922.81 $46,134.66 $101,057.47
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4,2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $234,078.86
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $7,221.95 $7,255.68 $0.00 $6,130.01 $7,221.95 $1,125.67 $8,347.62
3/2/2014 7,107.63 5,229.72 1,877.91
9/2/2014 7,524.97 7,107.63 11,247.95 5,229.72 (3,722.98) 1,877.91 32.84
3/2/2015 6,947.73 5,110.96 1,836.77
9/2/2015 7,827.99 6,947.73 7,042.63 5,110.96 785.36 1,836.77 4,458.90
3/2/2016 6,775.51 5,024.38 1,751.13
9/2/2016 8,181.51 6,775.51 7,194.63 5,024.38 986.88 1,751.13 4,489.14
3/2/2017 6,591.43 4,923.34 1,668.09
9/2/2017 8,535.03 6,591.43 7,346.63 4,923.34 1,188.40 1,668.09 4,524.58
3/2/2018 6,397.25 4,807.29 1,589.96
9/2/2018 8,939.06 6,397.25 7,599.96 4,807.29 1,339.10 1,589.96 4,519.02
3/2/2019 6,189.42 4,679.66 1,509.76
9/2/2019 9,343.08 6,189.42 7,853.30 4,679.66 1,489.78 1,509.76 4,509.30
3/2/2020 5,967.52 4,535.98 1,431.54
9/2/2020 9,797.61 5,967.52 8,106.63 4,535.98 1,690.98 1,431.54 4,554.06
3/2/2021 5,729.93 4,377.55 1,352.38
9/2/2021 10,252.14 5,729.93 8,410.63 4,377.55 1,841.51 1,352.38 4,546.27
3/2/2022 5,480.03 4,202.65 1,277.38
9/2/2022 10,757.17 5,480.03 8,765.29 4,202.65 1,991.88 1,277.38 4,546.64
3/2/2023 5,211.11 4,011.61 1,199.50
9/2/2023 11,312.71 5,211.11 9,170.62 4,011.61 2,142.09 1,199.50 4,541.09
3/2/2024 4,925.46 3,804.84 1,120.62
9/2/2024 11,868.24 4,925.46 9,575.95 3,804.84 2,292.29 1,120.62 4,533.53
3/2/2025 4,625.79 3,586.55 1,039.24
9/2/2025 12,474.28 4,625.79 10,031.95 3,586.55 2,442.33 1,039.24 4,520.81
3/2/2026 4,304.57 3,352.85 951.72
9/2/2026 13,080.32 4,304.57 10,487.95 3,352.85 2,592.37 951.72 4,495.81
3/2/2027 3,967.76 3,103.28 864.48
9/2/2027 13,787.36 3,967.76 10,994.61 3,103.28 2,792.75 864.48 4,521.71
3/2/2028 3,612.73 2,838.91 773.82
9/2/2028 14,494.41 3,612.73 11,551.94 2,838.91 2,942.47 773.82 4,490.11
3/2/2029 3,239.50 2,558.25 681.25
9/2/2029 15,251.95 3,239.50 12,109.27 2,558.25 3,142.68 681.25 4,505.18
3/2/2030 2,846.76 2,257.99 588.77
9/2/2030 16,009.50 2,846.76 12,666.60 2,257.99 3,342.90 588.77 4,520.44
3/2/2031 2,430.52 1,940.74 489.78
9/2/2031 16,868.06 2,430.52 13,325.27 1,940.74 3,542.79 489.78 4,522.35
3/2/2032 1,991.95 1,603.69 388.26
9/2/2032 17,726.61 1,991.95 13,983.93 1,603.69 3,742.68 388.26 4,519.20
3/2/2033 1,531.05 1,239.48 291.57
9/2/2033 18,635.67 1,531.05 14,743.93 1,239.48 3,891.74 291.57 4,474.88
3/2/2034 1,046.53 848.09 198.44
9/2/2034 19,595.23 1,046.53 15,503.92 848.09 4,091.31 198.44 4,488.19
3/2/2035 537.05 436.52 100.53
9/2/2035 20.655.79 537.05 16.365.25 436.52 4.290.54 100.53 4.491.60
Totals $290,140.64 $202,170.14 $234,078.86 $155,078.67 $56,061.80 $47,091.47 $103,153.27
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $256,681.50
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $7,919.30 $7,956.29 $0.00 $6,721.92 $7,919.30 $1,234.37 $9,153.67
3/2/2014 7,793.94 5,734.70 2,059.24
9/2/2014 8,251.58 7,793.94 12,334.05 5,734.70 (4,082.47) 2,059.24 36.01
3/2/2015 7,618.60 5,604.48
(4,082.47)
2,014.12
9/2/2015 8,583.86 7,618.60 7,722.67 5,604.48 861.19 2,014.12 4,889.43
3/2/2016 7,429.75 5,509.53 1,920.22
9/2/2016 8,971.52 7,429.75 7,889.34 5,509.53 1,082.18 1,920.22 4,922.62
3/2/2017 7,227.89 5,398.74 1,829.15
9/2/2017 9,359.18 7,227.89 8,056.02 5,398.74 1,303.16 1,829.15 4,961.46
3/2/2018 7,014.97 5,271.49 1,743.48
4,961.46
9/2/2018 9,802.21 7,014.97 8,333.81 5,271.49 1,468.40 1,743.48 4,955.36
3/2/2019 6,787.07 5,131.53 1,655.54
4,955.36
9/2/2019 10,245.25 6,787.07 8,611.61 5,131.53 1,633.64 1,655.54 4,944.72
3/2/2020 6,543.75 4,973.98 1,569.77
4,944.72
9/2/2020 10,743.67 6,543.75 8,889.40 4,973.98 1,854.27 1,569.77 4,993.81
3/2/2021 6,283.21 4,800.24 1,482.97
9/2/2021 11,242.09 6,283.21 9,222.76 4,800.24 2,019.33 1,482.97 4,985.27
3/2/2022 6,009.19 4,608.46 1,400.73
9/2/2022 11,795.89 6,009.19 9,611.67 4,608.46 2,184.22 1,400.73 4,985.68
3/2/2023 5,714.29 4,398.97 1,315.32
9/2/2023 12,405.06 5,714.29 10,056.14 4,398.97 2,348.92 1,315.32 4,979.56
3/2/2024 5,401.06 4,172.24 1,228.82
9/2/2024 13,014.24 5,401.06 10,500.61 4,172.24 2,513.63 1,228.82 4,971.27
3/2/2025 5,072.45 3,932.87 1,139.58
9/2/2025 13,678.80 5,072.45 11,000.64 3,932.87 2,678.16 1,139.58 4,957.32
3/2/2026 4,720.22 3,676.61 1,043.61
4,957.32
9/2/2026 14,343.35 4,720.22 11,500.66 3,676.61 2,842.69 1,043.61 4,929.91
3/2/2027 4,350.88 3,402.94 947.94
4,929.91
9/2/2027 15,118.67 4,350.88 12,056.25 3,402.94 3,062.42 947.94 4,958.30
3/2/2028 3,961.58 3,113.03 848.55
4,958.30
9/2/2028 15,893.99 3,961.58 12,667.40 3,113.03 3,226.59 848.55 4,923.69
3/2/2029 3,552.31 2,805.27 747.04
9/2/2029 16,724.68 3,552.31 13,278.55 2,805.27 3,446.13 747.04 4,940.21
3/2/2030 3,121.65 2,476.02 645.63
4,940.21
9/2/2030 17,555.38 3,121.65 13,889.69 2,476.02 3,665.69 645.63 4,956.95
3/2/2031 2,665.21 2,128.14 537.07
4,956.95
9/2/2031 18,496.83 2,665.21 14,611.96 2,128.14 3,884.87 537.07 4,959.01
3/2/2032 2,184.29 1,758.54 425.75
9/2/2032 19,438.29 2,184.29 15,334.22 1,758.54 4,104.07 425.75 4,955.57
3/2/2033 1,678.89 1,359.17 319.72
4,955.57
9/2/2033 20,435.13 1,678.89 16,167.60 1,359.17 4,267.53 319.72 4,906.97
3/2/2034 1,147.58 929.98 217.60
4,906.97
9/2/2034 21,487.34 1,147.58 17,000.98 929.98 4,486.36 217.60 4,921.56
3/2/2035 588.91 478.68 110.23
9/2/2035 22.650.32 588.91 17.945.48 478.68 4.704.84 110.23 4.925.30
Totals $318,156.63 $221,691.67 $256,681.50 $170,053.14 $61,475.12 $51,638.53 $113,113.65
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $276,891.44
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $8,542.83 $8,582.73 $0.00 $7,251.17 $8,542.83 $1,331.56 $9,874.39
3/2/2014 8,407.60 6,186.23 2,221.37
9/2/2014 8,901.27 8,407.60 13,305.17 6,186.23 (4,403.90) 2,221.37 38.84
3/2/2015 8,218.45 6,045.75 2,172.70
9/2/2015 9,259.71 8,218.45 8,330.72 6,045.75 928.99 2,172.70 5,274.39
3/2/2016 8,014.74 5,943.33 2,071.41
9/2/2016 9,677.90 8,014.74 8,510.52 5,943.33 1,167.38 2,071.41 5,310.20
3/2/2017 7,796.99 5,823.81 1,973.18
9/2/2017 10,096.08 7,796.99 8,690.32 5,823.81 1,405.76 1,973.18 5,352.12
3/2/2018 7,567.30 5,686.54 1,880.76
9/2/2018 10,574.00 7,567.30 8,989.98 5,686.54 1,584.02 1,880.76 5,345.54
3/2/2019 7,321.45 5,535.56 1,785.89
9/2/2019 11,051.92 7,321.45 9,289.65 5,535.56 1,762.27 1,785.89 5,334.05
3/2/2020 7,058.97 5,365.61 1,693.36
9/2/2020 11,589.58 7,058.97 9,589.31 5,365.61 2,000.27 1,693.36 5,386.99
3/2/2021 6,777.92 5,178.19 1,599.73
9/2/2021 12,127.24 6,777.92 9,948.91 5,178.19 2,178.33 1,599.73 5,377.79
3/2/2022 6,482.32 4,971.31 1,511.01
9/2/2022 12,724.64 6,482.32 10,368.45 4,971.31 2,356.19 1,511.01 5,378.21
3/2/2023 6,164.21 4,745.33 1,418.88
9/2/2023 13,381.78 6,164.21 10,847.91 4,745.33 2,533.87 1,418.88 5,371.63
3/2/2024 5,826.32 4,500.74 1,325.58
9/2/2024 14,038.92 5,826.32 11,327.38 4,500.74 2,711.54 1,325.58 5,362.70
3/2/2025 5,471.83 4,242.53 1,229.30
9/2/2025 14,755.80 5,471.83 11,866.78 4,242.53 2,889.02 1,229.30 5,347.62
3/2/2026 5,091.87 3,966.09 1,125.78
9/2/2026 15,472.68 5,091.87 12,406.17 3,966.09 3,066.51 1,125.78 5,318.07
3/2/2027 4,693.45 3,670.87 1,022.58
9/2/2027 16,309.05 4,693.45 13,005.51 3,670.87 3,303.54 1,022.58 5,348.70
3/2/2028 4,273.49 3,358.14 915.35
9/2/2028 17,145.41 4,273.49 13,664.77 3,358.14 3,480.64 915.35 5,311.34
3/2/2029 3,832.00 3,026.15 805.85
9/2/2029 18,041.51 3,832.00 14,324.04 3,026.15 3,717.47 805.85 5,329.17
3/2/2030 3,367.43 2,670.97 696.46
9/2/2030 18,937.61 3,367.43 14,983.30 2,670.97 3,954.31 696.46 5,347.23
3/2/2031 2,875.05 2,295.70 579.35
9/2/2031 19,953.19 2,875.05 15,762.43 2,295.70 4,190.76 579.35 5,349.46
3/2/2032 2,356.27 1,897.00 459.27
9/2/2032 20,968.77 2,356.27 16,541.57 1,897.00 4,427.20 459.27 5,345.74
3/2/2033 1,811.08 1,466.18 344.90
9/2/2033 22,044.09 1,811.08 17,440.56 1,466.18 4,603.53 344.90 5,293.33
3/2/2034 1,237.93 1,003.20 234.73
9/2/2034 23,179.16 1,237.93 18,339.56 1,003.20 4,839.60 234.73 5,309.06
3/2/2035 635.28 516.36 118.92
9/2/2035 24.433.70 635.28 19.358.43 516.36 5.075.27 118.92 5.313.11
Totals $343,206.84 $239,146.63 $276,891.44 $183,442.35 $66,315.40 $55,704.28 $122,019.68
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $318,573.44
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $9,828.83 $9,874.74 $0.00 $8,342.73 $9,828.83 $1,532.01 $11,360.84
3/2/2014 9,673.25 7,117.47 2,555.78
$11,360.84
9/2/2014 10,241.23 9,673.25 15,308.07 7,117.47 (5,066.84) 2,555.78 44.72
3/2/2015 9,455.62 6,955.85
(5,066.84)
2,499.77
9/2/2015 10,653.63 9,455.62 9,584.79 6,955.85 1,068.84 2,499.77 6,068.38
3/2/2016 9,221.24 6,838.01 2,383.23
6,068.38
9/2/2016 11,134.76 9,221.24 9,791.65 6,838.01 1,343.11 2,383.23 6,109.57
3/2/2017 8,970.71 6,700.50 2,270.21
6,109.57
9/2/2017 11,615.89 8,970.71 9,998.52 6,700.50 1,617.37 2,270.21 6,157.79
3/2/2018 8,706.45 6,542.56 2,163.89
9/2/2018 12,165.76 8,706.45 10,343.29 6,542.56 1,822.47 2,163.89 6,150.25
3/2/2019 8,423.59 6,368.86 2,054.73
9/2/2019 12,715.62 8,423.59 10,688.07 6,368.86 2,027.55 2,054.73 6,137.01
3/2/2020 8,121.60 6,173.32 1,948.28
6,137.01
9/2/2020 13,334.22 8,121.60 11,032.85 6,173.32 2,301.37 1,948.28 6,197.93
3/2/2021 7,798.24 5,957.69 1,840.55
6,197.93
9/2/2021 13,952.82 7,798.24 11,446.58 5,957.69 2,506.24 1,840.55 6,187.34
3/2/2022 7,458.14 5,719.66 1,738.48
6,187.34
9/2/2022 14,640.15 7,458.14 11,929.27 5,719.66 2,710.88 1,738.48 6,187.84
3/2/2023 7,092.14 5,459.67 1,632.47
6,187.84
9/2/2023 15,396.21 7,092.14 12,480.91 5,459.67 2,915.30 1,632.47 6,180.24
3/2/2024 6,703.38 5,178.26 1,525.12
6,180.24
9/2/2024 16,152.28 6,703.38 13,032.55 5,178.26 3,119.73 1,525.12 6,169.97
3/2/2025 6,295.54 4,881.18 1,414.36
6,169.97
9/2/2025 16,977.08 6,295.54 13,653.15 4,881.18 3,323.93 1,414.36 6,152.65
3/2/2026 5,858.38 4,563.12 1,295.26
6,152.65
9/2/2026 17,801.87 5,858.38 14,273.75 4,563.12 3,528.12 1,295.26 6,118.64
3/2/2027 5,399.98 4,223.46 1,176.52
6,118.64
9/2/2027 18,764.14 5,399.98 14,963.30 4,223.46 3,800.84 1,176.52 6,153.88
3/2/2028 4,916.81 3,863.66 1,053.15
9/2/2028 19,726.40 4,916.81 15,721.81 3,863.66 4,004.59 1,053.15 6,110.89
3/2/2029 4,408.85 3,481.69 927.16
9/2/2029 20,757.40 4,408.85 16,480.31 3,481.69 4,277.09 927.16 6,131.41
3/2/2030 3,874.35 3,073.04 801.31
9/2/2030 21,788.39 3,874.35 17,238.82 3,073.04 4,549.57 801.31 6,152.19
3/2/2031 3,307.85 2,641.29 666.56
6,152.19
9/2/2031 22,956.86 3,307.85 18,135.24 2,641.29 4,821.62 666.56 6,154.74
3/2/2032 2,710.97 2,182.57 528.40
6,154.74
9/2/2032 24,125.32 2,710.97 19,031.66 2,182.57 5,093.66 528.40 6,150.46
3/2/2033 2,083.71 1,686.90 396.81
6,150.46
9/2/2033 25,362.51 2,083.71 20,065.99 1,686.90 5,296.52 396.81 6,090.14
3/2/2034 1,424.29 1,154.22 270.07
6,090.14
9/2/2034 26,668.44 1,424.29 21,100.32 1,154.22 5,568.12 270.07 6,108.26
3/2/2035 730.91 594.10 136.81
6,108.26
9/2/2035 28.111.84 730.91 22.272.56 594.10 5.839.28 136.81 6.112.90
Totals $394,871.65 $275,146.74 $318,573.44 $211,056.89 $76,298.19 $64,089.85 $140,388.04
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $338,967.15
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $10,458.03 $10,506.88 $0.00 $8,876.80 $10,458.03 $1,630.08 $12,088.11
3/2/2014 10,292.49 7,573.10 2,719.39
9/2/2014 10,896.83 10,292.49 16,288.03 7,573.10 (5,391.20) 2,719.39 47.58
3/2/2015 10,060.93 7,401.13 2,659.80
9/2/2015 11,335.63 10,060.93 10,198.36 7,401.13 1,137.27 2,659.80 6,456.87
3/2/2016 9,811.55 7,275.75 2,535.80
9/2/2016 11,847.56 9,811.55 10,418.47 7,275.75 1,429.09 2,535.80 6,500.69
3/2/2017 9,544.98 7,129.43 2,415.55
9/2/2017 12,359.49 9,544.98 10,638.58 7,129.43 1,720.91 2,415.55 6,552.01
3/2/2018 9,263.80 6,961.39 2,302.41
9/2/2018 12,944.56 9,263.80 11,005.43 6,961.39 1,939.13 2,302.41 6,543.95
3/2/2019 8,962.84 6,776.56 2,186.28
9/2/2019 13,529.62 8,962.84 11,372.27 6,776.56 2,157.35 2,186.28 6,529.91
3/2/2020 8,641.51 6,568.51 2,073.00
9/2/2020 14,187.82 8,641.51 11,739.12 6,568.51 2,448.70 2,073.00 6,594.70
3/2/2021 8,297.45 6,339.08 1,958.37
9/2/2021 14,846.02 8,297.45 12,179.34 6,339.08 2,666.68 1,958.37 6,583.42
3/2/2022 7,935.58 6,085.81 1,849.77
9/2/2022 15,577.35 7,935.58 12,692.93 6,085.81 2,884.42 1,849.77 6,583.96
3/2/2023 7,546.15 5,809.17 1,736.98
9/2/2023 16,381.81 7,546.15 13,279.88 5,809.17 3,101.93 1,736.98 6,575.89
3/2/2024 7,132.51 5,509.75 1,622.76
9/2/2024 17,186.28 7,132.51 13,866.84 5,509.75 3,319.44 1,622.76 6,564.96
3/2/2025 6,698.55 5,193.65 1,504.90
9/2/2025 18,063.88 6,698.55 14,527.16 5,193.65 3,536.72 1,504.90 6,546.52
3/2/2026 6,233.41 4,855.23 1,378.18
9/2/2026 18,941.47 6,233.41 15,187.49 4,855.23 3,753.98 1,378.18 6,510.34
3/2/2027 5,745.67 4,493.83 1,251.84
9/2/2027 19,965.34 5,745.67 15,921.18 4,493.83 4,044.16 1,251.84 6,547.84
3/2/2028 5,231.56 4,110.99 1,120.57
9/2/2028 20,989.20 5,231.56 16,728.25 4,110.99 4,260.95 1,120.57 6,502.09
3/2/2029 4,691.09 3,704.57 986.52
9/2/2029 22,086.20 4,691.09 17,535.31 3,704.57 4,550.89 986.52 6,523.93
3/2/2030 4,122.37 3,269.77 852.60
9/2/2030 23,183.19 4,122.37 18,342.38 3,269.77 4,840.81 852.60 6,546.01
3/2/2031 3,519.60 2,810.37 709.23
9/2/2031 24,426.46 3,519.60 19,296.18 2,810.37 5,130.28 709.23 6,548.74
3/2/2032 2,884.52 2,322.29 562.23
9/2/2032 25,669.72 2,884.52 20,249.99 2,322.29 5,419.73 562.23 6,544.19
3/2/2033 2,217.10 1,794.88 422.22
9/2/2033 26,986.11 2,217.10 21,350.53 1,794.88 5,635.58 422.22 6,480.02
3/2/2034 1,515.46 1,228.11 287.35
9/2/2034 28,375.64 1,515.46 22,451.07 1,228.11 5,924.57 287.35 6,499.27
3/2/2035 777.70 632.13 145.57
9/2/2035 29.911.44 777.70 23.698.35 632.13 6.213.09 145.57 6,504.23
Totals $420,149.65^ $292,760.52 $338,967.15 $224,567.80 $81,182.51 $68,192.72 $149,375.23
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $376,159.47
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $11,605.52 $11,659.72 $0.00 $9,850.78 $11,605.52 $1,808.94 $13,414.46
3/2/2014 11,421.81 8,404.04 3,017.77
9/2/2014 12,092.46 11,421.81 18,075.20 8,404.04 (5,982.74) 3,017.77 52.80
3/2/2015 11,164.84 8,213.21
(5,982.74)
2,951.63
9/2/2015 12,579.40 11,164.84 11,317.35 8,213.21 1,262.05 2,951.63 7,165.31
3/2/2016 10,888.09 8,074.07 2,814.02
9/2/2016 13,147.51 10,888.09 11,561.61 8,074.07 1,585.90 2,814.02 7,213.94
3/2/2017 10,592.27 7,911.69 2,680.58
9/2/2017 13,715.61 10,592.27 11,805.87 7,911.69 1,909.74 2,680.58 7,270.90
3/2/2018 10,280.24 7,725.21 2,555.03
7,270.90
9/2/2018 14,364.87 10,280.24 12,212.97 7,725.21 2,151.90 2,555.03 7,261.96
3/2/2019 9,946.26 7,520.11 2,426.15
7,261.96
9/2/2019 15,014.13 9,946.26 12,620.07 7,520.11 2,394.06 2,426.15 7,246.36
3/2/2020 9,589.68 7,289.22 2,300.46
7,246.36
9/2/2020 15,744.54 9,589.68 13,027.17 7,289.22 2,717.37 2,300.46 7,318.29
3/2/2021 9,207.87 7,034.62 2,173.25
7,318.29
9/2/2021 16,474.96 9,207.87 13,515.69 7,034.62 2,959.27 2,173.25 7,305.77
3/2/2022 8,806.29 6,753.56 2,052.73
7,305.77
9/2/2022 17,286.54 8,806.29 14,085.63 6,753.56 3,200.91 2,052.73 7,306.37
3/2/2023 8,374.13 6,446.57 1,927.56
7,306.37
9/2/2023 18,179.27 8,374.13 14,736.98 6,446.57 3,442.29 1,927.56 7,297.41
3/2/2024 7,915.10 6,114.30 1,800.80
7,297.41
9/2/2024 19,072.00 7,915.10 15,388.34 6,114.30 3,683.66 1,800.80 7,285.26
3/2/2025 7,433.54 5,763.51 1,670.03
7,285.26
9/2/2025 20,045.89 7,433.54 16,121.12 5,763.51 3,924.77 1,670.03 7,264.83
3/2/2026 6,917.35 5,387.96 1,529.39
7,264.83
9/2/2026 21,019.78 6,917.35 16,853.90 5,387.96 4,165.88 1,529.39 7,224.66
3/2/2027 6,376.09 4,986.91 1,389.18
7,224.66
9/2/2027 22,155.98 6,376.09 17,668.10 4,986.91 4,487.88 1,389.18 7,266.24
3/2/2028 5,805.58 4,562.06 1,243.52
7,266.24
9/2/2028 23,292.19 5,805.58 18,563.71 4,562.06 4,728.48 1,243.52 7,215.52
3/2/2029 5,205.80 4,111.05 1,094.75
7,215.52
9/2/2029 24,509.55 5,205.80 19,459.33 4,111.05 5,050.22 1,094.75 7,239.72
3/2/2030 4,574.68 3,628.53 946.15
7,239.72
9/2/2030 25,726.91 4,574.68 20,354.95 3,628.53 5,371.96 946.15 7,264.26
3/2/2031 3,905.78 3,118.73 787.05
7,264.26
9/2/2031 27,106.59 3,905.78 21,413.41 3,118.73 5,693.18 787.05 7,267.28
3/2/2032 3,201.01 2,577.09 623.92
7,267.28
9/2/2032 28,486.26 3,201.01 22,471.86 2,577.09 6,014.40 623.92 7,262.24
3/2/2033 2,460.37 1,991.82 468.55
9/2/2033 29,947.10 2,460.37 23,693.16 1,991.82 6,253.94 468.55 7,191.04
3/2/2034 1,681.74 1,362.86 318.88
7,191.04
9/2/2034 31,489.09 1,681.74 24,914.46 1,362.86 6,574.63 318.88 7,212.39
3/2/2035 863.03 701.49 161.54
7,212.39
9/2/2035 33.193.40 863.03 26.298.60 701.49 6.894.80 161.54 7.217.88
Totals $466,249.55 $324,882.82 $376,159.47 | $249,208.00 $90,090.07 $75,674.82 $165,764.89
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $484,864.21
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $14,959.34 $15,029.21 $0.00 $12,697.52 $14,959.34 $2,331.69 $17,291.03
3/2/2014 14,722.54 10,832.69 3,889.85
9/2/2014 15,587.01 14,722.54 23,298.67 10,832.69 (7,711.66) 3,889.85 68.04
3/2/2015 14,391.32 10,586.71 3,804.61
9/2/2015 16,214.67 14,391.32 14,587.91 10,586.71 1,626.76 3,804.61 9,235.98
3/2/2016 14,034.60 10,407.36 3,627.24
9/2/2016 16,946.95 14,034.60 14,902.75 10,407.36 2,044.20 3,627.24 9,298.68
3/2/2017 13,653.29 10,198.06 3,455.23
9/2/2017 17,679.22 13,653.29 15,217.60 10,198.06 2,461.62 3,455.23 9,372.08
3/2/2018 13,251.09 9,957.69 3,293.40
9/2/2018 18,516.11 13,251.09 15,742.34 9,957.69 2,773.77 3,293.40 9,360.57
3/2/2019 12,820.59 9,693.31 3,127.28
9/2/2019 19,353.00 12,820.59 16,267.09 9,693.31 3,085.91 3,127.28 9,340.47
3/2/2020 12,360.96 9,395.71 2,965.25
9/2/2020 20,294.49 12,360.96 16,791.83 9,395.71 3,502.66 2,965.25 9,433.16
3/2/2021 11,868.81 9,067.52 2,801.29
9/2/2021 21,235.99 11,868.81 17,421.53 9,067.52 3,814.46 2,801.29 9,417.04
3/2/2022 11,351.19 8,705.25 2,645.94
9/2/2022 22,282.10 11,351.19 18,156.17 8,705.25 4,125.93 2,645.94 9,417.81
3/2/2023 10,794.13 8,309.53 2,484.60
9/2/2023 23,432.82 10,794.13 18,995.76 8,309.53 4,437.06 2,484.60 9,406.26
3/2/2024 10,202.46 7,881.24 2,321.22
9/2/2024 24,583.54 10,202.46 19,835.35 7,881.24 4,748.19 2,321.22 9,390.63
3/2/2025 9,581.72 7,429.09 2,152.63
9/2/2025 25,838.87 9,581.72 20,779.89 7,429.09 5,058.98 2,152.63 9,364.24
3/2/2026 8,916.37 6,945.01 1,971.36
9/2/2026 27,094.20 8,916.37 21,724.44 6,945.01 5,369.76 1,971.36 9,312.48
3/2/2027 8,218.69 6,428.05 1,790.64
9/2/2027 28,558.75 8,218.69 22,773.92 6,428.05 5,784.83 1,790.64 9,366.11
3/2/2028 7,483.31 5,880.43 1,602.88
9/2/2028 30,023.30 7,483.31 23,928.36 5,880.43 6,094.94 1,602.88 9,300.70
3/2/2029 6,710.21 5,299.08 1,411.13
9/2/2029 31,592.46 6,710.21 25,082.80 5,299.08 6,509.66 1,411.13 9,331.92
3/2/2030 5,896.70 4,677.13 1,219.57
9/2/2030 33,161.62 5,896.70 26,237.24 4,677.13 6,924.38 1,219.57 9,363.52
3/2/2031 5,034.50 4,020.00 1,014.50
9/2/2031 34,940.01 5,034.50 27,601.58 4,020.00 7,338.43 1,014.50 9,367.43
3/2/2032 4,126.06 3,321.84 804.22
9/2/2032 36,718.39 4,126.06 28,965.91 3,321.84 7,752.48 804.22 9,360.92
3/2/2033 3,171.38 2,567.43 603.95
9/2/2033 38,601.38 3,171.38 30,540.15 2,567.43 8,061.23 603.95 9,269.13
3/2/2034 2,167.74 1,756.71 411.03
9/2/2034 40,588.99 2,167.74 32,114.38 1,756.71 8,474.61 411.03 9,296.67
3/2/2035 1,112.43 904.21 208.22
9/2/2035 42.785.82 1,112.43 33,898.51 904.21 8,887.31 208.22 9,303.75
Totals $600,989.03 $418,769.39 $484,864.21 $321,225.62 $116,124.85 $97,543.77 $213,668.62
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $720,297.20
Parcel Count with Same Reassessment: 1
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $22,223.12 $22,326.91 $0.00 $18,863.02 $22,223.12 $3,463.89 $25,687.01
3/2/2014 21,871.33 16,092.69 5,778.64
$25,687.01
9/2/2014 23,155.55 21,871.33 34,611.75 16,092.69 (11,456.20) 5,778.64 101.08
3/2/2015 21,379.28 15,727.27
(11,456.20)
5,652.01
9/2/2015 24,087.99 21,379.28 21,671.32 15,727.27 2,416.67 5,652.01 13,720.69
3/2/2016 20,849.34 15,460.83 5,388.51
13,720.69
9/2/2016 25,175.84 20,849.34 22,139.05 15,460.83 3,036.79 5,388.51 13,813.81
3/2/2017 20,282.89 15,149.91 5,132.98
13,813.81
9/2/2017 26,263.68 20,282.89 22,606.77 15,149.91 3,656.91 5,132.98 13,922.87
3/2/2018 19,685.39 14,792.82 4,892.57
9/2/2018 27,506.93 19,685.39 23,386.32 14,792.82 4,120.61 4,892.57 13,905.75
3/2/2019 19,045.85 14,400.07 4,645.78
9/2/2019 28,750.18 19,045.85 24,165.86 14,400.07 4,584.32 4,645.78 13,875.88
3/2/2020 18,363.03 13,957.96 4,405.07
13,875.88
9/2/2020 30,148.84 18,363.03 24,945.40 13,957.96 5,203.44 4,405.07 14,013.58
3/2/2021 17,631.92 13,470.42 4,161.50
9/2/2021 31,547.50 17,631.92 25,880.86 13,470.42 5,666.64 4,161.50 13,989.64
3/2/2022 16,862.95 12,932.23 3,930.72
13,989.64
9/2/2022 33,101.56 16,862.95 26,972.22 12,932.23 6,129.34 3,930.72 13,990.78
3/2/2023 16,035.42 12,344.37 3,691.05
13,990.78
9/2/2023 34,811.03 16,035.42 28,219.49 12,344.37 6,591.54 3,691.05 13,973.64
3/2/2024 15,156.44 11,708.12 3,448.32
13,973.64
9/2/2024 36,520.50 15,156.44 29,466.76 11,708.12 7,053.74 3,448.32 13,950.38
3/2/2025 14,234.29 11,036.41 3,197.88
9/2/2025 38,385.38 14,234.29 30,869.94 11,036.41 7,515.44 3,197.88 13,911.20
3/2/2026 13,245.87 10,317.28 2,928.59
9/2/2026 40,250.26 13,245.87 32,273.12 10,317.28 7,977.14 2,928.59 13,834.32
3/2/2027 12,209.43 9,549.30 2,660.13
13,834.32
9/2/2027 42,425.95 12,209.43 33,832.20 9,549.30 8,593.75 2,660.13 13,914.01
3/2/2028 11,116.96 8,735.78 2,381.18
13,914.01
9/2/2028 44,601.64 11,116.96 35,547.20 8,735.78 9,054.44 2,381.18 13,816.80
3/2/2029 9,968.47 7,872.15 2,096.32
13,816.80
9/2/2029 46,932.73 9,968.47 37,262.20 7,872.15 9,670.53 2,096.32 13,863.17
3/2/2030 8,759.95 6,948.19 1,811.76
13,863.17
9/2/2030 49,263.83 8,759.95 38,977.19 6,948.19 10,286.64 1,811.76 13,910.16
3/2/2031 7,479.09 5,971.98 1,507.11
13,910.16
9/2/2031 51,905.74 7,479.09 41,004.01 5,971.98 10,901.73 1,507.11 13,915.95
3/2/2032 6,129.54 4,934.81 1,194.73
13,915.95
9/2/2032 54,547.65 6,129.54 43,030.82 4,934.81 11,516.83 1,194.73 13,906.29
3/2/2033 4,711.30 3,814.09 897.21
13,906.29
9/2/2033 57,344.96 4,711.30 45,369.45 3,814.09 11,975.51 897.21 13,769.93
3/2/2034 3,220.33 2,609.71 610.62
13,769.93
9/2/2034 60,297.68 3,220.33 47,708.08 2,609.71 12,589.60 610.62 13,810.84
3/2/2035 1,652.59 1,343.26 309.33
13,810.84
9/2/2035 63.561.22 1.652.59 50.358.53 1.343.26 13.202.69 309.33 13.821.35
Totals $892,809.76 $622,110.23 $720,297.20 $477,202.32 $172,511.22 $144,907.91 $317,419.13
City of Carlsbad Reassessment District No. 2012-1, City ofCarlsbad
Prepared by NBS - December 4, 2012
Assessment District No. 2003-01 (College Boulevard and Cannon Road East) Benefit Area No. 1
(Calaveras Hills II):
Parcel Reassessment Parcel Reassessment Parcel Reassessment
Count Amount Count Amount Count Amount
53 $11,350.75 1 $15,456.80 34 $17,445.63
8 11,566.67 5 15,456.81 30 21,335.77
35 12,549.68 2 15,883.41 51 21,335.78
82 12,549.69 2 15,883.42 92 21,407.67
25 15,240.90 59 16,335.09 8 21,407.68
5 15,240.91 76 16,335.10 14 21,407.69
City of Carisbad Reassessment District No. 2012-1 Reassessment Report
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $11,350.75
Parcel Count with Same Reassessment: 53
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $279.28 $347.82 $0.00 $294.56 $279.28 $53.26 $332.54
3/2/2014 340.63 251.29 89.34
9/2/2014 296.73 340.63 475.33 251.29 (178.60) 89.34 0.08
3/2/2015 332.76 246.28
(178.60)
86.48
9/2/2015 314.19 332.76 366.98 246.28 (52.79) 86.48 120.17
3/2/2016 324.28 241.77
(52.79)
82.51
9/2/2016 331.64 324.28 378.63 241.77 (46.99) 82.51 118.03
3/2/2017 315.16 236.45
(46.99)
78.71
9/2/2017 349.10 315.16 390.28 236.45 (41.18) 78.71 116.24
3/2/2018 305.38 230.28
(41.18)
75.10
9/2/2018 366.55 305.38 401.93 230.28 (35.38) 75.10 114.82
3/2/2019 295.03 223.53
(35.38)
71.50
9/2/2019 389.83 295.03 413.58 223.53 (23.75) 71.50 119.25
3/2/2020 283.92 215.97
(23.75)
67.95
9/2/2020 407.28 283.92 425.23 215.97 (17.95) 67.95 117.95
3/2/2021 272.21 207.66
(17.95)
64.55
9/2/2021 430.55 272.21 442.71 207.66 (12.16) 64.55 116.94
3/2/2022 259.40 198.45
(12.16)
60.95
9/2/2022 459.65 259.40 466.01 198.45 (6.36) 60.95 115.54
3/2/2023 245.73 188.29
(6.36)
57.44
9/2/2023 488.74 245.73 483.48 188.29 5.26 57.44 120.14
3/2/2024 231.19 177.39 53.80
9/2/2024 517.83 231.19 506.78 177.39 11.05 53.80 118.65
3/2/2025 215.78 165.84 49.94
9/2/2025 546.92 215.78 530.08 165.84 16.84 49.94 116.72
3/2/2026 199.51 153.49 46.02
9/2/2026 576.01 199.51 553.38 153.49 22.63 46.02 114.67
3/2/2027 182.23 140.32 41.91
9/2/2027 610.92 182.23 576.68 140.32 34.24 41.91 118.06
3/2/2028 163.90 126.46 37.44
9/2/2028 651.65 163.90 611.63 126.46 40.02 37.44 114.90
3/2/2029 144.35 111.60 32.75
9/2/2029 686.56 144.35 634.93 111.60 51.63 32.75 117.13
3/2/2030 123.76 95.85 27.91
9/2/2030 733.11 123.76 669.88 95.85 63.23 27.91 119.05
3/2/2031 101.76 79.07 22.69
9/2/2031 773.83 101.76 699.01 79.07 74.82 22.69 120.20
3/2/2032 78.55 61.39 17.16
9/2/2032 820.38 78.55 733.96 61.39 86.42 17.16 120.74
3/2/2033 53.94 42.28 11.66
9/2/2033 872.75 53.94 774.74 42.28 98.01 11.66 121.33
3/2/2034 27.75 21.71 6.04
9/2/2034 925.11 27.75 815.51 21.71 109.60 6.04 121.68
Totals 1 $11,828.61 1 $9,342.26 $11,350.75 $7,125.30 $477.87 $2,216.96 $2,694.83
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $11,566.67
Parcel Count with Same Reassessment: 8
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $284.59 $354.43 $0.00 $300.16 $284.59 $54.27 $338.86
3/2/2014 347.10 256.07 91.03
9/2/2014 302.38 347.10 484.37 256.07 (181.99) 91.03 0.07
3/2/2015 339.09 250.96 88.13
9/2/2015 320.16 339.09 373.96 250.96 (53.80) 88.13 122.46
3/2/2016 330.45 246.36 84.09
9/2/2016 337.95 330.45 385.83 246.36 (47.88) 84.09 120.30
3/2/2017 321.15 240.95 80.20
9/2/2017 355.74 321.15 397.70 240.95 (41.96) 80.20 118.44
3/2/2018 311.19 234.66 76.53
9/2/2018 373.53 311.19 409.58 234.66 (36.05) 76.53 117.01
3/2/2019 300.64 227.79 72.85
9/2/2019 397.24 300.64 421.45 227.79 (24.21) 72.85 121.49
3/2/2020 289.32 220.07 69.25
9/2/2020 415.03 289.32 433.32 220.07 (18.29) 69.25 120.21
3/2/2021 277.39 211.61 65.78
9/2/2021 438.74 277.39 451.13 211.61 (12.39) 65.78 119.17
3/2/2022 264.33 202.23 62.10
9/2/2022 468.39 264.33 474.87 202.23 (6.48) 62.10 117.72
3/2/2023 250.40 191.88 58.52
9/2/2023 498.03 250.40 492.68 191.88 5.35 58.52 122.39
3/2/2024 235.58 180.77 54.81
9/2/2024 527.68 235.58 516.42 180.77 11.26 54.81 120.88
3/2/2025 219.89 168.99 50.90
9/2/2025 557.32 219.89 540.17 168.99 17.15 50.90 118.95
3/2/2026 203.30 156.41 46.89
9/2/2026 586.97 203.30 563.91 156.41 23.06 46.89 116.84
3/2/2027 185.70 142.99 42.71
9/2/2027 622.54 185.70 587.65 142.99 34.89 42.71 120.31
3/2/2028 167.02 128.86 38.16
9/2/2028 664.05 167.02 623.27 128.86 40.78 38.16 117.10
3/2/2029 147.10 113.72 33.38
9/2/2029 699.62 147.10 647.01 113.72 52.61 33.38 119.37
3/2/2030 126.11 97.68 28.43
9/2/2030 747.05 126.11 682.63 97.68 64.42 28.43 121.28
3/2/2031 103.70 80.58 23.12
9/2/2031 788.55 103.70 712.31 80.58 76.24 23.12 122.48
3/2/2032 80.04 62.56 17.48
9/2/2032 835.99 80.04 747.92 62.56 88.07 17.48 123.03
3/2/2033 54.96 43.08 11.88
9/2/2033 889.35 54.96 789.47 43.08 99.88 11.88 123.64
3/2/2034 28.28 22.12 6.16
9/2/2034 942.71 28.28 831.02 22.12 111.69 6.16 124.01
Totals $12,053.61 $9,519.91 $11,566.67 $7,260.84 $486.94 $2,259.07 $2,746.01
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,549.68
Parcel Count with Same Reassessment: 35
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $308.78 $384.55 $0.00 $325.67 $308.78 $58.88 $367.66
3/2/2014 376.60 277.84 98.76
$367.66
9/2/2014 328.08 376.60 525.53 277.84 (197.45) 98.76 0.07
3/2/2015 367.91 272.29
(197.45)
95.62
9/2/2015 347.37 367.91 405.74 272.29 (58.37) 95.62 132.87
3/2/2016 358.53 267.30
(58.37)
91.23
9/2/2016 366.67 358.53 418.62 267.30 (51.95) 91.23 130.51
3/2/2017 348.45 261.42
(51.95)
87.03
9/2/2017 385.97 348.45 431.50 261.42 (45.53) 87.03 128.53
3/2/2018 337.64 254.61
(45.53)
83.03
9/2/2018 405.27 337.64 444.38 254.61 (39.11) 83.03 126.95
3/2/2019 326.19 247.14
(39.11)
79.05
9/2/2019 431.00 326.19 457.27 247.14 (26.27) 79.05 131.83
3/2/2020 313.91 238.78
(26.27)
75.13
9/2/2020 450.30 313.91 470.15 238.78 (19.85) 75.13 130.41
3/2/2021 300.96 229.59
(19.85)
71.37
9/2/2021 476.03 300.96 489.47 229.59 (13.44) 71.37 129.30
3/2/2022 286.80 219.41
(13.44)
67.39
9/2/2022 508.20 286.80 515.23 219.41 (7.03) 67.39 127.75
3/2/2023 271.68 208.18
(7.03)
63.50
9/2/2023 540.36 271.68 534.55 208.18 5.81 63.50 132.81
3/2/2024 255.60 196.13 59.47
9/2/2024 572.52 255.60 560.31 196.13 12.21 59.47 131.15
3/2/2025 238.57 183.36 55.21
9/2/2025 604.69 238.57 586.07 183.36 18.62 55.21 129.04
3/2/2026 220.58 169.70 50.88
9/2/2026 636.85 220.58 611.83 169.70 25.02 50.88 126.78
3/2/2027 201.48 155.14 46.34
126.78
9/2/2027 675.45 201.48 637.60 155.14 37.85 46.34 130.53
3/2/2028 181.21 139.81 41.40
9/2/2028 720.48 181.21 676.24 139.81 44.24 41.40 127.04
3/2/2029 159.60 123.38 36.22
9/2/2029 759.08 159.60 702.00 123.38 57.08 36.22 129.52
3/2/2030 136.83 105.98 30.85
9/2/2030 810.54 136.83 740.64 105.98 69.90 30.85 131.60
3/2/2031 112.51 87.43 25.08
9/2/2031 855.57 112.51 772.84 87.43 82.73 25.08 132.89
3/2/2032 86.84 67.88 18.96
132.89
9/2/2032 907.03 86.84 811.48 67.88 95.55 18.96 133.47
3/2/2033 59.63 46.74 12.89
9/2/2033 964.93 59.63 856.57 46.74 108.36 12.89 134.14
3/2/2034 30.68 24.01 6.67
134.14
9/2/2034 1.022.82 30.68 901.65 24.01 121.17 6.67 134.51
Totals 1 $13,077.99 $10,328.95 1 $12,549.68 $7,877.91 $528.32 $2,451.04 $2,979.36 1
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $12,549.69
Parcel Count with Same Reassessment: 82
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $308.78 $384.56 $0.00 $325.67 $308.78 $58.89 $367.67
3/2/2014 376.60 277.84 98.76
9/2/2014 328.08 376.60 525.53 277.84 (197.45) 98.76 0.07
3/2/2015 367.91 272.29 95.62
9/2/2015 347.37 367.91 405.74 272.29 (58.37) 95.62 132.87
3/2/2016 358.53 267.30 91.23
9/2/2016 366.67 358.53 418.62 267.30 (51.95) 91.23 130.51
3/2/2017 348.45 261.42 87.03
9/2/2017 385.97 348.45 431.50 261.42 (45.53) 87.03 128.53
3/2/2018 337.64 254.61 83.03
9/2/2018 405.27 337.64 444.38 254.61 (39.11) 83.03 126.95
3/2/2019 326.19 247.14 79.05
9/2/2019 431.00 326.19 457.27 247.14 (26.27) 79.05 131.83
3/2/2020 313.91 238.78 75.13
9/2/2020 450.30 313.91 470.15 238.78 (19.85) 75.13 130.41
3/2/2021 300.96 229.59 71.37
9/2/2021 476.03 300.96 489.47 229.59 (13.44) 71.37 129.30
3/2/2022 286.80 219.41 67.39
9/2/2022 508.20 286.80 515.23 219.41 (7.03) 67.39 127.75
3/2/2023 271.68 208.18 63.50
9/2/2023 540.36 271.68 534.55 208.18 5.81 63.50 132.81
3/2/2024 255.61 196.13 59.48
9/2/2024 572.53 255.61 560.31 196.13 12.22 59.48 131.18
3/2/2025 238.57 183.36 55.21
9/2/2025 604.69 238.57 586.07 183.36 18.62 55.21 129.04
3/2/2026 220.58 169.70 50.88
9/2/2026 636.85 220.58 611.83 169.70 25.02 50.88 126.78
3/2/2027 201.48 155.14 46.34
9/2/2027 675.45 201.48 637.60 155.14 37.85 46.34 130.53
3/2/2028 181.21 139.81 41.40
9/2/2028 720.48 181.21 676.24 139.81 44.24 41.40 127.04
3/2/2029 159.60 123.38 36.22
9/2/2029 759.08 159.60 702.00 123.38 57.08 36.22 129.52
3/2/2030 136.83 105.98 30.85
9/2/2030 810.54 136.83 740.64 105.98 69.90 30.85 131.60
3/2/2031 112.51 87.43 25.08
9/2/2031 855.57 112.51 772.84 87.43 82.73 25.08 132.89
3/2/2032 86.84 67.88 18.96
9/2/2032 907.03 86.84 811.49 67.88 95.54 18.96 133.46
3/2/2033 59.63 46.74 12.89
9/2/2033 964.93 59.63 856.57 46.74 108.36 12.89 134.14
3/2/2034 30.68 24.01 6.67
9/2/2034 1.022.83 30.68 901.65 24.01 121.18 6.67 134.52
Totals $13,078.01 $10,328.98 $12,549.69 $7,877.91 $528.33 $2,451.07 $2,979.40
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $15,240.90
Parcel Count with Same Reassessment: 25
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $374.99 $467.02 $0.00 $395.51 $374.99 $71.51 $446.50
3/2/2014 457.36 337.42 119.94
9/2/2014 398.43 457.36 638.23 337.42 (239.80) 119.94 0.08
3/2/2015 446.81 330.68 116.13
9/2/2015 421.87 446.81 492.75 330.68 (70.88) 116.13 161.38
3/2/2016 435.42 324.62 110.80
9/2/2016 445.30 435.42 508.39 324.62 (63.09) 110.80 158.51
3/2/2017 423.17 317.48 105.69
9/2/2017 468.74 423.17 524.04 317.48 (55.30) 105.69 156.08
3/2/2018 410.05 309.21 100.84
9/2/2018 492.18 410.05 539.68 309.21 (47.50) 100.84 154.18
3/2/2019 396.14 300.14 96.00
9/2/2019 523.43 396.14 555.32 300.14 (31.89) 96.00 160.11
3/2/2020 381.22 289.98 91.24
9/2/2020 546.87 381.22 570.97 289.98 (24.10) 91.24 158.38
3/2/2021 365.50 278.82 86.68
9/2/2021 578.11 365.50 594.43 278.82 (16.32) 86.68 157.04
3/2/2022 348.30 266.46 81.84
9/2/2022 617.18 348.30 625.72 266.46 (8.54) 81.84 155.14
3/2/2023 329.94 252.83 77.11
9/2/2023 656.24 329.94 649.18 252.83 7.06 77.11 161.28
3/2/2024 310.42 238.19 72.23
9/2/2024 695.30 310.42 680.47 238.19 14.83 72.23 159.29
3/2/2025 289.73 222.68 67.05
9/2/2025 734.36 289.73 711.75 222.68 22.61 67.05 156.71
3/2/2026 267.89 206.10 61.79
9/2/2026 773.42 267.89 743.04 206.10 30.38 61.79 153.96
3/2/2027 244.68 188.41 56.27
9/2/2027 820.30 244.68 774.32 188.41 45.98 56.27 158.52
3/2/2028 220.07 169.80 50.27
9/2/2028 874.98 220.07 821.25 169.80 53.73 50.27 154.27
3/2/2029 193.82 149.84 43.98
9/2/2029 921.86 193.82 852.54 149.84 69.32 43.98 157.28
3/2/2030 166.17 128.70 37.47
9/2/2030 984.36 166.17 899.47 128.70 84.89 37.47 159.83
3/2/2031 136.64 106.18 30.46
9/2/2031 1,039.04 136.64 938.58 106.18 100.46 30.46 161.38
3/2/2032 105.47 82.43 23.04
9/2/2032 1,101.54 105.47 985.50 82.43 116.04 23.04 162.12
3/2/2033 72.42 56.77 15.65
9/2/2033 1,171.85 72.42 1,040.25 56.77 131.60 15.65 162.90
3/2/2034 37.26 29.15 8.11
9/2/2034 1.242.17 37.26 1,095.00 29.15 147.17 8.11 163.39
Totals 1 $15,882.52 $12,543.98 $15,240.90 $9,567.29 $641.64 $2,976.69 $3,618.33
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4,2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $15,240.91
Parcel Count with Same Reassessment: 5
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $374.99 $467.02 $0.00 $395.51 $374.99 $71.51 $446.50
3/2/2014 457.37 337.42 119.95
9/2/2014 398.43 457.37 638.23 337.42 (239.80) 119.95 0.10
3/2/2015 446.81 330.68 116.13
9/2/2015 421.87 446.81 492.75 330.68 (70.88) 116.13 161.38
3/2/2016 435.42 324.62 110.80
9/2/2016 445.30 435.42 508.40 324.62 (63.10) 110.80 158.50
3/2/2017 423.17 317.48 105.69
9/2/2017 468.74 423.17 524.04 317.48 (55.30) 105.69 156.08
3/2/2018 410.05 309.21 100.84
9/2/2018 492.18 410.05 539.68 309.21 (47.50) 100.84 154.18
3/2/2019 396.14 300.14 96.00
9/2/2019 523.43 396.14 555.32 300.14 (31.89) 96.00 160.11
3/2/2020 381.22 289.98 91.24
9/2/2020 546.87 381.22 570.97 289.98 (24.10) 91.24 158.38
3/2/2021 365.50 278.82 86.68
9/2/2021 578.11 365.50 594.43 278.82 (16.32) 86.68 157.04
3/2/2022 348.30 266.46 81.84
9/2/2022 617.18 348.30 625.72 266.46 (8.54) 81.84 155.14
3/2/2023 329.94 252.83 77.11
9/2/2023 656.24 329.94 649.18 252.83 7.06 77.11 161.28
3/2/2024 310.42 238.19 72.23
9/2/2024 695.30 310.42 680.47 238.19 14.83 72.23 159.29
3/2/2025 289.73 222.68 67.05
9/2/2025 734.36 289.73 711.75 222.68 22.61 67.05 156.71
3/2/2026 267.89 206.10 61.79
9/2/2026 773.42 267.89 743.04 206.10 30.38 61.79 153.96
3/2/2027 244.68 188.41 56.27
9/2/2027 820.30 244.68 774.33 188.41 45.97 56.27 158.51
3/2/2028 220.07 169.80 50.27
9/2/2028 874.98 220.07 821.25 169.80 53.73 50.27 154.27
3/2/2029 193.82 149.84 43.98
9/2/2029 921.86 193.82 852.54 149.84 69.32 43.98 157.28
3/2/2030 166.17 128.70 37.47
9/2/2030 984.36 166.17 899.47 128.70 84.89 37.47 159.83
3/2/2031 136.64 106.18 30.46
9/2/2031 1,039.04 136.64 938.58 106.18 100.46 30.46 161.38
3/2/2032 105.47 82.43 23.04
9/2/2032 1,101.54 105.47 985.50 82.43 116.04 23.04 162.12
3/2/2033 72.42 56.77 15.65
9/2/2033 1,171.85 72.42 1,040.25 56.77 131.60 15.65 162.90
3/2/2034 37.26 29.15 8.11
9/2/2034 1,242.17 37.26 1,095.01 29.15 147.16 8.11 163.38
Totals $15,882.52 $12,544.00 $15,240.91 $9,567.29 $641.61 $2,976.71 $3,618.32
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $15,456.80
Parcel Count with Same Reassessment: 1
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $380.31 $473.64 $0.00 $401.11 $380.31 $72.53 $452.84
3/2/2014 463.84 342.20 121.64
9/2/2014 404.07 463.84 647.27 342.20 (243.20) 121.64 0.08
3/2/2015 453.14 335.37 117.77
9/2/2015 427.84 453.14 499.73 335.37 (71.89) 117.77 163.65
3/2/2016 441.58 329.22 112.36
9/2/2016 451.61 441.58 515.60 329.22 (63.99) 112.36 160.73
3/2/2017 429.16 321.98 107.18
9/2/2017 475.38 429.16 531.46 321.98 (56.08) 107.18 158.28
3/2/2018 415.85 313.59 102.26
9/2/2018 499.15 415.85 547.33 313.59 (48.18) 102.26 156.34
3/2/2019 401.75 304.39
(48.18)
97.36
9/2/2019 530.84 401.75 563.19 304.39 (32.35) 97.36 162.37
3/2/2020 386.62 294.09
(32.35)
92.53
9/2/2020 554.61 386.62 579.05 294.09 (24.44) 92.53 160.62
3/2/2021 370.68 282.77
(24.44)
87.91
9/2/2021 586.30 370.68 602.85 282.77 (16.55) 87.91 159.27
3/2/2022 353.24 270.24
(16.55)
83.00
9/2/2022 625.92 353.24 634.58 270.24 (8.66) 83.00 157.34
3/2/2023 334.62 256.41
(8.66)
78.21
9/2/2023 665.53 334.62 658.38 256.41 7.15 78.21 163.57
3/2/2024 314.82 241.56 73.26
9/2/2024 705.15 314.82 690.11 241.56 15.04 73.26 161.56
3/2/2025 293.84 225.83 68.01
9/2/2025 744.76 293.84 721.84 225.83 22.92 68.01 158.94
3/2/2026 271.68 209.02 62.66
9/2/2026 784.38 271.68 753.56 209.02 30.82 62.66 156.14
3/2/2027 248.15 191.08 57.07
9/2/2027 831.92 248.15 785.29 191.08 46.63 57.07 160.77
3/2/2028 223.19 172.20 50.99
9/2/2028 887.38 223.19 832.89 172.20 54.49 50.99 156.47
3/2/2029 196.57 151.97 44.60
9/2/2029 934.92 196.57 864.62 151.97 70.30 44.60 159.50
3/2/2030 168.52 130.53 37.99
9/2/2030 998.30 168.52 912.21 130.53 86.09 37.99 162.07
3/2/2031 138.57 107.68 30.89
9/2/2031 1,053.76 138.57 951.87 107.68 101.89 30.89 163.67
3/2/2032 106.96 83.60 23.36
9/2/2032 1,117.15 106.96 999.46 83.60 117.69 23.36 164.41
3/2/2033 73.45 57.57 15.88
9/2/2033 1,188.45 73.45 1,054.99 57.57 133.46 15.88 165.22
3/2/2034 37.79 29.57 8.22
9/2/2034 1,259.76 37.79 1.110.52 29.57 149.24 8.22 165.68
Totals 1 $16,107.49 $12,721.68 $15,456.80 $9,702.85 $650.69 $3,018.83 $3,669.52
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $15,456.81
Parcel Count with Same Reassessment: 5
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $380.31 $473.64 $0.00 $401.11 $380.31 $72.53 $452.84
3/2/2014 463.84 342.20 121.64
9/2/2014 404.07 463.84 647.27 342.20 (243.20) 121.64 0.08
3/2/2015 453.14 335.37 117.77
9/2/2015 427.84 453.14 499.73 335.37 (71.89) 117.77 163.65
3/2/2016 441.58 329.22 112.36
9/2/2016 451.61 441.58 515.60 329.22 (63.99) 112.36 160.73
3/2/2017 429.16 321.98 107.18
9/2/2017 475.38 429.16 531.46 321.98 (56.08) 107.18 158.28
3/2/2018 415.85 313.59 102.26
9/2/2018 499.15 415.85 547.33 313.59 (48.18) 102.26 156.34
3/2/2019 401.75 304.39 97.36
9/2/2019 530.84 401.75 563.19 304.39 (32.35) 97.36 162.37
3/2/2020 386.62 294.09 92.53
9/2/2020 554.61 386.62 579.06 294.09 (24.45) 92.53 160.61
3/2/2021 370.68 282.77 87.91
9/2/2021 586.30 370.68 602.85 282.77 (16.55) 87.91 159.27
3/2/2022 353.24 270.24 83.00
9/2/2022 625.92 353.24 634.58 270.24 (8.66) 83.00 157.34
3/2/2023 334.62 256.41 78.21
9/2/2023 665.53 334.62 658.38 256.41 7.15 78.21 163.57
3/2/2024 314.82 241.56 73.26
9/2/2024 705.15 314.82 690.11 241.56 15.04 73.26 161.56
3/2/2025 293.84 225.83 68.01
9/2/2025 744.76 293.84 721.84 225.83 22.92 68.01 158.94
3/2/2026 271.68 209.02 62.66
9/2/2026 784.38 271.68 753.56 209.02 30.82 62.66 156.14
3/2/2027 248.15 191.08 57.07
9/2/2027 831.92 248.15 785.29 191.08 46.63 57.07 160.77
3/2/2028 223.19 172.20 50.99
9/2/2028 887.38 223.19 832.89 172.20 54.49 50.99 156.47
3/2/2029 196.57 151.97 44.60
9/2/2029 934.92 196.57 864.62 151.97 70.30 44.60 159.50
3/2/2030 168.52 130.53 37.99
9/2/2030 998.30 168.52 912.21 130.53 86.09 37.99 162.07
3/2/2031 138.57 107.68 30.89
9/2/2031 1,053.76 138.57 951.87 107.68 101.89 30.89 163.67
3/2/2032 106.96 83.60 23.36
9/2/2032 1,117.15 106.96 999.47 83.60 117.68 23.36 164.40
3/2/2033 73.45 57.57 15.88
9/2/2033 1,188.45 73.45 1,054.99 57.57 133.46 15.88 165.22
3/2/2034 37.79 29.57 8.22
9/2/2034 1.259.76 37.79 1.110.52 29.57 149.24 8.22 165.68
Totals $16,107.49 $12,721.68 $15,456.81 $9,702.85 $650.67 $3,018.83 $3,669.50
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $15,883.41
Parcel Count with Same Reassessment: 2
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $390.80 $486.71 $0.00 $412.18 $390.80 $74.53 $465.33
3/2/2014 476.65 351.64 125.01
9/2/2014 415.23 476.65 665.14 351.64 (249.91) 125.01 0.11
3/2/2015 465.64 344.62 121.02
9/2/2015 439.65 465.64 513.52 344.62 (73.87) 121.02 168.17
3/2/2016 453.77 338.31 115.46
9/2/2016 464.08 453.77 529.83 338.31 (65.75) 115.46 165.17
3/2/2017 441.01 330.87 110.14
9/2/2017 488.50 441.01 546.13 330.87 (57.63) 110.14 162.65
3/2/2018 427.33 322.24 105.09
9/2/2018 512.93 427.33 562.43 322.24 (49.50) 105.09 160.68
3/2/2019 412.84 312.80 100.04
9/2/2019 545.49 412.84 578.73 312.80 (33.24) 100.04 166.84
3/2/2020 397.29 302.21 95.08
9/2/2020 569.92 397.29 595.04 302.21 (25.12) 95.08 165.04
3/2/2021 380.91 290.58 90.33
9/2/2021 602.49 380.91 619.49 290.58 (17.00) 90.33 163.66
3/2/2022 362.99 277.70 85.29
9/2/2022 643.19 362.99 652.10 277.70 (8.91) 85.29 161.67
3/2/2023 343.85 263.48 80.37
9/2/2023 683.90 343.85 676.55 263.48 7.35 80.37 168.09
3/2/2024 323.50 248.23 75.27
9/2/2024 724.61 323.50 709.15 248.23 15.46 75.27 166.00
3/2/2025 301.95 232.06 69.89
9/2/2025 765.32 301.95 741.76 232.06 23.56 69.89 163.34
3/2/2026 279.18 214.78 64.40
9/2/2026 806.03 279.18 774.36 214.78 31.67 64.40 160.47
3/2/2027 255.00 196.36 58.64
9/2/2027 854.88 255.00 806.97 196.36 47.91 58.64 165.19
3/2/2028 229.35 176.95 52.40
9/2/2028 911.87 229.35 855.87 176.95 56.00 52.40 160.80
3/2/2029 202.00 156.16 45.84
9/2/2029 960.72 202.00 888.48 156.16 72.24 45.84 163.92
3/2/2030 173.17 134.13 39.04
9/2/2030 1,025.85 173.17 937.39 134.13 88.46 39.04 166.54
3/2/2031 142.40 110.65 31.75
9/2/2031 1,082.85 142.40 978.14 110.65 104.71 31.75 168.21
3/2/2032 109.91 85.91 24.00
9/2/2032 1,147.98 109.91 1,027.05 85.91 120.93 24.00 168.93
3/2/2033 75.47 59.16 16.31
9/2/2033 1,221.26 75.47 1,084.11 59.16 137.15 16.31 169.77
3/2/2034 38.84 30.38 8.46
9/2/2034 1.294.53 38.84 1.141.17 30.38 153.36 8.46 170.28
Totals $16,552.08 $13,072.81 $15,883.41 $9,970.62 $668.67 $3,102.19 $3,770.86
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $15,883.42
Parcel Count with Same Reassessment: 2
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $390.80 $486.71 $0.00 $412.18 $390.80 $74.53 $465.33
3/2/2014 476.65 351.64 125.01
9/2/2014 415.23 476.65 665.14 351.64 (249.91) 125.01 0.11
3/2/2015 465.64 344.62 121.02
9/2/2015 439.65 465.64 513.53 344.62 (73.88) 121.02 168.16
3/2/2016 453.77 338.31 115.46
9/2/2016 464.08 453.77 529.83 338.31 (65.75) 115.46 165.17
3/2/2017 441.01 330.87 110.14
9/2/2017 488.50 441.01 546.13 330.87 (57.63) 110.14 162.65
3/2/2018 427.33 322.24 105.09
9/2/2018 512.93 427.33 562.43 322.24 (49.50) 105.09 160.68
3/2/2019 412.84 312.80 100.04
9/2/2019 545.49 412.84 578.73 312.80 (33.24) 100.04 166.84
3/2/2020 397.30 302.21 95.09
9/2/2020 569.92 397.30 595.04 302.21 (25.12) 95.09 165.06
3/2/2021 380.91 290.58 90.33
9/2/2021 602.49 380.91 619.49 290.58 (17.00) 90.33 163.66
3/2/2022 362.99 277.70 85.29
9/2/2022 643.20 362.99 652.10 277.70 (8.90) 85.29 161.68
3/2/2023 343.85 263.48 80.37
9/2/2023 683.90 343.85 676.55 263.48 7.35 80.37 168.09
3/2/2024 323.50 248.23 75.27
9/2/2024 724.61 323.50 709.15 248.23 15.46 75.27 166.00
3/2/2025 301.95 232.06 69.89
9/2/2025 765.32 301.95 741.76 232.06 23.56 69.89 163.34
3/2/2026 279.18 214.79 64.39
9/2/2026 806.03 279.18 774.36 214.79 31.67 64.39 160.45
3/2/2027 255.00 196.36 58.64
9/2/2027 854.88 255.00 806.97 196.36 47.91 58.64 165.19
3/2/2028 229.35 176.95 52.40
9/2/2028 911.87 229.35 855.88 176.95 55.99 52.40 160.79
3/2/2029 202.00 156.16 45.84
9/2/2029 960.72 202.00 888.48 156.16 72.24 45.84 163.92
3/2/2030 173.17 134.13 39.04
9/2/2030 1,025.86 173.17 937.39 134.13 88.47 39.04 166.55
3/2/2031 142.40 110.65 31.75
9/2/2031 1,082.85 142.40 978.14 110.65 104.71 31.75 168.21
3/2/2032 109.91 85.91 24.00
9/2/2032 1,147.98 109.91 1,027.05 85.91 120.93 24.00 168.93
3/2/2033 75.47 59.16 16.31
9/2/2033 1,221.26 75.47 1,084.11 59.16 137.15 16.31 169.77
3/2/2034 38.84 30.38 8.46
9/2/2034 1.294.53 38.84 1,141.17 30.38 153.36 8.46 170.28
Totals $16,552.10 $13,072.83 $15,883.42 $9,970.64 $668.67 $3,102.19 $3,770.86
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $16,335.09
Parcel Count with Same Reassessment: 59
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $401.92 $500.55 $0.00 $423.90 $401.92 $76.65 $478.57
3/2/2014 490.20 361.64 128.56
9/2/2014 427.04 490.20 684.05 361.64 (257.01) 128.56 0.11
3/2/2015 478.88 354.42 124.46
9/2/2015 452.15 478.88 528.13 354.42 (75.98) 124.46 172.94
3/2/2016 466.68 347.93 118.75
9/2/2016 477.27 466.68 544.89 347.93 (67.62) 118.75 169.88
3/2/2017 453.55 340.28 113.27
9/2/2017 502.39 453.55 561.66 340.28 (59.27) 113.27 167.27
3/2/2018 439.48 331.41 108.07
9/2/2018 527.51 439.48 578.43 331.41 (50.92) 108.07 165.22
3/2/2019 424.58 321.69 102.89
9/2/2019 561.01 424.58 595.19 321.69 (34.18) 102.89 171.60
3/2/2020 408.59 310.80 97.79
9/2/2020 586.13 408.59 611.96 310.80 (25.83) 97.79 169.75
3/2/2021 391.74 298.84 92.90
9/2/2021 619.62 391.74 637.11 298.84 (17.49) 92.90 168.31
3/2/2022 373.31 285.59 87.72
9/2/2022 661.49 373.31 670.64 285.59 (9.15) 87.72 166.29
3/2/2023 353.63 270.98 82.65
9/2/2023 703.35 353.63 695.79 270.98 7.56 82.65 172.86
3/2/2024 332.70 255.29 77.41
9/2/2024 745.22 332.70 729.32 255.29 15.90 77.41 170.72
3/2/2025 310.53 238.66 71.87
9/2/2025 787.08 310.53 762.85 238.66 24.23 71.87 167.97
3/2/2026 287.12 220.89 66.23
9/2/2026 828.95 287.12 796.38 220.89 32.57 66.23 165.03
3/2/2027 262.25 201.94 60.31
9/2/2027 879.19 262.25 829.92 201.94 49.27 60.31 169.89
3/2/2028 235.87 181.99 53.88
9/2/2028 937.80 235.87 880.21 181.99 57.59 53.88 165.35
3/2/2029 207.74 160.60 47.14
9/2/2029 988.04 207.74 913.75 160.60 74.29 47.14 168.57
3/2/2030 178.10 137.94 40.16
9/2/2030 1,055.03 178.10 964.04 137.94 90.99 40.16 171.31
3/2/2031 146.45 113.80 32.65
9/2/2031 1,113.64 146.45 1,005.96 113.80 107.68 32.65 172.98
3/2/2032 113.04 88.35 24.69
9/2/2032 1,180.63 113.04 1,056.26 88.35 124.37 24.69 173.75
3/2/2033 77.62 60.84 16.78
9/2/2033 1,255.99 77.62 1,114.94 60.84 141.05 16.78 174.61
3/2/2034 39.94 31.25 8.69
9/2/2034 1.331.34 39.94 1.173.62 31.25 157.72 8.69 175.10
Totals 1 $17,022.79 1 $13,444.55 $16,335.09 $10,254.16 $687.69 $3,190.39 $3,878.08
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $16,335.10
Parcel Count with Same Reassessment: 76
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $401.92 $500.55 $0.00 $423.90 $401.92 $76.65 $478.57
3/2/2014 490.20 361.64 128.56
9/2/2014 427.04 490.20 684.05 361.64 (257.01) 128.56 0.11
3/2/2015 478.88 354.42 124.46
9/2/2015 452.15 478.88 528.13 354.42 (75.98) 124.46 172.94
3/2/2016 466.68 347.93 118.75
9/2/2016 477.27 466.68 544.89 347.93 (67.62) 118.75 169.88
3/2/2017 453.55 340.28 113.27
9/2/2017 502.39 453.55 561.66 340.28 (59.27) 113.27 167.27
3/2/2018 439.48 331.41 108.07
9/2/2018 527.51 439.48 578.43 331.41 (50.92) 108.07 165.22
3/2/2019 424.58 321.69 102.89
9/2/2019 561.01 424.58 595.19 321.69 (34.18) 102.89 171.60
3/2/2020 408.59 310.80 97.79
9/2/2020 586.13 408.59 611.96 310.80 (25.83) 97.79 169.75
3/2/2021 391.74 298.84 92.90
9/2/2021 619.62 391.74 637.11 298.84 (17.49) 92.90 168.31
3/2/2022 373.31 285.59 87.72
9/2/2022 661.49 373.31 670.64 285.59 (9.15) 87.72 166.29
3/2/2023 353.63 270.98 82.65
9/2/2023 703.35 353.63 695.79 270.98 7.56 82.65 172.86
3/2/2024 332.70 255.29 77.41
9/2/2024 745.22 332.70 729.32 255.29 15.90 77.41 170.72
3/2/2025 310.53 238.66 71.87
9/2/2025 787.08 310.53 762.85 238.66 24.23 71.87 167.97
3/2/2026 287.12 220.89 66.23
9/2/2026 828.95 287.12 796.38 220.89 32.57 66.23 165.03
3/2/2027 262.25 201.94 60.31
9/2/2027 879.19 262.25 829.92 201.94 49.27 60.31 169.89
3/2/2028 235.87 181.99 53.88
9/2/2028 937.80 235.87 880.21 181.99 57.59 53.88 165.35
3/2/2029 207.74 160.60 47.14
9/2/2029 988.04 207.74 913.75 160.60 74.29 47.14 168.57
3/2/2030 178.10 137.94 40.16
9/2/2030 1,055.03 178.10 964.04 137.94 90.99 40.16 171.31
3/2/2031 146.45 113.80 32.65
9/2/2031 1,113.64 146.45 1,005.96 113.80 107.68 32.65 172.98
3/2/2032 113.04 88.35 24.69
9/2/2032 1,180.63 113.04 1,056.26 88.35 124.37 24.69 173.75
3/2/2033 77.62 60.84 16.78
9/2/2033 1,255.99 77.62 1,114.94 60.84 141.05 16.78 174.61
3/2/2034 39.94 31.25 8.69
9/2/2034 1.331.34 39.94 1.173.62 31.25 157.72 8.69 175.10
Totals $17,022.79 $13,444.55 $16,335.10 $10,254.16 $687.69 $3,190.39 $3,878.08
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $17,445.63
Parcel Count with Same Reassessment: 34
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $429.24 $534.58 $0.00 $452.72 $429.24 $81.86 $511.10
3/2/2014 523.53 386.23 137.30
9/2/2014 456.07 523.53 730.56 386.23 (274.49) 137.30 0.11
3/2/2015 511.44 378.52 132.92
9/2/2015 482.89 511.44 564.03 378.52 (81.14) 132.92 184.70
3/2/2016 498.40 371.58 126.82
9/2/2016 509.72 498.40 581.94 371.58 (72.22) 126.82 181.42
3/2/2017 484.39 363.41 120.98
9/2/2017 536.55 484.39 599.84 363.41 (63.29) 120.98 178.67
3/2/2018 469.36 353.94 115.42
9/2/2018 563.38 469.36 617.75 353.94 (54.37) 115.42 176.47
3/2/2019 453.45 343.56 109.89
9/2/2019 599.15 453.45 635.66 343.56 (36.51) 109.89 183.27
3/2/2020 436.37 331.93 104.44
9/2/2020 625.97 436.37 653.56 331.93 (27.59) 104.44 181.29
3/2/2021 418.37 319.16 99.21
9/2/2021 661.74 418.37 680.42 319.16 (18.68) 99.21 179.74
3/2/2022 398.69 305.01 93.68
9/2/2022 706.46 398.69 716.23 305.01 (9.77) 93.68 177.59
3/2/2023 377.67 289.40 88.27
9/2/2023 751.17 377.67 743.09 289.40 8.08 88.27 184.62
3/2/2024 355.32 272.65 82.67
9/2/2024 795.88 355.32 778.90 272.65 16.98 82.67 182.32
3/2/2025 331.65 254.89 76.76
9/2/2025 840.59 331.65 814.71 254.89 25.88 76.76 179.40
3/2/2026 306.64 235.91 70.73
9/2/2026 885.31 306.64 850.53 235.91 34.78 70.73 176.24
3/2/2027 280.08 215.67 64.41
9/2/2027 938.96 280.08 886.34 215.67 52.62 64.41 181.44
3/2/2028 251.91 194.36 57.55
9/2/2028 1,001.56 251.91 940.06 194.36 61.50 57.55 176.60
3/2/2029 221.86 171.52 50.34
9/2/2029 1,055.21 221.86 975.87 171.52 79.34 50.34 180.02
3/2/2030 190.21 147.32 42.89
9/2/2030 1,126.75 190.21 1,029.58 147.32 97.17 42.89 182.95
3/2/2031 156.40 121.53 34.87
9/2/2031 1,189.35 156.40 1,074.35 121.53 115.00 34.87 184.74
3/2/2032 120.72 94.36 26.36
9/2/2032 1,260.89 120.72 1,128.07 94.36 132.82 26.36 185.54
3/2/2033 82.90 64.98 17.92
9/2/2033 1,341.37 82.90 1,190.74 64.98 150.63 17.92 186.47
3/2/2034 42.66 33.37 9.29
9/2/2034 1.421.86 42.66 1.253.41 33.37 168.45 9.29 187.03
Totals $18,180.07 $14,358.62 $17,445.63 $10,951.32 $734.43 $3,407.30 $4,141.73
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $21,335.77
Parcel Count with Same Reassessment: 30
Payment Refunded Amortization Refunding Amortization Savings
Date Principal Interest Principal Interest Principal Interest Annual Total
9/2/2013 $524.95 $653.78 $0.00 $553.67 $524.95 $100.11 $625.06
3/2/2014 640.27 472.35 167.92
9/2/2014 557.76 640.27 893.46 472.35 (335.70) 167.92 0.14
3/2/2015 625.49 462.92 162.57
9/2/2015 590.57 625.49 689.80 462.92 (99.23) 162.57 225.91
3/2/2016 609.54 454.44 155.10
9/2/2016 623.38 609.54 711.70 454.44 (88.32) 155.10 221.88
3/2/2017 592.40 444.45 147.95
9/2/2017 656.19 592.40 733.60 444.45 (77.41) 147.95 218.49
3/2/2018 574.02 432.86 141.16
9/2/2018 689.00 574.02 755.50 432.86 (66.50) 141.16 215.82
3/2/2019 554.56 420.17 134.39
9/2/2019 732.75 554.56 777.40 420.17 (44.65) 134.39 224.13
3/2/2020 533.68 405.95 127.73
9/2/2020 765.56 533,68 799.30 405.95 (33.74) 127.73 221.72
3/2/2021 511.67 390.33 121.34
9/2/2021 809.30 511.67 832.15 390.33 (22.85) 121.34 219.83
3/2/2022 487.59 373.02 114.57
9/2/2022 863.99 487.59 875.94 373.02 (11.95) 114.57 217.19
3/2/2023 461.89 353.93 107.96
9/2/2023 918.67 461.89 908.79 353.93 9.88 107.96 225.80
3/2/2024 434.56 333.44 101.12
9/2/2024 973.35 434.56 952.59 333.44 20.76 101.12 223.00
3/2/2025 405.60 311.73 93.87
9/2/2025 1,028.03 405.60 996.38 311.73 31.65 93.87 219.39
3/2/2026 375.01 288.51 86.50
9/2/2026 1,082.72 375.01 1,040.18 288.51 42.54 86.50 215.54
3/2/2027 342.53 263.76 78.77
9/2/2027 1,148.34 342.53 1,083.98 263.76 64.36 78.77 221.90
3/2/2028 308.08 237.70 70.38
9/2/2028 1,224.89 308.08 1,149.67 237.70 75.22 70.38 215.98
3/2/2029 271.34 209.77 61.57
9/2/2029 1,290.51 271.34 1,193.47 209.77 97.04 61.57 220.18
3/2/2030 232.62 180.17 52.45
9/2/2030 1,378.00 232.62 1,259.17 180.17 118.83 52.45 223.73
3/2/2031 191.28 148.64 42.64
9/2/2031 1,454.56 191.28 1,313.91 148.64 140.65 42.64 225.93
3/2/2032 147.64 115.40 32.24
9/2/2032 1,542.05 147.64 1,379.61 115.40 162.44 32.24 226.92
3/2/2033 101.38 79.47 21.91
9/2/2033 1,640.48 101.38 1,456.25 79.47 184.23 21.91 228.05
3/2/2034 52.17 40.81 11.36
9/2/2034 1.738.91 52.17 1,532.90 40.81 206.01 11.36 228.73
Totals $22,233.96 $17,560.42 $21,335.77 $13,393.31 $898.21 $4,167.11 $5,065.32
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $21,335.78
Parcel Count with Same Reassessment: 51
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $524.95 $653.78 $0.00 $553.67 $524.95 $100.11 $625.06
3/2/2014 640.27 472.35 167.92
$625.06
9/2/2014 557.76 640.27 893.46 472.35 (335.70) 167.92 0.14
3/2/2015 625.49 462.92
(335.70)
162.57
9/2/2015 590.57 625.49 689.80 462.92 (99.23) 162.57 225.91
3/2/2016 609.54 454.44
(99.23)
155.10
9/2/2016 623.38 609.54 711.70 454.44 (88.32) 155.10 221.88
3/2/2017 592.40 444.45
(88.32)
147.95
9/2/2017 656.19 592.40 733.60 444.45 (77.41) 147.95 218.49
3/2/2018 574.02 432.86
(77.41)
141.16
9/2/2018 689.00 574.02 755.50 432.86 (66.50) 141.16 215.82
3/2/2019 554.56 420.17
(66.50)
134.39
9/2/2019 732.75 554.56 777.40 420.17 (44.65) 134.39 224.13
3/2/2020 533.68 405.95
(44.65)
127.73
9/2/2020 765.56 533.68 799.30 405.95 (33.74) 127.73 221.72
3/2/2021 511.67 390.33
(33.74)
121.34
9/2/2021 809.30 511.67 832.15 390.33 (22.85) 121.34 219.83
3/2/2022 487.59 373.02
(22.85)
114.57
9/2/2022 863.99 487.59 875.94 373.02 (11.95) 114.57 217.19
3/2/2023 461.89 353.93
(11.95)
107.96
9/2/2023 918.67 461.89 908.79 353.93 9.88 107.96 225.80
3/2/2024 434.56 333.44 101.12
9/2/2024 973.35 434.56 952.59 333.44 20.76 101.12 223.00
3/2/2025 405.60 311.73 93.87
9/2/2025 1,028.04 405.60 996.38 311.73 31.66 93.87 219.40
3/2/2026 375.01 288.52 86.49
9/2/2026 1,082.72 375.01 1,040.18 288.52 42.54 86.49 215.52
3/2/2027 342.53 263.76 78.77
215.52
9/2/2027 1,148.34 342.53 1,083.98 263.76 64.36 78.77 221.90 3/2/2028 308.08 237.70 70.38
9/2/2028 1,224.89 308.08 1,149.67 237.70 75.22 70.38 215.98
3/2/2029 271.34 209.77 61.57
9/2/2029 1,290.51 271.34 1,193.47 209.77 97.04 61.57 220.18 3/2/2030 232.62 180.17 52.45
9/2/2030 1,378.00 232.62 1,259.17 180.17 118.83 52.45 223.73 3/2/2031 191.28 148.64 42.64
9/2/2031 1,454.56 191.28 1,313.91 148.64 140.65 42.64 225.93
3/2/2032 147.64 115.40 32.24
9/2/2032 1,542.05 147.64 1,379.61 115.40 162.44 32.24 226.92
3/2/2033 101.38 79.47 21.91
9/2/2033 1,640.48 101.38 1,456.25 79.47 184.23 21.91 228.05
3/2/2034 52.17 40.81 11.36
228.05
9/2/2034 1,738.91 52.17 1.532.90 40.81 206.01 11.36 228.73
Totals ] $22,233.97 $17,560.42 $21,335.78 $13,393.33 $898.22 $4,167.09 $5,065.31 1
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $21,407.67
Parcel Count with Same Reassessment: 92
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $526.72 $655.99 $0.00 $555.54 $526.72 $100.45 $627.17
3/2/2014 642.42 473.94 168.48
9/2/2014 559.64 642.42 896.47 473.94 (336.83) 168.48 0.13
3/2/2015 627.59 464.48 163.11
9/2/2015 592.56 627.59 692.13 464.48 (99.57) 163.11 226.65
3/2/2016 611.59 455.97 155.62
9/2/2016 625.48 611.59 714.10 455.97 (88.62) 155.62 222.62
3/2/2017 594.39 445.94 148.45
9/2/2017 658.40 594.39 736.07 445.94 (77.67) 148.45 219.23
3/2/2018 575.96 434.32 141.64
9/2/2018 691.32 575.96 758.05 434.32 (66.73) 141.64 216.55
3/2/2019 556.43 421.59 134.84
9/2/2019 735.22 556.43 780.02 421.59 (44.80) 134.84 224.88
3/2/2020 535.47 407.32 128.15
9/2/2020 768.14 535.47 801.99 407.32 (33.85) 128.15 222.45
3/2/2021 513.39 391.64 121.75
9/2/2021 812.03 513.39 834.95 391.64 (22.92) 121.75 220.58
3/2/2022 489.23 374.28 114.95
9/2/2022 866.90 489.23 878.89 374.28 (11.99) 114.95 217.91
3/2/2023 463.44 355.12 108.32
9/2/2023 921.77 463.44 911.85 355.12 9.92 108.32 226.56
3/2/2024 436.02 334.57 101.45
9/2/2024 976.63 436.02 955.80 334.57 20.83 101.45 223.73
3/2/2025 406.97 312.78 94.19
9/2/2025 1,031.50 406.97 999.74 312.78 31.76 94.19 220.14
3/2/2026 376.28 289.49 86.79
9/2/2026 1,086.37 376.28 1,043.69 289.49 42.68 86.79 216.26
3/2/2027 343.69 264.65 79.04
9/2/2027 1,152.21 343.69 1,087.63 264.65 64.58 79.04 222.66
3/2/2028 309.12 238.50 70.62
9/2/2028 1,229.02 309.12 1,153.55 238.50 75.47 70.62 21671
3/2/2029 272.25 210.47 61.78
9/2/2029 1,294.86 272.25 1,197.49 210.47 97.37 61.78 220.93
3/2/2030 233.40 180.78 52.62
9/2/2030 1,382.65 233.40 1,263.41 180.78 119.24 52.62 224.48
3/2/2031 191.92 149.14 42.78
9/2/2031 1,459.46 191.92 1,318.34 149.14 141.12 42.78 226.68
3/2/2032 148.14 115.79 32.35
9/2/2032 1,547.25 148.14 1,384.26 115.79 162.99 32.35 227.69
3/2/2033 101.72 79.74 21.98
9/2/2033 1,646.01 101.72 1,461.16 79.74 184.85 21.98 228.81
3/2/2034 52.34 40.95 11.39
9/2/2034 1.744.77 52.34 1.538.07 40.95 206.70 11.39 229.48
Totals $22,308.91 $17,619.51 $21,407.67 $13,438.46 $901.25 $4,181.05 $5,082.30
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $21,407.68
Parcel Count with Same Reassessment: 8
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $526.72 $655.99 $0.00 $555.54 $526.72 $100.45 $627.17
3/2/2014 642.42 473.94 168.48
9/2/2014 559.64 642.42 896.47 473.94 (336.83) 168.48 0.13
3/2/2015 627.59 464.48 163.11
9/2/2015 592.56 627.59 692.13 464.48 (99.57) 163.11 226.65
3/2/2016 611.59 455.97 155.62
9/2/2016 625.48 611.59 714.10 455.97 (88.62) 155.62 222.62
3/2/2017 594.39 445.94 148.45
9/2/2017 658.40 594.39 736.07 445.94 (77.67) 148.45 219.23
3/2/2018 575.96 434.32 141.64
9/2/2018 691.32 575.96 758.05 434.32 (66.73) 141.64 216.55
3/2/2019 556.43 421.59 134.84
9/2/2019 735.22 556.43 780.02 421.59 (44.80) 134.84 224.88
3/2/2020 535.47 407.32 128.15
9/2/2020 768.14 535.47 801.99 407.32 (33.85) 128.15 222.45
3/2/2021 513.39 391.64 121.75
9/2/2021 812.03 513.39 834.95 391.64 (22.92) 121.75 220.58
3/2/2022 489.23 374.28 114.95
9/2/2022 866.90 489.23 878.89 374.28 (11.99) 114.95 217.91
3/2/2023 463.44 355.12 108.32
9/2/2023 921.77 463.44 911.85 355.12 9.92 108.32 226.56
3/2/2024 436.02 334.57 101.45
9/2/2024 976.63 436.02 955.80 334.57 20.83 101.45 223.73
3/2/2025 406.97 312.78 94.19
9/2/2025 1,031.50 406.97 999.74 312.78 31.76 94.19 220.14
3/2/2026 376.28 289.49 86.79
9/2/2026 1,086.37 376.28 1,043.69 289.49 42.68 86.79 216.26
3/2/2027 343.69 264.65 79.04
9/2/2027 1,152.21 343.69 1,087.63 264.65 64.58 79.04 222.66
3/2/2028 309.12 238.50 70.62
9/2/2028 1,229.02 309.12 1,153.55 238.50 75.47 70.62 216.71
3/2/2029 272.25 210.47 61.78
9/2/2029 1,294.86 272.25 1,197.49 210.47 97.37 61.78 220.93
3/2/2030 233.40 180.78 52.62
9/2/2030 1,382.65 233.40 1,263.41 180.78 119.24 52.62 224.48
3/2/2031 191.92 149.14 42.78
9/2/2031 1,459.46 191.92 1,318.34 149.14 141.12 42.78 226.68
3/2/2032 148.14 115.79 32.35
9/2/2032 1,547.25 148.14 1,384.26 115.79 162.99 32.35 227.69
3/2/2033 101.72 79.74 21.98
9/2/2033 1,646.01 101.72 1,461.16 79.74 184.85 21.98 228.81
3/2/2034 52.34 40.95 11.39
9/2/2034 1.744.77 52.34 1.538.07 40.95 206.70 11.39 229.48
Totals $22,308.91 $17,619.51 $21,407.68 $13,438.46 $901.25 $4,181.05 $5,082.30
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison ofthe Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $21,407.69
Parcel Count with Same Reassessment: 14
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $526.72 $655.99 $0.00 $555.54 $526.72 $100.45 $627.17
3/2/2014 642.42 473.94 168.48
9/2/2014 559.64 642.42 896.47 473.94 (336.83) 168.48 0.13
3/2/2015 627.59 464.48 163.11
9/2/2015 592.56 627.59 692.13 464.48 (99.57) 163.11 226.65
3/2/2016 611.59 455.97 155.62
9/2/2016 625.48 611.59 714.10 455.97 (88.62) 155.62 222.62
3/2/2017 594.39 445.94 148.45
9/2/2017 658.40 594.39 736.07 445.94 (77.67) 148.45 219.23
3/2/2018 575.96 434.32 141.64
9/2/2018 691.32 575.96 758.05 434.32 (66.73) 141.64 216.55
3/2/2019 556.43 421.59 134.84
9/2/2019 735.22 556.43 780.02 421.59 (44.80) 134.84 224.88
3/2/2020 535.47 407.32 128.15
9/2/2020 768.14 535.47 801.99 407.32 (33.85) 128.15 222.45
3/2/2021 513.39 391.64 121.75
9/2/2021 812.03 513.39 834.95 391.64 (22.92) 121.75 220.58
3/2/2022 489.23 374.28 114.95
9/2/2022 866.90 489.23 878.90 374.28 (12.00) 114.95 217.90
3/2/2023 463.44 355.12 108.32
9/2/2023 921.77 463.44 911.85 355.12 9.92 108.32 226.56
3/2/2024 436.02 334.57 101.45
9/2/2024 976.63 436.02 955.80 334.57 20.83 101.45 223.73
3/2/2025 406.97 312.78 94.19
9/2/2025 1,031.50 406.97 999.74 312.78 31.76 94.19 220.14
3/2/2026 376.28 289.49 86.79
9/2/2026 1,086.37 376.28 1,043.69 289.49 42.68 86.79 216.26
3/2/2027 343.69 264.65 79.04
9/2/2027 1,152.21 343.69 1,087.63 264.65 64.58 79.04 222.66
3/2/2028 309.12 238.50 70.62
9/2/2028 1,229.02 309.12 1,153.55 238.50 75.47 70.62 216.71
3/2/2029 272.25 210.47 61.78
9/2/2029 1,294.86 272.25 1,197.49 210.47 97.37 61.78 220.93
3/2/2030 233.40 180.78 52.62
9/2/2030 1,382.65 233.40 1,263.41 180.78 119.24 52.62 224.48
3/2/2031 191.92 149.14 42.78
9/2/2031 1,459.46 191.92 1,318.34 149.14 141.12 42.78 226.68
3/2/2032 148.14 115.79 32.35
9/2/2032 1,547.25 148.14 1,384.26 115.79 162.99 32.35 227.69
3/2/2033 101.72 79.74 21.98
9/2/2033 1,646.01 101.72 1,461.16 79.74 184.85 21.98 228.81
3/2/2034 52.34 40.95 11.39
9/2/2034 1.744.77 52.34 1.538.07 40.95 206.70 11.39 229.48
Totals $22,308.91 $17,619.51 $21,407.69 $13,438.46 $901.24 $4,181.05 $5,082.29
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4, 2012
Comparison of the Refunded Parcel's Amortization with the Refunding Parcel's Amortization
APN: See Reassessment Roll Unique Reassessment Amount: $21,407.69
Parcel Count with Same Reassessment: 14
Payment
Date
Refunded Amortization
Principal Interest
Refunding Amortization
Principal Interest Principal
Savings
Interest Annual Total
9/2/2013 $526.72 $655.99 $0.00 $555.54 $526.72 $100.45 $627.17
3/2/2014 642.42 473.94 168.48
9/2/2014 559.64 642.42 896.47 473.94 (336.83) 168.48 0.13
3/2/2015 627.59 464.48 163.11
9/2/2015 592.56 627.59 692.13 464.48 (99.57) 163.11 226.65
3/2/2016 611.59 455.97 155.62
9/2/2016 625.48 611.59 714.10 455.97 (88.62) 155.62 222.62
3/2/2017 594.39 445.94 148.45
9/2/2017 658.40 594.39 736.07 445.94 (77.67) 148.45 219.23
3/2/2018 575.96 434.32 141.64
9/2/2018 691.32 575.96 758.05 434.32 (66.73) 141.64 216.55
3/2/2019 556.43 421.59 134.84
9/2/2019 735.22 556.43 780.02 421.59 (44.80) 134.84 224.88
3/2/2020 535.47 407.32 128.15
9/2/2020 768.14 535.47 801.99 407.32 (33.85) 128.15 222.45
3/2/2021 513.39 391.64 121.75
9/2/2021 812.03 513.39 834.95 391.64 (22.92) 121.75 220.58
3/2/2022 489.23 374.28 114.95
9/2/2022 866.90 489.23 878.90 374.28 (12.00) 114.95 217.90
3/2/2023 463.44 355.12 108.32
9/2/2023 921.77 463.44 911.85 355.12 9.92 108.32 226.56
3/2/2024 436.02 334.57 101.45
9/2/2024 976.63 436.02 955.80 334.57 20.83 101.45 223.73
3/2/2025 406.97 312.78 94.19
9/2/2025 1,031.50 406.97 999.74 312.78 31.76 94.19 220.14
3/2/2026 376.28 289.49 86.79
9/2/2026 1,086.37 376.28 1,043.69 289.49 42.68 86.79 216.26
3/2/2027 343.69 264.65 79.04
9/2/2027 1,152.21 343.69 1,087.63 264.65 64.58 79.04 222.66
3/2/2028 309.12 238.50 70.62
9/2/2028 1,229.02 309.12 1,153.55 238.50 75.47 70.62 216.71
3/2/2029 272.25 210.47 61.78
9/2/2029 1,294.86 272.25 1,197.49 210.47 97.37 61.78 220.93
3/2/2030 233.40 180.78 52.62
9/2/2030 1,382.65 233.40 1,263.41 180.78 119.24 52.62 224.48
3/2/2031 191.92 149.14 42.78
9/2/2031 1,459.46 191.92 1,318.34 149.14 141.12 42.78 226.68
3/2/2032 148.14 115.79 32.35
9/2/2032 1,547.25 148.14 1,384.26 115.79 162.99 32.35 227.69
3/2/2033 101.72 79.74 21.98
9/2/2033 1,646.01 101.72 1,461.16 79.74 184.85 21.98 228.81
3/2/2034 52.34 40.95 11.39
9/2/2034 1.744.77 52.34 1.538.07 40.95 206.70 11.39 229.48
Totals $22,308.91 $17,619.51 $21,407.69 $13,438.46 $901.24 $4,181.05 $5,082.29
City of Carlsbad Reassessment District No. 2012-1, City of Carlsbad
Prepared by NBS - December 4,2012
REASSESSMENT ROLL
City of Carisbad Reassessment District No. 2012-1 Reassessment Report
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
ESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1 213-110-01-00 $234,078.86
2 213-112-39-01 7,446.60
3 213-112-39-02 7,446.53
4 213-112-39-03 7,446.53
5 213-112-39-04 7,446.53
6 213-112-39-05 7,446.53
7 213-112-41-01 7,446.53
8 213-112-41-02 7,446.53
9 213-112-41-03 7,446.53
10 213-112-41-04 7,446.53
11 213-112-41-05 7,446.53
12 213-112-42-01 7,446.53
13 213-112-42-02 7,446.53
14 213-112-42-03 7,446.53
15 213-112-43-01 7,446.53
16 213-112-43-02 7,446.53
17 213-112^3-03 7,446.52
18 213-112-43-04 7,446.52
19 213-112-43-05 7,446.52
20 213-112-43-06 7,446.52
21 213-112-44-01 7,446.53
22 213-112-44-02 7,446.53
23 213-112-44-04 7,446.53
24 213-112^4-05 7,446.53
25 213-112-46-01 7,446.52
26 213-112-46-02 7,446.52
27 213-112-46-03 7,446.52
28 213-112-46-04 7,446.52
29 213-112-47-01 7,446.53
30 213-112-47-02 7,446.53
31 213-112-47-03 7,446.53
32 213-112-47-04 7,446.53
33 213-112-48-01 7,446.52
34 213-112-48-02 7,446.52
35 213-112-48-03 7,446.52
36 213-112-48-04 7,446.52
37 213-112-49-01 7,446.52
38 213-112-49-02 7,446.52
39 213-112-49-03 7,446.52
40 213-112^9-04 7,446.52
41 213-112-50-01 7,446.52
42 213-112-50-02 7,446.52
43 213-112-50-03 7,446.52
44 213-112-50-04 7,446.52
45 213-112-51-01 7,446.53
46 213-112-51-02 7,446.53
47 213-112-51-03 7,446.53
AS
CONFIRMED
AND RECORDED
City ofCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
>ESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
48 213-112-51-04 7,446.53
49 213-112-53-01 7,446.50
50 213-112-53-02 7,446.54
51 213-112-53-03 7,446.54
52 213-112-53-04 7,446.54
53 213-112-54-01 7,446.54
54 213-112-54-02 7,446.54
55 213-112-54-03 7,446.54
56 213-112-54-04 7,446.54
57 213-112-55-01 7,446.54
58 213-112-55-02 7,446.54
59 213-112-55-03 7,446.54
60 213-112-55-04 7,446.54
61 213-112-56-01 7,446.51
62 213-112-56-02 7,446.54
63 213-112-56-03 7,446.54
64 213-112-56-04 7,446.54
65 213-112-56-05 7,446.54
66 213-112-56-06 7,446.54
67 213-112-56-07 7,446.54
68 213-112-57-01 7,446.50
69 213-112-57-02 7,446.53
70 213-112-57-03 7,446.53
71 213-112-57-04 7,446.53
72 213-112-58-01 7,446.53
73 213-112-58-02 7,446.53
74 213-112-58-03 7,446.53
75 213-112-58-04 7,446.53
76 213-112-59-01 7,446.53
77 213-112-59-02 7,446.53
78 213-112-59-03 7,446.53
79 213-112-61-01 7,446.53
80 213-112-61-02 7,446.53
81 213-112-61-03 7,446.53
82 213-112-61-04 7,446.53
83 213-112-61-05 7,446.53
84 213-112-61-06 7,446.53
85 213-112-62-01 7,446.50
86 213-112-62-02 7,446.52
87 213-112-62-03 7,446.53
88 213-121-02-00 45,265.91
89 213-122-07-00 17,543.13
90 213-122-17-00 720,297.20
91 213-130-01-00 15,501.23
92 213-130-02-00 15,501.23
93 213-130-03-00 15,501.23
94 213-130-04-00 15,501.23
TOTAL AS AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4, 2012
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
3-1
No.
30-05-
30-06-
30-07-
30-08-
30-09-
30-10-
30-11-
30-12-
30-13-
30-14-
30-15-
30-16-
30-17-
30-18-
30-19-
30-20-
30-21-
30-22-
30-23-
30-24-
30-25-
30-26-
30-27-
30-28-
30-29-
30-30-
30-31-
30-32-
30-33-
30-34-
30-35-
30-36-
30-37-
30-38-
30-39-
30-40-
30-41-
30-42-
30-43-
30-44-
30-45-
30-46-
30-47-
30-48-
30-49-
30-50-
30-51-
2012-1
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
- City of Carlsbad
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
142 213-130-52-00 15,501.23
143 213-130-53-00 15,501.23
144 213-130-54-00 15,501.23
145 213-130-55-00 15,501.23
146 213-130-56-00 15,501.23
147 213-130-57-00 15,501.23
148 213-130-58-00 15,501.23
149 213-130-59-00 15,501.23
150 213-130-60-00 15,501.23
151 213-130-61-00 15,501.23
152 213-130-62-00 15,501.23
153 213-130-63-00 15,501.23
154 213-140-01-00 15,501.23
155 213-140-02-00 15,501.23
156 213-140-03-00 15,501.23
157 213-140-04-00 15,501.23
158 213-140-05-00 15,501.23
159 213-140-06-00 15,501.23
160 213-140-07-00 15,501.23
161 213-140-08-00 15,501.23
162 213-140-09-00 15,501.23
163 213-140-10-00 15,501.23
164 213-140-11-00 15,501.23
165 213-140-12-00 15,501.23
166 213-140-13-00 15,501.23
167 213-140-14-00 15,501.23
168 213-140-15-00 15,501.23
169 213-140-16-00 15,501.23
170 213-140-17-00 15,501.23
171 213-140-18-00 15,501.23
172 213-140-19-00 15,501.23
173 213-140-20-00 15,501.23
174 213-140-21-00 15,501.23
175 213-140-22-00 15,501.23
176 213-140-23-00 15,501.23
177 213-140-24-00 15,501.23
178 213-140-25-00 15,501.23
179 213-140-26-00 15,501.23
180 213-140-27-00 15,501.23
181 213-140-28-00 15,501.23
182 213-140-29-00 15,501.23
183 213-140-30-00 15,501.23
184 213-140-31-00 15,501.23
185 213-140-32-00 15,501.23
186 213-140-33-00 15,501.23
187 213-140-34-00 15,501.23
188 213-140-35-00 15,501.23
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4,2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4, 2012
3-141-01-
3-141-02-
3-141-03-
3-141-04-
3-141-05-
3-141-06-
3-141-07-
3-141-08-
3-141-09-
3-141-10-
3-141-11-
3-141-12-
3-141-13-
3-141-14-
3-141-15-
3-141-16-
3-141-17-
3-141-18-
3-141-19-
3-141-20-
3-141-21-
3-141-22-
3-141-23-
3-141-24-
3-141-25-
3-141-26-
3-141-27-
3-141-28-
3-141-29-
3-141-30-
3-141-31-
3-141-32-
3-141-33-
3-141-34-
3-141-35-
3-141-36-
3-141-37-
3-141-38-
3-141-39-
3-141-40-
3-141-41-
3-141-42-
3-141-43-
3-141-44-
3-141-45-
3-141-46-
3-141-47-
No. 2012-1
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
- City of Carlsbad
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
236 213-141-48-00 15,501.23
237 213-141-49-00 15,501.23
238 213-141-50-00 15,501.23
239 213-141-51-00 15,501.23
240 213-141-52-00 15,501.23
241 213-141-53-00 15,501.23
242 213-141-54-00 15,501.23
243 213-141-55-00 15,501.23
244 213-141-56-00 15,501.23
245 213-141-57-00 15,501.23
246 213-141-58-00 15,501.23
247 213-141-59-00 15,501.23
248 213-141-60-00 15,501.23
249 213-150-01-00 15,501.23
250 213-150-02-00 15,501.23
251 213-150-03-00 15,501.23
252 213-150-04-00 15,501.23
253 213-150-05-00 15,501.23
254 213-150-06-00 15,501.23
255 213-150-07-00 15,501.23
256 213-150-08-00 15,501.23
257 213-150-09-00 15,501.23
258 213-150-10-00 15,501.23
259 213-150-11-00 15,501.23
260 213-150-12-00 15,501.23
261 213-150-13-00 15,501.23
262 213-150-14-00 15,501.23
263 213-150-15-00 15,501.23
264 213-150-16-00 15,501.23
265 213-150-17-00 15,501.23
266 213-150-18-00 15,501.23
267 213-150-19-00 15,501.23
268 213-150-20-00 15,501.23
269 213-150-21-00 15,501.23
270 213-150-22-00 15,501.23
271 213-150-23-00 15,501.23
272 213-150-24-00 15,501.23
273 213-150-25-00 15,501.23
274 213-150-26-00 15,501.23
275 213-150-27-00 15,501.23
276 213-150-28-00 15,501.23
277 213-150-29-00 15,501.23
278 213-150-30-00 15,501.23
279 213-150-31-00 15,501.23
280 213-150-32-00 15,501.23
281 213-150-33-00 15,501.23
282 213-150-34-00 15,501.23
AS
CONFIRMED
AND RECORDED
City OfCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
283 213-150-35-00 15,501.23
284 213-150-36-00 15,501.23
285 213-150-37-00 15,501.23
286 213-150-38-00 15,501.23
287 213-150-39-00 15,501.23
288 213-150-40-00 15,501.23
289 213-150-41-00 15,501.23
290 213-150-42-00 15,501.23
291 213-151-01-00 15,501.23
292 213-151-02-00 15,501.23
293 213-151-03-00 15,501.23
294 213-151-04-00 15,501.23
295 213-151-05-00 15,501.23
296 213-151-06-00 15,501.23
297 213-151-07-00 15,501.23
298 213-151-08-00 15,501.23
299 213-151-09-00 15,501.23
300 213-151-10-00 15,501.23
301 213-151-11-00 15,501.23
302 213-151-12-00 15,501.23
303 213-151-13-00 15,501.23
304 213-151-14-00 15,501.23
305 213-151-15-00 15,501.23
306 213-151-16-00 15,501.23
307 213-151-17-00 15,501.23
308 213-151-18-00 15,501.23
309 213-151-19-00 15,501.23
310 213-151-20-00 15,501.23
311 213-151-21-00 15,501.23
312 213-151-22-00 15,501.23
313 213-151-23-00 15,501.23
314 213-151-24-00 15,501.23
315 213-151-25-00 15,501.23
316 213-151-26-00 15,501.23
317 213-151-27-00 15,501.23
318 213-151-28-00 15,501.23
319 213-151-29-00 15,501.23
320 213-151-30-00 15,501.23
321 213-151-31-00 15,501.23
322 213-151-32-00 15,501.23
323 213-151-33-00 15,501.23
324 213-151-34-00 15,501.23
325 213-151-35-00 15,501.23
326 213-151-36-00 15,501.23
327 213-151-37-00 15,501.23
328 213-151-38-00 15,501.23
329 213-151-39-00 15,501.23
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
213-151-40-00
213-151-41-00
213-151-42-00
213-151-43-00
213-151-44-00
213-151-45-00
213-151-46-00
213-151-47-00
213-151-48-00
213-151-49-00
213-151-50-00
213-151-51-00
213-151-52-00
213-151-53-00
213-160-01-00
213-160-02-00
213-160-03-00
213-160-04-00
213-160-05-00
213-160-06-00
213-160-07-00
213-160-08-00
213-160-09-00
213-160-10-00
213-160-11-00
213-160-12-00
213-160-13-00
213-160-14-00
213-160-15-00
213-160-16-00
213-160-17-00
213-160-18-00
213-160-19-00
213-160-20-00
213-160-21-00
213-160-22-00
213-161-01-00
213-161-02-00
213-161-03-00
213-161-04-00
213-161-05-00
213-161-06-00
213-161-07-00
213-161-08-00
213-161-09-00
213-161-10-00
213-161-11-00
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
City OfCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
377 213-161-12-00 15,501.23
378 213-161-13-00 15,501.23
379 213-162-01-00 15,501.23
380 213-162-02-00 15,501.23
381 213-162-03-00 15,501.23
382 213-162-04-00 15,501.23
383 213-162-05-00 15,501.23
384 213-162-06-00 15,501.23
385 213-162-07-00 15,501.23
386 213-162-08-00 15,501.23
387 213-162-09-00 15,501.23
388 213-162-10-00 15,501.23
389 213-162-11-00 15,501.23
390 213-162-12-00 15,501.23
391 213-162-13-00 15,501.23
392 213-162-14-00 15,501.23
393 213-162-15-00 15,501.23
394 213-162-16-00 15,501.23
395 213-162-17-00 15,501.23
396 213-162-18-00 15,501.23
397 213-162-19-00 15,501.23
398 213-162-20-00 15,501.23
399 213-162-21-00 15,501.23
400 213-162-22-00 15,501.23
401 213-162-23-00 15,501.23
402 213-162-24-00 15,501.23
403 213-162-26-00 15,501.23
404 213-162-27-00 15,501.23
405 213-162-28-00 15,501.23
406 213-162-29-00 15,501.23
407 213-162-30-00 15,501.23
408 213-162-31-00 15,501.23
409 213-162-32-00 15,501.23
410 213-162-33-00 15,501.23
411 213-162-34-00 15,501.23
412 213-162-35-00 15,501.23
413 213-170-01-00 15,501.23
414 213-170-02-00 15,501.23
415 213-170-03-00 15,501.23
416 213-170-04-00 15,501.23
417 213-170-05-00 15,501.23
418 213-170-06-00 15,501.23
419 213-170-07-00 15,501.23
420 213-170-08-00 15,501.23
421 213-170-09-00 15,501.23
422 213-170-10-00 15,501.23
423 213-170-11-00 15,501.23
AS
CONFIRMED
AND RECORDED
City ofCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
213-170-12-00
213-170-13-00
213-170-14-00
213-170-15-00
213-170-16-00
213-170-17-00
213-170-18-00
213-170-19-00
213-170-20-00
213-170-21-00
213-170-22-00
213-170-23-00
213-170-24-00
213-170-25-00
213-170-26-00
213-170-27-00
213-170-28-00
213-170-29-00
213-170-30-00
213-170-31-00
213-170-32-00
213-170-33-00
213-170-34-00
213-170-35-00
213-170-36-00
213-170-37-00
213-170-38-00
213-170-39-00
213-170-40-00
213-170-41-00
213-170-42-00
213-170-43-00
213-170-44-00
213-170-45-00
213-170-46-00
213-170-47-00
213-170-48-00
213-170-49-00
213-170-50-00
213-170-51-00
213-171-01-00
213-171-02-00
213-171-03-00
213-171-04-00
213-171-05-00
213-171-06-00
213-171-07-00
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
City of Carlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
471 213-171-08-00 15,501.23
472 213-171-09-00 15,501.23
473 213-171-10-00 15,501.23
474 213-171-11-00 15,501.23
475 213-171-12-00 15,501.23
476 213-171-13-00 15,501.23
477 213-171-14-00 15,501.23
478 213-171-15-00 15,501.23
479 213-171-16-00 15,501.23
480 213-171-17-00 15,501.23
481 213-171-18-00 15,501.23
482 213-171-19-00 15,501.23
483 213-171-20-00 15,501.23
484 213-171-21-00 15,501.23
485 213-171-22-00 15,501.23
486 213-171-23-00 15,501.23
487 213-171-24-00 15,501.23
488 213-171-25-00 15,501.23
489 213-171-26-00 15,501.23
490 213-171-27-00 15,501.23
491 213-171-28-00 15,501.23
492 213-171-29-00 15,501.23
493 213-171-30-00 15,501.23
494 213-171-31-00 15,501.23
495 213-171-32-00 15,501.23
496 213-171-33-00 15,501.23
497 213-180-01-00 15,501.23
498 213-180-02-00 15,501.23
499 213-180-03-00 15,501.23
500 213-180-04-00 15,501.23
501 213-180-05-00 15,501.23
502 213-180-06-00 15,501.23
503 213-180-07-00 15,501.23
504 213-180-08-00 15,501.23
505 213-180-09-00 15,501.23
506 213-180-10-00 15,501.23
507 213-180-11-00 15,501.23
508 213-180-12-00 15,501.23
509 213-180-13-00 15,501.23
510 213-180-14-00 15,501.23
511 213-180-15-00 15,501.23
512 213-180-16-00 15,501.23
513 213-180-17-00 15,501.23
514 213-180-18-00 15,501.23
515 213-180-19-00 15,501.23
516 213-180-20-00 15,501.23
517 213-180-21-00 15,501.23
TOTAL AS AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
518 213-180-22-00 15,501.23
519 213-180-23-00 15,501.23
520 213-180-24-00 15,501.23
521 213-180-25-00 15,501.23
522 213-180-26-00 15,501.23
523 213-180-27-00 15,501.23
524 213-180-28-00 15,501.23
525 213-181-01-00 15,501.23
526 213-181-02-00 15,501.23
527 213-181-03-00 15,501.23
528 213-181-04-00 15,501.23
529 213-181-05-00 15,501.23
530 213-181-06-00 15,501.23
531 213-181-07-00 15,501.23
532 213-181-08-00 15,501.23
533 213-181-09-00 15,501.23
534 213-181-10-00 15,501.23
535 213-181-11-00 15,501.23
536 213-181-12-00 15,501.23
537 213-181-13-00 15,501.23
538 213-181-14-00 15,501.23
539 213-181-15-00 15,501.23
540 213-181-16-00 15,501.23
541 213-181-17-00 15,501.23
542 213-181-18-00 15,501.23
543 213-181-19-00 15,501.23
544 213-181-20-00 15,501.23
545 213-181-21-00 15,501.23
546 213-181-22-00 15,501.23
547 213-181-23-00 15,501.23
548 213-181-24-00 15,501.23
549 213-181-25-00 15,501.23
550 213-181-26-00 15,501.23
551 213-181-27-00 15,501.23
552 213-181-28-00 15,501.23
553 213-181-29-00 15,501.23
554 213-181-30-00 15,501.23
555 213-181-31-00 15,501.23
556 213-181-32-00 15,501.23
557 213-181-33-00 15,501.23
558 213-181-34-00 15,501.23
559 213-181-35-00 15,501.23
560 213-181-36-00 15,501.23
561 213-181-37-00 15,501.23
562 213-181-38-00 15,501.23
563 213-181-39-00 15,501.23
564 213-181-40-00 15,501.23
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4, 2012
3-181-41-
3-181-42
3-181-43-
181-44
181-45-
181-46-
181-47-
181-48-
181-49-
181-50-
181-51-
181-52-
3-181-53-
3-181-54-
3-181-55-
3-181-56-
3-181-57-
3-181-58-
3-181-59-
3-181-60-
3-181-61-
3-181-62-
3-181-63-
3-190-02-
3-191-09-
3-191-10-
3-191-11-
3-191-14-
3-191-15-
3-191-25-
3-191-26-
3-200-01-
3-200-02-
3-200-03-
3-200-04-
3-200-05-
3-200-06-
3-200-07-
3-200-08-
3-200-09-
3-200-10-
3-200-11-
3-200-12-
3-200-13-
3-200-14-
3-200-15-
3-200-16-
No. 2012-1
•00
•00
•00
•00
•00
•00
00
•00
00
•00
00
00
00
00
•00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
- City of Carlsbad
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
15,501.23
256,681.50
55,311.91
143,257.85
51,329.46
119,252.48
484,864.21
276,891.44
229,323.18
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4, 2012
3-200-17-
3-200-18-
3-200-19-
3-200-20-
3-200-21-
3-200-22-
3-201-01-
3-201-02-
3-201-03-
3-201-04-
3-201-05-
3-201-06-
3-201-07-
3-201-08-
3-201-09-
3-201-10-
3-201-11-
3-201-12-
3-201-13-
3-201-14-
3-201-15-
3-201-16-
3-201-17-
3-201-18-
3-201-19-
3-201-20-
3-201-21-
3-202-01-
3-202-02-
3-202-03-
3-202-04-
3-202-05-
3-202-06-
3-202-07-
3-202-08-
3-202-09-
3-202-10-
3-202-11-
3-202-12-
3-202-13-
3-202-14-
3-202-15-
3-202-16-
3-202-17-
3-202-18-
3-202-19-
3-202-20-
No. 2012-1
-00
•00
-00
•00
-00
-00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
00
•00
•00
•00
•00
•00
•00
00
•00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
- City of Carlsbad
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
659
660
661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4, 2012
3-202-21
3-210-01•
3-210-02
3-210-03
3-210-04^
3-210-05^
3-210-06-
3-210-07^
3-210-08-
3-211-01
3-211-02
3-211-03^
3-211-04
3-211-05^
3-211-06-
3-211-07-
3-211-08-
3-211-09-
3-211-10-
3-211-11-
3-211-12-
3-211-13-
3-211-14-
3-211-15-
3-212-01-
3-212-02-
3-212-03-
3-212-04-
3-212-05-
3-212-06-
3-212-07-
3-212-08-
3-212-09-
3-212-10-
3-212-11-
3-212-12-
3-212-13-
3-220-01-
3-220-02-
3-220-03-
3-220-04-
3-220-05-
3-220-06-
3-220-07-
3-220-08-
3-220-09-
3-220-10-
No. 2012-1
-00
-00
-00
-00
-00
-00
00
•00
00
•00
•00
•00
•00
•00
•00
00
•00
•00
•00
•00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
- City of Carlsbad
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
706 213-220-11-00 9,361.51
707 213-220-12-00 9,361.51
708 213-220-13-00 9,361.51
709 213-220-14-00 9,361.51
710 213-220-15-00 9,361.51
711 213-220-16-00 9,361.51
712 213-220-17-00 9,361.51
713 213-220-18-00 9,361.51
714 213-220-19-00 9,361.51
715 213-220-20-00 9,361.51
716 213-220-21-00 9,361.51
717 213-220-22-00 9,361.51
718 213-220-23-00 9,361.51
719 213-220-24-00 9,361.51
720 213-220-25-00 9,361.51
721 213-221-01-00 9,361.51
722 213-221-02-00 9,361.51
723 213-221-03-00 9,361.51
724 213-221-04-00 9,361.51
725 213-221-05-00 9,361.51
726 213-221-06-00 9,361.51
727 213-221-07-00 9,361.51
728 213-221-08-00 9,361.51
729 213-221-09-00 9,361.51
730 213-221-10-00 9,361.51
731 213-221-11-00 9,361.51
732 213-221-12-00 9,361.51
733 213-221-13-00 9,361.51
734 213-221-14-00 9,361.51
735 213-221-15-00 9,361.51
736 213-221-16-00 9,361.51
737 213-221-17-00 9,361.51
738 213-221-18-00 9,361.51
739 213-221-19-00 9,361.51
740 213-221-20-00 9,361.51
741 213-221-22-00 9,361.51
742 213-221-23-00 9,361.51
743 213-221-24-00 9,361.51
744 213-221-25-00 9,361.51
745 213-221-26-00 9,361.51
746 213-221-27-00 9,361.51
747 213-221-28-00 9,361.51
748 213-221-29-00 9,361.51
749 213-221-30-00 9,361.51
750 213-221-31-00 9,361.51
751 213-221-32-00 9,361.51
752 213-221-33-00 9,361.51
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
753
754
755
756
757
758
759
760
761
762
763
764
765
766
767
768
769
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
798
799
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4, 2012
3-221-34
3-221-35
3-221-36
3-221-37
3-221-38
3-221-39
3-221-40-
3-221-41-
3-221-42
3-221-43
3-221-44
3-221-45-
3-221-46-
3-221-47
3-221-48-
3-221-49-
3-221-50-
3-221-53
3-230-01-
3-230-02-
3-230-03-
3-230-04-
3-230-05^
3-230-06^
3-230-07^
3-230-08-
3-230-09^
3-230-10^
3-230-11-
3-230-12-
3-230-13-
3-231-01-
3-231-02
3-231-03-
3-231-04
3-231-05-
3-231-06-
3-231-07-
3-231-08-
3-231-09-
3-231-10-
3-231-11-
3-231-12-
3-231-13-
3-231-14-
3-231-15-
3-231-16-
No. 2012-1
-00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
•00
00
•00
•00
00
00
•00
•00
•00
00
•00
•00
•00
00
•00
•00
00
•00
•00
00
00
00
•00
00
00
00
00
00
00
00
00
-City OfCarlsbad
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
9,361.51
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
800 213-231-17-00 9,361.51
801 213-231-18-00 9,361.51
802 213-231-19-00 9,361.51
803 213-231-20-00 9,361.51
804 213-231-21-00 9,361.51
805 213-231-22-00 9,361.51
806 213-231-23-00 9,361.51
807 213-232-01-00 9,361.51
808 213-232-02-00 9,361.51
809 213-232-03-00 9,361.51
810 213-232-04-00 9,361.51
811 213-232-05-00 9,361.51
812 213-232-06-00 9,361.51
813 213-232-07-00 9,361.51
814 213-232-09-00 9,361.51
815 213-232-10-00 9,361.51
816 213-232-11-00 9,361.51
817 213-232-12-00 9,361.51
818 213-232-13-00 9,361.51
819 213-232-14-00 9,361.51
820 213-232-15-00 9,361.51
821 213-232-16-00 9,361.51
822 213-232-18-00 9,361.51
823 213-233-01-00 9,361.51
824 213-233-02-00 9,361.51
825 213-233-03-00 9,361.51
826 213-233-04-00 9,361.51
827 213-233-05-00 9,361.51
828 213-233-06-00 9,361.51
829 213-233-07-00 9,361.51
830 213-233-08-00 9,361.51
831 213-233-09-00 9,361.51
832 213-233-10-00 9,361.51
833 213-233-11-00 9,361.51
834 213-233-12-00 9,361.51
835 213-233-13-00 9,361.51
836 213-233-14-00 9,361.51
837 213-233-15-00 9,361.51
838 213-233-16-00 9,361.51
839 213-233-17-00 9,361.51
840 213-233-18-00 9,361.51
841 213-233-19-00 9,361.51
842 213-233-20-00 9,361.51
843 213-233-21-00 9,361.51
844 213-233-22-00 9,361.51
845 213-233-23-00 9,361.51
846 213-233-24-00 9,361.51
AS
CONFIRMED
AND RECORDED
City OfCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
847 213-233-25-•00 9,361, ,51
848 213-233-26-•00 9,361. ,51
849 213-233-27-•00 9,361, ,51
850 213-233-28-•00 9,361, ,51
851 213-233-29-•00 9,361, .51
852 213-233-30-•00 9,361, ,51
853 213-240-01-•00 8,858, ,71
854 213-240-02-•00 8,858, ,71
855 213-240-03-•00 8,858, .71
856 213-240-04-•00 8,858, ,71
857 213-240-05-•00 8,858, ,71
858 213-240-06--00 8,858, ,71
859 213-240-07-•00 8,858, ,71
860 213-240-08-•00 8,858, ,71
861 213-240-09-•00 8,858, ,71
862 213-240-10-•00 8,858, ,71
863 213-240-11-•00 8,858, ,71
864 213-240-12-•00 8,858 ,71
865 213-240-13-•00 8,858, 71
866 213-240-14-•00 8,858 ,71
867 213-240-15-•00 8,858 ,71
868 213-240-16-•00 8,858, ,71
869 213-240-17-•00 8,858, ,71
870 213-240-18-•00 8,858 ,71
871 213-240-19-•00 8,858 ,71
872 213-240-20-•00 8,858 ,71
873 213-240-21-•00 8,858 ,71
874 213-240-22-•00 8,858 ,71
875 213-240-23-•00 8,858 ,71
876 213-240-24--00 8,858 ,71
877 213-240-25-•00 8,858 ,71
878 213-240-26-•00 8,858 ,71
879 213-240-27-•00 8,858 ,71
880 213-240-28-•00 8,858 ,71
881 213-240-29-•00 8,858 ,71
882 213-240-30--00 8,858 ,71
883 213-240-31--00 8,858 ,71
884 213-240-32-•00 8,858, ,71
885 213-240-33--00 8,858 ,71
886 213-240-34--00 8,858 ,71
887 213-241-01-•00 8,858, ,71
888 213-241-02--00 8,858, ,71
889 213-241-03--00 8,858, ,71
890 213-241-04--00 8,858 ,71
891 213-241-05-•00 8,858 ,71
892 213-241-06-•00 8,858 71
893 213-241-07-•00 8,858 .71
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
AS
CONFIRMED
AND RECORDED
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
894 213-241-08-00 8,858.71
895 213-241-09-00 8,858.71
896 213-241-10-00 8,858.71
897 213-241-11-00 8,858.71
898 213-241-12-00 8,858.71
899 213-241-13-00 8,858.71
900 213-241-14-00 8,858.71
901 213-241-15-00 8,858.71
902 213-241-16-00 8,858.71
903 213-241-17-00 8,858.71
904 213-241-18-00 8,858.71
905 213-241-19-00 8,858.71
906 213-241-20-00 8,858.71
907 213-241-21-00 8,858.71
908 213-241-22-00 8,858.71
909 213-241-23-00 8,858.71
910 213-241-24-00 8,858.71
911 213-241-25-00 8,858.71
912 213-241-26-00 8,858.71
913 213-241-27-00 8,858.71
914 213-242-01-00 8,858.71
915 213-242-02-00 8,858.71
916 213-242-03-00 8,858.71
917 213-242-04-00 8,858.71
918 213-242-05-00 8,858.71
919 213-242-06-00 8,858.71
920 213-242-07-00 8,858.71
921 213-242-08-00 8,858.71
922 213-242-09-00 8,858.71
923 213-242-10-00 8,858.71
924 213-242-11-00 8,858.71
925 213-242-12-00 8,858.71
926 213-242-13-00 8,858.71
927 213-242-14-00 8,858.71
928 213-242-15-00 8,858.71
929 213-242-16-00 8,858.71
930 213-242-19-00 8,858.71
931 213-242-20-00 8,858.71
932 213-242-21-00 8,858.71
933 213-242-22-00 8,858.71
934 213-242-23-00 8,858.71
935 213-242-24-00 8,858.71
936 213-242-25-00 8,858.71
937 213-242-26-00 8,858.71
938 213-242-27-00 8,858.71
939 213-242-28-00 8,858.71
940 213-242-31-00 8,858.71
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
941
942
943
944
945
946
947
948
949
950
951
952
953
954
955
956
957
958
959
960
961
962
963
964
965
966
967
968
969
970
971
972
973
974
975
976
977
978
979
980
981
982
983
984
985
986
987
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4,2012
3-242-32-
3-242-33-
3-242-34-
3-242-35-
3-242-39-
3-242-40-
3-242-41-
3-242-42-
3-243-01-
3-243-02-
3-243-03-
3-243-04-
3-243-05-
3-243-06-
3-243-07-
3-243-08-
3-243-09-
3-243-10-
3-243-11-
3-243-12-
3-243-13-
3-243-14-
3-243-15-
3-243-16-
3-243-17-
3-243-18-
3-243-19-
3-243-20-
3-243-21-
3-243-22-
3-243-23-
3-243-24-
3-243-25-
3-243-26-
3-243-27-
3-243-28-
3-243-29-
3-243-30-
3-243-31-
3-243-32-
3-243-33-
3-250-01-
3-250-02-
3-250-03-
3-250-04-
3-250-05-
3-250-06-
No. 2012-1
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
- City of Carlsbad
8,858.71
8,858.71
8,858.71
8,858.71
8,858.70
8,858.70
8,858.70
8,858.70
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
8,858.71
19,793.64
19,793.64
19,793.64
19,793.64
19,793.64
19,793.64
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
988 213-250-07-00 19,793.64
989 213-250-08-00 19,793.64
990 213-250-09-00 19,793.64
991 213-250-10-00 19,793.64
992 213-250-11-00 19,793.64
993 213-250-12-00 19,793.64
994 213-250-13-00 19,793.64
995 213-250-14-00 19,793.64
996 213-250-15-00 19,793.64
997 213-250-16-00 19,793.64
998 213-250-17-00 19,793.64
999 213-250-18-00 19,793.64
1000 213-250-19-00 19,793.64
1001 213-250-20-00 19,793.64
1002 213-250-21-00 19,793.64
1003 213-250-22-00 19,793.64
1004 213-250-23-00 19,793.64
1005 213-250-24-00 19,793.64
1006 213-250-25-00 19,793.64
1007 213-260-01-01 11,485.00
1008 213-260-01-02 12,187.11
1009 213-260-01-03 8,161.20
1010 213-260-01-04 7,362.61
1011 213-260-01-05 8,515.94
1012 213-260-01-07 11,417.13
1013 213-260-01-09 21,541.30
1014 213-260-02-00 185,506.34
1015 213-260-03-00 166,369.90
1016 213-260-04-00 157,504.64
1017 213-260-05-00 89,238.31
1018 213-260-06-00 91,581.55
1019 213-260-07-00 65,337.29
1020 213-260-08-00 69,437.95
1021 213-260-09-00 76,623.88
1022 213-261-01-00 157,226.17
1023 213-261-02-00 68,976.37
1024 213-261-03-00 64,147.63
1025 213-261-04-00 122,009.50
1026 213-261-05-00 187,031.29
1027 213-261-06-00 147,069.11
1028 213-261-14-00 184,492.01
1029 213-261-15-01 12,046.86
1030 213-261-15-02 12,171.87
1031 213-261-15-03 12,046.87
1032 213-261-15-04 12,171.87
1033 213-261-15-05 12,734.37
1034 213-261-15-06 13,332.02
TOTAL AS AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1035 213-261-15-07 13,207.02
1036 213-261-15-08 13,167.97
1037 213-261-15-09 11,613.28
1038 213-261-15-10 11,308.58
1039 213-261-15-11 17,746.09
1040 213-261-15-12 18,226.56
1041 213-261-15-13 9,714.84
1042 213-261-15-14 9,425.77
1043 213-261-16-00 318,573.44
1044 213-261-17-00 144,155.21
1045 213-261-18-00 144,155.21
1046 213-262-06-00 338,967.15
1047 213-262-07-00 90,413.05
1048 213-262-08-00 135,006.45
1049 213-262-09-00 171,833.83
1050 213-262-11-00 376,159.47
1051 213-262-12-01 14,300.44
1052 213-262-12-02 10,225.19
1053 213-262-12-03 10,225.19
1054 213-262-12-04 10,225.19
1055 213-262-12-05 10,311.27
1056 213-262-13-01 6,526.92
1057 213-262-13-02 5,701.78
1058 213-262-13-03 9,296.18
1059 213-262-13-04 9,023.10
1060 213-262-13-05 8,874.69
1061 213-262-13-06 9,296.18
1062 213-262-13-07 5,701.78
1063 213-262-13-08 6,526.92
1064 213-262-13-09 10,92271
1065 213-262-13-10 8,566.01
1066 213-262-13-11 8,631.31
1067 213-262-13-12 8,631.31
1068 213-262-13-13 8,566.01
1069 213-262-13-14 10,290.49
1070 213-262-13-15 6,440.84
1071 213-262-13-16 5,268.43
1072 213-262-13-17 8,393.86
1073 213-262-13-18 8,500.71
1074 213-262-13-19 8,770.81
1075 213-262-13-20 5,268.43
1076 213-262-13-21 6,437.87
1077 213-262-14-01 10,222.24
1078 213-262-14-02 8,574.92
1079 213-262-14-03 8,631.31
1080 213-262-14-04 8,141.58
1081 213-262-14-05 7,696.35
TOTAL AS AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
1082 213-262-14-06 5,701.78
1083 213-262-14-07 5,695.84
1084 213-262-14-08 9,910.58
1085 213-262-14-09 9,631.57
1086 213-262-14-10 9,480.19
1087 213-262-14-11 9,907.61
1088 213-262-14-12 13,009.31
1089 213-262-14-13 12,754.04
1090 213-262-14-14 6,411.16
1091 213-262-14-15 9,542.53
1092 213-262-14-16 9,400.05
1093 213-262-14-17 10,646.68
1094 213-262-14-18 11,195.78
1095 213-262-14-19 12,193.07
1096 213-262-14-20 12,207.91
1097 213-262-14-21 7,687.45
1098 213-262-14-22 5,882.83
1099 213-262-14-23 10,438.91
1100 213-262-14-24 10,228.17
1101 213-262-14-25 9,640.49
1102 213-262-14-26 10,005.56
1103 213-262-14-27 9,236.81
1104 213-263-09-00 35,129.27
1105 213-263-10-00 29,349.37
1106 213-263-11-00 29,349.37
1107 213-263-12-00 58,019.12
1108 213-263-13-00 25,129.32
1109 213-263-14-00 33,715.05
1110 213-263-15-00 25,440.00
1111 213-263-16-00 41,611.44
1112 213-263-19-00 94,904.03
1113 213-263-20-00 131,002.18
1114 213-263-26-00 127,544.56
1115 213-270-01-00 9,361.69
1116 213-270-02-00 9,361.50
1117 213-270-03-00 9,361.50
1118 213-270-04-00 9,361.50
1119 213-270-05-00 9,361.50
1120 213-270-06-00 9,361.50
1121 213-270-07-00 9,361.50
1122 213-270-08-00 9,361.50
1123 213-270-09-00 9,361.50
1124 213-270-10-00 9,361.50
1125 213-270-11-00 9,361.50
1126 213-270-12-00 9,361.50
1127 213-270-13-00 9,361.50
1128 213-270-14-00 9,361.50
AS
CONFIRMED
AND RECORDED
City OfCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
1129
1130
1131
1132
1133
1134
1135
1136
1137
1138
1139
1140
1141
1142
1143
1144
1145
1146
1147
1148
1149
1150
1151
1152
1153
1154
1155
1156
1157
1158
1159
1160
1161
1162
1163
1164
1165
1166
1167
1168
1169
1170
1171
1172
1173
1174
1175
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4, 2012
3-270-15-
3-270-16-
3-270-17-
3-270-18-
3-271-01-
3-271-02-
3-271-03-
3-271-04-
3-271-05-
3-271-06-
3-271-07-
3-271-08-
3-271-09-
3-271-10-
3-271-11-
3-271-12-
3-271-13-
3-271-14-
3-271-15-
3-271-16-
3-271-17-
3-271-18-
3-271-19-
3-271-20-
3-271-21-
3-271-22-
3-271-23-
3-271-24-
3-271-25-
3-271-26-
3-271-27-
3-271-28-
3-271-29-
3-271-30-
3-271-31-
3-272-01-
3-272-02-
3-272-03-
3-272-04-
3-272-05-
3-272-06-
3-272-07-
3-272-08-
3-272-09-
3-272-10-
3-272-11-
3-272-12-
No. 2012-1
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
- City of Carlsbad
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
1176 213-272-13-00 9,361.50
1177 213-272-14-00 9,361.50
1178 213-272-15-00 9,361.50
1179 213-272-16-00 9,361.50
1180 213-272-17-00 9,361.50
1181 213-272-18-00 9,361.50
1182 213-272-19-00 9,361.50
1183 213-272-20-00 9,361.50
1184 213-272-21-00 9,361.50
1185 213-272-22-00 9,361.50
1186 213-280-01-00 9,361.75
1187 213-280-02-00 9,361.50
1188 213-280-03-00 9,361.50
1189 213-280-04-00 9,361.50
1190 213-280-05-00 9,361.50
1191 213-280-06-00 9,361.50
1192 213-280-07-00 9,361.50
1193 213-280-08-00 9,361.50
1194 213-280-09-00 9,361.50
1195 213-280-10-00 9,361.50
1196 213-280-11-00 9,361.50
1197 213-280-12-00 9,361.50
1198 213-280-13-00 9,361.50
1199 213-280-14-00 9,361.50
1200 213-280-15-00 9,361.50
1201 213-280-16-00 9,361.50
1202 213-280-17-00 9,361.50
1203 213-280-18-00 9,361.50
1204 213-280-19-00 9,361.50
1205 213-280-20-00 9,361.50
1206 213-280-21-00 9,361.50
1207 213-280-22-00 9,361.50
1208 213-280-23-00 9,361.50
1209 213-280-24-00 9,361.50
1210 213-280-25-00 9,361.50
1211 213-280-26-00 9,361.50
1212 213-280-27-00 9,361.50
1213 213-280-28-00 9,361.50
1214 213-280-29-00 9,361.50
1215 213-280-30-00 9,361.50
1216 213-280-31-00 9,361.50
1217 213-280-32-00 9,361.50
1218 213-280-33-00 9,361.50
1219 213-280-34-00 9,361.50
1220 213-280-35-00 9,361.50
1221 213-280-36-00 9,361.50
1222 213-280-37-00 9,361.50
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
1223
1224
1225
1226
1227
1228
1229
1230
1231
1232
1233
1234
1235
1236
1237
1238
1239
1240
1241
1242
1243
1244
1245
1246
1247
1248
1249
1250
1251
1252
1253
1254
1255
1256
1257
1258
1259
1260
1261
1262
1263
1264
1265
1266
1267
1268
1269
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4, 2012
3-280-38-
3-280-39-
3-281-01-
3-281-02-
3-281-03-
3-281-04-
3-281-05-
3-281-06-
3-281-07-
3-281-08-
3-281-09-
3-281-10-
3-281-11-
3-281-12-
3-282-01-
3-282-02-
3-282-03-
3-282-04-
3-282-05-
3-282-06-
3-282-07-
3-282-08-
3-282-09-
3-282-10-
3-282-11-
3-282-12-
3-282-13-
3-282-14-
3-282-15-
3-282-16-
3-282-17-
3-283-01-
3-283-02-
3-283-03-
3-283-04-
3-283-05-
3-283-06-
3-283-07-
3-283-08-
3-283-09-
3-283-10-
3-283-11-
3-283-12-
3-283-13-
3-283-14-
3-283-15-
3-283-16-
No. 2012-1
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
-City OfCarlsbad
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
9,361.50
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1270 213-283-17-00 9,361.50
1271 213-283-18-00 9,361.50
1272 213-283-19-00 9,361.50
1273 213-283-20-00 9,361.50
1274 213-283-21-00 9,361.50
1275 213-283-22-00 9,361.50
1276 213-283-23-00 9,361.50
1277 213-290-01-00 8,775.69
1278 213-290-02-00 8,775.93
1279 213-290-03-00 8,775.93
1280 213-290-04-00 8,775.93
1281 213-290-05-00 8,775.93
1282 213-290-06-00 8,775.93
1283 213-290-07-00 8,775.93
1284 213-290-08-00 8,775.93
1285 213-290-09-00 8,775.93
1286 213-290-10-00 8,775.93
1287 213-290-11-00 8,775.93
1288 213-290-12-00 8,775.93
1289 213-290-13-00 8,775.93
1290 213-290-14-00 8,775.93
1291 213-290-15-00 8,775.93
1292 213-290-16-00 8,775.93
1293 213-290-17-00 8,775.93
1294 213-290-18-00 8,775.93
1295 213-290-19-00 8,775.93
1296 213-290-20-00 8,775.93
1297 213-290-21-00 8,775.93
1298 213-290-22-00 8,775.93
1299 213-290-23-00 8,775.93
1300 213-290-24-00 8,775.93
1301 213-290-25-00 8,775.93
1302 213-290-26-00 8,775.93
1303 213-290-27-00 8,775.93
1304 213-290-28-00 8,775.93
1305 213-290-29-00 8,775.93
1306 213-290-30-00 8,775.93
1307 213-290-31-00 8,775.93
1308 213-290-32-00 8,775.93
1309 213-290-33-00 8,775.93
1310 213-290-34-00 8,775.93
1311 213-290-35-00 8,775.93
1312 213-290-36-00 8,775.93
1313 213-290-37-00 8,775.93
1314 213-290-38-00 8,775.93
1315 213-290-39-00 8,775.93
1316 213-290-40-00 8,775.93
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
1317
1318
1319
1320
1321
1322
1323
1324
1325
1326
1327
1328
1329
1330
1331
1332
1333
1334
1335
1336
1337
1338
1339
1340
1341
1342
1343
1344
1345
1346
1347
1348
1349
1350
1351
1352
1353
1354
1355
1356
1357
1358
1359
1360
1361
1362
1363
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
21
City of Carlsbad Reassessment District
Prepared by NBS - December 4, 2012
3-290-41-
3-290-42-
3-290-43-
3-290-44-
3-291-01-
3-291-02
3-291-03-
3-291-04-
3-291-05-
3-291-06-
3-291-07-
3-291-08-
3-291-09-
3-291-10-
3-291-11-
3-291-12-
3-291-13-
3-291-14
3-291-15-
3-291-16-
3-291-17-
3-291-18-
3-291-19-
3-291-20-
3-291-21-
3-291-22-
3-291-23-
3-291-24-
3-291-25-
3-291-26-
3-291-27-
3-291-28-
3-291-29-
3-291-30-
3-291-31-
3-291-32-
3-291-33-
3-291-34-
3-291-35-
3-292-01-
3-292-02-
3-292-03-
3-292-04-
3-292-05-
3-292-06-
3-292-07-
3-292-08-
No. 2012-1
-00
-00
-00
-00
-00
-00
•00
•00
•00
•00
•00
•00
•00
00
•00
•00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
-City OfCarlsbad
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
8,775.93
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
1364 213-292-09-00 8,775.93
1365 213-292-10-00 8,775.93
1366 213-292-11-00 8,775.93
1367 213-292-12-00 8,775.93
1368 213-292-13-00 8,775.93
1369 213-292-14-00 8,775.93
1370 213-292-15-00 8,775.93
1371 213-292-16-00 8,775.93
1372 213-292-17-00 8,775.93
1373 213-292-18-00 8,775.93
1374 213-292-19-00 8,775.93
1375 213-292-20-00 8,775.93
1376 213-292-21-00 8,775.93
1377 213-292-22-00 8,775.93
1378 213-292-23-00 8,775.93
1379 213-292-24-00 8,775.93
1380 213-292-25-00 8,775.93
1381 213-292-26-00 8,775.93
1382 213-292-27-00 8,775.93
1383 213-292-28-00 8,775.93
1384 213-300-01-00 30,634.93
1385 213-300-02-00 28,762.19
1386 213-300-03-00 31,714.92
1387 213-300-04-00 23,351.77
1388 213-300-05-00 32,074.93
1389 213-300-06-00 30,987.98
1390 213-300-07-00 31,818.77
1391 213-300-08-00 27,907.20
1392 213-300-09-00 30,087.99
1393 213-300-10-00 34,089.55
1394 213-300-11-00 27,387.95
1395 213-300-12-01 13,174.23
1396 213-300-12-02 7,221.15
1397 213-300-12-03 3,888.21
1398 213-300-12-04 20,363.77
1399 213-300-13-00 25,452.94
1400 213-300-14-00 25,432.17
1401 213-310-01-01 8,700.37
1402 213-310-01-02 8,700.45
1403 213-310-01-03 8,700.45
1404 213-310-01-04 8,700.45
1405 213-310-01-05 8,700.45
1406 213-310-01-06 8,700.45
1407 213-310-01-07 8,700.45
1408 213-310-01-08 8,700.45
1409 213-310-01-09 8,700.45
1410 213-310-01-10 8,700.45
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1411 213-310-01-11 8,700.45
1412 213-310-01-12 8,700.45
1413 213-310-01-13 8,700.45
1414 213-310-01-14 8,700.45
1415 213-310-01-15 8,700.45
1416 213-310-01-16 8,700.45
1417 213-310-01-17 8,700.45
1418 213-310-02-01 8,700.45
1419 213-310-02-02 8,700.45
1420 213-310-02-03 8,700.45
1421 213-310-02-04 8,700.45
1422 213-310-02-05 8,700.45
1423 213-310-02-06 8,700.45
1424 213-310-02-07 8,700.45
1425 213-310-02-08 8,700.45
1426 213-310-02-09 8,700.45
1427 213-310-02-10 8,700.45
1428 213-310-02-11 8,700.45
1429 213-310-02-12 8,700.45
1430 213-310-02-13 8,700.45
1431 213-310-02-14 8,700.45
1432 213-310-03-01 8,700.45
1433 213-310-03-02 8,700.45
1434 213-310-03-03 8,700.45
1435 213-310-03-04 8,700.45
1436 213-310-04-01 8,700.45
1437 213-310-04-02 8,700.45
1438 213-310-04-03 8,700.45
1439 168-041-13-01 12,549.69
1440 168-041-13-02 12,549.69
1441 168-041-13-03 12,549.69
1442 168-041-13-04 12,549.69
1443 168-041-13-05 12,549.69
1444 168-041-13-06 12,549.69
1445 168-041-13-07 12,549.69
1446 168-041-13-08 12,549.69
1447 168-041-13-09 12,549.69
1448 168-041-13-10 12,549.69
1449 168-041-13-11 12,549.69
1450 168-041-13-12 12,549.69
1451 168-041-13-13 12,549.69
1452 168-041-13-14 12,549.69
1453 168-041-13-15 12,549.69
1454 168-041-13-16 12,549.69
1455 168-041-13-17 12,549.69
1456 168-041-13-18 12,549.69
1457 168-041-13-19 12,549.69
TOTAL AS AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
1458
1459
1460
1461
1462
1463
1464
1465
1466
1467
1468
1469
1470
1471
1472
1473
1474
1475
1476
1477
1478
1479
1480
1481
1482
1483
1484
1485
1486
1487
1488
1489
1490
1491
1492
1493
1494
1495
1496
1497
1498
1499
1500
1501
1502
1503
1504
168-041-13
168-041-13
168-041-13
168-041-13
168-041-13
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14
168-041-14-
168-041-14-
168-041-14-
168-041-14-
168-041-14-
168-041-14-
168-041-14-
168-041-14-
168-041-15-
168-041-15-
168-041-15^
168-041-15^
168-041-15^
168-041-15^
168-041-15-
168-041-15-
168-041-15-
168-041-15-
168-041-15-
168-041-15-
168-041-15-
168-041-15-
168-041-15-
168-041-15-
168-041-15-
168-041-15-
City of Carlsbad Reassessment District No. 2012-1
Prepared by NBS - December 4, 2012
-20
-21
-22
-23
-24
-01
-02
-03
-04
-05
-06
-07
-08
-09
-10
-11
-12
-13
-14
-15
•16
•17
•18
•19
•20
-21
•22
-23
-24
-01
-02
-03
-04
•05
•06
•07
-08
-09
-10
•11
•12
•13
•14
•15
•16
17
18
- City of Carlsbad
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.69
12,549.68
12,549.68
12,549.68
12,549.68
12,549.68
12,549.68
12,549.68
12,549.68
12,549.68
12,549.68
12,549.68
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS AS
REASSESSMENT ASSESSOR'S PRELIMINARILY CONFIRMED
ID PARCEL NUMBER APPROVED AND RECORDED
1505 168-041-15-19 12,549.68
1506 168-041-15-20 12,549.68
1507 168-041-15-21 12,549.68
1508 168-041-15-22 12,549.68
1509 168-041-15-23 12,549.68
1510 168-041-15-24 12,549.68
1511 168-041-16-01 12,549.69
1512 168-041-16-02 12,549.69
1513 168-041-16-03 12,549.69
1514 168-041-16-04 12,549.69
1515 168-041-16-05 12,549.69
1516 168-041-16-06 12,549.69
1517 168-041-16-07 12,549.68
1518 168-041-16-08 12,549.68
1519 168-041-16-09 12,549.68
1520 168-041-16-10 12,549.68
1521 168-041-16-11 12,549.68
1522 168-041-16-12 12,549.68
1523 168-041-16-13 12,549.68
1524 168-041-16-14 12,549.68
1525 168-041-16-15 12,549.68
1526 168-041-16-16 12,549.68
1527 168-041-16-17 12,549.68
1528 168-041-16-18 12,549.68
1529 168-041-16-19 12,549.68
1530 168-041-16-20 12,549.68
1531 168-041-16-21 12,549.68
1532 168-041-16-22 12,549.68
1533 168-041-16-23 12,549.68
1534 168-041-16-24 12,549.68
1535 168-041-17-01 12,549.69
1536 168-041-17-02 12,549.69
1537 168-041-17-03 12,549.69
1538 168-041-17-04 12,549.69
1539 168-041-17-05 12,549.69
1540 168-041-17-06 12,549.69
1541 168-041-17-07 12,549.69
1542 168-041-17-08 12,549.69
1543 168-041-17-09 12,549.69
1544 168-041-17-10 12,549.69
1545 168-041-17-11 12,549.69
1546 168-041-17-12 12,549.69
1547 168-041-18-01 12,549.69
1548 168-041-18-02 12,549.69
1549 168-041-18-03 12,549.69
1550 168-041-18-04 12,549.69
1551 168-041-18-05 12,549.69
City of Carlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
TOTAL AS
PRELIMINARILY
APPROVED
AS
CONFIRMED
AND RECORDED
1552
1553
1554
1555
1556
1557
1558
1559
1560
1561
1562
1563
1564
1565
1566
1567
1568
1569
1570
1571
1572
1573
1574
1575
1576
1577
1578
1579
1580
1581
1582
1583
1584
1585
1586
1587
1588
1589
1590
1591
1592
1593
1594
1595
1596
1597
1598
168-041-18
168-041-18
168-041-18
168-041-18
168-280-51
168-280-52
168-280-53
168-280-54
168-280-55^
168-280-56
168-280-57^
168-280-58
168-280-59-
168-280-60-
168-280-61-
168-280-62-
168-280-63-
168-280-64
168-292-30-
168-292-31-
168-292-32-
168-292-33-
168-320-01-
168-320-02-
168-320-03-
168-320-04-
168-320-05-
168-320-06-
168-320-07-
168-320-08-
168-320-09-
168-320-10-
168-320-11-
168-320-12-
168-320-13-
168-320-14^
168-320-15-
168-320-16-
168-320-17^
168-320-18^
168-320-19^
168-320-20-
168-320-21-
168-320-22-
168-320-23-
168-320-24-
168-320-25-
City OfCarlsbad Reassessment District No. 2012-1
Prepared by NBS - December 4,2012
-06
-07
-08
-09
-00
•00
•00
-00
•00
•00
•00
-00
•00
-00
-00
-00
-00
-00
-00
-00
-00
-00
-00
-00
-00
•00
-00
•00
•00
•00
-00
-00
-00
-00
-00
-00
-00
00
•00
•00
•00
00
00
00
00
00
00
-City OfCarlsbad
12,549.69
12,549.69
12,549.69
12,549.69
15,456.81
15,456.81
15,456.81
11,566.67
11,566.67
11,566.67
11,566.67
11,566.67
11,566.67
11,566.67
11,566.67
15,456.81
15,456.81
15,456.80
15,883.42
15,883.42
15,883.41
15,883.41
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
15,240.90
11,350.75
11,350.75
11,350.75
11,350.75
11,350.75
11,350.75
11,350.75
11,350.75
11,350.75
11,350.75
15,240.90
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1599 168-320-26-00 15,240.90
1600 168-320-27-00 15,240.90
1601 168-320-28-00 15,240.90
1602 168-320-29-00 15,240.90
1603 168-320-30-00 15,240.90
1604 168-320-31-00 15,240.90
1605 168-320-32-00 15,240.90
1606 168-320-33-00 15,240.90
1607 168-320-34-00 15,240.90
1608 168-320-35-00 15,240.90
1609 168-320-36-00 15,240.91
1610 168-320-37-00 15,240.91
1611 168-320-38-00 15,240.91
1612 168-320-39-00 15,240.91
1613 168-320-40-00 15,240.91
1614 168-321-01-00 11,350.75
1615 168-321-02-00 11,350.75
1616 168-321-03-00 11,350.75
1617 168-321-04-00 11,350.75
1618 168-321-05-00 11,350.75
1619 168-321-06-00 11,350.75
1620 168-321-07-00 11,350.75
1621 168-321-08-00 11,350.75
1622 168-321-09-00 11,350.75
1623 168-321-10-00 11,350.75
1624 168-321-11-00 11,350.75
1625 168-321-12-00 11,350.75
1626 168-321-13-00 11,350.75
1627 168-321-14-00 11,350.75
1628 168-321-15-00 11,350.75
1629 168-321-16-00 11,350.75
1630 168-321-17-00 11,350.75
1631 168-321-19-00 11,350.75
1632 168-321-20-00 11,350.75
1633 168-321-21-00 11,350.75
1634 168-321-22-00 11,350.75
1635 168-321-23-00 11,350.75
1636 168-321-24-00 11,350.75
1637 168-321-25-00 11,350.75
1638 168-321-26-00 11,350.75
1639 168-321-27-00 11,350.75
1640 168-321-28-00 11,350.75
1641 168-321-29-00 11,350.75
1642 168-321-30-00 11,350.75
1643 168-321-31-00 11,350.75
1644 168-321-32-00 11,350.75
1645 168-321-33-00 11,350.75
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
1646 168-321-34-00 11,350.75
1647 168-321-35-00 11,350.75
1648 168-321-36-00 11,350.75
1649 168-321-37-00 11,350.75
1650 168-321-38-00 11,350.75
1651 168-321-39-00 11,350.75
1652 168-321-40-00 11,350.75
1653 168-321-41-00 11,350.75
1654 168-321-42-00 11,350.75
1655 168-321^3-00 11,350.75
1656 168-321-44-00 11,350.75
1657 168-330-01-00 21,335.78
1658 168-330-02-00 21,335.78
1659 168-330-03-00 21,335.78
1660 168-330-04-00 21,335.78
1661 168-330-05-00 21,335.78
1662 168-330-06-00 17,445.63
1663 168-330-07-00 17,445.63
1664 168-330-08-00 17,445.63
1665 168-330-09-00 17,445.63
1666 168-330-10-00 17,445.63
1667 168-330-11-00 17,445.63
1668 168-330-12-00 17,445.63
1669 168-330-13-00 21,335.78
1670 168-330-14-00 21,335.78
1671 168-330-15-00 21,335.78
1672 168-330-16-00 21,335.78
1673 168-330-17-00 21,335.78
1674 168-330-18-00 21,335.78
1675 168-330-19-00 21,335.78
1676 168-330-20-00 17,445.63
1677 168-330-21-00 17,445.63
1678 168-330-22-00 17,445.63
1679 168-330-23-00 17,445.63
1680 168-330-24-00 17,445.63
1681 168-330-25-00 21,335.77
1682 168-330-26-00 21,335.77
1683 168-331-01-00 17,445.63
1684 168-331-02-00 17,445.63
1685 168-331-03-00 17,445.63
1686 168-331-04-00 17,445.63
1687 168-331-05-00 17,445.63
1688 168-331-06-00 17,445.63
1689 168-331-07-00 17,445.63
1690 168-331-08-00 17,445.63
1691 168-331-09-00 17,445.63
1692 168-331-10-00 17,445.63
AS
CONFIRMED
AND RECORDED
City OfCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
1693 168-331-11-00 17,445.63
1694 168-331-12-00 17,445.63
1695 168-331-13-00 21,335.78
1696 168-331-14-00 21,335.78
1697 168-331-15-00 21,335.78
1698 168-331-16-00 21,335.78
1699 168-331-17-00 21,335.78
1700 168-331-18-00 21,335.78
1701 168-331-19-00 21,335.78
1702 168-331-20-00 21,335.78
1703 168-331-21-00 21,335.78
1704 168-331-22-00 21,335.78
1705 168-331-23-00 21,335.78
1706 168-331-24-00 21,335.78
1707 168-331-25-00 21,335.78
1708 168-331-26-00 21,335.78
1709 168-331-27-00 21,335.78
1710 168-331-28-00 21,335.78
1711 168-331-29-00 21,335.78
1712 168-331-30-00 21,335.78
1713 168-331-31-00 21,335.78
1714 168-331-32-00 21,335.78
1715 168-331-33-00 21,335.78
1716 168-331-34-00 21,335.78
1717 168-331-35-00 21,335.78
1718 168-331-36-00 21,335.78
1719 168-331-37-00 21,335.78
1720 168-331-38-00 21,335.78
1721 168-331-39-00 21,335.78
1722 168-331-40-00 21,335.78
1723 168-331-41-00 21,335.78
1724 168-331-42-00 21,335.78
1725 168-331-43-00 21,335.78
1726 168-331-44-00 21,335.78
1727 168-331-45-00 21,335.78
1728 168-331-46-00 17,445.63
1729 168-331-47-00 17,445.63
1730 168-331-48-00 17,445.63
1731 168-331-49-00 17,445.63
1732 168-331-50-00 17,445.63
1733 168-331-51-00 17,445.63
1734 168-331-52-00 17,445.63
1735 168-331-53-00 17,445.63
1736 168-331-54-00 17,445.63
1737 168-331-55-00 17,445.63
1738 168-331-56-00 21,335.78
1739 168-331-57-00 21,335.78
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1740 168-331-58-00 21,335.78
1741 168-331-59-00 21,335.78
1742 168-331-60-00 21,335.78
1743 168-331-61-00 21,335.78
1744 168-331-62-00 21,335.77
1745 168-331-63-00 21,335.77
1746 168-331-64-00 21,335.77
1747 168-331-65-00 21,335.77
1748 168-331-66-00 21,335.77
1749 168-331-67-00 21,335.77
1750 168-331-68-00 21,335.77
1751 168-331-69-00 21,335.77
1752 168-331-70-00 21,335.77
1753 168-331-71-00 21,335.77
1754 168-331-72-00 21,335.77
1755 168-331-73-00 21,335.77
1756 168-331-74-00 21,335.77
1757 168-331-75-00 21,335.77
1758 168-331-76-00 21,335.77
1759 168-331-77-00 21,335.77
1760 168-331-78-00 21,335.77
1761 168-331-79-00 21,335.77
1762 168-331-80-00 21,335.77
1763 168-331-81-00 21,335.77
1764 168-331-82-00 21,335.77
1765 168-331-83-00 21,335.77
1766 168-331-84-00 21,335.77
1767 168-331-85-00 21,335.77
1768 168-331-86-00 21,335.77
1769 168-331-87-00 21,335.77
1770 168-331-88-00 21,335.77
1771 168-331-89-00 21,335.77
1772 168-340-02-01 16,335.10
1773 168-340-02-02 16,335.10
1774 168-340-02-03 16,335.10
1775 168-340-02-04 16,335.10
1776 168-340-02-05 16,335.10
1777 168-340-02-06 16,335.10
1778 168-340-02-07 16,335.10
1779 168-340-02-08 16,335.10
1780 168-340-02-09 16,335.10
1781 168-340-02-10 16,335.09
1782 168-340-02-11 16,335.09
1783 168-340-02-12 16,335.09
1784 168-340-02-13 16,335.09
1785 168-340-02-14 16,335.09
1786 168-340-02-15 16,335.09
AS
CONFIRMED
AND RECORDED
City ofCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT ASSESSOR'S PRELIMINARILY
ID PARCEL NUMBER APPROVED
1787 168-340-02-16 16,335.09
1788 168-340-02-17 16,335.09
1789 168-340-02-18 16,335.09
1790 168-340-02-19 16,335.09
1791 168-340-02-20 16,335.09
1792 168-340-02-21 16,335.09
1793 168-340-03-01 16,335.10
1794 168-340-03-02 16,335.10
1795 168-340-03-03 16,335.10
1796 168-340-03-04 16,335.10
1797 168-340-03-05 16,335.10
1798 168-340-03-06 16,335.10
1799 168-340-03-07 16,335.10
1800 168-340-03-08 16,335.10
1801 168-340-03-09 16,335.10
1802 168-340-03-10 16,335.10
1803 168-340-03-11 16,335.10
1804 168-340-03-12 16,335.10
1805 168-340-03-13 16,335.09
1806 168-340-03-14 16,335.09
1807 168-340-03-15 16,335.09
1808 168-340-03-16 16,335.09
1809 168-340-03-17 16,335.09
1810 168-340-03-18 16,335.09
1811 168-340-03-19 16,335.09
1812 168-340-03-20 16,335.09
1813 168-340-03-21 16,335.09
1814 168-340-03-22 16,335.09
1815 168-340-03-23 16,335.09
1816 168-340-03-24 16,335.09
1817 168-341-05-01 16,335.10
1818 168-341-05-02 16,335.10
1819 168-341-05-03 16,335.10
1820 168-341-05-04 16,335.10
1821 168-341-05-05 16,335.10
1822 168-341-05-06 16,335.10
1823 168-341-05-07 16,335.10
1824 168-341-05-08 16,335.10
1825 168-341-05-09 16,335.10
1826 168-341-05-10 16,335.10
1827 168-341-05-11 16,335.10
1828 168-341-05-12 16,335.10
1829 168-341-05-13 16,335.09
1830 168-341-05-14 16,335.09
1831 168-341-05-15 16,335.09
1832 168-341-05-16 16,335.09
1833 168-341-05-17 16,335.09
TOTAL AS AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1834 168-341-05-18 16,335.09
1835 168-341-06-01 16,335.10
1836 168-341-06-02 16,335.10
1837 168-341-06-03 16,335.10
1838 168-341-06-04 16,335.10
1839 168-341-06-05 16,335.10
1840 168-341-06-06 16,335.10
1841 168-341-06-07 16,335.10
1842 168-341-06-08 16,335.10
1843 168-341-06-09 16,335.10
1844 168-341-06-10 16,335.10
1845 168-341-06-11 16,335.10
1846 168-341-06-12 16,335.10
1847 168-341-06-13 16,335.09
1848 168-341-06-14 16,335.09
1849 168-341-06-15 16,335.09
1850 168-341-06-16 16,335.09
1851 168-341-06-17 16,335.09
1852 168-341-06-18 16,335.09
1853 168-341-06-19 16,335.09
1854 168-341-06-20 16,335.09
1855 168-341-06-21 16,335.09
1856 168-341-06-22 16,335.09
1857 168-341-06-23 16,335.09
1858 168-341-06-24 16,335.09
1859 168-341-06-25 16,335.09
1860 168-341-06-26 16,335.09
1861 168-341-06-27 16,335.09
1862 168-341-07-01 16,335.10
1863 168-341-07-02 16,335.10
1864 168-341-07-03 16,335.10
1865 168-341-07-04 16,335.10
1866 168-341-07-05 16,335.10
1867 168-341-07-06 16,335.10
1868 168-341-07-07 16,335.10
1869 168-341-07-08 16,335.10
1870 168-341-07-09 16,335.10
1871 168-341-07-10 16,335.10
1872 168-341-07-11 16,335.09
1873 168-341-07-12 16,335.09
1874 168-341-07-13 16,335.09
1875 168-341-07-14 16,335.09
1876 168-341-07-15 16,335.09
1877 168-341-07-16 16,335.09
1878 168-341-07-17 16,335.09
1879 168-341-07-18 16,335.09
1880 168-341-07-19 16,335.09
TOTAL AS AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1881 168-341-07-20 16,335.09
1882 168-341-07-21 16,335.09
1883 168-341-07-22 16,335.09
1884 168-341-07-23 16,335.09
1885 168-341-07-24 16,335.09
1886 168-341-08-01 16,335.10
1887 168-341-08-02 16,335.10
1888 168-341-08-03 16,335.10
1889 168-341-08-04 16,335.10
1890 168-341-08-05 16,335.10
1891 168-341-08-06 16,335.10
1892 168-341-08-07 16,335.10
1893 168-341-08-08 16,335.10
1894 168-341-08-09 16,335.10
1895 168-341-08-10 16,335.10
1896 168-341-08-11 16,335.10
1897 168-341-08-12 16,335.10
1898 168-341-08-13 16,335.10
1899 168-341-08-14 16,335.10
1900 168-341-08-15 16,335.10
1901 168-341-08-16 16,335.10
1902 168-341-08-17 16,335.10
1903 168-341-08-18 16,335.10
1904 168-341-08-19 16,335.10
1905 168-341-08-20 16,335.10
1906 168-341-08-21 16,335.10
1907 168-350-01-00 21,407.67
1908 168-350-02-00 21,407.67
1909 168-350-03-00 21,407.67
1910 168-350-04-00 21,407.67
1911 168-350-05-00 21,407.67
1912 168-350-06-00 21,407.67
1913 168-350-07-00 21,407.67
1914 168-350-08-00 21,407.67
1915 168-350-09-00 21,407.67
1916 168-350-10-00 21,407.67
1917 168-350-11-00 21,407.67
1918 168-350-12-00 21,407.67
1919 168-350-13-00 21,407.67
1920 168-350-14-00 21,407.67
1921 168-350-15-00 21,407.67
1922 168-350-16-00 21,407.67
1923 168-350-17-00 21,407.67
1924 168-350-18-00 21,407.67
1925 168-350-19-00 21,407.67
1926 168-350-20-00 21,407.67
1927 168-350-21-00 21,407.67
TOTAL AS AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1928 168-350-22-00 21,407.67
1929 168-350-23-00 21,407.67
1930 168-350-24-00 21,407.67
1931 168-350-25-00 21,407.67
1932 168-350-26-00 21,407.67
1933 168-350-27-00 21,407.67
1934 168-350-28-00 21,407.67
1935 168-350-29-00 21,407.67
1936 168-350-30-00 21,407.67
1937 168-350-31-00 21,407.67
1938 168-350-32-00 21,407.67
1939 168-350-33-00 21,407.67
1940 168-350-34-00 21,407.67
1941 168-350-35-00 21,407.69
1942 168-351-01-00 21,407.67
1943 168-351-02-00 21,407.67
1944 168-351-03-00 21,407.67
1945 168-351-04-00 21,407.67
1946 168-351-05-00 21,407.67
1947 168-351-06-00 21,407.67
1948 168-351-07-00 21,407.67
1949 168-351-08-00 21,407.67
1950 168-352-01-00 21,407.67
1951 168-352-02-00 21,407.67
1952 168-352-03-00 21,407.67
1953 168-352-04-00 21,407.67
1954 168-352-05-00 21,407.67
1955 168-352-06-00 21,407.67
1956 168-352-07-00 21,407.67
1957 168-352-08-00 21,407.67
1958 168-352-09-00 21,407.67
1959 168-352-10-00 21,407.67
1960 168-352-11-00 21,407.67
1961 168-352-12-00 21,407.67
1962 168-352-13-00 21,407.67
1963 168-352-14-00 21,407.67
1964 168-352-15-00 21,407.67
1965 168-352-16-00 21,407.67
1966 168-352-17-00 21,407.67
1967 168-352-18-00 21,407.67
1968 168-352-19-00 21,407.67
1969 168-352-20-00 21,407.67
1970 168-352-21-00 21,407.67
1971 168-352-22-00 21,407.67
1972 168-352-23-00 21,407.67
1973 168-352-24-00 21,407.67
1974 168-352-25-00 21,407.67
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 20012-1
Reassessment Roll
TOTAL AS
REASSESSMENT
ID
ASSESSOR'S
PARCEL NUMBER
PRELIMINARILY
APPROVED
1975 168-352-26-00 21,407.67
1976 168-352-27-00 21,407.67
1977 168-352-28-00 21,407.67
1978 168-352-29-00 21,407.67
1979 168-352-30-00 21,407.69
1980 168-352-31-00 21,407.69
1981 168-352-32-00 21,407.69
1982 168-352-33-00 21,407.69
1983 168-352-34-00 21,407.69
1984 168-352-35-00 21,407.69
1985 168-352-36-00 21,407.69
1986 168-352-37-00 21,407.69
1987 168-352-38-00 21,407.69
1988 168-352-39-00 21,407.69
1989 168-352^0-00 21,407.69
1990 168-352^1-00 21,407.69
1991 168-352-42-00 21,407.69
1992 168-353-01-00 21,407.67
1993 168-353-02-00 21,407.67
1994 168-353-03-00 21,407.67
1995 168-353-04-00 21,407.67
1996 168-353-05-00 21,407.67
1997 168-353-06-00 21,407.67
1998 168-353-07-00 21,407.67
1999 168-353-08-00 21,407.67
2000 168-353-09-00 21,407.67
2001 168-353-10-00 21,407.67
2002 168-353-11-00 21,407.67
2003 168-353-12-00 21,407.67
2004 168-353-13-00 21,407.67
2005 168-353-14-00 21,407.67
2006 168-353-15-00 21,407.67
2007 168-353-16-00 21,407.67
2008 168-353-17-00 21,407.67
2009 168-353-18-00 21,407.67
2010 168-353-19-00 21,407.67
2011 168-353-20-00 21,407.67
2012 168-353-21-00 21,407.67
2013 168-353-22-00 21,407.68
2014 168-353-23-00 21,407.68
2015 168-353-24-00 21,407.68
2016 168-353-25-00 21,407.68
2017 168-353-26-00 21,407.68
2018 168-353-27-00 21,407.68
2019 168-353-28-00 21,407.68
2020 168-353-29-00 21.407.68
Totals: $32,843,000.00
AS
CONFIRMED
AND RECORDED
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
NAMES AND ADDRESSES OF PROPERTY OWNERS
City ofCarlsbad Reassessment District No. 2012-1 Reassessment Report
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1385 213-300-02-00 2762 GATEWAY LLC 1525 FARADAY AVE #150 CARLSBAD, CA 92008
1400 213-300-14-00 2780 GATEWAY LLC 2780 GATEWAY RD CARLSBAD, CA 92009
1393 213-300-10-00 2792 GATEWAY LLC 2792 GATEWAY RD #102 CARLSBAD, CA 92009
1013 213-260-01-09 6 PAK LLC 6221 METROPOLITAN ST #201 CARLSBAD, CA 92009
1082 213-262-14-06 6184 INNOVATION WAY LLC 6184 INNOVATION WAY CARLSBAD, CA 92009
1083 213-262-14-07 6184 INNOVATION WAY LLC 6184 INNOVATION WAY CARLSBAD, CA 92009
1084 213-262-14-08 6184 INNOVATION WAY LLC 6184 INNOVATION WAY CARLSBAD, CA 92009
1085 213-262-14-09 6184 INNOVATION WAY LLC 6184 INNOVATION WAY CARLSBAD, CA 92009
47 213-112-51-03 6918 TOURMALINE LIVING 2010 TRUST 6918 TOURMALINE PL CARLSBAD, CA 92009
1066 213-262-13-11 959 HOLDINGS LTD L L C 7310 GREBE DR CARLSBAD, CA 92011
390 213-162-12-00 ABBEY DONALD M & LORA L 2697 ECHO AVE CARLSBAD, CA 92009
374 213-161-09-00 ABBOTT LEONARD III & PEGGY A 6319 Dl VITA WAY CARLSBAD, CA 92009
505 213-180-09-00 ABDULHAYOGLU YUSUF M 2727 PALMETTO DR CARLSBAD, CA 92009
724 213-221-04-00 ABELLO CHRIS G II & APRIL B PSC 558 BOX 3456 FPO, AP 96375
684 213-212-02-00 ABELOE FAMILY TRUST 01-25-08 6923 AMBER LN CARLSBAD, CA 92009
685 213-212-03-00 ABELOE FAMILY TRUST 01-25-08 8c WEAR STEV 6924 AMBER LN CARLSBAD, CA 92009
1892 168-341-08-07 ABILLE EDGAR A 4140 KARST RD CARLSBAD, CA 92010
523 213-180-27-00 ABOOLIAN ROBERT 8c BIANCA 2771 PALMETTO DR CARLSBAD, CA 92009
304 213-151-14-00 ABOUMOUDRIQ ZAKARIA 8c BRENDA 6322 HUNTINGTON DR CARLSBAD, CA 92009
1498 168-041-15-12 ACCARDI TARABETH 3720 JETTY PT CARLSBAD, CA 92010
27 213-112-46-03 ACEVEDO LUIS G 8c ALVAREZ HEIDY F 6948 BRASS PL CARLSBAD, CA 92009
181 213-140-28-00 ADAIRE BARBARA S TRUST 10-03-08 6260 DARTINGTON WAY CARLSBAD, CA 92009
774 213-230-04-00 ADAMS JERRY 8c ROSANNE POBOX 1155 CARLSBAD, CA 92018
846 213-233-24-00 ADCOCK NICHOLAS J 6796 MALACHITE PL CARLSBAD, CA 92009
556 213-181-32-00 ADEVA ALVIN 8c ADEVA JENNIFER L 2730 ASCOT AVE CARLSBAD, CA 92009
1089 213-262-14-13 AGGREGATE MANAGEMENT INC 6170 INNOVATION WAY CARLSBAD, CA 92009
1392 213-300-09-00 AGILE WORKSPACES L L C 2145 COAST AVE SAN MARCOS, CA 92078
24 213-112-44-05 AGRAWAL BINU K 8c GUPTA AGRITI 6947 BRASS PL CARLSBAD, CA 92009
613 213-200-18-00 AGRON MARVIN A 8c FRANCINE E 6807 CITRINE DR CARLSBAD, CA 92009
897 213-241-11-00 AGUILAR JUAN C B 8c ANNABELLE S POBOX 230199 ENCINITAS, CA 92023
1422 213-310-02-05 AGUILAR SCOTT J 8c MOLLY M 6436 JASPER WAY CARLSBAD, CA 92009
1764 168-331-82-00 AHRENS CHI 8c LUANN 3427 GENTLE KNOLL ST CARLSBAD, CA 92010
427 213-170-15-00 AIREY BRYAN 8c REBEKAH L 2569 DOGWOOD RD CARLSBAD, CA 92009
291 213-151-01-00 ALARIE JACQUELINE M 6309 HERITAGE WAY CARLSBAD, CA 92009
294 213-151-04-00 ALBERT PATRICK L 6321 HERITAGE DR CARLSBAD, CA 92009
1323 213-291-03-00 ALDRIAN MARK J 8c TALALELEI T 6764 ESTRELLA DE MAR RD CARLSBAD, CA 92009
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
23 213-112-44-04 ALEMDAR LIVING TRUST 04-20-10 6949 BRASS PL CARLSBAD, CA 92009
782 213-230-12-00 ALESSANDRA ALEC E 8c YON 0 6760 MALACHITE PL CARLSBAD, CA 92009
803 213-231-20-00 ALFARO NAVARETO 8c ROSEMARIE FAMILY 2005 6783 VERMARINE CT CARLSBAD, CA 92009
886 213-240-34-00 ALIEVA SEVDA F TRUST 07-08 10 6929 COPAL PL CARLSBAD, CA 92009
1217 213-280-32-00 ALIOTO LIVING TRUST 12-22-09 6638 HALITE PL CARLSBAD, CA 92009
441 213-170-29-00 ALKAR TRUST A 06-25-85 2563 ARUNDEL AVE CARLSBAD, CA 92009
1425 213-310-02-08 ALKAZIN BRADLEY T 8c ALKAZIN THOMAS M 8c B 6424 JASPER WAY CARLSBAD, CA 92009
1625 168-321-12-00 ALLEN FAMILY TRUST 03-07-08 3523 ROCK RIDGE RD CARLSBAD, CA 92010
410 213-162-33-00 ALLEN ROBERT P 8c TRACY 6314 ENCANTO DR CARLSBAD, CA 92009
1081 213-262-14-05 ALPHA STUDIO HOLDINGS LLC 6152 INNOVATION WAY CARLSBAD, CA 92009
733 213-221-13-00 AMANULLAH ASHRAF 8c LEJUEZ NATHALIE 6826 LEUCITE PL CARLSBAD, CA 92009
1411 213-310-01-11 ANAYA ERIC G 8c TAWNY 2401 COPPER WAY CARLSBAD, CA 92009
257 213-150-09-00 ANDERS WILLIE 8c KAY 2655 BRESSI RANCH WAY CARLSBAD, CA 92009
321 213-151-31-00 ANDERSEN RYAN B 8c CATHERINE L 6316GREENHAVEN DR CARLSBAD, CA 92009
756 213-221-37-00 ANDERSON DALE T 8c KYMBERLY 6831 KORITE PL CARLSBAD, CA 92009
1001 213-250-20-00 ANDERSON LIVING TRUST 10-11-06 6305 KEENELAND DR CARLSBAD, CA 92009
177 213-140-24-00 ANDERSON MATTHEW 8c STEPHANIE 6244 DARTINGTON WAY CARLSBAD, CA 92009
716 213-220-21-00 ANDERSON PAUL 8c LAURA 6822 JADE LN CARLSBAD, CA 92009
1461 168-041-13-23 ANDERSON TRAVIS 3664 JETTY PT CARLSBAD, CA 92010
1203 213-280-18-00 ANDREWS BRIAN 8c JENNIFER 2315KYANITE PL CARLSBAD, CA 92009
1560 168-280-55-00 ANITS ZVI 3574 GRANITE CT CARLSBAD, CA 92010
457 213-170-45-00 ANSARI MASOUD A 2577 GARDEN HOUSE RD CARLSBAD, CA 92009
1830 168-341-05-14 ANTOINE JEFFREY R 4089 PENINSULA DR CARLSBAD, CA 92010
125 213-130-35-00 APODACA CARLYN & CHEATHAM FRED 2552 INGLETON AVE CARLSBAD, CA 92009
1867 168-341-07-06 APPLEBAUM JUDY M 4105 KARST RD CARLSBAD, CA 92010
1459 168-041-13-21 ARCE BETSY 3656 JETTY PT CARLSBAD, CA 92010
1881 168-341-07-20 ARIAS CARLOS A 8c JENIFER B 4090 KARST RD CARLSBAD, CA 92010
1544 168-041-17-10 ARMBRUST THOMAS E 1042 ALEXANDRA LN ENCINITAS, CA 92024
1721 168-331-39-00 ARMSTRONG ROBERT W III 8c CARYN B 2800 CARRILLO WAY CARLSBAD, CA 92009
1812 168-340-03-20 ARNOLD SUSAN M 4047 PENINSULA DR CARLSBAD, CA 92010
1823 168-341-05-07 AROLE PARAG 8c AMIN PRADNYA 4096 PENINSULA DR CARLSBAD, CA 92010
933 213-242-22-00 ARREDONDO MICHELA LIVING TRUST 2258AVENTURINE PL CARLSBAD, CA 92009
1659 168-330-03-00 ARSALAN AHMED 8c SADAF 3487 PLEASANT VALE DR CARLSBAD, CA 92010
1549 168-041-18-03 ASH JUNE S 3629 JETTY PT #9 CARLSBAD, CA 92010
1948 168-351-07-00 ASKELSON ERIC 3434 RICH FIELD DR CARLSBAD, CA 92010
290 213-150-42-00 ASMUSSEN ERIC K 8c COLETTE L 2622 PEPPERTREE WAY CARLSBAD, CA 92009
City ofCarlsbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1359 213-292-04-00 ASPER JASON 8c KELLY 6816 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1530 168-041-16-20 ASTLEY ABIGAIL PMB 300 CARLSBAD VILLAGE DR # 108A CARLSBAD, , CA 92008
1533 168-041-16-23 ATILANO ADRIAN J 8c SARAH 3760 JETTY PT CARLSBAD, CA 92010
572 213-181-48-00 AUBERTIN CHRISTIAN P 8c AMY E 2727 PLUMERIA DR CARLSBAD, CA 92009
1462 168-041-13-24 AUERBACH KEITH 8c LAUREN 1789RATCLIFF RD CARLSBAD, CA 92008
891 213-241-05-00 AUSTIN FRANK J 8c CHRISTINE M 2264 CARNELIAN CT CARLSBAD, CA 92009
903 213-241-17-00 AUSTIN SHELTON W 8c LIVESAY KATHERINE 6991 GOLDSTONE RD CARLSBAD, CA 92009
1822 168-341-05-06 AVILA CONRAD M 8c KAREN T 8c TRAPSI VIC S P 0 BOX 4530 CARLSBAD, CA 92018
1755 168-331-73-00 AYAZI ARIANA 3458 RAVINE DR CARLSBAD, CA 92010
1790 168-340-02-19 AYERS BRIDGET E 4023 PENINSULA DR CARLSBAD, CA 92010
1140 213-271-08-00 AZAR WILLIAM G 8c JUNG H 6656 BROOKITE CT CARLSBAD, CA 92009
30 213-112-47-02 AZEVEDO AARON D 6939 BRASS PL CARLSBAD, CA 92009
1387 213-300-04-00 B A DEVELOPMENTS LLC 2766 GATEWAY RD CARLSBAD, CA 92009
1072 213-262-13-17 B G H ENTERPRISES LLC 6106 INNOVATION WAY #N-3 CARLSBAD, CA 92009
1053 213-262-12-03 B T A PARTNERS LLC 6098 INNOVATION WAY CARLSBAD, CA 92009
691 213-212-09-00 BABIKYAN ISSA 6951 AMBER LN CARLSBAD, CA 92009
1312 213-290-36-00 BACH RICHARD C 6702 LIMONITE CT CARLSBAD, CA 92009
823 213-233-01-00 BACKLIN ZACHARY 8c MELISSA FAMILY TRUST 0 6799 ONYX PL CARLSBAD, CA 92009
1980 168-352-31-00 BADINER FAMILY TRUST 06-28-07 3464 MOON FIELD DR CARLSBAD, CA 92010
80 213-112-61-02 BAGSHAW KATHY 6947 TOURMALINE PL CARLSBAD, CA 92009
1488 168-041-15-02 BAHLAWAN MOUNIR 8c NAHED 6644 SURF CREST ST CARLSBAD, CA 92011
1900 168-341-08-15 BAHLAWAN MOUNIR 8c NAHED 4146 KARST RD CARLSBAD, CA 92010
1796 168-340-03-04 BAILEY TIMOTHY 4040 PENINSULA DR CARLSBAD, CA 92010
184 213-140-31-00 BAKER DAVID 8c JESSICA 6225 VILLAGE GREEN DR CARLSBAD, CA 92009
496 213-171-33-00 BAKER ERIC T POBOX 131714 CARLSBAD, CA 92013
8 213-112-41-02 BAKER LINETTE L 6977 BRASS PL CARLSBAD, CA 92009
995 213-250-14-00 BALDWIN JAMES C 8c DENISE M 6351 ALLSTON ST CARLSBAD, CA 92009
280 213-150-32-00 BALDWIN MICHAEL N 8c CALLAGHAN KATHLEEN C 2662 PEPPERTREE WAY CARLSBAD, CA 92009
706 213-220-11-00 BALL CHARLES M 8c CAM A 6805 JADE LN CARLSBAD, CA 92009
1070 213-262-13-15 BALLARD EDWARD R 6104 INNOVATION WAY #N-1 CARLSBAD, CA 92009
1300 213-290-24-00 BALOS JEFFREY W 8c TRACY M P 0 BOX 230451 ENCINITAS, CA 92023
1283 213-290-07-00 BAMRICK MICHAEL 8c JULIANA FAMILY TRUST 0 6748 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1987 168-352-38-00 BANDEL TODD 8c KELLY 3479 MOON FIELD DR CARLSBAD, CA 92010
996 213-250-15-00 BANDEMER BRUCE H 8c KELLY L FAMILY TRUST 6341 ALLSTON ST CARLSBAD, CA 92009
170 213-140-17-00 BANK OF AMERICA 1800 TAPO CANYON RD SIMI VALLEY, CA 93063
721 213-221-01-00 BARANYI NANCY EST OF 7555 EADSAVE #17 LA JOLLA, CA 92037
City of Carlsbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1523 168-041-16-13 BARBANELL LAURA 4020 BACKSHORE CT CARLSBAD, CA 92010
259 213-150-11-00 BARBOSA GILBERT 8c TORES-BARBOSA BLANCA E 2663 BRESSI RANCH WAY CARLSBAD, CA 92009
377 213-161-12-00 BARD ALEXANDER 8c SHARI W FAMILY TRUST 03 6307 Dl VITA DR CARLSBAD, CA 92009
1406 213-310-01-06 BARDON LAWRENCE R 8c HYATT-BARDON RHONDA 6436 CINNABAR WAY CARLSBAD, CA 92009
456 213-170-44-00 BARKER CURT 8c HELEN 2573 GARDEN HOUSE RD CARLSBAD, CA 92009
1338 213-291-18-00 BARLEY JOSEPH D 8c SARAH E 1983 MARCASITE PL CARLSBAD, CA 92009
1536 168-041-17-02 BARNETT FAMILY TRUST 11-13-01 3605 JETTY PT CARLSBAD, CA 92010
1493 168-041-15-07 BAROLDI JOSEPH T 3710 JETTY PT CARLSBAD, CA 92010
1632 168-321-20-00 BAROUDI HOUSSAM 3507 ROCK RIDGE RD CARLSBAD, CA 92010
1566 168-280-61-00 BARRERA ANDRES P 8c MISTY C 8c BARRERA NEL 3598 GRANITE CT CARLSBAD, CA 92010
1734 168-331-52-00 BARRIOS-HAUNSCHILD RAQUEL LIVING TRUST 0 3525 DEL MAR HEIGHTS RD #371 SAN DIEGO, CA 92130
1909 168-350-03-00 BARRON DOUGLAS SR 8c SHARON 1 77 ROSS PL SIERRA MADRE, CA 91024
139 213-130-49-00 BARRUETTO JOSE G 8c ANNETTE M 2571 INGLETON AVE CARLSBAD, CA 92009
635 213-201-18-00 BARTHOLOMEW STELLA A TRUST 09-27-01 8c WO 2238 IVORY PL CARLSBAD, CA 92009
1371 213-292-16-00 BASSEK ROLAND E 8c BASSEK ELISABETH H 1995 OLIVINE CT CARLSBAD, CA 92009
1575 168-320-02-00 BATTLE FRANK 8c SYLVIA T 3579 ROCK RIDGE RD CARLSBAD, CA 92010
564 213-181-40-00 BAUDIER OLIVIER P L 8c AMBER L 2729 PLUMERIA DR CARLSBAD, CA 92009
1369 213-292-14-00 BECK FAMILY TRUST 01-18-02 6856 ESTRELLA DE MAR RD CARLSBAD, CA 92009
754 213-221-35-00 BECK MICHAEL T 8c DEBRA M 6823 KORITE PL CARLSBAD, CA 92009
278 213-150-30-00 BECKELHIMER WILLIAM J & TAMI L 2672 PEPPERTREE WAY CARLSBAD, CA 92009
327 213-151-37-00 BEDELL ANDREW 8c JULIE 6321 GREENHAVEN DR CARLSBAD, CA 92009
935 213-242-24-00 BEGIN MARC A 8c YOLANDA D 6899 GOLDSTONE RD CARLSBAD, CA 92009
1223 213-280-38-00 BELL BARRY L 8c ANDREATTA NICOLE 6608 HALITE PL CARLSBAD, CA 92009
174 213-140-21-00 BENGTSSON GLENN J 8c NICOLE L 6232 DARTINGTON WAY CARLSBAD, CA 92009
1260 213-283-07-00 BENNER BRIAN 8c JENNIFER FAMILY TRUST 01-6574 HALITE PL CARLSBAD, CA 92009
1981 168-352-32-00 BENNER CHARLES A 8c JULIE L 3466 MOON FIELD DR CARLSBAD, CA 92010
1356 213-292-01-00 BENNETT CASEY G 8c TOBEY G H 6804 ESTRELLA DE MAR RD CARLSBAD, CA 92009
99 213-130-09-00 BENSON FAMILY TRUST 01-26-01 2550 DISCOVERY RD CARLSBAD, CA 92009
1534 168-041-16-24 BENSON ROBERT P III 8c SARAH H 3764 JETTY PT CARLSBAD, CA 92010
1604 168-320-31-00 BENY THOMAS 8c ZAGAMI MICHELLE 3553 SAND CT CARLSBAD, CA 92010
773 213-230-03-00 BERGER MATTHEW W 8c APRIL R 6770 OBSIDIAN PL CARLSBAD, CA 92009
812 213-232-06-00 BERISH DANIEL A 8c PATRICE L 2405 LAPIS RD CARLSBAD, CA 92009
939 213-242-28-00 BERNABE EMMANUEL 8c GARCIA MELINDA C 6883 GOLDSTONE RD CARLSBAD, CA 92009
801 213-231-18-00 BERNAL DAVID A 8c SHIRLEY V 6791 VERMARINE CT CARLSBAD, CA 92009
379 213-162-01-00 BERNHEIM ANTONY P 6309 ENCANTO DR CARLSBAD, CA 92009
906 213-241-20-00 BERRY MICHAEL K 8c LEMIZ 6979 GOLDSTONE RD CARLSBAD, CA 92009
City of Carlsbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
2005 168-353-14-00 BERTRAND ROBERT D 8c HOWARD TINA L 4658 MEADOW DR CARLSBAD, CA 92010
1911 168-350-05-00 BESS RICHARD P III 8c REBEKA M 3441 MOON FIELD DR CARLSBAD, CA 92010
1634 168-321-22-00 BEST ROGER W 8c MALESIS-BEST GEORGIA L 3503 ROCK RIDGE RD CARLSBAD, CA 92010
143 213-130-53-00 BEVINGTON FAMILY TRUST 05-20-03 2555 INGLETON AVE CARLSBAD, CA 92009
1261 213-283-08-00 BHASKER C RAMANA 8c KALA R 6570 HALITE PL CARLSBAD, CA 92009
558 213-181-34-00 BHATIA DEEPU 8c NANDITA 2738 ASCOT AVE CARLSBAD, CA 92009
1654 168-321-42-00 BHATT LIVING TRUST 10-26-06 689 ALLUVIAL AVE CLOVIS, CA 93611
1437 213-310-04-02 BIBER AYTAC 8c MICHELLE B 6445 CINNABAR WAY CARLSBAD, CA 92009
888 213-241-02-00 BIESTERFELD CRAIG 0 8c ALLISON M 10796 ESALSABILARD TUCSON, AZ 85747
401 213-162-23-00 BIG KAHUNA TRUST 10-11-00 6300 MONTECITO DR CARLSBAD, CA 92009
1711 168-331-29-00 BIGGS LAWRENCE R 8c WILKIE MARGARET A 4761 CRATER RIM RD CARLSBAD, CA 92010
1694 168-331-12-00 BILIMORIA YAZ F 8c FIROZA Y A B LIVING TR 3407 PLEASANT VALE DR CARLSBAD, CA 92010
1722 168-331-40-00 BIRD MYRNA B TRUST 11-04-04 POBOX 131766 CARLSBAD, CA 92013
1165 213-272-02-00 BISHOP BRIAN D 8c KIM L 6675 TITANITE PL CARLSBAD, CA 92009
1147 213-271-15-00 BJORKLUND JON 8c RALSTON JILL 6628 BROOKITE CT CARLSBAD, CA 92009
364 213-160-21-00 BLACK COLIN A 8c KING LISA M 6348 HUNTINGTON DR CARLSBAD, CA 92009
971 213-243-23-00 BLACKFORD DAVID E 2002 TRUST 11-19-02 66 SIDRA CV NEWPORT COAST, CA 92657
1758 168-331-76-00 BLAKE BRIAN R 8c LISA L 3446 RAVINE DR CARLSBAD, CA 92010
853 213-240-01-00 BLASI-COUNTOURIOTIS FAMILY TRUST 04-03-0 2295 GALENA AVE CARLSBAD, CA 92009
1207 213-280-22-00 BLASQUEZ BRIAN 8c NANCY 2331 KYANITE PL CARLSBAD, CA 92009
605 213-200-10-00 BLINSTRUBAS THOMAS J 8c DILDINE DANIELLE 6844 CITRINE DR CARLSBAD, CA 92009
1218 213-280-33-00 BLOCH CURTIS S 8c LISA M 6634 HALITE PL CARLSBAD, CA 92009
955 213-243-07-00 BLUE CENTURION HOMES LLC 9265 ACTIVITY RD#112 SAN DIEGO, CA 92126
1395 213-300-12-01 BLUE HAT LLC 6965 EL CAMINO REAL #105-6 CARLSBAD, CA 92009
642 213-202-04-00 BLUM HOWARD A 6837 CITRINE DR CARLSBAD, CA 92009
1163 213-271-31-00 BLUM/PHILLIPS FAMILY TRUST 09-14-07 220 E65TH ST#11D NEW YORK, NY 10065
1831 168-341-05-15 BOBICK BRIAN S 4085 PENINSULA DR CARLSBAD, CA 92010
563 213-181-39-00 BOCCHETTI IRENE L 2733 PLUMERIA DR CARLSBAD, CA 92009
557 213-181-33-00 BOHNERT MICHAEL H 8c LISA M 2734 ASCOT AVE CARLSBAD, CA 92009
1800 168-340-03-08 BOJADOR PATRICK C 8c ALESSONDRA J 4066 PENINSULA DR CARLSBAD, CA 92010
333 213-151-43-00 BOJORQUEZ MICHAEL E 8c RENEE 6302 EDENDALE ST CARLSBAD, CA 92009
585 213-181-61-00 BOLES SCOTT H 6420 ARCHES WAY CARLSBAD, CA 92009
961 213-243-13-00 BOND STEPHEN A 8c STACY L 6975 BIXBITE PL CARLSBAD, CA 92009
879 213-240-27-00 BOOHER MICHAEL 2230 AZURITE PL CARLSBAD, CA 92009
359 213-160-16-00 BORNHOFT ROBERT W & SUSAN M 6368 HUNTINGTON DR CARLSBAD, CA 92009
2009 168-353-18-00 BORSO HEATHER S 8c MARRON KEITH M 4668 MEADOW DR CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
203 213-141-15-00 BORTOLUSSI BRETT 8c HARRISON SHAWNA 2633 PARADISE RD CARLSBAD, CA 92009
1194 213-280-09-00 BOSZE ERIC J 8c BERUTI SUE 6635 HALITE PL CARLSBAD, CA 92009
681 213-211-14-00 BOTHMER FREDERICK J 8c PATRICIA A 6890 AMBER LN CARLSBAD, CA 92009
228 213-141-40-00 BOTTS BRIAN 145 VALLECITOS DE ORO #E SAN MARCOS, CA 92069
264 213-150-16-00 BOWEN JAMES B 8c SANDRA M 2695 BRESSI RANCH WAY CARLSBAD, CA 92009
1683 168-331-01-00 BOWES DARREN S 8c JENNY M 3451 PLEASANT VALE DR CARLSBAD, CA 92010
535 213-181-11-00 BOWMAN TRACIE 2763 ASCOT AVE CARLSBAD, CA 92009
1396 213-300-12-02 BOYCE SHELLEY L TRUST 12-07-00 2784 GATEWAY RD #102 CARLSBAD, CA 92009
1959 168-352-10-00 BOYD MARK S 8c TIFFANY L 3480 RICH FIELD DR CARLSBAD, CA 92010
1859 168-341-06-25 BRADFORD RUSSELL S 4107 PENINSULA DR CARLSBAD, CA 92010
255 213-150-07-00 BRAGGIOTTI JOHN F 8c ROBBEN-BRAGGIOTTI CH 2650 GARDEN HOUSE RD CARLSBAD, CA 92009
1877 168-341-07-16 BRAMBLE LORIE L 4078 KARST RD CARLSBAD, CA 92010
627 213-201-10-00 BRENNAN LIVING TRUST 08-04-09 P 0 BOX 2663 CARLSBAD, CA 92018
522 213-180-26-00 BRENNER-VASQUEZ TRUST 09-11-06 2775 PALMETTO DR CARLSBAD, CA 92009
588 213-190-02-00 BRESSI DEVELOPMENT LLC ATTN:PHILIP HITCH CARLSBAD, CA 92009
89 213-122-07-00 BRESSI RANCH COMMUNITY ASSN 1959 PALOMAR OAKS WAY #320 CARLSBAD, CA 92011
88 213-121-02-00 BRESSI RANCH FUEL MART LLC P 0 BOX 456 RANCHO SANTA FE, CA 92067
753 213-221-34-00 BREWER DOUGLAS W 8c AMY L 6819 KORITE PL CARLSBAD, CA 92009
966 213-243-18-00 BREWER SCOTT C 8c SHERMAN-BREWER NICOLE J 6976 AMMONITE PL CARLSBAD, CA 92009
399 213-162-21-00 BRIDGE ENTERPRISES LLC 601 N 44TH AVE PHOENIX, AZ 85043
525 213-181-01-00 BRIENS ERIC 6406 LIVE OAKS DR CARLSBAD, CA 92009
1298 213-290-22-00 BRIESEMEISTER FAMILY TRUST 11-22-11 6753 LIMONITE CT CARLSBAD, CA 92009
875 213-240-23-00 BRISBOIS JOSEPH 0 8c MEIGHAN L 2214 AZURITE PL CARLSBAD, CA 92009
1777 168-340-02-06 BROWN BOBBI-LYNNE 4034 PENINSULA DR CARLSBAD, CA 92010
1849 168-341-06-15 BROWN CHRISTIAN JOHN 4110 KARST RD CARLSBAD, CA 92010
746 213-221-27-00 BROWN FAMILY TRUST 09-05-97 2363 LAPIS RD CARLSBAD, CA 92009
233 213-141-45-00 BROWN KENNETH R 3313 WINCHESTER RD LOUISVILLE, KY 40207
539 213-181-15-00 BROWN RANDALL A 8c DINAH L FAMILY TRUST 0 2747 ASCOT AVE CARLSBAD, CA 92009
1727 168-331-45-00 BROWN/YANG-BROWN TRUST 11 -19-09 3476 GENTLE KNOLL ST CARLSBAD, CA 92010
1284 213-290-08-00 BROWNING TIMOTHY H 8c CARRIE J 6752 ESTRELLA DE MAR RD CARLSBAD, CA 92009
126 213-130-36-00 BRUCE ROBERT W 8c CYNTHIA M 2556 INGLETON AVE CARLSBAD, CA 92009
881 213-240-29-00 BRUNN SCOTT 8c LAWHON KELLY 2238 AZURITE PL CARLSBAD, CA 92009
1701 168-331-19-00 BRYAN THOMAS C 4741 CRATER RIM RD CARLSBAD, CA 92010
852 213-233-30-00 BRYANT PETER R 8c CHEN JOANNA C 6767 MALACHITE PL CARLSBAD, CA 92009
1399 213-300-13-00 BSLATTERY REAL ESTATE HOLDING INC 2782 GATEWAY RD CARLSBAD, CA 92009
1685 168-331-03-00 BUAN EDUARDO T POBOX 130153 CARLSBAD, CA 92013
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1710 168-331-28-00 BUBB ADRIAN H 8c SUTTER AMY M 4759 CRATER RIM RD CARLSBAD, CA 92010
395 213-162-17-00 BUBNACK THEODORE G 8c CAROLYN E 6324 MONTECITO DR CARLSBAD, CA 92009
58 213-112-55-02 BUCKLEY MICHAEL 8c REESE SHANNON 6936 FELDSPAR PL CARLSBAD, CA 92009
1578 168-320-05-00 BUDISELIC FAMILY TRUST 12-04-02 3569 ROCK RIDGE RD CARLSBAD, CA 92010
1266 213-283-13-00 BURAK PAUL V JR 8c DYANNA N 6559 HALITE PL CARLSBAD, CA 92009
1697 168-331-15-00 BURDEN DANIEL E 8c JANSSEN BRENDA L 4733 CRATER RIM RD CARLSBAD, CA 92010
1239 213-282-03-00 BURDICK JOHN 8c MARSHA TRUST 08-11 -82 2309 MICA RD CARLSBAD, CA 92009
659 213-202-21-00 BURKART TIMOTHY T 8c LISA R 2007 TRUST 06 2244 IVORY PL CARLSBAD, CA 92009
1615 168-321-02-00 BURKE VICTOR 3543 ROCK RIDGE RD CARLSBAD, CA 92010
439 213-170-27-00 BURKE-NENE FAMILY TRUST 07-12-04 2571 ARUNDEL AVE CARLSBAD, CA 92009
962 213-243-14-00 BURLAND BYRON TRUST 10-16-06 6971 BIXBITE PL CARLSBAD, CA 92009
701 213-220-06-00 BURLESON JOHN T 8c FLANAGAN LYNN 6825 JADE LN CARLSBAD, CA 92009
109 213-130-19-00 BURLINGAME JANNIES S 6206 TOPIARY ST CARLSBAD, CA 92009
870 213-240-18-00 BURNETT FAMILY TRUST 06-01-09 2207 AZURITE PL CARLSBAD, CA 92009
1852 168-341-06-18 BURROWS DANA 4100 KARST RD CARLSBAD, CA 92010
225 213-141-37-00 BURTON TALISIN H 8c MEGAN R 2729 PARADISE RD CARLSBAD, CA 92009
1609 168-320-36-00 BUSTOS KARL M 8c RIA M 3566 SAND CT CARLSBAD, CA 92010
1221 213-280-36-00 BYRD SCOTT A 8c KIMBERLY E 6616 HALITE PL CARLSBAD, CA 92009
1111 213-263-16-00 C 3 CENTER LLC 5838 EDISO PL #100 CARLSBAD, CA 92008
1104 213-263-09-00 C B AQUATIC VENTURES LLC 25 WATERWORKS WAY IRVINE, CA 92618
1677 168-330-21-00 CABRERA RUBEN 8c ROSA ASD 1306 EDGECLIFFE DR LOS ANGELES, CA 90026
2 213-112-39-01 CAGAN HOWARD L 8c CLAUDIA H 6968 BRASS PL CARLSBAD, CA 92009
1468 168-041-14-06 CAGLE BRIAN A 8c SARA E 3685 JETTY PT CARLSBAD, CA 92010
1537 168-041-17-03 CALABRESE SABINA 3601 JETTY PT CARLSBAD, CA 92010
907 213-241-21-00 CALDERON CHRISTOPHER T 8c TARA G 6975 GOLDSTONE RD CARLSBAD, CA 92009
248 213-141-60-00 CALFIN MATTHEW S 8c JULIE L 2628 GARDEN HOUSE RD CARLSBAD, CA 92009
1349 213-291-29-00 CALHOUN MICHAEL L 8c AMI G JOINT LIVING T 1976 MARCASITE PL CARLSBAD, CA 92009
1057 213-262-13-02 CALL MICHAEL C 6130 INNOVATION WAY CARLSBAD, CA 92009
133 213-130-43-00 CALL THOMAS S 8c GREENBERG AIMEE B 2584 INGLETON AVE CARLSBAD, CA 92009
723 213-221-03-00 CALLIS REVOCABLE TRUST 08-07-87 2364 LARIMAR AVE CARLSBAD, CA 92009
667 213-210-08-00 CALLISTO JOHN M 8c SANDRA M 6856 AMBER LN CARLSBAD, CA 92009
844 213-233-22-00 CAMERON FAMILY TRUST 12-04-95 6792 MALACHITE PL CARLSBAD, CA 92009
1742 168-331-60-00 CAMMACK JUSTIN S & ELIZABETH P 3429 RAVINE DR CARLSBAD, CA 92010
463 213-170-51-00 CAMPANA OSCAR 8c ANNE TRUST 03-09-07 2584 ARUNDEL AVE CARLSBAD, CA 92009
1108 213-263-13-00 CAMPANIL GROUP LLC 3235 CAMPANIL DR SANTA BARBARA, CA 93109
247 213-141-59-00 CAMPBELL JOHN A 8c BELYEA LISA M 2632 GARDEN HOUSE RD CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
1738 168-331-56-00
1833 168-341-05-17
1561 168-280-56-00
32 213-112-47-04
204 213-141-16-00
807 213-232-01-00
923 213-242-10-00
1702 168-331-20-00
249 213-150-01-00
1026 213-261-05-00
744 213-221-25-00
1691 168-331-09-00
1693 168-331-11-00
1227 213-281-03-00
141 213-130-51-00
1148 213-271-16-00
1938 168-350-32-00
1995 168-353-04-00
1467 168-041-14-05
1264 213-283-11-00
1673 168-330-17-00
148 213-130-58-00
1746 168-331-64-00
37 213-112-49-01
1327 213-291-07-00
1666 168-330-10-00
506 213-180-10-00
1373 213-292-18-00
544 213-181-20-00
1740 168-331-58-00
1916 168-350-10-00
471 213-171-08-00
728 213-221-08-00
1407 213-310-01-07
349 213-160-06-00
974 213-243-26-00
OWNER
CAMPBELL MICHELLE M
CANFIELD RONALD S JR 8c SARAH C G
CANICOSA ZENAIDA O
CANNON PETER E 8c MARTHA L
CARA BISMARCK A 8c ADRIANA
CARBINE DOUGLAS N 8c CHERIE M
CARCHIDI KENNETH D 8c JOHNSON CATHERINE
CARIAGA CAROLYN
CARLE PAULETTE F
CARLSBAD SELF STORAGE INVESTORS LLC
CARMAN DWAYNE JR 8c NORA B
CARNEY MICHAEL P 8c DEBRA J
CARPENTIER ROBERT A 8c MARIAN R
CARREON RICHARD R 8c DEBRA A
CARRINGTON ROBERT F
CARUSO ANTHONY J 8c MARGARET C
CASANADA MICHELLE 8c CASANADA AVELINO 8c F
CASEY DOUGLAS A 8c ROBIN K
CASTILE BRENDAN R 8c GRANT LARISSA J
CASTRO DAVID E 8c SAGE H
CASTRO ROMULO R 8c MERCY R
CASTRO-MARTINEZ LIVING TRUST 07-24-08
CATILUS CRAIG 8c ALISON
CATOVIC AMER 8c MARWAH
CAUTELA RENATO 8c PALMER JOHN
CEJA FLAVIO 8c SANDRA G
CERQUA LAURA J
CERVERA RICARDO
CHAMBERS MARTIN J REVOCABLE TRUST 01-15-
CHAN MING F & SRIVATSA GITHA S TRUST 04-
CHANG AGNES H
CHANG CHIA-NING 8c CHANG TA-CHIH
CHANG HENRY C 8c JULIE D
CHANG ROBERT
CHANG STUART D
CHANG WEIJEN W 8c HOUSMAN LAURIE
ADDRESS
427 9TH AVE #1202
4091 PENINSULA DR
3578 GRANITE CT
6935 BRASS PL
2637 PARADISE RD
2425 LAPIS RD
2263AVENTURINE PL
4743 CRATER RIM RD
2676 GARDEN HOUSE RD
PO BOX 1368
2371 LAPIS RD
3419 PLEASANT VALE DR
3411 PLEASANT VALE DR
6675 HALITE PL
PO BOX 131301
6624 BROOKITE CT
3448 MOON FIELD DR
3488 RICH FIELD DR
3681 JETTY PT
6558 HALITE PL
3494 GENTLE KNOLL ST
2562 TOWN GARDEN RD
3445 RAVINE DR
6916 BRASS PL
6780 ESTRELLA DE MAR RD
3463 PLEASANT VALE DR
3718 N KENMORE AVE #301
1987 OLIVINE CT
2727 ASCOT AVE
4738 CRATER RIM RD
2848 WESTWOOD DR NW
2183 AVENIDA TORONJA
2384 LARIMAR AVE
6432 CINNABAR WAY
6371 HUNTINGTON DR
6985 AMMONITE PL
CITY. STATE. ZIP
SAN DIEGO, CA 92101
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92018
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92013
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CHICAGO, IL 60613
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
OLYMPIA, WA 98502
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1641 168-321-29-00 CHAD EUN KYOUNG 11300 MONTGALL AVE #1102 KANSAS CITY, MO 64137
105 213-130-15-00 CHAD YUEN 8c SHARON FAMILY REVOCABLE LIVI 2574 DISCOVERY RD CARLSBAD, CA 92009
813 213-232-07-00 CHAPIN THOMAS W 2401 LAPIS RD CARLSBAD, CA 92009
1581 168-320-08-00 CHAPPELL ERIC A 8c DIANE L 3563 ROCK RIDGE RD CARLSBAD, CA 92010
1186 213-280-01-00 CHAVEZ RALPH D 8c DEBBIE J TRS 6603 HALITE PL CARLSBAD, CA 92009
407 213-162-30-00 CHELLADURAI SENTHILKUMAR 8c SENTHILKUMAR 3700 AZIMUTH PL CARLSBAD, CA 92010
243 213-141-55-00 CHEN DER BAO 1 LEUCADIA IRVINE, CA 92602
1893 168-341-08-08 CHEN JONES 8c MINGWHEI 56 EVERGREEN AVE BROOMALL, PA 19008
1585 168-320-12-00 CHEN TACHUN 3555 ROCK RIDGE RD CARLSBAD, CA 92010
1944 168-351-03-00 CHEN TIEN-TSUNG 8c CHING-CKO FAMILY 1995 3435 RICH FIELD DR CARLSBAD, CA 92010
1243 213-282-07-00 CHEN-CHONG LIVING TRUST 12-19-07 2325 MICA RD CARLSBAD, CA 92009
1982 168-352-33-00 CHEUNG ALAN W 8c LIM ROWENA T 3468 MOON FIELD DR CARLSBAD, CA 92010
346 213-160-03-00 CHEUNG LOUIS S & CATHERINE N 6359 HUNTINGTON DR CARLSBAD, CA 92009
1291 213-290-15-00 CHEW BENSON G H 8c LORENA J 6730 LIMONITE CT CARLSBAD, CA 92009
650 213-202-12-00 CHEYAPANTA PAUL S 8c MERCADO-CHEYAPANTA R6862 CITRINE DR CARLSBAD, CA 92009
1703 168-331-21-00 CHIANG PENGTA ANTHONY 8c WANG l-FANG 4745 CRATER RIM RD CARLSBAD, CA 92010
729 213-221-09-00 CHILDERS PAUL J 8c STEPHANIE M 2388 LARIMAR AVE CARLSBAD, CA 92009
790 213-231-07-00 CHOCHOLEK DRAKE C 6766 VERMARINE CT CARLSBAD, CA 92009
1403 213-310-01-03 CHOI DEREK 8c CHOI SOOK HEE 6448 CINNABAR WAY CARLSBAD, CA 92009
1288 213-290-12-00 CHOI JOHN JEASHIN & CHRISTY HA 6718 LIMONITE CT CARLSBAD, CA 92009
1730 168-331-48-00 CHOI Kl SUNG 8c SUNGAE 3448 PLEASANT VALE DR CARLSBAD, CA 92010
1670 168-330-14-00 CHON BRIAN SU YOUNG 3484 GENTLE KNOLL ST CARLSBAD, CA 92010
1476 168-041-14-14 CHON JE HWAN 8c MIN OH MlH 3705 JETTY PT CARLSBAD, CA 92010
538 213-181-14-00 CHONG FAMILY TRUST 05-11-05 1038 SCENIC WAY CARLSBAD, CA 92008
310 213-151-20-00 CHOONG VI-EN 8c ANDREA 6323 HUNTINGTON DR CARLSBAD, CA 92009
389 213-162-11-00 CHOPRA DEVINDER R 8c KRISHNA 2693 ECHO AVE CARLSBAD, CA 92009
1726 168-331-44-00 CHOW CHAK CHEONG 1304CASSINS ST CARLSBAD, CA 92011
1361 213-292-06-00 CHOY EDDIE L T 8c JANE A T 6824 ESTRELLA DE MAR RD CARLSBAD, CA 92009
370 213-161-05-00 CHU FAMILY TRUST 12-08-93 6335 Dl VITA DR CARLSBAD, CA 92009
265 213-150-17-00 CHU JONATHAN CHUNG-NAN 8c TIEN-YU 2699 BRESSI RANCH WAY CARLSBAD, CA 92009
1793 168-340-03-01 CHU KIMMY T 4046 PENINSULA DR CARLSBAD, CA 92010
1602 168-320-29-00 CHUEH SHIH-JUNG 8c SUNG YI-HUI REVOCABLE 3561 SAND CT CARLSBAD, CA 92010
325 213-151-35-00 CHUKIAT DON 8c VICKIE 12 WADSWORTH IRVINE, CA 92620
1539 168-041-17-05 CHUNG ALVIN 11315 MISSISSIPPI AVE #208 LOS ANGELES, CA 90025
26 213-112-46-02 CHUNG MARK MINKYU 6946 BRASS PL CARLSBAD, CA 92009
1996 168-353-05-00 CICHASKY DANIEL C & ANDERSON BARBARA A 3490 RICH FIELD DR CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
600 213-200-05-00
1346 213-291-26-00
173 213-140-20-00
1883 168-341-07-22
1294 213-290-18-00
101 213-130-11-00
1752 168-331-70-00
313 213-151-23-00
503 213-180-07-00
448 213-170-36-00
894 213-241-08-00
1648 168-321-36-00
959 213-243-11-00
447 213-170-35-00
898 213-241-12-00
1773 168-340-02-02
1518 168-041-16-08
775 213-230-05-00
231 213-141-43-00
1190 213-280-05-00
997 213-250-16-00
1540 168-041-17-06
190 213-141-02-00
1565 168-280-60-00
1914 168-350-08-00
1817 168-341-05-01
1974 168-352-25-00
945 213-242-39-00
622 213-201-05-00
1546 168-041-17-12
1806 168-340-03-14
465 213-171-02-00
1124 213-270-10-00
1388 213-300-05-00
1463 168-041-14-01
758 213-221-39-00
OWNER
CIPRIANNI MICHAEL A 8c VANESSA
CIRINCIONE ANTHONY S 8c BRENDA B
CLARK DALE J 8c MICHELLE
CLARK PAUL E 8c MARY G
CLARKE FAMILY TRUST 07-12-06
CLARKE MICHAEL R 8c ELIZABETH
CLEAVERKING DANIELLE
CLINE BRYAN 8c LAURA LIVING TRUST 04-14-0
CLOAKEY FAMILY TRUST 02-04-97
CLOTFELTER CUTTER 8c BRITTANY
COBB-WALKER TRUST 10-30-08
COCHRAN STEPHEN M JR 8c LISA E
COCQUEREL PETER N 8c NG YOKE CHENG
COFFMAN KEVIN J
COHEN ANTHONY 8c DIANE
COLBURN JERRY 8c CYNTHIA
COLEBROOKE JODIE O
COLEY STEVEN D
COLOME DENNIS M
CONRAD KENNETH A 8c JOANNE R FAMILY TRUST
CONWAY FAMILY TRUST 01-29-10
COOK GEOFFREY P 8c JOANNE
COOKE KERRY E
COOPER CHRISTINA M
COOPER WILLIAM J
CORNILLE REBECCA
CORNWALL ALLEN S 8c LISA L
CORNWELL MICHAEL N 8c SOUSA LORIE
COSCIA ALBERT A 8c PENELOPE
COSTELLO BRIAN P 8c FRITCH AMBER L
COSTELLO LORENA
COWAN JOHN 8c KRISTI
COZENS ADAM T 8c JAMIE L
CP BUSINESS ENTERPRISES INC
CRAMOND ANDREW T 8c AMEE S
CROGAN BRIAN 8c DANA
ADDRESS
6829 TANZANITE DR
1964 MARCASITE PL
6228 DARTINGTON WAY
4086 KARST RD
6742 LIMONITE CT
2558 DISCOVERY RD
1564 SUMMIT AVE
6335 HUNTINGTON DR
2735 PALMETTO DR
P O BOX 7029
2276 CARNELIAN CT
3524 ROCK RIDGE RD
6983 BIXBITE PL
1630 COLLINGWOOD DR
6980 GOLDSTONE RD
1475 AVENIDA LA POSTA
4004 BACKSHORE CT
2461 LAPIS RD
2696 BRESSI RANCH WAY
6619 HALITE PL
6331 ALLSTON ST
3613 JETTY PT
6253 COTTAGE DR
3594 GRANITE CT
3429 MOON FIELD DR
4076 PENINSULA DR
3473 RICH FIELD DR
2278AVENTURINE PL
6853 TANZANITE DR
3614 JETTY PT
4075 PENINSULA DR
6258 TOPIARY ST
2401 MICA RD
2772 GATEWAY RD
5470 WOLVERINE TER
6836 KORITE PL
CITY. STATE. ZIP
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARDIFF, CA 92007
CARLSBAD, CA 92009
CARLSBAD, CA 92009
RANCHO SANTA FE, CA 92067
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
SAN DIEGO, CA 92109
CARLSBAD, CA 92009
ENCINITAS, CA 92024
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
574 213-181-50-00 CROMWELL FAMILY TRUST 03-03-08 2735 PLUMERIA DR CARLSBAD, CA 92009
1117 213-270-03-00 CRUMBAKER BRIAN R 8c LORRIE L 2458 MICA RD CARLSBAD, CA 92009
1263 213-283-10-00 CRUZ BERNARDO V 8c NATIVIDAD M 14CLIFFSIDE WAY BOONTON, NJ 07005
726 213-221-06-00 CRUZ DIONIDES D JR 8c ZARINA D 2376 LARIMAR AVE CARLSBAD, CA 92009
550 213-181-26-00 CUMMINGS CHRISTOPHER 8c KIRSTEN 2706 ASCOT AVE CARLSBAD, CA 92009
1813 168-340-03-21 CUMMINGS MICHAEL C 8c JULITA 4043 PENINSULA DR CARLSBAD, CA 92010
1795 168-340-03-03 CUNHA LUCAS S 8c CONSTANCE S 4045 PENINSULA DR CARLSBAD, CA 92010
92 213-130-02-00 CUNNEEN GARY S 2006 TRUST 12-29-06 6225 ALVERTON DR CARLSBAD, CA 92009
947 213-242-41-00 CURTIS LIVING TRUST 11-17-09 6879 GOLDSTONE RD CARLSBAD, CA 92009
1377 213-292-22-00 CUZENS JARROD W 1951 MARCASITE PL CARLSBAD, CA 92009
1008 213-260-01-02 DPT PROPERTIES LLC 700 GARDEN VIEW CT #103 ENCINITAS, CA 92024
561 213-181-37-00 DAI NINGDA A 6411 ARCHES WAY CARLSBAD, CA 92009
17 213-112-43-03 DALTO ROBERT L 8c DENISE D 6956 BRASS PL CARLSBAD, CA 92009
531 213-181-07-00 DALY MATTHEW 8c CHANDA 6430 LIVE OAKS DR CARLSBAD, CA 92009
1006 213-250-25-00 DAMIAN ANGEL 8c ARACELI 3241 CUTTING HORSE RD NORCO, CA 92860
1992 168-353-01-00 DAMICO DEBORA 8c LAWSON MAGDALENA P 3482 RICH FIELD DR CARLSBAD, CA 92010
1558 168-280-53-00 DANAHER PATRICE W 3573 GRANITE CT CARLSBAD, CA 92010
48 213-112-51-04 DANCHERTSEN CATHERINE N 6920 TOURMALINE PL CARLSBAD, CA 92009
982 213-250-01-00 DANG CHUONG MICHAEL V 8c NGUYEN KELLY DAO 12609 193RD ST CERRITOS, CA 90703
318 213-151-28-00 DANIELSON RONALD F 8c PAIGE C 6328 GREENHAVEN DR CARLSBAD, CA 92009
676 213-211-09-00 DANKWORTH STEPHEN R 8c KIMBERLY W 2344 ZODIAC ST CARLSBAD, CA 92009
975 213-243-27-00 DAVE NIMISH S & JUI 6981 AMMONITE PL CARLSBAD, CA 92009
292 213-151-02-00 DAVIDSON FAMILY TRUST 10-11-07 6313 HERITAGE DR CARLSBAD, CA 92009
206 213-141-18-00 DAVIDSON SCOTT E POBOX 3129 BIG BEAR LAKE, CA 92315
981 213-243-33-00 DAVIES CHRISTOPHER 8c CYNTHIA P 6957 AMMONITE PL CARLSBAD, CA 92009
1962 168-352-13-00 DAVIES STEVEN 8c SHELLEY 4676 MEADOW DR CARLSBAD, CA 92010
867 213-240-15-00 DAVIS BRUCE R TR 2219 AZURITE PL CARLSBAD, CA 92009
1316 213-290-40-00 DAVIS JAMES R 8c KIMBERLEY A 1944 COBALT DR CARLSBAD, CA 92009
1990 168-352-41-00 DAVIS MATTHEW 3467 MOON FIELD DR CARLSBAD, CA 92010
669 213-211-02-00 DAVIS RANDALL 8c MARION E 6891 AMBER LN CARLSBAD, CA 92009
1517 168-041-16-07 DAVISON JASON J 4002 BACKSHORE CT CARLSBAD, CA 92010
1808 168-340-03-16 DAVISON SCOTT 8c SARA 4079 PENINSULA DR CARLSBAD, CA 92010
1292 213-290-16-00 DEAL FAMILY TRUST 04-05-10 6734 LIMONITE CT CARLSBAD, CA 92009
737 213-221-17-00 DEAN FAMILY JANUARY 2007 TRUST 01-17-07 2378 LAPIS RD CARLSBAD, CA 92009
1297 213-290-21-00 DECAMP JOSEPH S 8c JENNIFER L 6754 LIMONITE CT CARLSBAD, CA 92009
438 213-170-26-00 DECKER STEPHANIE 2575 ARUNDEL AVE CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Cartsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
811 213-232-05-00 DECKER THOMAS C TRUST 07-10-96 8c DECKER 2409 LAPIS RD CARLSBAD, CA 92009
1827 168-341-05-11 DEE RYAN S 4092 PENINSULA DR CARLSBAD, CA 92010
1951 168-352-02-00 DEEMER LISA M 3464 RICH FIELD DR CARLSBAD, CA 92010
1792 168-340-02-21 DEFILIPPIS SUZANNE D 4025 PENINSULA DR CARLSBAD, CA 92010
169 213-140-16-00 DELANO JOSEPH ALOYSIUS 6203 DARTINGTON WAY CARLSBAD, CA 92009
223 213-141-35-00 DELAROSA MICHAEL A 2721 PARADISE RD CARLSBAD, CA 92009
1884 168-341-07-23 DELISLE GEORGE 8c JOANN 4088 KARST RD CARLSBAD, CA 92010
559 213-181-35-00 DELKER FRANK M 8c JOSIE F 6419 ARCHES WAY CARLSBAD, CA 92009
1002 213-250-21-00 DELLAPENNA LIVING TRUST 10-28-10 6315 KEENELAND DR CARLSBAD, CA 92009
72 213-112-58-01 DEMARCO JANE 6926 TOURMALINE PL CARLSBAD, CA 92009
1631 168-321-19-00 DENENNY JACQUELINE R 3509 ROCK RIDGE RD CARLSBAD, CA 92010
983 213-250-02-00 DENEROFF FAMILY REVOCABLE LIVING TRUST 1 6384 KEENELAND DR CARLSBAD, CA 92009
1633 168-321-21-00 DENG FAMILY TRUST 02-26-99 3505 ROCK RIDGE RD CARLSBAD, CA 92010
2000 168-353-09-00 DENG XINHUI 8c WU JIANHUA 3498 RICH FIELD DR CARLSBAD, CA 92010
954 213-243-06-00 DENINGER DANIEL A 8c TINA E 6982 BIXBITE PL CARLSBAD, CA 92009
1352 213-291-32-00 DENNISTON PHILIP L 8c ASHLEY L 1986 MARCASITE PL CARLSBAD, CA 92009
654 213-202-16-00 DEPFYFFER KURT C 8c SARAH P 6848 CITRINE DR CARLSBAD, CA 92009
123 213-130-33-00 DEROSALES LEDESMA L 2557 DISCOVERY RD CARLSBAD, CA 92009
1994 168-353-03-00 DEROZE MARK D 3486 RICH FIELD DR CARLSBAD, CA 92010
1728 168-331-46-00 DESAI DHAVAL S 8c AMI D 3456 PLEASANT VALE DR CARLSBAD, CA 92010
1986 168-352-37-00 DESAI MAHADEVBHAI D 4681 MEADOW DR CARLSBAD, CA 92010
1222 213-280-37-00 DESAI NIRENS 8c ANITA N 6612 HALITE PL CARLSBAD, CA 92009
1771 168-331-89-00 DESAI PANKAJ A 8c MINAKSHI P 3455 GENTLE KNOLL ST CARLSBAD, CA 92010
893 213-241-07-00 DESHAZO CLAUDE 8c MAUREEN REVOCABLE TRUS 2272 CARNELIAN CT CARLSBAD, CA 92009
1586 168-320-13-00 DESHON DAREN N & MONICA L 3553 ROCK RIDGE RD CARLSBAD, CA 92010
1698 168-331-16-00 DESMIT MARGARET A 4735 CRATER RIM RD CARLSBAD, CA 92010
1125 213-270-11-00 DESPAIN ROBERT W 8c WHITNEY T 2405 MICA RD CARLSBAD, CA 92009
1309 213-290-33-00 DIAMANTIDIS PHILIP 8c LEE SELENA 6709 LIMONITE CT CARLSBAD, CA 92009
1979 168-352-30-00 DIANATt ROBERT R 8c ALAMI-RAD MAHVASH 3462 MOON FIELD DR CARLSBAD, CA 92010
1458 168-041-13-20 DIAZ MARIA A 3660 JETTY PT CARLSBAD, CA 92010
621 213-201-04-00 DIAZ-DUARTE CARLOS 6849 TANZANITE DR CARLSBAD, CA 92009
1935 168-350-29-00 DIETER BRANDON A 8c CYNTHIA J 3436 MOON FIELD DR CARLSBAD, CA 92010
212 213-141-24-00 DIETRICH LYNN A 2669 PARADISE RD CARLSBAD, CA 92009
953 213-243-05-00 DIGIACOMO THOMAS 8c PATRICIA 22 CHESTERFIELD DR CHESTER, NJ 07930
1270 213-283-17-00 DIGIOIA JOHN J JR 8c DEANA L 6575 HALITE PL CARLSBAD, CA 92009
1308 213-290-32-00 DILLON DAVID P 8c LINDSAY 6713 LIMONITE CT CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
135 213-130-45-00 DILLON JEFFREY R 8c ELIZABETH A 2587 INGLETON AVE CARLSBAD, CA 92009
1885 168-341-07-24 DIMOFF FAMILY 2006 TRUST 06-02-06 232 HYGEIA CT ENCINITAS, CA 92024
793 213-231-10-00 DIRTADIAN STEPHAN 8c MARGARET 6778 VERMARINE CT CARLSBAD, CA 92009
1012 213-260-01-07 DISCOVERY CHILDRENS DENTISTRY LLC 6221 METROPOLITAN ST #202 CARLSBAD, CA 92009
435 213-170-23-00 DISTER BRIAN 8c SHERI 2586 DOGWOOD RD CARLSBAD, CA 92009
1538 168-041-17-04 DJIFROUDI MARJAN 8c KHOSROVI KHADIJEH 2287 CAMINITO PAJARITO #162 SAN DIEGO, CA 92107
442 213-170-30-00 DOAN NHAT D 2559 ARUNDEL AVE CARLSBAD, CA 92009
1596 168-320-23-00 DONIA TONY 8c SANDRA 54 CHELTENHAM AVE L4L1K7 CANADA,
929 213-242-16-00 DOOLEY GAVIN 8c JESSICA 2282AVENTURINE PL CARLSBAD, CA 92009
560 213-181-36-00 DORN MICHAEL H 8c SUSANNE B 7 RUE LINCOLN 75008 PARIS FRANC,
918 213-242-05-00 DOUGHERTY CYNTHIA A 6907 GOLDSTONE RD CARLSBAD, CA 92009
1324 213-291-04-00 DOYLE RICHARD P 8c HANNIA L 6768 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1121 213-270-07-00 DRESIOS JOHN 8c VELENTZA ANASTASIA 2442 MICA RD CARLSBAD, CA 92009
1457 168-041-13-19 DRESSEL REINHART 3658 JETTY PT CARLSBAD, CA 92010
1205 213-280-20-00 DRISKO KEVIN 8c LINDSAY JULIE 2323 KYANITE PL CARLSBAD, CA 92009
1713 168-331-31-00 DUBOURDIEU MARK 8c CASSANDRA REVOCABLE 154765 CRATER RIM RD CARLSBAD, CA 92010
1743 168-331-61-00 DUBOURDIEU PHILIP & TRICIA L 3433 RAVINE DR CARLSBAD, CA 92010
341 213-151-51-00 DUCA JOHN J 8c TOBIAS MARIA L C 6334 EDENDALE ST CARLSBAD, CA 92009
3 213-112-39-02 DUCHENE BRIAN G 6970 BRASS PL CARLSBAD, CA 92009
262 213-150-14-00 DUCHENE DENNIS A 2675 BRESSI RANCH WAY CARLSBAD, CA 92009
361 213-160-18-00 DUFF MARTIN H IV 8c JESSICA W 6360 HUNTINGTON DR CARLSBAD, CA 92009
1302 213-290-26-00 DUFFY KEVIN M 6737 LIMONITE CT CARLSBAD, CA 92009
682 213-211-15-00 DUICH MICHAEL B 8c LESLIE L 6886 AMBER LN CARLSBAD, CA 92009
617 213-200-22-00 DUNHAM STEPHEN R 6831 HELENITE PL CARLSBAD, CA 92009
1860 168-341-06-26 DUNKER BRYAN K 8c HONRADO JOSELLE T 4105 PENINSULA DR CARLSBAD, CA 92010
601 213-200-06-00 DUREN LARS N 8c KERRI A 6833 TANZANITE DR CARLSBAD, CA 92009
2001 168-353-10-00 DURIE RONALD G 8c MARIE L 4650 MEADOW DR CARLSBAD, CA 92010
306 213-151-16-00 DURKIN JOSEPH A 8c DENISE A 6314 HUNTINGTON DR CARLSBAD, CA 92009
976 213-243-28-00 DUSTOOR FAMILY TRUST 05-04-11 6977 AMMONITE PL CARLSBAD, CA 92009
1501 168-041-15-15 DUTTA FAMILY TRUST 07-07-97 7819 VISTA LAZANJA SAN DIEGO, CA 92127
630 213-201-13-00 DVORAK DALE 8c PAMELA 2001 TRUST 12-27-01 6835 HELENITE PL CARLSBAD, CA 92009
1154 213-271-22-00 DWYER JONATHAN C 8c YVETTE R 6646 TITANITE PL CARLSBAD, CA 92009
624 213-201-07-00 E A J TRUST 09-08-09 6863 TANZANITE DR CARLSBAD, CA 92009
1600 168-320-27-00 EASTERBROOK CLARK 8c KATHRYN 3569 SAND CT CARLSBAD, CA 92010
1850 168-341-06-16 EBETE DONN H 8c GAN DANALYN P 4102 KARST RD CARLSBAD, CA 92010
596 213-200-01-00 ECKEL LEE N 8c NAOKO O 6813 TANZANITE DR CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1 213-110-01-00 ECR CORPORATE CENTER LP 5600 AVENIDA ENCINAS #100 CARLSBAD, CA 92008
818 213-232-13-00 EDDY MICHAEL A 8c PATRICIA 2436 LAPIS RD CARLSBAD, CA 92009
1452 168-041-13-14 EDGEL JENNIFER D 3644 JETTY PT CARLSBAD, CA 92010
1759 168-331-77-00 EDIGA NARASHIMA B 8c NAGELLI-EDIGA UMABAR 2044 CAP ROCK DR RICHARDSON, TX 75080
1940 168-350-34-00 EDSON THEODORE D 8c DEBRA S 3456 MOON FIELD DR CARLSBAD, CA 92010
625 213-201-08-00 EDWARDS LIVING TRUST 05-03-99 6860 TANZANITE DR CARLSBAD, CA 92009
1620 168-321-07-00 EGKAN JEFF L 8c THERESA H 3533 ROCK RIDGE RD CARLSBAD, CA 92010
396 213-162-18-00 EGLI JERRY D LIVING TRUST 01-17-03 6320 MONTECITO DR CARLSBAD, CA 92009
1413 213-310-01-13 EHN JENNY 2409 COPPER WAY CARLSBAD, CA 92009
836 213-233-14-00 EHSAN HOUMAN 6785 OBSIDIAN PL CARLSBAD, CA 92009
692 213-212-10-00 EHSAN MOHAMMAD R 6950 AMBER LN CARLSBAD, CA 92009
1128 213-270-14-00 EICHER MICHAEL J 8c DAWN K 2417 MICA RD CARLSBAD, CA 92009
1520 168-041-16-10 EISNER JUSTIN 4012 BACKSHORE CT CARLSBAD, CA 92010
1159 213-271-27-00 EL-GHOROURY AMIR H 8c LINDSAY J 8c BLACKBU 6626 TITANITE PL CARLSBAD, CA 92009
567 213-181-43-00 ELKINS CHRISTOPHER G 8c ESCURO GUIA-LYNN 2717 PLUMERIA DR CARLSBAD, CA 92009
187 213-140-34-00 ELLINGSEN ERIC 8c NATALIE C 6237 VILLAGE GREEN DR CARLSBAD, CA 92009
850 213-233-28-00 ELLIOTT JAMES M 8c LEWIS EVELYN J 6775 MALACHITE PL CARLSBAD, CA 92009
612 213-200-17-00 ELSHIRE LIVING TRUST 09-11-97 6816 CITRINE DR CARLSBAD, CA 92009
287 213-150-39-00 ERNEST JACOB 8c NICOLE C 2634 PEPPERTREE WAY CARLSBAD, CA 92009
1801 168-340-03-09 ESCOBAR JACK V 8c MAXINE G 4070 PENINSULA DR CARLSBAD, CA 92010
1607 168-320-34-00 ESHELMAN FAMILY TRUST 04-12-83 3558 SAND CT CARLSBAD, CA 92010
1864 168-341-07-03 ESPINOZA RAUL S 8c CULVER ALISON B 4095 KARST RD CARLSBAD, CA 92010
222 213-141-34-00 ESPIRITU FRANZ C 8c ESPERANZA R 2717 PARADISE RD CARLSBAD, CA 92009
1618 168-321-05-00 ESQUEDACALDERON CELIA 3537 ROCK RIDGE RD CARLSBAD, CA 92010
1067 213-262-13-12 ESTES DAVID H 8c GILVEY MARGUERITTE F 2611 LA GOLONDRINA ST CARLSBAD, CA 92009
1068 213-262-13-13 ESTES DAVID H 8c GILVEY MARGUERITTE F 2611 LA GOLONDRINA ST CARLSBAD, CA 92009
1612 168-320-39-00 ESTES MICHAEL N 8c DONNA C 3567 PEBBLE ST CARLSBAD, CA 92010
175 213-140-22-00 ESWARAKA JEETENDRA 8c JAYAKAR HIMANGI R 6236 DARTINGTON WAY CARLSBAD, CA 92009
199 213-141-11-00 ETTINGER JAMES P 8c ELENA L 6262 VILLAGE GREEN DR CARLSBAD, CA 92009
1988 168-352-39-00 EVOLA KEITH G FAMILY RETREAT LLC 250 N ROSE ST MT CLEMENS, Ml 48043
1886 168-341-08-01 FACIONE CHRISTOPHER J 4132 KARST RD CARLSBAD, CA 92010
831 213-233-09-00 FADDICK CHRISTOPHER J 8c ADAMS LISA N 6794 OBSIDIAN PL CARLSBAD, CA 92009
697 213-220-02-00 FALL DONALD R 8c JANET M REVOCABLE FAMILY 301 W G ST #302 SAN DIEGO, CA 92101
789 213-231-06-00 FALLINI CHUCK 8c KAREN FAMILY TRUST 02-01 6745 VERMARINE CT CARLSBAD, CA 92009
1931 168-350-25-00 FAMILO JAMIE 8c JENNIFER 3459 RICH FIELD DR CARLSBAD, CA 92010
1921 168-350-15-00 FANT DOYLE 8c BONNIE REVOCABLE TRUST 11-0 3446 RICH FIELD DR CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1857 168-341-06-23 FARNAM BRIAN 8c MICHELLE 4103 PENINSULA DR CARLSBAD, CA 92010
1563 168-280-58-00 FARRINGTON AMY E LIVING TRUST 03-05-10 3586 GRANITE CT CARLSBAD, CA 92010
1766 168-331-84-00 FAUSETT DIANE M 3435 GENTLE KNOLL ST CARLSBAD, CA 92010
1902 168-341-08-17 FEDERAL HOME LOAN MORTGAGE CORP 400 COUNTRYWIDE WAY SIMI VALLEY, CA 93065
704 213-220-09-00 FELDERSTEIN BRIAN K 8c CHONG UMI 6813 JADE LN CARLSBAD, CA 92009
623 213-201-06-00 FELT JOHN R & LILAH 6857 TANZANITE DR CARLSBAD, CA 92009
428 213-170-16-00 FENG GANG 8c JIANG JING 2558 DOGWOOD RD CARLSBAD, CA 92009
1386 213-300-03-00 FENGHAI INTERNATIONAL INC 3199 CORTE TAMARINDO CARLSBAD, CA 92009
93 213-130-03-00 FERGUSON FAMILY TRUST 07-11-02 6221 ALVERTON DR CARLSBAD, CA 92009
1451 168-041-13-13 FERGUSON MARY B 3642 JETTY PT CARLSBAD, CA 92010
498 213-180-02-00 FERRARA ANNE-MARIE B 2006 TRUST 2755 PALMETTO DR CARLSBAD, CA 92009
1660 168-330-04-00 FERRARI PAUL 8c KARIS 3485 PLEASANT VALE DR CARLSBAD, CA 92010
413 213-170-01-00 FERREGUR CRISTOBAL G 8c MARIA 1 6237 ALVERTON DR CARLSBAD, CA 92009
367 213-161-02-00 FIDELMAN MARK 6347 Dl VITA DR CARLSBAD, CA 92009
1051 213-262-12-01 FIRST-CITIZENS BANK 8c TRUST CO P 0 BOX 27131 RALEIGH, NC 27611
1662 168-330-06-00 FISCHER MARY P 3479 PLEASANT VALE DR CARLSBAD, CA 92010
1426 213-310-02-09 FISHER KENNETH A 6420 JASPER WAY CARLSBAD, CA 92009
147 213-130-57-00 FISHMAN ROBERT 8c VICKI LIVING 1997 TRUST 2558 TOWN GARDEN RD CARSBAD, CA 92009
834 213-233-12-00 FITZGERALD FAMILY TRUST 12-21-11 6793 OBSIDIAN PL CARLSBAD, CA 92009
731 213-221-11-00 FITZGERALD SCOTT & KRISTEN L P 0 BOX 230240 ENCINITAS, CA 92023
459 213-170-47-00 FITZPATRICK CLAIRE B TRUST 04-08-99 1476 MISTY SEAWAY SAN MARCOS, CA 92078
16 213-112-43-02 FLANAGAN CHANTAL M 6959 BRASS PL CARLSBAD, CA 92009
1160 213-271-28-00 FLETCHER DAX R 8c REBECCA K 6622 TITANITE PL CARLSBAD, CA 92009
1736 168-331-54-00 FLORENTINO FAMILY TRUST 03-19-02 3424 PLEASANT VALE DR CARLSBAD, CA 92010
884 213-240-32-00 FLORES CHARLOTTE 6937 COPAL PL CARLSBAD, CA 92009
77 213-112-59-02 FLORES YGNACIO V & KAORI A 6940 TOURMALINE PL CARLSBAD, CA 92009
873 213-240-21-00 FLUCH JASON D 2206 AZURITE PL CARLSBAD, CA 92009
2012 168-353-21-00 FOGLIATTI DAVID 8c HOLLY 4659 MEADOW DR CARLSBAD, CA 92010
36 213-112-48-04 FOLEY WAYNE LIVING TRUST 08-04-08 6938 BRASS PL CARLSBAD, CA 92009
132 213-130-42-00 FORD FAMILY TRUST 03-16-04 2580 INGLETON AVE CARLSBAD, CA 92009
864 213-240-12-00 FORD KEVIN M 2251 GALENA AVE CARLSBAD, CA 92009
270 213-150-22-00 FORESZ JOYCE E 2719 BRESSI RANCH WAY CARLSBAD, CA 92009
238 213-141-50-00 FORNARO SCOTT 2668 BRESSI RANCH WAY CARLSBAD, CA 92009
518 213-180-22-00 FOSTER SCOTT 2744 PALMETTO DR CARLSBAD, CA 92009
1554 168-041-18-08 FOSTER THOMAS 8c CHRISTEN 3633 JETTY PT CARLSBAD, CA 92010
151 213-130-61-00 FOX FAMILY LIVING TRUST 05-13-05 2574 TOWN GARDEN RD CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1950 168-352-01-00 FOX WAYNE S 8c TAMARA H 3462 RICH FIELD DR CARLSBAD, CA 92010
752 213-221-33-00 FRADD CLAY J 8c MELISSA A 6815 KORITE PL CARLSBAD, CA 92009
508 213-180-12-00 FRANCHIMONE ANTHONY M 2711 PALMETTO DR CARLSBAD, CA 92009
1138 213-271-06-00 FRANCHIMONE ANTHONY M 8. SHUEY-FRANCHIMOI6653 BROOKITE CT CARLSBAD, CA 92009
1715 168-331-33-00 FRANKEL KENNETH L 8c KATHLEEN M 4762 CRATER RIM RD CARLSBAD, CA 92010
914 213-242-01-00 FRAZIER FAMILY LIVING TRUST 09-24-03 6923 GOLDSTONE RD CARLSBAD, CA 92009
507 213-180-11-00 FREEMAN JEFFREY M 8c LARYSSA M 2715 PALMETTO DR CARLSBAD, CA 92009
934 213-242-23-00 FREESE TED R 8c THERESA A 2254AVENTURINE PL CARLSBAD, CA 92009
1580 168-320-07-00 FRICK GLEN L 8c MICHELLE M 3565 ROCK RIDGE RD CARLSBAD, CA 92010
1557 168-280-52-00 FROST LIVING TRUST 02-10-10 3577 GRANITE CT CARLSBAD, CA 92010
910 213-241-24-00 FRY STEVE 8c DONNA 6963 GOLDSTONE RD CARLSBAD, CA 92009
75 213-112-58-04 FRY STEVEN L 6932 TOURMALINE PL CARLSBAD, CA 92009
581 213-181-57-00 FULLERTON TYLER R 8c MAUREEN S 6413 LIVE OAKS DR CARLSBAD, CA 92009
1551 168-041-18-05 FURMAN JACOB 8c ELIZABETH 820 BELMONT BAY DR #202 WOODBRIDGE, VA 22191
1496 168-041-15-10 GABRIELSON TRACY A 3718 JETTY PT CARLSBAD, CA 92010
1497 168-041-15-11 GABRIELSON TRACY A 3716 JETTY PT CARLSBAD, CA 92010
19 213-112-43-05 GADGIL NISHAD R 8c NARAYAN NANDINI 6960 BRASS PL CARLSBAD, CA 92009
1865 168-341-07-04 GAGE JEFFREY W 8c GAGE ERIC A 4130 KIMBERLY LN OCEANSIDE, CA 92056
348 213-160-05-00 GALATI FAMILY TRUST 11-12-08 6367 HUNTINGTON DR CARLSBAD, CA 92009
283 213-150-35-00 GALLAGHER PAUL J 8c MARILYNN M 2650 PEPPERTREE WAY CARLSBAD, CA 92009
794 213-231-11-00 GALLAGHER VIRGINIA L 8c WILLIAM R JR TRUS POBOX 231032 ENCINITAS, CA 92023
536 213-181-12-00 GALLAND MAURY G 8c GALLAND KELLIE K 2759 ASCOT AVE CARLSBAD, CA 92009
1603 168-320-30-00 GALLAVAN THOMAS A 8c MEIGHAN K 8c EMERSON 3557 SAND CT CARLSBAD, CA 92010
158 213-140-05-00 GALLIATH LISA L 6247 DARTINGTON WAY CARLSBAD, CA 92009
720 213-220-25-00 GALLUCCIO DAVID A 8c ARIANNE R 6806 JADE LN CARLSBAD, CA 92009
1973 168-352-24-00 GALVAN FRANCISCAN 3475 RICH FIELD DR CARLSBAD, CA 92010
482 213-171-19-00 GAMETT JAMES B 8c SHAUNA L 6238 TOPIARY ST CARLSBAD, CA 92009
533 213-181-09-00 CANS FAMILY TRUST 11-06-03 6438 LIVE OAKS DR CARLSBAD, CA 92009
1627 168-321-14-00 GARCIA GEORGE R 3519 ROCK RIDGE RD CARLSBAD, CA 92010
140 213-130-50-00 GARCIA JAMES A 8c ANIKA M 2567 INGLETON AVE CARLSBAD, CA 92009
932 213-242-21-00 GARCIA KEITH 8c NATALIE 2262AVENTURINE PL CARLSBAD, CA 92009
443 213-170-31-00 GARCIA MANUEL P 8c OFELIA M 8c GARCIA OLIV 2555 ARUNDEL AVE CARLSBAD, CA 92009
1513 168-041-16-03 GARGANIAN ANNABELLE 76 VALLEY VIEW EST OXFORD, NJ 07863
985 213-250-04-00 GARLAND FAMILY TRUST 11-11-98 6381 KEENELAND DR CARLSBAD, CA 92009
57 213-112-55-01 GAZDA NICHOLAS E 6934 FELDSPAR PL CARLSBAD, CA 92009
29 213-112-47-01 GAZZOLA LORI A 6941 BRASS PL CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1810 168-340-03-18 GEARY JEFFREY P 8c SHAE P 4081 PENINSULA DR CARLSBAD, CA 92010
1212 213-280-27-00 GENGO PETER J 8c JENNIFER L TRUST 05-02-0 2334 KYANITE PL CARLSBAD, CA 92009
316 213-151-26-00 GENTRY RALPH E 8c MARY 6336 GREENHAVEN DR CARLSBAD, CA 92009
267 213-150-19-00 GENTZLER REVOCABLE LIVING TRUST 05-02-88 2707 BRESSI RANCH WAY CARLSBAD, CA 92009
274 213-150-26-00 GENTZLER TAMARA L 2690 PEPPERTREE WAY CARLSBAD, CA 92009
1756 168-331-74-00 GEORGE FAMILY TRUST 11-09-06 3454 RAVINE DR CARLSBAD, CA 92010
1344 213-291-24-00 GERDES DAVID 8c LISA 1959 MARCASITE PL CARLSBAD, CA 92009
1942 168-351-01-00 GERGURICH JILL A 3439 RICH FIELD DR CARLSBAD, CA 92010
619 213-201-02-00 GEYER DAVID 8c WINIFRED LIFE TRUST 11-23-6841 TANZANITE DR CARLSBAD, CA 92009
167 213-140-14-00 GHOSH SUE 8c GHOSH ARDHENDU & SHELLY 6211 DARTINGTON WAY CARLSBAD, CA 92009
164 213-140-11-00 GIBONEY JOHN J 6223 DARTINGTON WAY CARLSBAD, CA 92009
786 213-231-03-00 GIGLIELLO JOSEPH JR 8c YVONNE M 6757 VERMARINE CT CARLSBAD, CA 92009
282 213-150-34-00 GILLES LOUIS D POBOX 130865 CARLSBAD, CA 92013
131 213-130-41-00 GLADSTEIN FAMILY TRUST 11-01-05 2576 INGLETON AVE CARLSBAD, CA 92009
1668 168-330-12-00 GLASSER GERI 2278 LISA ST CARLSBAD, CA 92008
1964 168-352-15-00 GLASSMAN-RICHARDSON KATHLEEN M 4680 MEADOW DR CARLSBAD, CA 92010
1956 168-352-07-00 GOEDERT SAMANTHA J 3474 RICH FIELD DR CARLSBAD, CA 92010
631 213-201-14-00 GOFF WARREN S 8c CHANNEL SITING 6839 HELENITE PL CARLSBAD, CA 92009
1434 213-310-03-03 GOH DAE GUN 8c CHUN KYUNG AH 2406 TRONA WAY CARLSBAD, CA 92009
1915 168-350-09-00 GOLD RYAN 8c CASSANDRA 3425 MOON FIELD DR CARLSBAD, CA 92010
182 213-140-29-00 GOLDING HARVEY D 8c ALBA N 6217 VILLAGE GREEN DR CARLSBAD, CA 92009
874 213-240-22-00 GOLDMAN MARTIN R 8c MARCIA L 2210 AZURITE PL CARLSBAD, CA 92009
715 213-220-20-00 GOLDSTEIN JERALD 1 8c SHARYN J 6826 JADE LN CARLSBAD, CA 92009
352 213-160-09-00 GOMEZ FAMILY LIVING TRUST 05-08-02 6383 HUNTINGTON DR CARLSBAD, CA 92009
300 213-151-10-00 GOMEZ RAUL & GOMEZ ANN 6338 HUNTINGTON DR CARLSBAD, CA 92009
770 213-221-53-00 GONZALES EDMUNDO B 8c ELAINE R 2394 LAPIS RD CARLSBAD, CA 92009
1424 213-310-02-07 GONZALES MICHAEL L 6428 JASPER WAY CARLSBAD, CA 92009
1621 168-321-08-00 GONZALES PATRICIA L 3531 ROCK RIDGE RD CARLSBAD, CA 92010
1584 168-320-11-00 GONZALEZ LISA A 8c BONOMO JAMES 3557 ROCK RIDGE RD CARLSBAD, CA 92010
1567 168-280-62-00 GORDON BRUCE H 8c HIDAKA SUGANO PSC 557 BOX 126 FPO, AP 96379
2014 168-353-23-00 GORDON JAY R 8c CYNTHIA L 4655 MEADOW DR CARLSBAD, CA 92010
877 213-240-25-00 GORDON ROBERT A TRUST 06-10-11 2222 AZURITE PL CARLSBAD, CA 92009
950 213-243-02-00 GORENTZ NATHAN 8c ALEXIS 14706 MOHAWK CIR OVERLAND PARK, KS 66224
1143 213-271-11-00 GORYACHEV ALEX 8c OSTROUMOVA MARIA 6644 BROOKITE CT CARLSBAD, CA 92009
1378 213-292-23-00 GOSSETT BRIAN 8c STACY 1947 MARCASITE PL CARLSBAD, CA 92009
35 213-112-48-03 GOUGEON CHRISTOPHER 8c STATE RALUCA 6936 BRASS PL CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
JD APN
833 213-233-11-00
656 213-202-18-00
1364 213-292-09-00
1753 168-331-71-00
566 213-181-42-00
329 213-151-39-00
614 213-200-19-00
1141 213-271-09-00
1415 213-310-01-15
967 213-243-19-00
2010 168-353-19-00
146 213-130-56-00
155 213-140-02-00
357 213-160-14-00
95 213-130-05-00
314 213-151-24-00
244 213-141-56-00
674 213-211-07-00
198 213-141-10-00
1630 168-321-17-00
466 213-171-03-00
1145 213-271-13-00
1555 168-041-18-09
1074 213-262-13-19
528 213-181-04-00
1963 168-352-14-00
1382 213-292-27-00
848 213-233-26-00
1645 168-321-33-00
1671 168-330-15-00
1941 168-350-35-00
806 213-231-23-00
111 213-130-21-00
183 213-140-30-00
1339 213-291-19-00
252 213-150-04-00
OWNER
GOUGH DEREK J
GOUGH MARK A 8c KRISTINA K
GOULD JEFFREY D 8c AYLIN 8c GUROL HUSAMETT
GRANDY LAURENS B JR 8c LINDA L TRS
GRANT JOSEPH IV 8c ANTHEA
GRAY JAMES E & STRONG EVELYN
GRECO L GUY 8c BABA KATHY L
GREEN ALEXANDER C 8c GENELL G 2008 TRUST
GREEN JACK A 8c PAMELA A
GREENFIELD SCOTT B & KAY S
GREENWOOD KRISTON L & ALISON E
GRELL CONRAD 8c LESIGHT JUDI
GRIFFIN CAROL WTR
GRIFFIN ROBERT J 8c TESSIER MARGARET C
GROGAN MATTHEW 8c DIANA
GROSSHEIM ELMER R II 8c MARILEE P
GROVE BRIAN 8c JOELLE
GRUGEL FAMILY TRUST
GUAN HAO 8c QU PING
GUEST MAXINE TRUST 04-17-09
GUNASEGARAM-WALKER REVOCABLE FAMILY TRL
GUNNING FAMILY 1994 TRUST 12-09-94
GUO YUHUA & WAN JING
H P J 8c L ENTERPRISE
HADAM AARON 8c KRISTA
HADLEY RONALD D 8c LAFRATTA NICHOLAS V
HAGEN CHRISTOPHER J 8c AMY L
HAGLOF FAMILY TRUST 09-03-02
HAHN YOON SUN 8c WONJAE
HAID SCOTT D 8c HOLMES ROBERT M
HAINES AARON 8c TRUDY
HAINES DENISE
HAISHA LAITH T
HAKE CATHY L
HALENZA FAMILY TRUST 10-18-05
HALL FAMILY TRUST 02-23-90
ADDRESS
6797 OBSIDIAN PL
2256 IVORY PL
6836 ESTRELLA DE MAR RD
3473 RAVINE DR
2721 PLUMERIA DR
6313 GREENHAVEN DR
6811 CITRINE DR
6652 BROOKITE CT
2417 COPPER WAY
6980 AMMONITE PL
4670 MEADOW DR
2554 TOWN GARDEN RD
6259 DARTINGTON WAY
6376 HUNTINGTON DR
6213 ALVERTON DR
6339 HUNTINGTON DR
2644 BRESSI RANCH WAY
6911 AMBER LN
6258 VILLAGE GREEN DR
3513 ROCK RIDGE RD
6262 TOPIARY ST
39 FEATHER SOUND DR
3637 JETTY PT
7524 NAVIGATOR CIR
6418 LIVE OAKS DR
3616 26TH PLW
1931 MARCASITE PL
6783 MALACHITE PL
2949 HALIFAX AVE
P O BOX 927453
3460 MOON FIELD DR
6775 VERMARINE CT
6214 TOPIARY ST
6221 VILLAGE GREEN DR
1979 MARCASITE PL
10320 SUNLAND BLVD
CITY. STATE. ZIP
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
HENDERSON, NV 89052
CARLSBAD, CA 92010
CARLSBAD, CA 92011
CARLSBAD, CA 92009
SEATTLE, WA 98199
CARLSBAD, CA 92009
CARLSBAD, CA 92009
WESTCHESTER, IL 60154
SAN DIEGO, CA 92192
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
SUNLAND, CA 91040
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1116 213-270-02-00 HALL LESLIE T REVOCABLE TRUST 03-14-03 2462 MICA RD CARLSBAD, CA 92009
1643 168-321-31-00 HALL REID S 8c MAYA K 3514 ROCK RIDGE RD CARLSBAD, CA 92010
178 213-140-25-00 HALLADAY MICHAEL & NANCY FAMILY REVOCABL 6248 DARTINGTON WAY CARLSBAD, CA 92009
451 213-170-39-00 HALLEN TRUST 04-10-07 6239 LISMORE PL CARLSBAD, CA 92009
1591 168-320-18-00 HAMMANN TRUST 11-12-10 3556 FLAT ROCK ST CARLSBAD, CA 92010
1999 168-353-08-00 HAMME CHRISTIAN E 8c KELLY L 3496 RICH FIELD DR CARLSBAD, CA 92010
1187 213-280-02-00 HAMMOND JAMES & SHARON FAMILY TRUST 03-1 6607 HALITE PL CARLSBAD, CA 92009
677 213-211-10-00 HAMPTON CHARLES W 8c NANCY A 2348 ZODIAC ST CARLSBAD, CA 92009
1579 168-320-06-00 HAN NAM S 8c ZAYOUNG 2008 TRUST 3567 ROCK RIDGE RD CARLSBAD, CA 92010
1343 213-291-23-00 HANDA OMESH K 8c APARNA 1963 MARCASITE PL CARLSBAD, CA 92009
1199 213-280-14-00 HANKEY JOHN C 8c MARCIA 3291 ANNANDALE DR PRESTO, PA 15142
869 213-240-17-00 HANLEY WILLIAM J IV 8c BEATRIZ A 2211 AZURITE PL CARLSBAD, CA 92009
63 213-112-56-03 HANNA PAUL A 8c BARBARA M 1005 LAUREL TREE DR CONCORD, CA 94521
927 213-242-14-00 HANNEMANN DAVID J REVOCABLE TRUST 11-14-2279AVENTURINE PL CARLSBAD, CA 92009
1837 168-341-06-03 HANSEN KEITH 4114 PENINSULA DR CARLSBAD, CA 92010
340 213-151-50-00 HANSON LIVING TRUST 05-07-08 6330 EDENDALE ST CARLSBAD, CA 92009
1829 168-341-05-13 HAO HSIN HSIN 4087 PENINSULA DR CARLSBAD, CA 92010
1845 168-341-06-11 HARBERT CHRISTOPHER J 8c AMY D 4115 KARST RD CARLSBAD, CA 92010
952 213-243-04-00 HARLEMAN THOMAS W JR 8c DEBRA A 2321 GALENA AVE CARLSBAD, CA 92009
128 213-130-38-00 HARMON KEVIN 8c BREANNA 2564 INGLETON AVE CARLSBAD, CA 92009
1492 168-041-15-06 HARRIS HOLLY 3717 JETTY PT CARLSBAD, CA 92010
1955 168-352-06-00 HARRIS REVOCABLE LIVING TRUST 03-05-07 3472 RICH FIELD DR CARLSBAD, CA 92010
1334 213-291-14-00 HARRISON HARRY W 8c JULIE 2005 PERIDOT CT CARLSBAD, CA 92009
490 213-171-27-00 HARRISON RONALD 8c SHERRI 6263 VILLAGE GREEN DR CARLSBAD, CA 92009
1569 168-280-64-00 HARRIS-VINEYARD FAMILY IRREVOCABLE TRUST 3597 GRANITE CT CARLSBAD, CA 92010
79 213-112-61-01 HASE RYAN 8c BONTEMPO MARLO 8c HASE MAX 6949 TOURMALINE PL CARLSBAD, CA 92009
1658 168-330-02-00 HASKINS SCOTT K 8c TERI 3491 PLEASANT VALE DR CARLSBAD, CA 92010
1874 168-341-07-13 HASSE LIVING TRUST 10-29-10 4064 KARST RD CARLSBAD, CA 92010
369 213-161-04-00 HASSEY MICHAEL P 8c HOLLIE 6339 Dl VITA DR CARLSBAD, CA 92009
1611 168-320-38-00 HATEFI ROD F 8c CHAVEZ LUZ E 3574 SAND CT CARLSBAD, CA 92010
1519 168-041-16-09 HATEFI SUZANNE 8c HATEFI ROD POBOX 131251 CARLSBAD, CA 92013
1984 168-352-35-00 HATTAN KAREN L 3472 MOON FIELD DR CARLSBAD, CA 92010
373 213-161-08-00 HATTON JAMES D 6323 Dl VITA DR CARLSBAD, CA 92009
1905 168-341-08-20 HAUNSCHILD TIMOTHY T 4131 KARST RD CARLSBAD, CA 92010
1828 168-341-05-12 HAWKINS ESTRELLA 4016 PENINSULA DR CARLSBAD, CA 92010
1819 168-341-05-03 HAYEK CHRISTINE 4074 PENINSULA DR CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
986 213-250-05-00
185 213-140-32-00
116 213-130-26-00
839 213-233-17-00
780 213-230-10-00
159 213-140-06-00
587 213-181-63-00
1599 168-320-26-00
469 213-171-06-00
1862 168-341-07-01
393 213-162-15-00
1910 168-350-04-00
480 213-171-17-00
1805 168-340-03-13
1947 168-351-06-00
446 213-170-34-00
1945 168-351-04-00
1838 168-341-06-04
542 213-181-18-00
849 213-233-27-00
383 213-162-05-00
708 213-220-13-00
1164 213-272-01-00
958 213-243-10-00
397 213-162-19-00
912 213-241-26-00
273 213-150-25-00
1922 168-350-16-00
157 213-140-04-00
540 213-181-16-00
1826 168-341-05-10
350 213-160-07-00
1583 168-320-10-00
925 213-242-12-00
899 213-241-13-00
368 213-161-03-00
OWNER
HAYES ERIC J 8c ELIZABETH
HEBERT MICHAEL 8c SUSAN TRUST 08-09-05
HECKLER BRUCE L 8c Jl YEON Jl NA PARK
HEE MICHAEL H C 8c YOKE KUM REVOCABLE TRU
HEERS LARRY J 8c SHARON M
HEIN CHRIS 8c NICOLE
HEJNY FAMILY TRUST 01-17-06
HEMMEN RICHARD L 8c ROSANNE H
HENDRICKSON LEE 8c SEDEN FAMILY 2011 TRUS
HENDRIX LAURA L
HENSLEY BRADLEY T 8c KRISTIN A
HENSON DAVID 8c LAURA L J
HEPLER GREGORY R 8c ANN M
HERBST MICHAEL J 8c LORRAINE J
HEREDIA RUDOLF A FAMILY TRUST 05-11-99
HERSHMARKG 8c EMILIE I
HETHORN DAVID W II 8c HERTZ KATHERINE S
HEUMANN DOUGLAS C
HICKS GREGORY L 8c HICKS GRACE M
HIDY DAVID J 8c SARA E
HIGLEY TRUST 12-21-01
HIMAR GREGG 8c HIMFAR STEPHANIE
HINCHEY FAMILY TRUST 06-17-11
HIRSCH JAMES C
HISSAMI NAJIB 8c YONG HUl
HITTLEMAN JEROME 8c GOLDFARB LYNNE
HO ANDY 8c PHAM KHOI QUOC
HO TING LONG 8c LILY
HOANG SEAN D 8c NGUYEN NATALIE T
HOBSON JOEL 8c VANESSA
HODGETTS WENDY A
HOFFMAN DONALD S 8c CANDI V
HOFFMAN FAMILY TRUST 08-04-00
HOFFMAN JERRY V 8c DOROTHY M
HOGGAN CARTER D
HOLLMAN WAYNE 8c LINDA
ADDRESS
6371 KEENELAND DR
6229 VILLAGE GREEN DR
2585 DISCOVERY RD
6772 MALACHITE PL
6759 MALACHITE PL
6243 DARTINGTON WAY
6412 ARCHES WAY
3573 SAND CT
6274 TOPIARY ST
4097 KARST RD
6332 MONTECITO DR
3445 MOON FIELD DR
6246 TOPIARY ST
4073 PENINSULA DR
POBOX 2210
6248 ALVERTON DR
3433 RICH FIELD DR
4106 PENINSULA DR
2735 ASCOT AVE
6779 MALACHITE PL
6325 ENCANTO DR
2344 LARIMAR AVE
6671 TITANITE PL
7313 CALLE ALMA
6316 MONTECITO DR
6955 GOLDSTONE RD
2694 PEPPERTREE WAY
3448 RICH FIELD DR
6251 DARTINGTON WAY
2743 ASCOT AVE
9595 E THUNDERBIRD RD #2109
6375 HUNTINGTON DR
131 S RODEO DR#100
2271 AVENTURINE PL
6984 GOLDSTONE RD
6343 Dl VITA DR
CITY. STATE. ZIP
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92018
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
SCOTTSDALE, AZ 85260
CARLSBAD, CA 92009
BEVERLY HILLS, CA 90212
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
!D APN OWNER ADDRESS CITY. STATE. ZIP
404 213-162-27-00 HOLMAN APRIL D 6319 MONTECITO DR CARLSBAD, CA 92009
356 213-160-13-00 HOLMES/ZIEGLER REVOCABLE TRUST 08-09-07 6380 HUNTINGTON DR CARLSBAD, CA 92009
1855 168-341-06-21 HOMMEL MICHAEL 8c MARIE P 4113 PENINSULA DR CARLSBAD, CA 92010
1840 168-341-06-06 HOMSY KINAN 8c MORIARTY KERRY 4104 PENINSULA DR CARLSBAD, CA 92010
1614 168-321-01-00 HONEYCUTT FAMILY TRUST 08-13-08 3545 ROCK RIDGE RD CARLSBAD, CA 92010
900 213-241-14-00 HONG JOSEPH S 8c KAREN D 6988 GOLDSTONE RD CARLSBAD, CA 92009
1613 168-320-40-00 HOOKS FRANK E 8c JANICE M TRUST 06-13-03 3563 PEBBLE ST CARLSBAD, CA 92010
1445 168-041-13-07 HOOVER DONNA TR & ALLEN D WAYNE 3659 JETTY PT CARLSBAD, CA 92010
672 213-211-05-00 HOPE DOUGLAS G 8c EILEEN R 6903 AMBER LN CARLSBAD, CA 92009
320 213-151-30-00 HOSSEINPOUR DJHMSHID 8c SIMIN 325 W WASHINGTON ST #2 SAN DIEGO, CA 92103
948 213-242-42-00 HOUGHTON MICHAEL 8c GAEL 2253 TIGEREYE PL CARLSBAD, CA 92009
1303 213-290-27-00 HOUK BRETT E 8c HEATHER J 6733 LIMONITE CT CARLSBAD, CA 92009
1617 168-321-04-00 HOUPY AARON W 8c SUSAN L C 3539 ROCK RIDGE RD CARLSBAD, CA 92010
186 213-140-33-00 HOWARD STEVE B 8c REBECCA D 6233 VILLAGE GREEN DR CARLSBAD, CA 92009
1486 168-041-14-24 HOWERTON ANGELINA 3686 JETTY PT CARLSBAD, CA 92010
620 213-201-03-00 HSIUNG HUl 8c WEN-HSIN KANG 6845 TANZANITE DR CARLSBAD, CA 92009
707 213-220-12-00 HU DIANA LEE 6801 JADE LN CARLSBAD, CA 92009
18 213-112-43-04 HUANG FAMILY TRUST B 12-05-06 6958 BRASS PL CARLSBAD, CA 92009
1358 213-292-03-00 HUANG WEI-HAO 8c LIU YEN-CHUAN 6812 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1907 168-350-01-00 HUBBARD MARC C 8c ELIZABETH L 3457 MOON FIELD DR CARLSBAD, CA 92010
337 213-151-47-00 HUBBS FAMILY TRUST 09-28-01 6318 EDENDALE ST CARLSBAD, CA 92009
673 213-211-06-00 HUGHES BARNEY 8c GEORGIA 6907 AMBER LN CARLSBAD, CA 92009
597 213-200-02-00 HUGHES DUREEN 8c BRITTON BARBARA REVOCAB16817 TANZANITE DR CARLSBAD, CA 92009
1313 213-290-37-00 HUGHES L A TRUST 04-09-03 1332 CORVIDAE ST CARLSBAD, CA 92011
917 213-242-04-00 HUNT JOAN REVOCABLE TRUST 05-23-06 6911 GOLDSTONE RD CARLSBAD, CA 92009
1077 213-262-14-01 HUNTER PAUL M TRUST 03-17-03 9010 NE 34TH ST YARROW POINT, WA 98004
1078 213-262-14-02 HUNTER PAUL M TRUST 03-17-03 9010 NE 34TH ST YARROW POINT, WA 98004
1079 213-262-14-03 HUNTER PAUL M TRUST 03-17-03 9010NE34TH ST YARROW POINT, WA 98004
1841 168-341-06-07 HUTCHISON ATHENA R 4111 KARST RD CARLSBAD, CA 92010
1969 168-352-20-00 HUTCHISON DEREK 8c BROWN SARAH 3483 RICH FIELD DR CARLSBAD, CA 92010
1003 213-250-22-00 HUTTER FAMILY TRUST 11-11-11 6325 KEENELAND DR CARLSBAD, CA 92009
922 213-242-09-00 HUYNH HUNG HUY 8c SEN NANCY YIJUN 8041 PASEO ARRAYAN CARLSBAD, CA 92009
462 213-170-50-00 HWANG YUN-FAN 8c CHAO-MEI CHAN 2580 ARUNDEL AVE CARLSBAD, CA 92009
476 213-171-13-00 HYDE CYNTHIA L 6265 ARBOR ROSE DR CARLSBAD, CA 92009
664 213-210-05-00 INDUSTRIAL INFO RESOURCES INC 2277 PLAZA DR #300 SUGAR LAND, TX 77479
924 213-242-11-00 INGLE ERICA L 8c DANIEL R REVOCABLE 2005 2267 AVENTURINE PL CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
137 213-130-47-00
1090 213-262-14-14
483 213-171-20-00
1206 213-280-21-00
1000 213-250-19-00
1109 213-263-14-00
838 213-233-16-00
434 213-170-22-00
1285 213-290-09-00
227 213-141-39-00
1968 168-352-19-00
529 213-181-05-00
639 213-202-01-00
1754 168-331-72-00
551 213-181-27-00
1890 168-341-08-05
828 213-233-06-00
1780 168-340-02-09
163 213-140-10-00
862 213-240-10-00
901 213-241-15-00
1707 168-331-25-00
1299 213-290-23-00
1495 168-041-15-09
1420 213-310-02-03
1402 213-310-01-02
138 213-130-48-00
1345 213-291-25-00
647 213-202-09-00
134 213-130-44-00
887 213-241-01-00
565 213-181-41-00
1474 168-041-14-12
1131 213-270-17-00
1876 168-341-07-15
1784 168-340-02-13
OWNER
INGLETON AVE LAND TRUST
INNOVATION WAY LLC
IRVINE 2006 TRUST 05-25-06
J 8c M TRUST 12-19-08
J B C RESIDENCE TRUST 06-30-11
J J M Z LLC
JACKSON FAMILY TRUST 05-02-05
JACOBS JAMES H 8c KOBAYASHI KARYN
JACOBSON DAVID E 8c CHERYL A
JAEGER JUDITH L
JAGRUTI PATEL LIVING TRUST 09-26-02
JAKUBOWSKI TIMOTHY & HAMIE
JAMALUDDIN MOHIDEEN A 8c SHAMEEMA
JAMES JASON 8c NATALIE
JANG SANG HOON 8c LEE JIN
JANSEN THOMAS 8c MEGAN
JAVAHERI DANIEL M
JAYANTHI SATISH R 8c APARNA
JEJURIKAR RAVINDRA R 8c MIRANDA MARIA I
JENCKES KENYON S 8c KELLY E
JENKINS KENNETH E 8c MAI V 8c VU THOMAS HO
JEONG IN SEOP 8c KYU SOOK
JEREMIAH FAMILY TRUST 10-06-04
JESSUP ANDREW J 8c KRYSTAL R
JIANG 8c CHEN REVOCABLE LIVING TRUST 06-2
JIMERSON JODI K REVOCABLE TRUST 11-18-09
JOHNSON BRIAN S 8c GRETCHEN A
JOHNSON CHRIS 8c KELTY LISA
JOHNSON DEAN L
JOHNSON JODI M G
JOHNSON MARY E
JOHNSON PAUL 8c ANNA
JOHNSON ROBERT T JR 8c LINDA P
JOHNSON TODD GREGORY 8c NANCY JOANN
JONES CHRISTOPHER M 8c MINDY J 8c RUEHL PE
JONES MONYETTA RENEE
ADDRESS CITY. STATE. ZIP
P 0 BOX 130252 CARLSBAD, CA 92013
6186 INNOVATION WAY CARLSBAD, CA 92009
2601 TOWN GARDEN RD CARLSBAD, CA 92009
2327 KYANITE PL CARLSBAD, CA 92009
1094 CUDAHY PL #212 SAN DIEGO, CA 92110
2700 GATEWAY RD CARLSBAD, CA 92009
6768 MALACHITE PL CARLSBAD, CA 92009
2582 DOGWOOD RD CARLSBAD, CA 92009
1953 COBALT DR CARLSBAD, CA 92009
2712 BRESSI RANCH WAY CARLSBAD, CA 92009
4663 MEADOW DR CARLSBAD, CA 92010
6422 LIVE OAKS DR CARLSBAD, CA 92009
13035 PINGRYPL ST LOUIS, MO 63131
3462 RAVINE DR CARLSBAD, CA 92010
2710 ASCOT AVE CARLSBAD, CA 92009
4128 KARST RD CARLSBAD, CA 92010
6782 OBSIDIAN PL CARLSBAD, CA 92009
4024 PENINSULA DR CARLSBAD, CA 92010
6227 DARTINGTON WAY CARLSBAD, CA 92009
2259 GALENA AVE CARLSBAD, CA 92009
6992 GOLDSTONE RD CARLSBAD, CA 92009
4753 CRATER RIM RD CARLSBAD, CA 92010
6749 LIMONITE CT CARLSBAD, CA 92009
3708 JETTY PT CARLSBAD, CA 92010
2414 COPPER WAY CARLSBAD, CA 92009
6452 CINNABAR WAY CARLSBAD, CA 92009
2575 INGLETON AVE CARLSBAD, CA 92009
1960 MARCASITE PL CARLSBAD, CA 92009
6863 TANZANITE DR CARLSBAD, CA 92009
2588 INGLETON AVE CARLSBAD, CA 92009
2248 CARNELIAN CT CARLSBAD, CA 92009
2725 PLUMERIA DR CARLSBAD, CA 92009
1837 PALISADES DR CARLSBAD, CA 92008
2429 MICA RD CARLSBAD, CA 92009
4062 KARST RD CARLSBAD, CA 92010
4037 PENINSULA DR CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carisbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
980 213-243-32-00 JONILONIS GEORGE A 8c MARY L TRUST 09-18-6961 AMMONITE PL CARLSBAD, CA 92009
645 213-202-07-00 JOSEPH FAMILY TRUST 06-06-91 6849 CITRINE DR CARLSBAD, CA 92009
97 213-130-07-00 JOSEPH MICHALOWSKI HOUSING CORP 251 AIRPORT RD OCEANSIDE, CA 92058
1500 168-041-15-14 JOYNER CLEVELAND D 8c INDIRA Y 3736 JETTY PT CARLSBAD, CA 92010
705 213-220-10-00 JPMORGAN CHASE BANK 7255 BAYMEADOWS WAY JACKSONVILLE, FL 32256
192 213-141-04-00 JUNEAU KAREN C 8c JUNEAU ALAN R 8c REBECCA 701 PALOMARAIRPORTRD #300 CARLSBAD, CA 92011
64 213-112-56-04 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
65 213-112-56-05 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
66 213-112-56-06 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
67 213-112-56-07 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
69 213-112-57-02 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
70 213-112-57-03 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
71 213-112-57-04 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
81 213-112-61-03 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
82 213-112-61-04 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
83 213-112-61-05 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
84 213-112-61-06 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
85 213-112-62-01 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
86 213-112-62-02 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
87 213-112-62-03 K B HOME COASTAL INC 36310 INLAND VALLEY DR WILDOMAR, CA 92595
1064 213-262-13-09 K C GRIGGS LLC 6126 INNOVATION WAY #L-1 CARLSBAD, CA 92009
1390 213-300-07-00 K N D PROPERTIES LLC 2776 GATEWAY RD CARLSBAD, CA 92009
1139 213-271-07-00 KAHATT ESPIR G 8c ALEJANDRA A D 6657 BROOKITE CT CARLSBAD, CA 92009
1705 168-331-23-00 KAHN LLOYD Y 4749 CRATER RIM RD CARLSBAD, CA 92010
458 213-170-46-00 KAHNG INHO B 2581 GARDEN HOUSE RD CARLSBAD, CA 92009
1638 168-321-26-00 KALBERG DANIEL S 8c CHRISTINA N 3504 ROCK RIDGE RD CARLSBAD, CA 92010
1656 168-321-44-00 KALLINIKOS FAMILY TRUST 04-07-06 229 WELLINGTON RD BUFFALO, NY 14216
425 213-170-13-00 KALTENBACH GREG 8c SARA 2561 DOGWOOD RD CARLSBAD, CA 92009
554 213-181-30-00 KAMDAR BHARAT 8c MEERA REVOCABLE LIVING 2 2722 ASCOT AVE CARLSBAD, CA 92009
1471 168-041-14-09 KANG HAROLD 3699 JETTY PT CARLSBAD, CA 92010
521 213-180-25-00 KARTSUB STEPHAN 8c BROPHY LORI J 2779 PALMETTO DR CARLSBAD, CA 92009
307 213-151-17-00 KATZ PETER J 8c HOLLANDER MARLA 242 S WASHINGTON BLVD #170 SARASOTA, FL 34236
193 213-141-05-00 KAUR HARJEET 8c SIMMS STEVEN 6265 COTTAGE DR CARLSBAD, CA 92009
1464 168-041-14-02 KAUR SUKHVIR 3677 JETTY PT CARLSBAD, CA 92010
1629 168-321-16-00 KAUR SUKHVIR 3515 ROCK RIDGE RD CARLSBAD, CA 92010
1709 168-331-27-00 KAYE FAMILY TRUST 09-10-03 4757 CRATER RIM RD CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
1665 168-330-09-00
1508 168-041-15-22
1745 168-331-63-00
430 213-170-18-00
1423 213-310-02-06
1397 213-300-12-03
1398 213-300-12-04
475 213-171-12-00
1794 168-340-03-02
1655 168-321-43-00
1004 213-250-23-00
821 213-232-16-00
188 213-140-35-00
1957 168-352-08-00
1741 168-331-59-00
1786 168-340-02-15
607 213-200-12-00
628 213-201-11-00
1417 213-310-01-17
1965 168-352-16-00
841 213-233-19-00
1989 168-352-40-00
488 213-171-25-00
2018 168-353-27-00
1577 168-320-04-00
117 213-130-27-00
288 213-150-40-00
1717 168-331-35-00
15 213-112-43-01
1869 168-341-07-08
1332 213-291-12-00
412 213-162-35-00
106 213-130-16-00
989 213-250-08-00
301 213-151-11-00
1930 168-350-24-00
OWNER
KEBRIAEI FAMILY TRUST 08-09-07
KEELING EVE M
KEISLER DONALD 8c LISA
KELLER JAMES C 8c AMY M
KELLER LANCE B 8c BRONWYN RACHEL
KELLY CAPITAL GROUP INC
KELLY CAPITAL GROUP INC
KELLY FAMILY TRUST 03-17-09
KELLY HEATHER L
KELLY MARK 8c DENA
KELLY MICHAEL J 8c CHERISE K & COOKE PATR
KELLY-BENARDO MARTHA J
KEMPTON JOSEPH JR & BRANDI
KENDRA JOHN G 8c SUSANA
KENNEY JAMES D 8c MARTHA J
KESLER LEANNE Y
KEYES JEFFERY R 8c STEFANIE J
KHATHURIA RAJESH R 8c LAURA C
KHOO lAM-CHOON 8c CHOR SAN HENG
KIESLING BRIAN 8c BRANDI
KILBUCK TRUST 12-14-94
KIM DAVID H 8c CHO SUSAN
KIM FAMILY TRUST 06-27-06
KIM KYUNG H
KIM SUN UK 8c SON KYUNG HEE
KIM YOUNG IL 8c HEE
KINCAID COURTNEY 8c RACHEAL
KING JAY B 8c MICHELE
KING THOMAS L
KING TINA M (DP) 8c KING KRISTA O (DP)
KIRKPATRICK BRIAN G & TANYA R
KISS JENNIFER W
KLEIN JEFFREY H 8c PASION-KLEIN MARIA V
KLEOPA KLEOPAS
KLOSS FAMILY TRUST 11-03-08
KLUIS MARK 8c HEIDI
ADDRESS
3467 PLEASANT VALE DR
4003 BACKSHORE CT
3441 RAVINE DR
2566 DOGWOOD RD
6432 JASPER WAY
406 OTH AVE #309
406 9TH AVE #309
6269 ARBOR ROSE DR
4044 PENINSULA DR
3555 FLAT ROCK ST
6335 KEENELAND DR
2448 LAPIS RD
6241 VILLAGE GREEN DR
3476 RICH FIELD DR
4740 CRATER RIM RD
4039 PENINSULA DR
6836 CITRINE DR
3315 EL SOBRANTE ST
720 CORNWALLIS DR
4682 MEADOW DR
6780 MALACHITE PL
7 ELK GROVE LN
6255 VILLAGE GREEN DR
3489 RICH FIELD DR
3571 ROCK RIDGE RD
2581 DISCOVERY RD
2630 PEPPERTREE WAY
4758 CRATER RIM RD
6961 BRASS PL
4087 KARST RD
2013 PERIDOT CT
6306 ENCANTO DR
2578 DISCOVERY RD
7597 LA CORNICHE CIR
6334 HUNTINGTON DR
3461 RICH FIELD DR
CITY. STATE. ZIP
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
SAN DIEGO, CA 92101
SAN DIEGO, CA 92101
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
SAN MATEO, CA 94403
MT LAUREL, NJ 08054
CARLSBAD, CA 92010
CARLSBAD, CA 92009
LAGUNA NIGUEL, CA 92677
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
BOCA RATON, FL 33433
CARLSBAD, CA 92009
CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1466 168-041-14-04 KLUKAS PAUL J 8c MICHELLE M 3683 JETTY PT CARLSBAD, CA 92010
42 213-112-50-02 KO HYOSUN 8c YUN JEKYUNG 6905 TOURMALINE PL CARLSBAD, CA 92009
683 213-212-01-00 KOCHAR LIVING TRUST 02-22-96 6919 AMBER LN CARLSBAD, CA 92009
1477 168-041-14-15 KOEGLER PATRICK C 8c LESLIE J 4758 U ST WASHOUGAL, WA 98671
449 213-170-37-00 KOPF MARVIN L 8c WILMA L 6236 ALVERTON DR CARLSBAD, CA 92009
626 213-201-09-00 KORECKI JON L FAMILY TRUST 07-21-10 6856 TANZANITE DR CARLSBAD, CA 92009
1430 213-310-02-13 KOSELOWSKI DOREEN 6404 JASPER WAY CARLSBAD, CA 92009
767 213-221-48-00 KOSKI FAMILY TRUST 01-14-03 6825 LEUCITE PL CARLSBAD, CA 92009
62 213-112-56-02 KRAFT HOWARD M 8c BARBARA 124 MACLEISH CT MAHWAH, NJ 07430
785 213-231-02-00 KRASK MARK S 8c ANITA L 6761 VERMARINE CT CARLSBAD, CA 92009
660 213-210-01-00 KRASNOVE EDWARD & NADEAN FAMILY TRUST 12 6857 AMBER LN CARLSBAD, CA 92009
1315 213-290-39-00 KREBS DEREK 8c TAMI 1940 COBALT DR CARLSBAD, CA 92009
889 213-241-03-00 KRIECH SCOTT A 8c JENNIFER S 2256 CARNELIAN CT CARLSBAD, CA 92009
1637 168-321-25-00 KROLAK APRIL L 8c BROOKS RICHARD L 3502 ROCK RIDGE RD CARLSBAD, CA 92010
1304 213-290-28-00 KROME JASON A 8c AMANDA L 6729 LIMONITE CT CARLSBAD, CA 92009
802 213-231-19-00 KROME JEREMY D 8c CHRISTI M 6787 VERMARINE CT CARLSBAD, CA 92009
1863 168-341-07-02 KRONE MELISSA R 4099 KARST RD CARLSBAD, CA 92010
571 213-181-47-00 KRUDWIG PETER 8c DONNA 2723 PLUMERIA DR CARLSBAD, CA 92009
1481 168-041-14-19 KRUMWIEDE BARRY 3450 RAVINE DR CARLSBAD, CA 92010
1757 168-331-75-00 KRUMWIEDE BARRY D JR 3450 RAVINE DR CARLSBAD, CA 92010
575 213-181-51-00 KRYSSOV ALEXANDRE 8c VICTORIA A 2739 PLUMERIA DR CARLSBAD, CA 92009
519 213-180-23-00 KUDERKA JEREMY 8c MELANIE 2787 PALMETTO DR CARLSBAD, CA 92009
1475 168-041-14-13 KUEHN FAMILY TRUST 10-31-07 8c MOELLER MA 31205 OLD RIVER RD BONSALL, CA 92003
444 213-170-32-00 KUHNEY 2009 TRUST 6256 ALVERTON DR CARLSBAD, CA 92009
1767 168-331-85-00 KUMAR ALOK 8c SAHU SUMITA 3439 GENTLE KNOLL ST CARLSBAD, CA 92010
1487 168-041-15-01 KUNA BRADLEY 8c METTJA 3727 JETTY PT CARLSBAD, CA 92010
1130 213-270-16-00 KUNZE KLAUS 8c EDLINGER-KUNZE CATHRINE 2425 MICA RD CARLSBAD, CA 92009
1152 213-271-20-00 KUO SIMON YIHSIN 8c STACY YEH 6654 TITANITE PL CARLSBAD, CA 92009
332 213-151-42-00 KURE JOHN R 8c FERGUSON TERRIE L 2005 TRU 6301 GREENHAVEN DR CARLSBAD, CA 92009
1241 213-282-05-00 KURIMA MICHAEL 8c OH HWANBEE 2317 MICA RD CARLSBAD, CA 92009
271 213-150-23-00 KURISU MICHAEL 8c DYNAN JENNIFER 2702 PEPPERTREE WAY CARLSBAD, CA 92009
919 213-242-06-00 KURTZ GARY 3485 CAMINO VALENCIA CARLSBAD, CA 92009
678 213-211-11-00 KUYPER DIRK M 8c LINDA D 2352 ZODIAC ST CARLSBAD, CA 92009
1105 213-263-10-00 L J R L L C P 0 BOX 743 RANCHO SANTA FE, CA 92067
1106 213-263-11-00 LJ RLLC P 0 BOX 743 RANCHO SANTA FE, CA 92067
1107 213-263-12-00 LJ RLLC P 0 BOX 743 RANCHO SANTA FE, CA 92067
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1366 213-292-11-00 L R G J RASPA REVOCABLE FAMILY TRUST 03-6844 ESTRELLA DE MAR RD CARLSBAD, CA 92009
747 213-221-28-00 LAD PRIYAVADAN J 8c NIRMALA P 8c LAD SONYA 2359 LAPIS RD CARLSBAD, CA 92009
1875 168-341-07-14 LADD DARRIN H 8c SARAH L 4066 KARST RD CARLSBAD, CA 92010
208 213-141-20-00 LADICK SARAH 2653 PARADISE RD CARLSBAD, CA 92009
686 213-212-04-00 LADMAN PHIL 8c KAREN FAMILY TRUST 09-30-9 6931 AMBER LN CARLSBAD, CA 92009
1120 213-270-06-00 LAFLEUR DWAYNE W 2446 MICA RD CARLSBAD, CA 92009
1526 168-041-16-16 LAI WINSTON 8c TUNG VIVIAN 4028 BACKSHORE CT CARLSBAD, CA 92010
53 213-112-54-01 LAIDLAW-SAHAGIAN NANCY J 139 MACLEAN AVE CANADA M4E 3A5,
695 213-212-13-00 LAIPPLY THOMAS C 8c LAUREL 2340 ZODIAC ST CARLSBAD, CA 92009
168 213-140-15-00 LAKSHMIN JAYAKRISHNAN 8c ANURADHA 6207 DARTINGTON WAY CARLSBAD, CA 92009
904 213-241-18-00 LAMONTAGNE DANIEL A 6987 GOLDSTONE RD CARLSBAD, CA 92009
1684 168-331-02-00 LANCASTER KYLE L 3447 PLEASANT VALE DR CARLSBAD, CA 92010
1325 213-291-05-00 LAND ALEC 8c FRANCES FAMILY 2002 TRUST (L P 0 BOX 729 LANGLEY, WA 98260
219 213-141-31-00 LANE KEVIN 2705 PARADISE RD CARLSBAD, CA 92009
2017 168-353-26-00 LAO ALEXIS 8c AILEEN 3491 RICH FIELD DR CARLSBAD, CA 92010
781 213-230-11-00 LAPADULA MICHAEL A 8c ADELE F 6755 MALACHITE PL CARLSBAD, CA 92009
1376 213-292-21-00 LAPLANTE ROBERT P 8c STOUFFER-LAPLANTE Ll 1955 MARCASITE PL CARLSBAD, CA 92009
485 213-171-22-00 LAPUMA DAVID P 8c ELIZABETH L FAMILY TRUS 2609 TOWN GARDEN RD CARLSBAD, CA 92009
1616 168-321-03-00 LARA DESIREE 8c JABIN MARVIN 8c LELIA 3541 ROCK RIDGE RD CARLSBAD, CA 92010
1431 213-310-02-14 LARSON REVOCABLE TRUST 09-23-05 6400 JASPER WAY CARLSBAD, CA 92009
360 213-160-17-00 LATIMER DAVID C 8c MARY E 6364 HUNTINGTON DR CARLSBAD, CA 92009
394 213-162-16-00 LAUBE LIVING TRUST 03-25-10 6328 MONTECITO DR CARLSBAD, CA 92009
1595 168-320-22-00 LAURO GIAN P 8c KELLY S FAMILY 2005 TRUST 3572 FLAT ROCK ST CARLSBAD, CA 92010
1954 168-352-05-00 LAUWALAN M 3470 RICH FIELD DR CARLSBAD, CA 92010
568 213-181-44-00 LAVASSEUR ANTHONY 8c ELICIA 2713 PLUMERIA DR CARLSBAD, CA 92009
1650 168-321-38-00 LAWRENCE CHRISTOPHER S 8c CHRISTINE M 3575 FLAT ROCK ST CARLSBAD, CA 92010
1372 213-292-17-00 LAWRENCE PRISCILLA J REVOCABLE TRUST 05-1991 OLIVINE CT CARLSBAD, CA 92009
1647 168-321-35-00 LAYUG JIM J D 8c RHODORA C 3522 ROCK RIDGE RD CARLSBAD, CA 92010
474 213-171-11-00 LAZERUS THOMAS A 39262 SERAPHINA RD TEMECULA, CA 92591
1972 168-352-23-00 LAZIC DRAGOMIRKA 3477 RICH FIELD DR CARLSBAD, CA 92010
422 213-170-10-00 LE DANIEL KHIEM 8c DALENA NGUYEN REVOCABL 6273 ALVERTON DR CARLSBAD, CA 92009
1115 213-270-01-00 LE DZUNG THE 2466 MICA RD CARLSBAD, CA 92009
25 213-112-46-01 LEBLUE VICTOR J 8c CLAUDETTE D 6944 BRASS PL CARLSBAD, CA 92009
578 213-181-54-00 LECHOWICZ MATTHEW J 8c JENNIFER N 2751 PLUMERIA DR CARLSBAD, CA 92009
1330 213-291-10-00 LEDBETTER FAMILY TRUST 05-06-10 2000 PERIDOT CT CARLSBAD, CA 92009
114 213-130-24-00 LEDBETTER THOMAS A 8c DIANE M 6226 TOPIARY ST CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
632 213-201-15-00 LEE DONGSOO & JISUN 6843 HELENITE PL CARLSBAD, CA 92009
1240 213-282-04-00 LEE GRACE G 2313 MICA RD CARLSBAD, CA 92009
91 213-130-01-00 LEE JANET P 6229 ALVERTON DR CARLSBAD, CA 92009
2004 168-353-13-00 LEE JEOUNG JOO 8c KIM BO YEON 4656 MEADOW DR CARLSBAD, CA 92010
634 213-201-17-00 LEE JU Y 8c CHONG UN S 6851 HELENITE PL CARLSBAD, CA 92009
1858 168-341-06-24 LEE LAWRENCE C 1035 N CAMINO MIRAFLORES TUCSON, AZ 85745
755 213-221-36-00 LEE MCCOURT TRUST 10-02-09 6827 KORITE PL CARLSBAD. CA 92009
1011 213-260-01-05 LEE MICHELLE 8c LEE SHIAOWEI MA 6221 METROPOLITAN ST #200 CARLSBAD, CA 92009
502 213-180-06-00 LEE MINDO 8c JUNG CHOON HE 2739 PALMETTO DR CARLSBAD, CA 92009
1657 168-330-01-00 LEE RICH 8c PING 3495 PLEASANT VALE DR CARLSBAD, CA 92010
515 213-180-19-00 LEE SOO IN 8c HYO RAE 2720 PALMETTO DR CARLSBAD, CA 92009
1642 168-321-30-00 LEE YONG SUNG 3304 SAN RAFAEL MISSION, TX 78572
22 213-112-44-02 LEE YOUNG 6951 BRASS PL CARLSBAD, CA 92009
191 213-141-03-00 LEE YUNG-CHI 8c SHAN HSIAO-WEN 6257 COTTAGE DR CARLSBAD, CA 92009
39 213-112-49-03 LEGERTON SYLVIA A 6924 BRASS PL CARLSBAD, CA 92009
1870 168-341-07-09 LEIVAS CRISTIANO D F 8c SANTOS TATIANA B 4091 KARST RD CARLSBAD, CA 92010
883 213-240-31-00 LEON JUAN A 8c CARNUS ANA M B 9858 DEER RIDGE PL SAN DIEGO, CA 92127
1699 168-331-17-00 LEONE PATRICK J 4737 CRATER RIM RD CARLSBAD, CA 92010
107 213-130-17-00 LEPOSKY FAMILY TRUST 04-25-08 2582 DISCOVERY RD CARLSBAD, CA 92009
1836 168-341-06-02 LERNER YURY 8c GALINA 8c POPPEN SVETLANA M 4110 PENINSULA DR CARLSBAD, CA 92010
711 213-220-16-00 LEVERENZ NOEL A 2342 LAPIS RD CARLSBAD, CA 92009
423 213-170-11-00 LEVESQUE MICHAEL L 8c JULIE A 6277 ALVERTON DR CARLSBAD, CA 92009
1197 213-280-12-00 LEVIN MELVYN 8c PHYLLIS 1 W OVERLOOK PRT WASHINGTN, NY 11050
902 213-241-16-00 LEVINE YOSEF 8c LEAH 6996 GOLDSTONE RD CARLSBAD, CA 92009
381 213-162-03-00 LEVY MICHAEL K 8c MICHELE S 8904 ST PIERRE DR LAS VEGAS, NV 89134
406 213-162-29-00 LEW LILY CHUN YING 10534 FELLER CV SAN DIEGO, CA 92126
1136 213-271-04-00 LEWIS FAMILY TRUST 09-12-00 6645 BROOKITE CT CARLSBAD, CA 92009
94 213-130-04-00 LEWIS GREGORY E 8c JERI A 6217 ALVERTON DR CARLSBAD, CA 92009
895 213-241-09-00 LEWIS MARK 2277 CARNELIAN CT CARLSBAD, CA 92009
1952 168-352-03-00 LEWIS MICHAEL Y 8c YOUNG JENNIFER E 3466 RICH FIELD DR CARLSBAD, CA 92010
609 213-200-14-00 Ll BIN 6828 CITRINE DR CARLSBAD, CA 92009
2020 168-353-29-00 Ll JUN 8c LIU MEIZHEN 5269 FOXBOROUGH POINT SAN DIEGO, CA 92130
1027 213-261-06-00 LIGHTER EQUITIES L P 2750 WOMBLE RD #107 SAN DIEGO, CA 92106
1132 213-270-18-00 LIEU BINH CAM 8c CHEN CONNIE HONG 2433 MICA RD CARLSBAD, CA 92009
530 213-181-06-00 LIGOURI CRAIG 8c JAMIE 1031 CALLE ANACAPA ENCINITAS, CA 92024
1528 168-041-16-18 LIM WALTER G 8c PAULA L 790 W SOLANA CIR SOLANA BEACH, CA 92075
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1712 168-331-30-00 LIM WISIT 8c PENNY FAMILY TRUST 05-05-00 4763 CRATER RIM RD CARLSBAD, CA 92010
512 213-180-16-00 LIMA WISHING J B 2708 PALMETTO DR CARLSBAD, CA 92009
941 213-242-32-00 LIMJOCO JAMES 8c HYMAN GAIL A 2260 TIGEREYE PL CARLSBAD, CA 92009
61 213-112-56-01 LIN FEN 6970 FELDSPAR PL CARLSBAD, CA 92009
1672 168-330-16-00 LIN JAMES H 8c DAFANG 3492 GENTLE KNOLL ST CARLSBAD, CA 92010
213 213-141-25-00 LIN MARK 2673 PARADISE RD CARLSBAD, CA 92009
1934 168-350-28-00 LINDSAY DAVID L 8c DEKORTE JOY J 3432 MOON FIELD DR CARLSBAD, CA 92010
1548 168-041-18-02 LINDSTROM RICHARD R 8c DARYL M 7304 COVENTRY DR MIDDLETOWN, MD 21769
127 213-130-37-00 LINGENFELTER CHARLES 2009 TRUST 12-11-09 81 TRINITY ST OCEANSIDE, CA 92057
245 213-141-57-00 LISTER FAMILY TRUST 09-17-10 2640 GARDEN HOUSE RD CARLSBAD, CA 92009
847 213-233-25-00 LITTLE LANA J 6787 MALACHITE PL CARLSBAD, CA 92009
1720 168-331-38-00 LIU ZIMIN 8c MARY 3448 GENTLE KNOLL ST CARLSBAD, CA 92010
11 213-112-41-05 LIVINGS ENEETRA 6967 BRASS PL CARLSBAD, CA 92009
162 213-140-09-00 LOBO NIGEL M 8c VINITA E 6231 DARTINGTON WAY CARLSBAD, CA 92009
1484 168-041-14-22 LOCKE FRANK 3684 JETTY PT CARLSBAD, CA 92010
911 213-241-25-00 LOESCH ROBERT 8c JENNIFER 6959 GOLDSTONE RD CARLSBAD, CA 92009
643 213-202-05-00 LOFTON BRIAN T 8c LISA M 6841 CITRINE DR CARLSBAD, CA 92009
1761 168-331-79-00 LOHMEYER RONALD S 8c EMILY A 3434 RAVINE DR CARLSBAD, CA 92010
1052 213-262-12-02 LOKE MARMADUKE D 8c DEBRALEE 1822 HUMMOCK LN ENCINITAS, CA 92024
481 213-171-18-00 LOMEDICO GIUSEPPE 6242 TOPIARY ST CARLSBAD, CA 92009
196 213-141-08-00 LOOMIS MARK E 6250 VILLAGE GREEN DR CARLSBAD, CA 92009
1937 168-350-31-00 LOPEZ ANTHONY J & JILL M 3444 MOON FIELD DR CARLSBAD, CA 92010
885 213-240-33-00 LOPEZ KRISTIN S 8c LOPEZ ALFRED S & JEANN 6933 COPAL PL CARLSBAD, CA 92009
2006 168-353-15-00 LOPEZ RAUL A 8c AUDREY L 4660 MEADOW DR CARLSBAD, CA 92010
20 213-112-43-06 LORENZ DONNA TRUST 02-03-11 6962 BRASS PL CARLSBAD, CA 92009
640 213-202-02-00 LOSSE GARY M 8c LORRIE G FAMILY TRUST 12-6829 CITRINE DR CARLSBAD, CA 92009
1028 213-261-14-00 LOT 23 BRESSI RANCH LLC 221 15TH ST DEL MAR, CA 92014
38 213-112-49-02 LOVE SANDRA A 8c LOVE EVERETT T 6918 BRASS PL CARLSBAD, CA 92009
1976 168-352-27-00 LOYD GEORGE C IV 8c BOTHA-LOYD WENTZELEE 3469 RICH FIELD DR CARLSBAD, CA 92010
336 213-151-46-00 LOZAR DAVID 8c ANNA 6314 EDENDALE ST CARLSBAD, CA 92009
347 213-160-04-00 LUKE RUSSELL 8c YUNNIE S 6363 HUNTINGTON DR CARLSBAD, CA 92009
1075 213-262-13-20 LUND CARLTON D 8c SANDRA L FAMILY TRUST 0 1342CASSINS ST CARLSBAD, CA 92011
124 213-130-34-00 LUND TYSON 8c JENNIFER 2553 DISCOVERY RD CARLSBAD, CA 92009
112 213-130-22-00 LUNDIN FAMILY TRUST 11-10-05 990 BELLA ROSA DR MINDEN, NV 89423
979 213-243-31-00 LUPO C S 1985 TRUST 11 -01-85 6965 AMMONITE PL CARLSBAD, CA 92009
1553 168-041-18-07 LWIN AUNG N 3635 JETTY PT CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
253 213-150-05-00 LYNCH ANDREW 8c YVONNE 2658 GARDEN HOUSE RD CARLSBAD, CA 92009
1419 213-310-02-02 LYNCH PATRICIO U 8c PARK-LYNCH EUN K 2418 COPPER WAY CARLSBAD, CA 92009
376 213-161-11-00 M L W LTD PARTNERSHIP 19 PETERS CANYON RD IRVINE, CA 92606
857 213-240-05-00 MA WINNIE 2279 GALENA AVE CARLSBAD, CA 92009
1889 168-341-08-04 MACAPAGAL AREND 4126 KARST RD CARLSBAD, CA 92010
763 213-221-44-00 MACDONALD JONATHAN A 8c LISA M 2377 LARIMAR AVE CARLSBAD, CA 92009
1265 213-283-12-00 MACDONALD SCOTT 8c MARY FAMILY TRUST 07-1 6554 HALITE PL CARLSBAD, CA 92009
363 213-160-20-00 MACHADO KEYSA M 6352 HUNTINGTON DR CARLSBAD, CA 92009
1686 168-331-04-00 MACKENZIE AUSTIN C 3439 PLEASANT VALE DR CARLSBAD, CA 92010
745 213-221-26-00 MACLEAY JAMES F 8c SWITZER MARY J 2367 LAPIS RD CARLSBAD, CA 92009
915 213-242-02-00 MACMASTER FAMILY TRUST 04-01-10 6919 GOLDSTONE RD CARLSBAD, CA 92009
1846 168-341-06-12 MADARANG NICHOLAS 8c MYLENE 4119 KARST RD CARLSBAD, CA 92010
783 213-230-13-00 MADDUX JONATHAN D & MARISSA M 7104 MARSH HAWK CT ARRINGTON, TN 37014
740 213-221-20-00 MAGGIORE ROBERT & LESLIE FAMILY 2011 TRU 2390 LAPIS RD CARLSBAD, CA 92009
987 213-250-06-00 MAGNOLIA PARTNERS LLC 1094 CUDAHY PL #212 SAN DIEGO, CA 92110
988 213-250-07-00 MAGNOLIA PARTNERS LLC 1094 CUDAHY PL #212 SAN DIEGO, CA 92110
992 213-250-11-00 MAGNOLIA PARTNERS LLC 1094 CUDAHY PL #212 SAN DIEGO, CA 92110
994 213-250-13-00 MAGNOLIA PARTNERS LLC 1094 CUDAHY PL #212 SAN DIEGO, CA 92110
217 213-141-29-00 MAGTOTO NEIL 8c SHERRILYN N 2697 PARADISE RD CARLSBAD, CA 92009
769 213-221-50-00 MAHER FAMILY TRUST 04-27-06 6833 LEUCITE PL CARLSBAD, CA 92009
1226 213-281-02-00 MAJOR FREDERICK 6671 HALITE PL CARLSBAD, CA 92009
1429 213-310-02-12 MAKING NARUBUMI F 8c ELIZABETH T H 6408 JASPER WAY CARLSBAD, CA 92009
354 213-160-11-00 MALEE DALE J 8c MELANIE J 6388 HUNTINGTON DR CARLSBAD, CA 92009
1924 168-350-18-00 MALIG TITO C & JULIET B 3452 RICH FIELD DR CARLSBAD, CA 92010
55 213-112-54-03 MALIK WAQAR 8c IRRUM 6950 FELDSPAR PL CARLSBAD, CA 92009
366 213-161-01-00 MALLGRAVE FAMILY TRUST 08-28-95 6351 Dl VITA DR CARLSBAD, CA 92009
477 213-171-14-00 MALLORY FAMILY TRUST 06-02-89 6261 ARBOR ROSE DR CARLSBAD, CA 92009
1776 168-340-02-05 MALONE BARBARA J TRUST 04-12-01 4030 PENINSULA DR CARLSBAD, CA 92010
385 213-162-07-00 MAMESHIN IGOR 8c DIONNE 2677 ECHO AVE CARLSBAD, CA 92009
45 213-112-51-01 MANDEVILLE THOMAS 8c RICE APRIL 6914 TOURMALINE PL CARLSBAD, CA 92009
1832 168-341-05-16 MANEJA FAMILY TRUST 08-26-03 943 WHITCOMB CT MILPITAS, CA 95035
837 213-233-15-00 MANIS FAMILY TRUST 04-02-90 6781 OBSIDIAN PL CARLSBAD, CA 92009
1574 168-320-01-00 MANN JOHN F 8c YAUWALUK 3587 ROCK RIDGE RD CARLSBAD, CA 92010
214 213-141-26-00 MANN MANPREET R 3231 BUSINESS PARK DR #120 VISTA, CA 92081
51 213-112-53-03 MANOOCHERI BAHRAM B 6962 FELDSPAR PL CARLSBAD, CA 92009
1895 168-341-08-10 MANRIQUE ALEJANDRO 8c MANRIQUE-APARICIO H 4154 KARST RD CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4,2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
534 213-181-10-00 MANTI JOSEPH S 2767 ASCOT AVE CARLSBAD, CA 92009
179 213-140-26-00 MANZANARES FRANKLIN T FAMILY TRUST 07-27 6252 DARTINGTON WAY CARLSBAD, CA 92009
98 213-130-08-00 MANZANO FAMILY TRUST 02-03-05 6201 ALVERTON DR CARLSBAD, CA 92009
46 213-112-51-02 MARCOTTE LAWRENCE E 6916 TOURMALINE PL CARLSBAD, CA 92009
651 213-202-13-00 MARINO LINDA J 6860 CITRINE DR CARLSBAD, CA 92009
1936 168-350-30-00 MARKERT SCOTT 8c JOURNEY 3440 MOON FIELD DR CARLSBAD, CA 92010
1305 213-290-29-00 MARMOR BETH M TRUST 05-22-08 64 HASTINGS ST #205C WELLESLEY, MA 02481
1114 213-263-26-00 MARSAGLIA PROPERTIES LLC P 0 BOX 1697 CARLSBAD, CA 92018
1939 168-350-33-00 MARSHALL GARY E 8c ALICE L 3452 MOON FIELD DR CARLSBAD, CA 92010
687 213-212-05-00 MARSHALL JOHN E 8c DETTMAN-MARSHALL GERAL 6935 AMBER LN CARLSBAD, CA 92009
1355 213-291-35-00 MARTEL DARIN 8c LAURA 1998 MARCASITE PL CARLSBAD, CA 92009
943 213-242-34-00 MARTIN ALBERT W 8c LAURA K 2252 TIGEREYE PL CARLSBAD, CA 92009
2007 168-353-16-00 MARTIN JOHN H 8c MARBELLA 4662 MEADOW DR CARLSBAD, CA 92010
608 213-200-13-00 MARTINEZ GABRIEL 6832 CITRINE DR CARLSBAD, CA 92009
1514 168-041-16-04 MARTINEZ JENGI A 8c MARTINEZ JENGI 3753 JETTY PT CARLSBAD, CA 92010
1923 168-350-17-00 MARTOCCIA LIONEL J III 8c WEBB KATHLEEN M 3450 RICH FIELD DR CARLSBAD, CA 92010
240 213-141-52-00 MASON FAMILY TRUST 07-23-91 2660 BRESSI RANCH WAY CARLSBAD, CA 92009
384 213-162-06-00 MASON RANDALL K 6329 ENCANTO DR CARLSBAD, CA 92009
398 213-162-20-00 MASTER PANKAJ V REVOCABLE TRUST 08-14-91 1031 DAVID WALKER DR TAVARES, FL 32778
548 213-181-24-00 MASTER RAMONA TRUST 02-05-05 2711 ASCOT AVE CARLSBAD, CA 92009
798 213-231-15-00 MASTRO FAMILY TRUST 08-09-89 6798 VERMARINE CT CARLSBAD, CA 92009
100 213-130-10-00 MATAS STEVEN A 8c DANA M 2554 DISCOVERY RD CARLSBAD, CA 92009
115 213-130-25-00 MATHERS BRUCE H 8c KIMBERLY E 6230 TOPIARY ST CARLSBAD, CA 92009
276 213-150-28-00 MATHERS BRUCE H 8c KIMBERLY E 6230 TOPIARY ST CARLSBAD, CA 92009
741 213-221-22-00 MATLOFF JEFFREY 8c NANCY 2383 LAPIS RD CARLSBAD, CA 92009
937 213-242-26-00 MATTED JAMES 8c MAYRA FAMILY TRUST 10-26-6891 GOLDSTONE RD CARLSBAD, CA 92009
493 213-171-30-00 MATTSON JEFFREY L 8c MICHELLE L 2614 GARDEN HOUSE RD CARLSBAD, CA 92009
1765 168-331-83-00 MAUD JOHN A 8c JANEL S 3431 GENTLE KNOLL ST CARLSBAD, CA 92010
956 213-243-08-00 MAURO JOSEPH 6990 BIXBITE PL CARLSBAD, CA 92009
73 213-112-58-02 MAXWELL AKSHAI 8c MONICA 6928 TOURMALINE PL CARLSBAD, CA 92009
991 213-250-10-00 MAY MICHAEL G 8c SHARON G P 0 BOX 80828 SAN MARINO, CA 91118
1379 213-292-24-00 MAYNARD/ZANAVICH FAMILY TRUST 1943 MARCASITE PL CARLSBAD, CA 92009
1624 168-321-11-00 MAYO-MENDOZA MARILOU 8c MENDOZA BASILIC F 3525 ROCK RIDGE RD CARLSBAD, CA 92010
1368 213-292-13-00 MAZZOLA ROBERT J 8c ANDRUS VIRGETTE 6852 ESTRELLA DE MAR RD CARLSBAD, CA 92009
103 213-130-13-00 MCCALLUM JOHN 8c CAROLE A 1611 S MELROSE DR#304 VISTA, CA 92081
768 213-221-49-00 MCCLEARY FAMILY 2005 TRUST 06-06-05 6829 LEUCITE PL CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
!D APN OWNER ADDRESS CITY. STATE. ZIP
241 213-141-53-00 MCCLENDON JAMES M 8c ROSE H REVOCABLE INT 13895 CARMEL RIDGE RD SAN DIEGO CA 92128
784 213-231-01-00 MCCLURKIN STEPHEN K 8c AMBER L 6765 VERMARINE CT CARLSBAD, CA 92009
524 213-180-28-00 MCCLUSKEY KEVIN M 2767 PALMETTO DR CARLSBAD, CA 92009
1465 168-041-14-03 MCCREIGHT PERCIVAL D 8c MONICA E 3673 JETTY PT CARLSBAD, CA 92010
59 213-112-55-03 MCDANIEL THOMAS W SR TRUST 05-04-04 6938 FELDSPAR PL CARLSBAD, CA 92009
1280 213-290-04-00 MCDONALD DIANE S 6736 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1967 168-352-18-00 MCDONNELL LINDA 4665 MEADOW DR CARLSBAD, CA 92010
840 213-233-18-00 MCFALL LEO D II 8c CARLENE F 6776 MALACHITE PL CARLSBAD, CA 92009
1787 168-340-02-16 MCGLOTHLIN KELLY 4017 PENINSULA DR CARLSBAD, CA 92010
152 213-130-62-00 MCGUIRE TIMOTHY M 8c KRISTIN J 2578 TOWN GARDEN RD CARLSBAD, CA 92009
629 213-201-12-00 MCHENRY KORY R 8c SHANDA M 2243 IVORY PL CARLSBAD, CA 92009
1605 168-320-32-00 MCKELVEY KEVIN 8c CAVA JACQUELINE V 3550 SAND CT CARLSBAD, CA 92010
1412 213-310-01-12 MCKNIGHT ERIN K 8c TRACEY D 2405 COPPER WAY CARLSBAD, CA 92009
940 213-242-31-00 MCLAUGHLIN JAMES R 8c DIANA L 2266 TIGEREYE PL CARLSBAD, CA 92009
415 213-170-03-00 MCLAUGHLIN JOHN J 8c KELLY K 6245 ALVERTON DR CARLSBAD, CA 92009
696 213-220-01-00 MCLEOD ROBERT S & ESTER M 1174 NEWCASTLE CT OCEANSIDE, CA 92056
1209 213-280-24-00 MCNAMARA THOMAS 8c CHRISTA FAMILY 2011 TR 2339 KYANITE PL CARLSBAD, CA 92009
644 213-202-06-00 MCPHAIL ROBERT F 8c SONIA C 6845 CITRINE DR CARLSBAD, CA 92009
675 213-211-08-00 MCTAGGART GREGORY S 8c KARLA J 6915 AMBER LN CARLSBAD, CA 92009
1732 168-331-50-00 MEAD WILLIAM F 3440 PLEASANT VALE DR CARLSBAD, CA 92010
1307 213-290-31-00 MEARS JONATHAN P & SAMANTHA J 6717 LIMONITE CT CARLSBAD, CA 92009
750 213-221-31-00 MEDINA MARIO P 8c LYNN C A 2818 CASEY ST #B SAN DIEGO CA 92139
180 213-140-27-00 MEDINA RENO 8c KARA 6256 DARTINGTON WAY CARLSBAD, CA 92009
805 213-231-22-00 MEEKER BENJAMIN L 8c APRIL C 6779 VERMARINE CT CARLSBAD, CA 92009
800 213-231-17-00 MEENES R 8c L TRUST 09-22-03 6795 VERMARINE CT CARLSBAD, CA 92009
1506 168-041-15-20 MEHESZ VIKTOR C 8c SVATY KRISZTINA 4009 BACKSHORE CT CARLSBAD, CA 92010
1680 168-330-24-00 MEHR MEHRAN 8c MEHR MITRA 3460 PLEASANT VALE DR CARLSBAD, CA 92010
1678 168-330-22-00 MEHR MEHRDAD 3468 PLEASANT VALE DR CARLSBAD, CA 92010
1271 213-283-18-00 MEJIA SANTIAGO A 8c CREAL SHARON 6579 HALITE PL CARLSBAD, CA 92009
796 213-231-13-00 MEKLER MOSHE 8c DANA 6790 VERMARINE CT CARLSBAD, CA 92009
670 213-211-03-00 MELEHAN DANIEL 8c JENNIFER 6895 AMBER LN CARLSBAD, CA 92009
636 213-201-19-00 MELEMED JEFFERY S 8c TIFFANY A 2234 IVORY PL CARLSBAD, CA 92009
129 213-130-39-00 MELLET FRANCOIS & CAROLYN D 2568 INGLETON AVE CARLSBAD, CA 92009
866 213-240-14-00 MELLINI FAMILY TRUST 10-20-03 6947 GOLDSTONE RD CARLSBAD, CA 92009
365 213-160-22-00 MENDOZA FAMILY TRUST 08-12-11 6344 HUNTINGTON DR CARLSBAD, CA 92009
1405 213-310-01-05 MERHAR CATHY B TRUST 11-29-07 6440 CINNABAR WAY CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
339 213-151-49-00 MERRILL HOWARD L 8c JEANNE W 6326 EDENDALE ST CARLSBAD, CA 92009
1357 213-292-02-00 MERRITT SPENCER E 8c KERI L 6808 ESTRELLA DE MAR RD CARLSBAD, CA 92009
762 213-221-43-00 MESHKAT SIAVASH N 8c SUSAN A 7044 CORINTA ST CARLSBAD, CA 92009
688 213-212-06-00 MESSICK FAMILY TRUST 04-14-06 6939 AMBER LN CARLSBAD, CA 92009
28 213-112-46-04 MESSINA JOHN T 8c AHERN LAURA L 6950 BRASS PL CARLSBAD, CA 92009
486 213-171-23-00 METRAS PORTIA 2613 TOWN GARDEN RD CARLSBAD, CA 92009
1010 213-260-01-04 METROPOLITAN 102 L L C 205 S EL CAMINO REAL #F ENCINITAS, CA 92024
1009 213-260-01-03 METROPOLITAN SURGERY VENTURE LLC 6390 PASEO ASPADA CARLSBAD, CA 92009
1448 168-041-13-10 METZGER MICHAEL R 3667 JETTY PT CARLSBAD, CA 92010
569 213-181-45-00 MEYERHOFF BRANDON K 8c SAMANTHA L 2709 PLUMERIA DR CARLSBAD, CA 92009
1820 168-341-05-04 MIKHAILENKO NIKITA 8c TATIANA 4084 PENINSULA DR CARLSBAD, CA 92010
863 213-240-11-00 MIKI REGINA B 2255 GALENA AVE CARLSBAD, CA 92009
1410 213-310-01-10 MIKUS KRISTEN M 8c SCHLICHT PATRICK J 6420 CINNABAR WAY CARLSBAD, CA 92009
1708 168-331-26-00 MILES KATHLEEN A 4755 CRATER RIM RD CARLSBAD, CA 92010
258 213-150-10-00 MILLIKIN BRUCE A 8c CAROLYN L 2659 BRESSI RANCH WAY CARLSBAD, CA 92009
1958 168-352-09-00 MINKLER FAMILY TRUST 11-01-95 3478 RICH FIELD DR CARLSBAD, CA 92010
1597 168-320-24-00 MIRELES FRANK R 8c MELICIA J 3580 FLAT ROCK ST CARLSBAD, CA 92010
1825 168-341-05-09 MISCIOSCIA VINCENT D 8c GAIL P 4098 PENINSULA DR CARLSBAD, CA 92010
1211 213-280-26-00 MISHRIKI JOSEPH 8c SARAH 2338 KYANITE PL CARLSBAD, CA 92009
1880 168-341-07-19 MITCHELL RONALD A 8c JEANETTE J 8c MITCHEL 4092 KARST RD CARLSBAD, CA 92010
611 213-200-16-00 MIYAMOTO GERALD T 8c PHI TIFFANY N 6820 CITRINE DR CARLSBAD, CA 92009
1192 213-280-07-00 MIYAMOTO KENT T 8c WONG LYNNETTE 0 6627 HALITE PL CARLSBAD, CA 92009
718 213-220-23-00 MOBACH BOB 8c KASTEN KELLY 6814 JADE LN CARLSBAD, CA 92009
1044 213-261-17-00 MODERNA DEL MAR LLC P 0 BOX 7271 RANCHO SANTA FE, CA 92067
1045 213-261-18-00 MODERNA DEL MAR LLC P 0 BOX 7271 RANCHO SANTA FE, CA 92067
761 213-221-42-00 MOEHRKE PETER W 8c JULIA A 6824 KORITE PL CARLSBAD, CA 92009
234 213-141-46-00 MOHAMMADPOUR HOOMAN 8c MOEINI-FERDOSI SH2684 BRESSI RANCH WAY CARLSBAD, CA 92009
416 213-170-04-00 MOHSENI FARAMARZ 6249 ALVERTON DR CARLSBAD, CA 92009
1442 168-041-13-04 MOHUN BRANDI 3643 JETTY PT CARLSBAD, CA 92010
653 213-202-15-00 MOLINA TELESFORO A JR 8c REGINA A LIVING 6852 CITRINE DR CARLSBAD, CA 92009
491 213-171-28-00 MOLNAR FAMILY TRUST 01 -09-08 2622 GARDEN HOUSE RD CARLSBAD, CA 92009
1839 168-341-06-05 MOMEYER BRIAN 8c KELLY 4108 PENINSULA DR CARLSBAD, CA 92010
1652 168-321-40-00 MONGELLUZZO JON Z 8c STEPHANIE 3567 FLAT ROCK ST CARLSBAD, CA 92010
5 213-112-39-04 MONHEIM CAITLIN J 6978 BRASS PL CARLSBAD, CA 92009
207 213-141-19-00 MONRO BENJAMIN R 8c LISA M A 2649 PARADISE RD CARLSBAD, CA 92009
1818 168-341-05-02 MONROE FAMILY TRUST 06-27-86 1421 ESCALANTE DR PRESCOTT, AZ 86303
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1667 168-330-11-00 MONROE RICK S 8c KIM K 3459 PLEASANT VALE DR CARLSBAD, CA 92010
1450 168-041-13-12 MONSEGUR JAMES L 3669 JETTY PT CARLSBAD, CA 92010
1440 168-041-13-02 MONTEZ CYNTHIA 8c BIERY TERESA 3649 JETTY PT CARLSBAD, CA 92010
1807 168-340-03-15 MONTOYA REVILLA FAMILY TRUST 01-26-11 4071 PENINSULA DR CARLSBAD, CA 92010
1785 168-340-02-14 MOORE JEREMY M 8c DANIELLE H 4035 PENINSULA DR #245 CARLSBAD, CA 92010
713 213-220-18-00 MOORE WILLIAM J 8c KRISTIN M 6834 JADE LN CARLSBAD, CA 92009
1821 168-341-05-05 MORA JUAN C 8c JENNIFER 4082 PENINSULA DR CARLSBAD, CA 92010
1268 213-283-15-00 MORALES ENZO M 8c DANIELLE E JOINT LIVING 6567 HALITE PL CARLSBAD, CA 92009
489 213-171-26-00 MORALES JULIO C 8c PEREZ CLAUDIA R 6259 VILLAGE GREEN DR CARLSBAD, CA 92009
322 213-151-32-00 MORALES-MACEDO HENRIFER G II 8c SANDRA H 6341 GREENHAVEN DR CARLSBAD, CA 92009
472 213-171-09-00 MORAN JOSE M & HARRIGAN TAMARA A 6281 ARBOR ROSE DR CARLSBAD, CA 92009
118 213-130-28-00 MOREA MATTHEW J 8c STACY J 2577 DISCOVERY RD CARLSBAD, CA 92009
1416 213-310-01-16 MORENO MARK A 8c IRENE S 17715 WILD BASIN SAN ANTONIO, TX 78258
78 213-112-59-03 MORGAN FAMILY TRUST 10-12-99 6942 TOURMALINE PL CARLSBAD, CA 92009
445 213-170-33-00 MORGAN HOWARD L 8c CYNTHIA N 6252 ALVERTON DR CARLSBAD, CA 92009
1946 168-351-05-00 MORGAN MICHAEL J 8c DEBORAH A 3431 RICH FIELD DR CARLSBAD, CA 92010
1532 168-041-16-22 MORGAN STANLEY MORTGAGE LOAN TRUST 2005--1800 TAPO CANYON RD SIMI VALLEY, CA 93063
1848 168-341-06-14 MORGAN TIMOTHY L 4106 KARST RD CARLSBAD, CA 92010
1556 168-280-51-00 MORGANTI NICKIE J 3581 GRANITE CT CARLSBAD, CA 92010
1269 213-283-16-00 MORI GORDON & AYA 6571 HALITE PL CARLSBAD, CA 92009
965 213-243-17-00 MORLEY NATHAN 1 8c SARA P 6972 AMMONITE PL CARLSBAD, CA 92009
266 213-150-18-00 MORRIS RAY S 1237 WHITE SANDS DR SAN MARCOS, CA 92078
308 213-151-18-00 MORRISON GARY W 8c ROBBIE H 6315 HUNTINGTON DR CARLSBAD, CA 92009
14 213-112-42-03 MORRISON JEROME A 8c MICHELLE K 6985 BRASS PL CARLSBAD, CA 92009
1674 168-330-18-00 MORROW TIMOTHY 1 8c CHRISTENSEN KATHERINE 3496 PLEASANT VALE DR CARLSBAD, CA 92010
1953 168-352-04-00 MOTTUS KEITH 3468 RICH FIELD DR CARLSBAD, CA 92010
1960 168-352-11-00 MOU MARK F 8c LISA N 4672 MEADOW DR CARLSBAD, CA 92010
1196 213-280-11-00 MOWER WILBUR E JR 8c BARBARA A 6643 HALITE PL CARLSBAD, CA 92009
957 213-243-09-00 MOYAL YEHUDA 8c LILIAN 8c HAGEN MICHELLE M 6991 BIXBITE PL CARLSBAD, CA 92009
703 213-220-08-00 MRASSO FAMILY TRUST 06-04-07 6817 JADE LN CARLSBAD, CA 92009
1690 168-331-08-00 MUDDUKRISHNA SHAMMANA 8c CHANDRIKA 3423 PLEASANT VALE DR CARLSBAD, CA 92010
229 213-141-41-00 MULDOON JOHN J 8c JEAN M 2704 BRESSI RANCH WAY CARLSBAD, CA 92009
946 213-242-40-00 MULLEN JOEL M 8c CHANDA R 2274 AVENTURINE PL CARLSBAD, CA 92009
920 213-242-07-00 MULLER BRADLEY P 8c STACY J D 2251 AVENTURINE PL CARLSBAD, CA 92009
142 213-130-52-00 MUNDY RICHARD J 8c TERESA 1 2559 INGLETON AVE CARLSBAD, CA 92009
1460 168-041-13-22 MUNIER CHRISTOPHER 2007 TRUST 06-112-07 3668 JETTY PT CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1815 168-340-03-23 MURPHY TINA M 4049 PENINSULA DR CARLSBAD, CA 92010
150 213-130-60-00 MURRANT DAVID 8c JULIE 2570 TOWN GARDEN RD CARLSBAD, CA 92009
1651 168-321-39-00 MURRAY SHAWN R 3571 FLAT ROCK ST CARLSBAD, CA 92010
1735 168-331-53-00 MURREY PATRICK W 8c ELAINE T 8c MURREY PAT 25701 WESTON DR LAGUNA NIGUEL, CA 92677
121 213-130-31-00 MUSGROVE MICHAEL E 8c RANDI R REVOCABLE T 2565 DISCOVERY RD CARLSBAD, CA 92009
31 213-112-47-03 MYRICK RICHARD E 8c CHERYL L 6937 BRASS PL CARLSBAD, CA 92009
1394 213-300-11-00 N E G M L L C 2794 GATEWAY RD CARLSBAD, CA 92009
1409 213-310-01-09 NADIR JOYCE 0 LIVING TRUST 11-20-06 6424 CINNABAR WAY CARLSBAD, CA 92009
1991 168-352-42-00 NAIKVIJAY8cMADHVI 3463 MOON FIELD DR CARLSBAD, CA 92010
176 213-140-23-00 NAKAMOTO JAMES T 8c CHONG SUK 6240 DARTINGTON WAY CARLSBAD, CA 92009
235 213-141-47-00 NALBANDIAN JON D 8c SUZANNE G 2680 BRESSI RANCH WAY CARLSBAD, CA 92009
909 213-241-23-00 NANCE ROBERT E 8c STEPHANIE R 6967 GOLDSTONE RD CARLSBAD, CA 92009
757 213-221-38-00 NANG RONALD 8c DULCE M 8c ARCINUE ROSALIE 6835 KORITE PL CARLSBAD, CA 92009
573 213-181-49-00 NAPLES JOHN J 8c QING L 2731 PLUMERIA DR CARLSBAD, CA 92009
1587 168-320-14-00 NARDI RICHARD A REVOCABLE TRUST 09-28-07 638 OSBORNE ST VISTA, CA 92084
843 213-233-21-00 NASIM MICHAEL N 8c DEBORAH L 6788 MALACHITE PL CARLSBAD, CA 92009
702 213-220-07-00 NASIRPOUR MARIOUS 6821 JADE LN CARLSBAD, CA 92009
827 213-233-05-00 NASIRPOUR MARIOUS 8c NASSIRI GITA K 6783 ONYX PL CARLSBAD, CA 92009
1512 168-041-16-02 NASSOURA ZAHI E 8c LYDIA 24620 PALERMO DR CALABASAS, CA 91302
323 213-151-33-00 NATARAJAN VENKATESH P 12416 MAIN CAMPUS DR LEXINGTON, MA 02421
734 213-221-14-00 NAVARRE FAMILY TRUST 10-26-98 6830 LEUCITE PL CARLSBAD, CA 92009
579 213-181-55-00 NAVARRETTE RUBEN JR 8c VERONICA 2755 PLUMERIA DR CARLSBAD, CA 92009
1354 213-291-34-00 NAZZAL RAYMOND P 8c BASKARAN SUNITHA 1994 MARCASITE PL CARLSBAD, CA 92009
1768 168-331-86-00 NEAL CLAUDE L 8c GAGLIONE DANA M 3443 GENTLE KNOLL ST CARLSBAD, CA 92010
1985 168-352-36-00 NEAL DEVELOPMENT INC 2755 SODERBLOM AVE SAN DIEGO, CA 92122
1739 168-331-57-00 NEBRIDA DEXTER T 8c TOMAS CATHLEEN C 4736 CRATER RIM RD CARLSBAD, CA 92010
580 213-181-56-00 NEEDHAM TIMOTHY R 8c L LEIGH 8c NEEDHAM FA 6409 LIVE OAKS DR CARLSBAD, CA 92009
576 213-181-52-00 NEJAT ELAHE P 0 BOX 882043 SAN DIEGO, CA 92168
1328 213-291-08-00 NESTOFF SUSAN LIVING TRUST 06-10-04 6784 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1246 213-282-10-00 NEUFELD CHARLES 8c LAURA 2337 MICA RD CARLSBAD, CA 92009
1774 168-340-02-03 NEW JOEL H 4016 PENINSULA DR CARLSBAD, CA 92010
246 213-141-58-00 NEWCOMB PATRICIA L 2636 GARDEN HOUSE RD CARLSBAD, CA 92009
1317 213-290-41-00 NEWSON REBECCA J 1948 COBALT DR CARLSBAD, CA 92009
1590 168-320-17-00 NG ROBERT C 8c JUAN D 3552 FLAT ROCK ST CARLSBAD, CA 92010
1961 168-352-12-00 NGUYEN HIEN THANH 9072 WESTVALE RD SAN DIEGO, CA 92129
1311 213-290-35-00 NGUYEN HUY THANH 8c TRAN CHI THUY 6701 LIMONITE CT CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
319 213-151-29-00 NGUYEN KARI AN 11 NEWTON SQ#3 CANFIELD, OH 44406
546 213-181-22-00 NGUYEN KHANH KIM 10561 KNOTT AVE CYPRESS, CA 90630
871 213-240-19-00 NGUYEN MICHAEL J 8c KIM ANNA C 2203 AZURITE PL CARLSBAD, CA 92009
239 213-141-51-00 NGUYEN PHUC THE 2664 BRESSI RANCH WAY CARLSBAD, CA 92009
1704 168-331-22-00 NGUYEN TIMOTHY T 8c THACH TERILYN THIEN 4747 CRATER RIM RD CARLSBAD, CA 92010
1799 168-340-03-07 NGUYEN TRUNG Q 8c NGUYEN SALLY HANH 4068 PENINSULA DR CARLSBAD, CA 92010
1133 213-271-01-00 NGUYEN VIET Q 6633 BROOKITE CT CARLSBAD, CA 92009
418 213-170-06-00 NGUYEN VINH HIEN 8c TRINH TUYET 6257 ALVERTON DR CARLSBAD, CA 92009
362 213-160-19-00 NGUYEN-PHAN FAMILY TRUST 06-16-08 6356 HUNTINGTON DR CARLSBAD, CA 92009
209 213-141-21-00 NGUYEN-THE LIVING TRUST 12-01-05 2657 PARADISE RD CARLSBAD, CA 92009
876 213-240-24-00 NICHOLAS SHAILER 8c DAWN 8c ALLEN LEE 2218 AZURITE PL CARLSBAD, CA 92009
1847 168-341-06-13 NICHOLSON EDWARD 8c NICHOLSON GORDON 4108 KARST RD CARLSBAD, CA 92010
1834 168-341-05-18 NIELSEN BRIAN R 8c TAMMY S 4095 PENINSULA DR CARLSBAD, CA 92010
293 213-151-03-00 NIEMI VICKI 6317 HERITAGE DR CARLSBAD, CA 92009
495 213-171-32-00 NIESS FAMILY TRUST 08-11-06 2606 GARDEN HOUSE RD CARLSBAD, CA 92009
860 213-240-08-00 NIKIFOROV THEO T 8c STOYNOVA LUDMILA T 2267 GALENA AVE CARLSBAD, CA 92009
652 213-202-14-00 NIKU SOHEIL 6856 CITRINE DR CARLSBAD, CA 92009
1878 168-341-07-17 NISLEY MICHELLE 4080 KARST RD CARLSBAD, CA 92010
2008 168-353-17-00 NIVASNANDA PONGTHANES 8c NUANJARAT 4664 MEADOW DR CARLSBAD, CA 92010
237 213-141-49-00 NIXON SAMUEL C 8c ALTHEA S 2672 BRESSI RANCH WAY CARLSBAD, CA 92009
1676 168-330-20-00 NOBLE FAMILY TRUST 09-29-93 3476 PLEASANT VALE DR CARLSBAD, CA 92010
1802 168-340-03-10 NOEL JAMES A 8c KATHRYN A LIVING TRUST 03 4062 PENINSULA DR CARLSBAD, CA 92010
1058 213-262-13-03 NORBY NIELS C 8c TINA J 6132 INNOVATION WAY #K-3 CARLSBAD, CA 92009
2002 168-353-11-00 NORTON LEO P 8c KORIE L 4652 MEADOW DR CARLSBAD, CA 92010
1929 168-350-23-00 NOTO THOMAS J III 8c TAMMY M 3463 RICH FIELD DR CARLSBAD, CA 92010
679 213-211-12-00 NOURY BENOIT & FISETTE CLAIRE 6898 AMBER LN CARLSBAD, CA 92009
1871 168-341-07-10 NOWAK JASON A 8c SOUCI JAIME N S 2729 TIBURON AVE CARLSBAD, CA 92010
296 213-151-06-00 NYGARD GLENN S 8c LINDA S 6329 HERITAGE WAY CARLSBAD, CA 92009
1389 213-300-06-00 OAS SPECTRUM LLC 2774 GATEWAY RD CARLSBAD, CA 92009
113 213-130-23-00 OBERGFELL JOE 8c KOZLOWICZ-OBERGFELL ELIZ 6222 TOPIARY ST CARLSBAD, CA 92009
795 213-231-12-00 OBRIEN MARK C 8c LAURIE A 6786 VERMARINE CT CARLSBAD, CA 92009
1029 213-261-15-01 OCEAN COLLECTION LLC 655 W BROADWAY #1600 SAN DIEGO, CA 92101
1030 213-261-15-02 OCEAN COLLECTION LLC POBOX 1388 VISTA, CA 92085
1031 213-261-15-03 OCEAN COLLECTION LLC POBOX 1388 VISTA, CA 92085
1032 213-261-15-04 OCEAN COLLECTION LLC POBOX 1388 VISTA, CA 92085
1033 213-261-15-05 OCEAN COLLECTION LLC 655 W BROADWAY #1600 SAN DIEGO, CA 92101
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1034 213-261-15-06 OCEAN COLLECTION LLC 655 W BROADWAY #1600 SAN DIEGO, CA 92101
1035 213-261-15-07 OCEAN COLLECTION LLC 655 W BROADWAY #1600 SAN DIEGO, CA 92101
1036 213-261-15-08 OCEAN COLLECTION LLC 655 W BROADWAY #1600 SAN DIEGO, CA 92101
1039 213-261-15-11 OCEAN COLLECTION LLC 655 W BROADWAY #1600 SAN DIEGO, CA 92101
1040 213-261-15-12 OCEAN COLLECTION LLC POBOX 1388 VISTA, CA 92085
1041 213-261-15-13 OCEAN COLLECTION LLC 655 W BROADWAY #1600 SAN DIEGO, CA 92101
1042 213-261-15-14 OCEAN COLLECTION LLC 655 W BROADWAY #1600 SAN DIEGO, CA 92101
618 213-201-01-00 OCONNOR JON 6837 TANZANITE DR CARLSBAD, CA 92009
779 213-230-09-00 ODAY THOMAS J 8c MARGARET 6763 MALACHITE PL CARLSBAD, CA 92009
973 213-243-25-00 ODONNELL WILLIAM C 8c JIMENEZ-ODONNELL CO 6989 AMMONITE PL CARLSBAD, CA 92009
826 213-233-04-00 OGLESBEE FAMILY LTD PARTNERSHIP 6787 ONYX PL CARLSBAD, CA 92009
317 213-151-27-00 OGUS DAN S 8c SARAH 6332 GREENHAVEN DR CARLSBAD, CA 92009
358 213-160-15-00 OHLSON DAVID 8c LYNETTE TRUST 09-06-90 6372 HUNTINGTON DR CARLSBAD, CA 92009
743 213-221-24-00 OHRINER STEVEN M 8c RITA A 2375 LAPIS RD CARLSBAD, CA 92009
1760 168-331-78-00 OLIVER DIDIER 8c HEATHER J 3438 RAVINE DR CARLSBAD, CA 92010
411 213-162-34-00 OLIVIER CYNTHIA M 6310 ENCANTO DR CARLSBAD, CA 92009
1293 213-290-17-00 OLSON DOUGLAS W 8c RENA 6738 LIMONITE CT CARLSBAD, CA 92009
1278 213-290-02-00 OMAN MARK J 8c TARSA SHIRIN 6728 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1510 168-041-15-24 OMIDVAR FAMILY TRUST 10-31-02 9711 IRVINE CENTER DR IRVINE, CA 92618
194 213-141-06-00 ONEAL SHEILA L 6269 COTTAGE DR CARLSBAD, CA 92009
1151 213-271-19-00 ONEAL TIMOTHY G 8c LISA M 6658 TITANITE PL CARLSBAD, CA 92009
1932 168-350-26-00 ORCHARD MARIETTA E LIVING TRUST 01-12-07 3455 RICH FIELD DR CARLSBAD, CA 92010
1933 168-350-27-00 ORCHARD MARIETTA E LIVING TRUST 01-12-07 3455 RICH FIELD DR CARLSBAD, CA 92010
990 213-250-09-00 ORELLANA CARLOS A 2541 MUIRFIELDS DR CARLSBAD, CA 92009
328 213-151-38-00 ORLANDO ANTHONY J 8c PATRICIA F 6317 GREENHAVEN DR CARLSBAD, CA 92009
1861 168-341-06-27 ORLANDO MICHAEL D 8c KIMBERLY J 4109 PENINSULA DR CARLSBAD, CA 92010
405 213-162-28-00 ORTMAN BRUCE L 8c JUANITA E 6323 MONTECITO DR CARLSBAD, CA 92009
1811 168-340-03-19 OSMUNDSON KARL 4045 PENINSULA DR CARLSBAD, CA 92010
1289 213-290-13-00 OSTERHOLT DOUGLAS J 8c PEARSON SHANNON L 6722 LIMONITE CT CARLSBAD, CA 92009
537 213-181-13-00 OTT JUSTIN 8c ORALIA 2755 ASCOT AVE CARLSBAD, CA 92009
1408 213-310-01-08 OURSBOURN MATT 6428 CINNABAR WAY CARLSBAD, CA 92009
816 213-232-11-00 OVERLOOK STEPHEN B 8c JENNIFER F 2428 LAPIS RD CARLSBAD, CA 92009
999 213-250-18-00 PDC RESIDENCE TRUST 06-30-11 6311 ALLSTON ST CARLSBAD, CA 92009
400 213-162-22-00 PACHECO FAMILY TRUST 04-09-08 6304 MONTECITO DR CARLSBAD, CA 92009
90 213-122-17-00 PACIFIC RIDGE SCHOOL 9619 CHESAPEAKE DR #103 SAN DIEGO, CA 92123
1071 213-262-13-16 PACIFIC SHORES HOLDING LLC 6102 INNOVATION WAY #N-2 CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1724 168-331-42-00 PACKARD VIRGINIA C TRUST 01-08-07 3464 GENTLE KNOLL ST CARLSBAD, CA 92010
930 213-242-19-00 PADUA PEDRO M JR & MARIA L 2270 AVENTURINE PL CARLSBAD, CA 92009
1640 168-321-28-00 PAGE LEON 8c RUBY 3508 ROCK RIDGE RD CARLSBAD, CA 92010
1363 213-292-08-00 PALLIA DONALD 8c JUDITH A 6832 ESTRELLA DE MAR RD CARLSBAD, CA 92009
108 213-130-18-00 PALMER JASON 8c VALDEZ-PALMER JULIET L 6202 TOPIARY ST CARLSBAD, CA 92009
1050 213-262-11-00 PALOMAR AIRPORT ROAD LLC 3900 E CAMELBACK RD #100 PHOENIX, AZ 85018
1056 213-262-13-01 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1059 213-262-13-04 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1060 213-262-13-05 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1061 213-262-13-06 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1062 213-262-13-07 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1063 213-262-13-08 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1073 213-262-13-18 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1076 213-262-13-21 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1080 213-262-14-04 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1086 213-262-14-10 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1087 213-262-14-11 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1088 213-262-14-12 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1092 213-262-14-16 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1093 213-262-14-17 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1094 213-262-14-18 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1095 213-262-14-19 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1096 213-262-14-20 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1097 213-262-14-21 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1099 213-262-14-23 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1100 213-262-14-24 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1101 213-262-14-25 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
1102 213-262-14-26 PALOMAR AIRPORT ROAD LLC 50S 10TH ST #300 MINNEAPOLIS, MN 55403
1103 213-262-14-27 PALOMAR AIRPORT ROAD LLC 50 S IOTH ST #300 MINNEAPOLIS, MN 55403
96 213-130-06-00 PAN IVAN l-FAN 6209 ALVERTON DR CARLSBAD, CA 92009
514 213-180-18-00 PANIELLO FAMILY TRUST 11-05-07 2716 PALMETTO DR CARLSBAD, CA 92009
256 213-150-08-00 PANTIG ARTHUR G 8c BERTILLA M 2651 BRESSI RANCH WAY CARLSBAD, CA 92009
13 213-112-42-02 PAPAGEORGE THOMAS A 8c SUSAN S 8c PAPAGEOR6987 BRASS PL CARLSBAD, CA 92009
777 213-230-07-00 PAQUET DENNIS A 8c TAMMIE A 2453 LAPIS RD CARLSBAD, CA 92009
766 213-221-47-00 PARANAL JERRY Z 8c JANET M 6821 LEUCITE PL CARLSBAD, CA 92009
297 213-151-07-00 PAREDES FAMILY LIVING TRUST 02-28-08 6333 HERITAGE DR CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
1700 168-331-18-00
1816 168-340-03-24
1204 213-280-19-00
1622 168-321-09-00
76 213-112-59-01
819 213-232-14-00
603 213-200-08-00
54 213-112-54-02
387 213-162-09-00
586 213-181-62-00
637 213-201-20-00
34 213-112-48-02
562 213-181-38-00
1472 168-041-14-10
1687 168-331-05-00
1983 168-352-34-00
776 213-230-06-00
1731 168-331-49-00
436 213-170-24-00
1380 213-292-25-00
1763 168-331-81-00
1679 168-330-23-00
662 213-210-03-00
1844 168-341-06-10
1535 168-041-17-01
452 213-170-40-00
1521 168-041-16-11
1681 168-330-25-00
878 213-240-26-00
205 213-141-17-00
1789 168-340-02-18
722 213-221-02-00
1438 213-310-04-03
1887 168-341-08-02
1482 168-041-14-20
880 213-240-28-00
OWNER
PARIKH DILIP K 8c LEENA D
PARISH OF SAINT MICHAELS BY-THE-SEA EPIS
PARK AMY 8c CLIFF FAMILY TRUST 08-03-04
PARK BEOM DAE 8c JUNG HEE
PARK BYUNG K 8c CHONG J
PARK CLINTON H 8c ELIZABETH M LIVING TRUS
PARK DAVID S 8c MYUNG W
PARK SEONG JUN 8c UN JUNG
PARNIAN FAMILY TRUST 03-01-07
PARR FAMILY TRUST 09-15-10
PARRISH REVOCABLE TRUST 03-10-93
PARTHASARATHY VIJAYARAGHAVAN 8c SRINIVASA
PARTIDO MELVIN V 8c RUTHLYN I
PASHBY JEFFREY A TRUST 10-13-06
PASTERNACK BARRY
PATEL DINESHCHANDRA A REVOCABLE TRUST 12
PATEL FAMILY TRUST
PATEL NAYAN B 8c HEMLATA N
PATTANUMOTANA GAVIN 8c PATTANUMOTANA FAM
PATTI FAMILY TRUST 12-10-03
PAU KA LUN 8c LO MIU SING ELLEN
PAUL MULLIGAN FAMILY TRUST 04-13-10
PAULSEN CARL G 8c MEGAN G
PAYNE KEVIN
PAYNE MATTHEW W
PEACOX CHRISTIAN M
PECK JOHN 8c ELIZABETH I
PEI JIANHONG LIVING TRUST 06-15-10
PELUSO PHILIP 8c DIANE FAMILY 1997 TRUST
PEREZ MARIANO
PERRY JONATHAN S 8c JESSICA E
PERRY KEVIN R 8c KIMBERLY L
PETERSEN MICHAEL E 8c KAREN K 8c HADLEY Rl
PETERSON JOANNE
PETERSON NANCY
PETROVA-ERGEN NATALIA 8c ALP
ADDRESS
4739 CRATER RIM RD
P O BOX 127
2319 KYANITE PL
312CALLIPPE CT
6938 TOURMALINE PL
2440 LAPIS RD
45 DIAMOND
6948 FELDSPAR PL
10923 E BAHIA DR
6416 ARCHES WAY
2230 IVORY PL
6934 BRASS PL
6407 ARCHES WAY
3691 JETTY PT
3435 PLEASANT VALE DR
3470 MOON FIELD DR
2457 LAPIS RD
3444 PLEASANT VALE DR
2583 ARUNDEL AVE
1939 MARCASITE PL
3426 RAVINE DR
3464 PLEASANT VALE DR
6865 AMBER LN
129 FERITTI DR
3603 JETTY PT
6243 LISMORE PL
2784 DOVE TAIL DR
3485 GENTLE KNOLL ST
1416 LA PLAZA DR
2641 PARADISE RD
4015 PENINSULA DR
2360 LARIMAR AVE
6449 CINNABAR WAY
4130 KARST RD
3678 JETTY PT
2234 AZURITE PL
CITY. STATE. ZIP
CARLSBAD, CA 92010
CARLSBAD, CA 92018
CARLSBAD, CA 92009
BRISBANE, CA 94005
CARLSBAD, CA 92009
CARLSBAD, CA 92009
IRVINE, CA 92620
CARLSBAD, CA 92009
SCOTTSDALE, AZ 85255
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
LAKEWAY, TX 78734
CARLSBAD, CA 92010
CARLSBAD, CA 92009
SAN MARCOS, CA 92078
CARLSBAD, CA 92010
SAN MARCOS, CA 92078
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
641 213-202-03-00 PETTIT JONATHAN L 8c MARY G 6833 CITRINE DR CARLSBAD, CA 92009
1562 168-280-57-00 PHAM CUONG 8c TRACEY 3582 GRANITE CT CARLSBAD, CA 92010
1456 168-041-13-18 PHAM JULIE 3652 JETTY PT CARLSBAD, CA 92010
1582 168-320-09-00 PHAM KENNY H 8c TRAN MAI N P 0 BOX 6671 SANTA CLARA, CA 95056
615 213-200-20-00 PHAN HA 8c NGUYEN HOANG THUY TIEN 6823 HELENITE PL CARLSBAD, CA 92009
1901 168-341-08-16 PHAN TUAN V 8c DOAN JAMIE C 4127 KARST RD CARLSBAD, CA 92010
1306 213-290-30-00 PI JEFF 6721 LIMONITE CT CARLSBAD, CA 92009
2016 168-353-25-00 PIERCE PAMELA M 4651 MEADOW DR CARLSBAD, CA 92010
978 213-243-30-00 PILLSBURY MATTHEW 8c HEUTEL TIFFANY T 6969 AMMONITE PL CARLSBAD, CA 92009
1168 213-272-05-00 PINNOW MATTHEW J 8c BOBBI L R 6687 TITANITE PL CARLSBAD, CA 92009
171 213-140-18-00 PION-GOUREAU NORELYNN 6209 VILLAGE GREEN DR CARLSBAD, CA 92009
1589 168-320-16-00 PIOTROWSKI ANDRZEJ 8c AGNIESZKA 3547 ROCK RIDGE RD CARLSBAD, CA 92010
1608 168-320-35-00 PIROUZFAR SEAN M & PIROUZFAR MARYAM 3738 SADDLE DR CARLSBAD, CA 92010
584 213-181-60-00 PIROZHENKO ANDREY 8c PETROVA YELENA 6424 ARCHES WAY CARLSBAD, CA 92009
1918 168-350-12-00 PITTS JASON A & DENISE 0 3440 RICH FIELD DR CARLSBAD, CA 92010
1022 213-261-01-00 PIVOTAL 650 CALIFORNIA ST L L C 1702 E HIGHLAND AVE #310 PHOENIX, AZ 85016
1023 213-261-02-00 PIVOTAL 650 CALIFORNIA ST L L C 1702 E HIGHLAND AVE #310 PHOENIX, AZ 85016
1024 213-261-03-00 PIVOTAL 650 CALIFORNIA ST L L C 1702 E HIGHLAND AVE #310 PHOENIX, AZ 85016
1025 213-261-04-00 PIVOTAL 650 CALIFORNIA ST L L C 1702 E HIGHLAND AVE #310 PHOENIX, AZ 85016
1191 213-280-06-00 PLAXCO SHAWN 8c SUSAN 6623 HALITE PL CARLSBAD, CA 92009
1853 168-341-06-19 PLAZA VINCENT 8c TEANIO-PLAZA JEANYEE C 4115 PENINSULA DR CARLSBAD, CA 92010
378 213-161-13-00 PLOTKIN FAMILY TRUST 08-10-07 6303 Dl VITA DR CARLSBAD, CA 92009
1762 168-331-80-00 PLOUSHA CULLEN E JR 8c MARY K 3430 RAVINE DR CARLSBAD, CA 92010
1636 168-321-24-00 PLUNKETT JIMMY 3500 ROCK RIDGE RD CARLSBAD, CA 92010
1751 168-331-69-00 POBLETE LIVING TRUST 04-16-10 3465 RAVINE DR CARLSBAD, CA 92010
33 213-112-48-01 PODELL NORMA TRUST 05-19-82 6932 BRASS PL CARLSBAD, CA 92009
1598 168-320-25-00 POKROP FRANK L III & OBRIEN ORLA A 3577 SAND CT CARLSBAD, CA 92010
1214 213-280-29-00 POLK FAMILY TRUST 12-21-09 2326 KYANITE PL CARLSBAD, CA 92009
1920 168-350-14-00 POLLOCK MARK H 8c TAMMY L 3444 RICH FIELD DR CARLSBAD, CA 92010
1524 168-041-16-14 PONGRATZ PAMELA R 4022 BACKSHORE CT CARLSBAD, CA 92010
661 213-210-02-00 POPENEY ROBERT M FAMILY 1983 TRUST 6861 AMBER LN CARLSBAD, CA 92009
799 213-231-16-00 POPP WICKER TRUST 06-19-08 6799 VERMARINE CT CARLSBAD, CA 92009
1747 168-331-65-00 POPPEN DANIEL L 8c SVETLANA M 3449 RAVINE DR CARLSBAD, CA 92010
1449 168-041-13-11 PORTER MARK 3665 JETTY PT CARLSBAD, CA 92010
949 213-243-01-00 POST JOHN C 8c BRENDA B 2333 GALENA AVE CARLSBAD, CA 92009
311 213-151-21-00 POTTIN ALBERTO A 8c KIMBERLY B 6327 HUNTINGTON DR CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
516 213-180-20-00 POTWARDOWSKI ERIC 8c MICHELLE 2736 PALMETTO DR CARLSBAD, CA 92009
1572 168-292-32-00 POU JOHN W III 8c MARCELINE M 3580 GORGE PL CARLSBAD, CA 92010
1975 168-352-26-00 POUR STANLEY F L P KENSc ATOSSA STANLEY CARLSBAD, CA 92010
279 213-150-31-00 POWERS DAVID 8c JENNIFER A 2668 PEPPERTREE WAY CARLSBAD, CA 92009
224 213-141-36-00 PRCHAL MICHAEL T 8c LINDA A 2725 PARADISE RD CARLSBAD, CA 92009
931 213-242-20-00 PRENTICE ADRIAN J 8c ELISSA K 2266 AVENTURINE PL CARLSBAD, CA 92009
1444 168-041-13-06 PRESLEY MICHAEL 8c C CAROLINE 3641 JETTY PT CARLSBAD, CA 92010
717 213-220-22-00 PRESS FAMILY TRUST 02-01-02 6818 JADE LN CARLSBAD, CA 92009
694 213-212-12-00 PRICE ROYSTON 8c DEBRA A 3442 CAPRI WAY #1 OCEANSIDE, CA 92056
1543 168-041-17-09 PUJARA MAYURI 8c PUJARA NEEL 3602 JETTY PT CARLSBAD, CA 92010
1714 168-331-32-00 PUJARA NEEL 8c SHAH ANUJA 4764 CRATER RIM RD CARLSBAD, CA 92010
1925 168-350-19-00 PURCOTT BOSCHI FAMILY TRUST 11-15-10 3454 RICH FIELD DR CARLSBAD, CA 92010
1491 168-041-15-05 PUZIO EDWARD M 3721 JETTY PT CARLSBAD, CA 92010
487 213-171-24-00 QOZI BASILE 8c SAMIRA J FAMILY TRUST 10-1 2617 TOWN GARDEN RD CARLSBAD, CA 92009
226 213-141-38-00 QOZI NENIB 8c ELIAS LUBNA 2716 BRESSI RANCH WAY CARLSBAD, CA 92009
351 213-160-08-00 QUAN MARJORIE LIVING TRUST 03-27-02 6379 HUNTINGTON DR CARLSBAD, CA 92009
646 213-202-08-00 QUAN THU HONG 8c NGUYEN THUY 6853 CITRINE DR CARLSBAD, CA 92009
210 213-141-22-00 QUARSHIE SETH 2661 PARADISE RD CARLSBAD, CA 92009
144 213-130-54-00 QUINBY DAVID L 8c LINDA J 2551 INGLETON AVE CARLSBAD, CA 92009
570 213-181-46-00 QUINN CHRISTIAN J 8c SARA L 2705 PLUMERIA DR CARLSBAD, CA 92009
380 213-162-02-00 QUINTERO FAMILY TRUST 06-06-05 6313 ENCANTO DR CARLSBAD, CA 92009
1635 168-321-23-00 QUINTOS SHIRLEY D 3501 ROCK RIDGE RD CARLSBAD, CA 92010
1483 168-041-14-21 QUISENBERRY DONNA J 3674 JETTY PT CARLSBAD, CA 92010
302 213-151-12-00 RALI2006QS11 1100 VIRGINIA DR FT WASHINGTON, PA 19034
56 213-112-54-04 RADCLIFFE WILLIAM 8c SHERY FAMILY TRUST 0 6952 FELDSPAR PL CARLSBAD, CA 92009
964 213-243-16-00 RAFF SIMON A 8c GIRA P 6968 AMMONITE PL CARLSBAD, CA 92009
1898 168-341-08-13 RAFIDI FAMILY TRUST 06-24-00 5947 ANNIE OAKLEY RD HIDDEN HILLS, CA 91302
845 213-233-23-00 RAG IRREVOCABLE TRUST09-08-09 6863 TANZANITE DR CARLSBAD, CA 92009
1499 168-041-15-13 RAKE BRANDON 8c RAKE LOIS 3734 JETTY PT CARLSBAD, CA 92010
1619 168-321-06-00 RALLINGS KATHLEEN H 3535 ROCK RIDGE RD CARLSBAD, CA 92010
1788 168-340-02-17 RAMAIYA JARRETT E 8c ELBLING-RAMAIYA HALL 4019 PENINSULA DR CARLSBAD, CA 92010
1545 168-041-17-11 RANGACHARI PRASHANTH 8c CHALLAPALLI MAMAT 3610 JETTY PT CARLSBAD, CA 92010
1628 168-321-15-00 RARRA VIRGINIA S LIVING TRUST 3517 ROCK RIDGE RD CARLSBAD, CA 92010
817 213-232-12-00 RAU JASON M 8c ASMUSSEN SARAH B 2432 LAPIS RD CARLSBAD, CA 92009
345 213-160-02-00 RAUDASKOSKI FAMILY TRUST 06-25-09 6355 HUNTINGTON DR CARLSBAD, CA 92009
386 213-162-08-00 RAVAZZOLO GEORGE J LIVING TRUST 10-04-73 2681 ECHO AVE CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City ofCarlsbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1547 168-041-18-01 RAY MICHAEL S 8c MITCHELL ANGELA 3627 JETTY PT CARLSBAD, CA 92010
1729 168-331-47-00 RAYMOND DAVID W 8c MARTINEZ-RAYMOND MELA 3452 PLEASANT VALE DR CARLSBAD, CA 92010
1904 168-341-08-19 READ RANDALL C 8c DATTA-READ PIEW 4133 KARST RD CARLSBAD, CA 92010
1007 213-260-01-01 REAGAN BRIAN J 6221 METROPOLITAN ST #100 CARLSBAD, CA 92009
856 213-240-04-00 REAVES JOHN R JR 8c JODI A 2283 GALENA AVE CARLSBAD, CA 92009
1997 168-353-06-00 REDDY MADIREDDY R 8c SABINE B 3492 RICH FIELD DR CARLSBAD, CA 92010
517 213-180-21-00 REED SKIP 8c CYNTHIA 2740 PALMETTO DR CARLSBAD, CA 92009
289 213-150-41-00 REESE PHILIP G 2626 PEPPERTREE WAY CARLSBAD, CA 92009
589 213-191-09-00 REGENCY BRESSI LLC 100 WILSHIRE BLVD #700 SANTA MONICA, CA 90401
590 213-191-10-00 REGENCY BRESSI LLC 100 WILSHIRE BLVD #700 SANTA MONICA, CA 90401
591 213-191-11-00 REGENCY BRESSI LLC 100 WILSHIRE BLVD #700 SANTA MONICA, CA 90401
592 213-191-14-00 REGENCY BRESSI LLC 100 WILSHIRE BLVD #700 SANTA MONICA, CA 90401
593 213-191-15-00 REGENCY BRESSI LLC 100 WILSHIRE BLVD #700 SANTA MONICA, CA 90401
594 213-191-25-00 REGENCY BRESSI LLC 100 WILSHIRE BLVD #700 SANTA MONICA, CA 90401
595 213-191-26-00 REGENCY BRESSI LLC 100 WILSHIRE BLVD #700 SANTA MONICA, CA 90401
450 213-170-38-00 REID KIRSTEN E G 6235 LISMORE PL CARLSBAD, CA 92009
392 213-162-14-00 REISWIG GARY D 8c ERIKA T 6336 MONTECITO DR CARLSBAD, CA 92009
1897 168-341-08-12 REMMERT FAMILY TRUST 09-21-10 4156 KARST RD CARLSBAD, CA 92010
1913 168-350-07-00 RENE CARMEN 3433 MOON FIELD DR CARLSBAD, CA 92010
1216 213.280-31-00 RENERT FAMILY TRUST 07-01-08 6642 HALITE PL CARLSBAD, CA 92009
1200 213-280-15-00 RENNER KATHERINE M 13892 ETUDE RD SAN DIEGO, CA 92128
657 213-202-19-00 REVIER FAMILY TRUST 04-02-98 2252 IVORY PL CARLSBAD, CA 92009
1917 168-350-11-00 REZAINIA PARVIN REVOCABLE 2009 TRUST 3438 RICH FIELD DR CARLSBAD, CA 92010
1891 168-341-08-06 RHEINSCHMIDTMERI L 4124 KARST RD CARLSBAD, CA 92010
1873 168-341-07-12 RIBNICK BENJAMIN P 4072 KARST RD CARLSBAD, CA 92010
1888 168-341-08-03 RICHARD BRIAN 8c JASMIN 4134 KARST RD CARLSBAD, CA 92010
277 213-150-29-00 RICHARDS GERALD 8c MICHIKO FAMILY TRUST 0 2676 PEPPERTREE WAY CARLSBAD, CA 92009
1321 213-291-01-00 RICHARDS STEPHEN A 8c PAULA M A FAMILY TR 6756 ESTRELLA DE MAR RD CARLSBAD, CA 92009
172 213-140-19-00 RICHARDSON ANDRE L 6213 VILLAGE GREEN DR CARLSBAD, CA 92009
616 213-200-21-00 RICHARDSON JASON A & HALE Y 6827 HELENITE PL CARLSBAD, CA 92009
236 213-141-48-00 RICHARDSON WILLIAM C JR 8c GLORIA D 2676 BRESSI RANCH WAY CARLSBAD, CA 92009
1824 168-341-05-08 RICHEY MIA S 4094 PENINSULA DR CARLSBAD, CA 92010
552 213-181-28-00 RIDDLE CASEY L 8c OCONNOR-RIDDLE LISA M 2714 ASCOT AVE CARLSBAD, CA 92009
835 213-233-13-00 RILEY PATRICK 8c ANGELA 6789 OBSIDIAN PL CARLSBAD, CA 92009
165 213-140-12-00 RILEY VENISE 6219 DARTINGTON WAY CARLSBAD, CA 92009
197 213-141-09-00 RISLEY FAMILY TRUST 6254 VILLAGE GREEN DR CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1725 168-331-43-00 RIVERA JORGE 8c CARMEN FAMILY TRUST 01-15 3468 GENTLE KNOLL ST CARLSBAD, CA 92010
577 213-181-53-00 ROACH CHARLOTTE L 2747 PLUMERIA DR CARLSBAD, CA 92009
1150 213-271-18-00 ROADINGER MICHAEL J JR 8c BERRY KATIE L 6616 BROOKITE CT CARLSBAD, CA 92009
1342 213-291-22-00 ROBB JEFFREY 8c SHAWNNA L 1967 MARCASITE PL CARLSBAD, CA 92009
1320 213-290-44-00 ROBBINS JASON E 8c MICHELLE M 1960 COBALT DR CARLSBAD, CA 92009
700 213-220-05-00 ROBBINS MARY 32AVANZARE IRVINE, CA 92606
461 213-170-49-00 ROBERTS JEROME M 8c BEVERLEY 2576 ARUNDEL AVE CARLSBAD, CA 92009
1541 168-041-17-07 ROBERTSON CHRISTOPHER L 8c ERIN C 3604 JETTY PT CARLSBAD, CA 92010
391 213-162-13-00 ROBERTSON LINDA J 8c JOHNSON DAVID D 6340 MONTECITO DR CARLSBAD, CA 92009
1716 168-331-34-00 ROBERTSON MICHAEL T 8c TANIA M 4760 CRATER RIM RD CARLSBAD, CA 92010
497 213-180-01-00 ROBINETT ROGER 2759 PALMETTO DR CARLSBAD, CA 92009
1675 168-330-19-00 ROBINSON BLANE M 8c KATHLEEN M 3498 PLEASANT VALE DR CARLSBAD, CA 92010
299 213-151-09-00 ROBINSON FERNANDA E 6341 HERITAGE WAY CARLSBAD, CA 92009
2019 168-353-28-00 ROBINSON MARVIN A 8c CHURCHILL HEATHER J 3487 RICH FIELD DR CARLSBAD, CA 92010
730 213-221-10-00 ROBLEDO VALERIA E 2392 LARIMAR AVE CARLSBAD, CA 92009
868 213-240-16-00 RODRIGUEZ DANIEL P 8c MARGARITA F 2215 AZURITE PL CARLSBAD, CA 92009
1977 168-352-28-00 RODRIGUEZ JOSE N 8c MOTTERSHAW HEATHER A 3467 RICH FIELD DR CARLSBAD, CA 92010
1502 168-041-15-16 RODRIGUEZ LUCIA C 4811 E SUNRISE DR TUCSON, AZ 85718
153 213-130-63-00 RODRIGUEZ RAUL 8c AMANDA E 2582 TOWN GARDEN RD CARLSBAD, CA 92009
1644 168-321-32-00 ROELEN SCOTT R 8c NIELSEN-ROELEN LONNIE 3516 ROCK RIDGE RD CARLSBAD, CA 92010
372 213-161-07-00 ROHRLICK MARK 8c MARIA 6327 Dl VITA DR CARLSBAD, CA 92009
492 213-171-29-00 ROLLINS FAMILY TRUST 12-22-08 2618 GARDEN HOUSE RD CARLSBAD, CA 92009
201 213-141-13-00 ROLLINSON AUGUSTIN W 8c SARAH 0 2625 PARADISE RD CARLSBAD, CA 92009
1770 168-331-88-00 ROMERO RYAN R 8c JUSTINA M 3451 GENTLE KNOLL ST CARLSBAD, CA 92010
1381 213-292-26-00 RONCHETTI PETER F 8c ELISABETH F 1935 MARCASITE PL CARLSBAD, CA 92009
1899 168-341-08-14 RONEY GUY J IV 5134DELANEYCT CARLSBAD, CA 92008
1737 168-331-55-00 RONEY GUY J IV 8c SILVIA 3420 PLEASANT VALE DR CARLSBAD, CA 92010
778 213-230-08-00 ROPER ROLAND L 8c CINDY 2449 LAPIS RD CARLSBAD, CA 92009
268 213-150-20-00 ROSE BUD HOLDINGS LLC 2711 BRESSI RANCH WAY CARLSBAD, CA 92009
353 213-160-10-00 ROSE DUANE L 11 LALINDA DR LONG BEACH, CA 90807
890 213-241-04-00 ROSEMEYER FAMILY REVOCABLE TRUST 10-24-0 2260 CARNELIAN CT CARLSBAD, CA 92009
547 213-181-23-00 ROSS DAVID M 2715 ASCOT AVE CARLSBAD, CA 92009
655 213-202-17-00 ROSS JAY S 8c RENEE REVOCABLE TRUST 2260 IVORY PL CARLSBAD, CA 92009
1157 213-271-25-00 ROSS LORETTA 6634 TITANITE PL CARLSBAD, CA 92009
916 213-242-03-00 ROSS RANDAL J 8c BERRESSE ANITA 6915 GOLDSTONE RD CARLSBAD, CA 92009
638 213-201-21-00 ROSSITER JASON 8c STEPHANIE FAMILY TRUST 6846 TANZANITE DR CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER
1213 213-280-28-00 ROTH RICHARD B 8c ANNE M
908 213-241 -22-00 ROTSHECK LEE A 8c MICHELLE G
851 213-233-29-00 ROWAN FAMILY TRUST 03-30-90
712 213-220-17-00 ROY BRAD 8c LORI FAMILY TRUST 08-31-11
68 213-112-57-01 ROY RICHARD D
810 213-232-04-00 ROYKO PAUL C 8c VU DIANA
1201 213-280-16-00 RUSH FAMILY TRUST 06-12-96
1054 213-262-12-04 RUSHALL 8c MCGEEVER FAMILY L P
527 213-181-03-00 RUSHING PATRICK G 8c JAMI R
478 213-171 -15-00 RUSSELL FAMILY TRUST 08-23-02
984 213-250-03-00 RYAN FAMILY TRUST 02-11-05
160 213-140-07-00 RYAN THOMAS 8c CHARLENE
663 213-210-04-00 RYDER LEONARD G 8c KOZEN-RYDER KAREN B
1341 213-291-21-00 RYDER SCOTT M JR 8c LISA M
1447 168-041-13-09 S DAVID INC
1843 168-341-06-09 SAADY PATRICIA D
419 213-170-07-00 SADRI SAEED 8c TOLOUE SAMIRA
854 213-240-02-00 SAGAN DAVID W 8c MELANIE G
331 213-151 -41 -00 SAHOO SANTOSH K 8c PRAMUDI MEENAKUMARI L
1775 168-340-02-04 SAINZ ERIC M
1348 213-291-28-00 SAJNANI JAIRAM 8c VINITA
1335 213-291 -15-00 SAKOFSKY DENNIS LIVING TRUST 03-10-10 &
1779 168-340-02-08 SALAZAR GABRIELA
1404 213-310-01-04 SALAZAR JUAN C 8c GIBSON TALLIE M
689 213-212-07-00 SALEHI-MOSHAEI 8c BANIANI FAMILY TRUST 08
1527 168-041-16-17 SALGUEIRO JOSEPH A REVOCABLE TRUST 12-14
1065 213-262-13-10 SALLYS CLOSET LLC
355 213-160-12-00 SALMON ANTHONY M 8c SYLVIA
216 213-141-28-00 SALTER SEAN 8c KARENNE T
1428 213-310-02-11 SAMALA DENNIS 8c DUKES-SAMALA KIMBERLEE
1279 213-290-03-00 SANDALL COLLEEN C 8c SANDALL ORVILLE C 8c
1336 213-291-16-00 SANDALL ERIN K 8c SANDALL ORVILLE C 8c PAT
1375 213-292-20-00 SANDALL ORVILLE C & PATRICIA S
742 213-221-23-00 SANDVIK GARY 8c CARIN
963 213-243-15-00 SANGEORGE RICHARD C 8c KELLY A
602 213-200-07-00 SANGSTER PAUL J 8c VALERIE J
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
ADDRESS
2330 KYANITE PL
6971 GOLDSTONE RD
6771 MALACHITE PL
6838 JADE LN
6919 TOURMALINE PL
2413 LAPIS RD
2307 KYANITE PL
6100 INNOVATION WAY J
6414 LIVE OAKS DR
6257 ARBOR ROSE DR
6391 KEENELAND DR
6239 DARTINGTON WAY
6869 AMBER LN
1971 MARCASITE PL
3830 VALLEY CENTRE DR #705
4109 KARST RD
6261 ALVERTON DR
2291 GALENA AVE
6305 GREENHAVEN DR
1049 SUNSET DR
1972 MARCASITE PL
2001 PERIDOT CT
4028 PENINSULA DR
6444 CINNABAR WAY
6943 AMBER LN
7135 BABILONIA ST
6214 TOPIARY ST
13642 CALAIS DR
2693 PARADISE RD
6412 JASPER WAY
6732 ESTRELLA DE MAR RD
6800 ESTRELLA DE MAR RD
1979 OLIVINE CT
2379 LAPIS RD
6964 AMMONITE PL
6825 CITRINE DR
CITY. STATE. ZIP
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
SAN DIEGO, CA 92130
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
VISTA, CA 92081
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
DEL MAR, CA 92014
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
1210 213-280-25-00
913 213-241-27-00
470 213-171-07-00
453 213-170-41-00
2011 168-353-20-00
402 213-162-24-00
1322 213-291-02-00
1443 168-041-13-05
1550 168-041-18-04
748 213-221-29-00
1515 168-041-16-05
725 213-221-05-00
342 213-151-52-00
309 213-151-19-00
41 213-112-50-01
426 213-170-14-00
1494 168-041-15-08
736 213-221-16-00
1503 168-041-15-17
1912 168-350-06-00
21 213-112-44-01
460 213-170-48-00
403 213-162-26-00
858 213-240-06-00
433 213-170-21-00
281 213-150-33-00
865 213-240-13-00
2003 168-353-12-00
1723 168-331-41-00
1337 213-291-17-00
825 213-233-03-00
1971 168-352-22-00
1037 213-261-15-09
1038 213-261-15-10
1809 168-340-03-17
882 213-240-30-00
OWNER
SANTIAGO DANIEL 8c MASTER SONALI FAMILY 2
SARA TONY P
SARCINELLO JAMES J 8c SHAYNE M
SARGENT FAMILY TRUST 12-01-10
SARGENT GREG V 8c MILISSA A
SARMIENTO ISIDRO C 8c CHARITY G
SARRAM FAMILY REVOCABLE TRUST 10-20-09
SATTERLEY CLAIRE F
SATTLEY PATRICK 8c JENNIFER
SAUNDERS MARVIA A
SAWYER TERRY D & CECILIA A
SAZON THELMA
SBICCA JOHN 8c JANICE M
SCHAEFER FAMILY REVOCABLE LIVING TRUST 0
SCHAEFER JOHN H 8c MARCELLE A
SCHAEFFER JOHN M 8c AMBER
SCHAFER KIMBERLY A
SCHERNER DONALD 8c ERIN L
SCHILPP LIVING TRUST 07-07-09
SCHINHOFEN TIMOTHY H 8c KILEY MARY-LOU
SCHMAL JEFFREY T
SCHNEEWEIS TROY A 8c GINA T
SCHNESE JONES FAMILY TRUST 08-03-07
SCHNIDER FAMILY TRUST 08-11-09
SCHNUR STEVEN R 8c EILEEN A
SCHOLEY SEAN G 8c GEORGENE C
SCHOPINSKY DOUGLAS R 8c STACY P
SCHRECENGOST ROBERT 8c BETH LIVING TRUST
SCHROEDER RYAN D 8c MILENA E
SCHUESSLER SHAWN
SCHUTZ ROBERT L 8c JOANNE M
SCIBILIA STEVEN A
SCREAMIN EAGLES VENTURES LLC
SCREAMIN EAGLES VENTURES LLC
SECTION H TRUST 10-31-08
SEELYE TROY R 8c JENNIFER A
ADDRESS
2343 KYANITE PL
6951 GOLDSTONE RD
6278 TOPIARY ST
6247 LISMORE PL
3464 GENTLE KNOLL ST
4603 E ASHFORD AVE
6760 ESTRELLA DE MAR RD
3645 JETTY PT
3619 JETTY PT
2355 LAPIS RD
P O BOX 2670
422 S GRAND AVE
6338 EDENDALE ST
6319 HUNTINGTON DR
6907 TOURMALINE PL
2565 DOGWOOD RD
2140 JANIS WAY
2374 LAPIS RD
3740 JETTY PT#92
3437 MOON FIELD DR
6953 BRASS PL
2572 ARUNDEL AVE
6315 MONTECITO DR
2275 GALENA AVE
2578 DOGWOOD RD
2658 PEPPERTREE WAY
2247 GALENA AVE
4654 MEADOW DR
3460 GENTLE KNOLL ST
1987 MARCASITE PL
6791 ONYX PL
3479 RICH FIELD DR
2530 GATEWAY RD
2530 GATEWAY RD
18201 OLD COACH RD
2242 AZURITE PL
CITY. STATE. ZIP
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
ORANGE, CA 92867
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92018
COVINA, CA 91724
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92008
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
POWAY, CA 92064
CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
504 213-180-08-00 SEEMAN ROGER B 8c L GAYLOR R FAMILY TRUST 2731 PALMETTO DR CARLSBAD, CA 92009
1155 213-271-23-00 SEGAL JOHN 8c MARCELLA M 6642 TITANITE PL CARLSBAD, CA 92009
842 213-233-20-00 SEICHE FLORIAN 8c MICHELLE THE MEWS COTTAGE SL4 2EG ENGLAND,
161 213-140-08-00 SEIFERT MATTHEW 6235 DARTINGTON WAY CARLSBAD, CA 92009
408 213-162-31-00 SERRANO FAMILY TRUST 02-08-07 6322 ENCANTO DR CARLSBAD, CA 92009
1906 168-341-08-21 SESTITO BRIAN 8c CHERYL P 4135 KARST RD CARLSBAD, CA 92010
610 213-200-15-00 SETAYESH ROYA R 6824 CITRINE DR CARLSBAD, CA 92009
1098 213-262-14-22 SETHI GAURAV 8c SETHI GANISHA 183 CALLE MAGDALENA #101 ENCINITAS, CA 92024
1748 168-331-66-00 SEYLE MICHAEL R 8c MICHELLE M 3453 RAVINE DR CARLSBAD, CA 92010
1943 168-351-02-00 SEYOUM YOHANNES 8c BEKELE ESKEDAR 3437 RICH FIELD DR CARLSBAD, CA 92010
972 213-243-24-00 SHAFER REED M 8c KELLY R 6993 AMMONITE PL CARLSBAD, CA 92009
1333 213-291-13-00 SHAFRAN CHRISTINA M 2009 PERIDOT CT CARLSBAD, CA 92009
1692 168-331-10-00 SHAH KAUSHIKKUMAR P 8c SHRADDHABEN K 3415 PLEASANT VALE DR CARLSBAD, CA 92010
1854 168-341-06-20 SHAH SUJATA NARENDRA 4117 PENINSULA DR CARLSBAD, CA 92010
1478 168-041-14-16 SHANK BENJAMIN M 8c JENNIFER H 30 LAUKAHI ST KIHEI, HI 96753
1135 213-271-03-00 SHARAK DAVID E 8c MICHELE D N 6641 BROOKITE CT CARLSBAD, CA 92009
136 213-130-46-00 SHARIF S J ASSET PROTECTION TRUST 12-16-2583 INGLETON AVE CARLSBAD, CA 92009
1696 168-331-14-00 SHARMA RADHA M 8c NOTANI-SHARMA PREM 4731 CRATER RIM RD CARLSBAD, CA 92010
543 213-181-19-00 SHAW ANGEL REVOCABLE TRUST 08-07-07 272 PENNYSTONE CIR FRANKLIN, TN 37067
1198 213-280-13-00 SHAW RONNIE JIM-LU 8c SHAW JENNIFER 6651 HALITE PL CARLSBAD, CA 92009
1418 213-310-02-01 SHEU ROBERT G 2422 COPPER WAY CARLSBAD, CA 92009
1623 168-321-10-00 SHIH LIVING TRUST 08-30-06 3527 ROCK RIDGE RD CARLSBAD, CA 92010
455 213-170-43-00 SHIN BONG JOON 8c HUl KYONG 6255 LISMORE PL CARLSBAD, CA 92009
260 213-150-12-00 SHIPLEY PATRICK J 8c GRETCHEN M 2667 BRESSI RANCH WAY CARLSBAD, CA 92009
1314 213-290-38-00 SHLEIFER ROBERT FAMILY TRUST 06-23-03 6710 LIMONITE CT CARLSBAD, CA 92009
1433 213-310-03-02 SHORT SOLOMON 8c RACHEL 2410 TRONA WAY CARLSBAD, CA 92009
473 213-171-10-00 SHROPSHIRE SCOTT H JR LIVING TRUST 05-27 6277 ARBOR ROSE DR CARLSBAD, CA 92009
1552 168-041-18-06 SHUCK TODD N 8c TRIESTA B 3617 JETTY PT CARLSBAD, CA 92010
43 213-112-50-03 SIERS DOUGLAS J 8c STEPHANIE E 6903 TOURMALINE PL CARLSBAD, CA 92009
50 213-112-53-02 SIGALL WALTER N 8c BARBARA L TRUST 05-19-6960 FELDSPAR PL CARLSBAD, CA 92009
1718 168-331-36-00 SIGATY FAMILY TRUST 4756 CRATER RIM RD CARLSBAD, CA 92010
928 213-242-15-00 SIGISMONDO SCOTT A 8c KRISTIN C 2283 AVENTURINE PL CARLSBAD, CA 92009
275 213-150-27-00 SILVA EDGAR R 8c YOLANDA P 2686 PEPPERTREE WAY CARLSBAD, CA 92009
1879 168-341-07-18 SILVA JULIA M 3533 LANDSFORD WAY CARLSBAD, CA 92010
1978 168-352-29-00 SILVERMAN GARY 8c JULIE REVOCABLE LIVING 3465 RICH FIELD DR CARLSBAD, CA 92010
1401 213-310-01-01 SILVESTRE DINO F 8c DONNA D 6456 CINNABAR WAY CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City ofCarlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
202 213-141-14-00 SIMON WENDELL S 2629 PARADISE RD CARLSBAD, CA 92009
787 213-231-04-00 SIMONS MATTHEW L 8c DAWN L 6753 VERMARINE CT CARLSBAD, CA 92009
1427 213-310-02-10 SIMONSEN KARL F 8c CHRISTINA M 6416 JASPER WAY CARLSBAD, CA 92009
1326 213-291-06-00 SIMPSON ERNEST G LIVING TRUST 10-27-99 6776 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1122 213-270-08-00 SIMPSON PACIS FAMILY TRUST 12-14-11 2438 MICA RD CARLSBAD, CA 92009
1118 213-270-04-00 SIMS DAVID M 8c SHELLY L 2454 MICA RD CARLSBAD, CA 92009
1610 168-320-37-00 SINAI JOHN M 8c CAROLYN M 3769 SKYLINE RD CARLSBAD, CA 92008
1383 213-292-28-00 SINGH BIKRAMJIT 8c PRABHLEEN 1956 MARCASITE PL CARLSBAD, CA 92009
1868 168-341-07-07 SINGH DALJINDER 4089 KARST RD CARLSBAD, CA 92010
511 213-180-15-00 SINGH MANISH K 8c NEHA 2704 PALMETTO DR CARLSBAD, CA 92009
671 213-211-04-00 SINGHAL RENU LIVING TRUST 12-16-88 8c SIN 6899 AMBER LN CARLSBAD, CA 92009
760 213-221-41-00 SINGLETON JOHN R 8c Al G L 6828 KORITE PL CARLSBAD, CA 92009
1769 168-331-87-00 SIRIANI CHRISTOPHER P 8c STACEY C 3447 GENTLE KNOLL ST CARLSBAD, CA 92010
1220 213-280-35-00 SIRKIN TORY 8c AMY LIVING TRUST 6626 HALITE PL CARLSBAD, CA 92009
1208 213-280-23-00 SITARZ KENNETH J 8c VICTORIA L 2335 KYANITE PL CARLSBAD, CA 92009
938 213-242-27-00 SKIPPER DAMIEN 8c TRICIA 6887 GOLDSTONE RD CARLSBAD, CA 92009
464 213-171-01-00 SLACK KEN 8c RANDI 6254 TOPIARY ST CARLSBAD, CA 92009
751 213-221-32-00 SLASKI/SINGH 2009 TRUST 2346 LAPIS RD CARLSBAD, CA 92009
1043 213-261-16-00 SLATER PLACE L P 1800 THIBODO RD #320 VISTA, CA 92081
541 213-181-17-00 SLINEY BRIAN J 8c SAMANTHA K 2739 ASCOT AVE CARLSBAD, CA 92009
1014 213-260-02-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1015 213-260-03-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1016 213-260-04-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1017 213-260-05-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1018 213-260-06-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1019 213-260-07-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1020 213-260-08-00 SLOUGH CARLSBAD LLC P O BOX 847 CARLSBAD, CA 92018
1021 213-260-09-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1046 213-262-06-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1047 213-262-07-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1048 213-262-08-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
1049 213-262-09-00 SLOUGH CARLSBAD LLC P 0 BOX 847 CARLSBAD, CA 92018
815 213-232-10-00 SMAYO DAVID 8c DEBRA LIVING TRUST 2424 LAPIS RD CARLSBAD, CA 92009
969 213-243-21-00 SMITH AARON T 8c HO MONIQUE Y 6988 AMMONITE PL CARLSBAD, CA 92009
1281 213-290-05-00 SMITH FAMILY TRUST 06-27-11 6740 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1689 168-331-07-00 SMITH GREGORY L 8c REBECCA M 3427 PLEASANT VALE DR CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1454 168-041-13-16 SMITH SCOTT 3650 JETTY PT CARLSBAD, CA 92010
200 213-141-12-00 SMITHERS FAMILY TRUST 05-13-98 6266 VILLAGE GREEN DR CARLSBAD, CA 92009
1653 168-321-41-00 SMITH-HALVERSON COREY 3563 FLAT ROCK ST CARLSBAD, CA 92010
926 213-242-13-00 SMOLINSKI FAMILY TRUST 02-28-08 2275 AVENTURINE PL CARLSBAD, CA 92009
1782 168-340-02-11 SMORZEWSKI GREG 8c KELLY J 5118 FROST AVE CARLSBAD, CA 92008
520 213-180-24-00 SNAVELY TAB 8c ORALYNN 2783 PALMETTO DR CARLSBAD, CA 92009
2013 168-353-22-00 SNYDER FAMILY TRUST 12-16-08 4657 MEADOW DR CARLSBAD, CA 92010
417 213-170-05-00 SNYDER RYAN 8c LYONS EMILY 6253 ALVERTON DR CARLSBAD, CA 92009
315 213-151-25-00 SO HOI-KIT TOMMY 8c TRISCIA NGUYEN 6340 GREENHAVEN DR CARLSBAD, CA 92009
555 213-181-31-00 SON JINWOO 8c YI JEE 2726 ASCOT AVE CARLSBAD, CA 92009
195 213-141-07-00 SONG HO CHEOL 8c SONG HO TAEK 8c CHOI HYE 63 ARCATA IRVINE, CA 92602
1162 213-271-30-00 SONG YOUNG 8c SUN K 6614 TITANITE PL CARLSBAD, CA 92009
7 213-112-41-01 SORENSEN MICHELLE M 6979 BRASS PL CARLSBAD, CA 92009
211 213-141-23-00 SOTO ANGELO 8c DEBORAH 2665 PARADISE RD CARLSBAD, CA 92009
1791 168-340-02-20 SOUKUP WILLIAM J JR 8c PAULAJEAN 4021 PENINSULA DR CARLSBAD, CA 92010
892 213-241-06-00 SOUTHARD 8c LOTANO REVOCABLE 2004 TRUST 0 2268 CARNELIAN CT CARLSBAD, CA 92009
960 213-243-12-00 SOUTH WORTH DAVID B 8c ADRIANA Y F 6979 BIXBITE PL CARLSBAD, CA 92009
1347 213-291-27-00 SOZINHO DAVID L 8c KRISTA S 1968 MARCASITE PL CARLSBAD, CA 92009
759 213-221-40-00 SPANN BRENT A 8c KRISTIN M 6832 KORITE PL CARLSBAD, CA 92009
1225 213-281-01-00 SPECTOR JERROLD B 8c SPEAR JILLIAN 6659 HALITE PL CARLSBAD, CA 92009
220 213-141-32-00 SPELICH ROLAND R 8c PORTIA 2709 PARADISE RD CARLSBAD, CA 92009
454 213-170-42-00 SPENCE DENNIS 6251 LISMORE PL CARLSBAD, CA 92009
437 213-170-25-00 SPENCE DENNIS 8c NATALIE M 2579 ARUNDEL AVE CARLSBAD, CA 92009
1005 213-250-24-00 SPIERING FAMILY TRUST 04-06-06 6345 KEENELAND DR CARLSBAD, CA 92009
604 213-200-09-00 SPINOS FRANK T 8c MARY 6817 CITRINE DR CARLSBAD, CA 92009
269 213-150-21-00 SPRAGG JUSTIN M 8c AMY M 2715 BRESSI RANCH WAY CARLSBAD, CA 92009
1919 168-350-13-00 SPREHN FAMILY 2008 TRUST 3442 RICH FIELD DR CARLSBAD, CA 92010
1570 168-292-30-00 SQUIRES RODNEY 3589 GORGE PL CARLSBAD, CA 92010
714 213-220-19-00 ST JOHN BARRY 6361 N CALLE DEL VENADO TUCSON, AZ 85718
633 213-201-16-00 STACK GINA M TRUST 05-13-05 12712 BRUBAKER CT SAN DIEGO, CA 92130
814 213-232-09-00 STAHL FAMILY TRUST 02-06-01 2420 LAPIS RD CARLSBAD, CA 92009
1282 213-290-06-00 STARK AARON D 8c TANYA M 6744 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1568 168-280-63-00 STARK DOUGLAS K 8c LORI J 3593 GRANITE CT CARLSBAD, CA 92010
1277 213-290-01-00 STARR FRED B 8c INDRA K 6724 ESTRELLA DE MAR RD CARLSBAD, CA 92009
1998 168-353-07-00 STAVENGA MINK H 8c LISA A 3494 RICH FIELD DR CARLSBAD, CA 92010
251 213-150-03-00 STERNAGLE EDWARD 8c JEAN M 2668 GARDEN HOUSE RD CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
60 213-112-55-04
102 213-130-12-00
792 213-231-09-00
1509 168-041-15-23
218 213-141-30-00
1479 168-041-14-17
494 213-171-31-00
1531 168-041-16-21
1798 168-340-03-06
1750 168-331-68-00
1123 213-270-09-00
583 213-181-59-00
1571 168-292-31-00
765 213-221-46-00
1661 168-330-05-00
1576 168-320-03-00
335 213-151-45-00
1267 213-283-14-00
330 213-151-40-00
1926 168-350-20-00
1894 168-341-08-09
1835 168-341-06-01
409 213-162-32-00
1489 168-041-15-03
104 213-130-14-00
1866 168-341-07-05
424 213-170-12-00
10 213-112-41-04
1202 213-280-17-00
1110 213-263-15-00
338 213-151-48-00
764 213-221-45-00
1161 213-271-29-00
532 213-181-08-00
1242 213-282-06-00
1588 168-320-15-00
OWNER
STILWELL JOHN W 8c JENNIFER E
STOECKER JOHN 8c BRIDGET TRUST 10-21-10
STONEY FAMILY TRUST 03-23-07
STORELLI ROBERT J 8c WONG MABEL
STORY MATTHEW J 8c SHARONE L
STOTLER DUSTIN H 8c STOTLER BART 8c SUSAN
STOTZ FAMILY TRUST 02-02-08
STOVER HELGA
STREELMAN FAMILY TRUST 06-04-10
STREETER BRETT J
STREMEL SUZANNE LIVING TRUST 08-08-11 8c
STRICK BRIAN C 8c LYNETTE R
STROHMINGER JOHN P 8c PHELPS LAUREN N
STUPARICH MICHAEL 8c BROPHY GWENDOLYN M
STURGES MICHAEL 8c JULIE
SUAREZ VICTOR A 8c ANDREA W
SUDWEEKS COURTNEY A & SUDWEEKS DON R 8c
SUEMNICK FAMILY TRUST 03-17-05
SULEIMAN HASAN M 8c ELYOUSSEF TAMADOR M
SUNG YAU-DE 8c ANNETTE R
SUNLAND PROPERTY TRUST 02-09-07
SURMANIAN MICHAEL A 8c DORAN SHAUN
SUSKI JOSEPH 8c JENNIFER
SUTER KALEN P 8c CAMPBELL KATIE N
SUTTON SHANE W 8c LE CHRISTINE A T
SVEREV TAMARA
SWARTZ JOAN
SWEETS SHARON R
SWIATLOWSKI BRUCE W 8c DEBRA J
T K 8c C PROPERTIES LLC
TABONE PETER W 8c TABONE-ALDER MICHELE G
TAGAYUNA PASCUAL A 8c DELIA B
TAI AMANDA
TAJVAR LIVING TRUST 12-14-10
TAM DONALD W S 8c ANNIE 8c TAM LISA
TAMRA LATA REVOCABLE LIVING TRUST 06-17-
ADDRESS
1136 KING MARK DR
2562 DISCOVERY RD
6774 VERMARINE CT
4226 EMPIRE WAY
2701 PARADISE RD
3709 JETTY PT
2610 GARDEN HOUSE RD
3752 JETTY PT
4038 PENINSULA DR
3461 RAVINE DR
2434 MICA RD
6421 LIVE OAKS DR
3588 GORGE PL
2385 LARIMAR AVE
3483 PLEASANT VALE DR
3575 ROCK RIDGE RD
J 6310 EDENDALE ST
6563 HALITE PL
6309 GREENHAVEN DR
3456 RICH FIELD DR
4142 KARST RD
4112 PENINSULA DR
6318 ENCANTO DR
3729 JETTY PT
2570 DISCOVERY RD
4101 KARST RD
2557 DOGWOOD RD
6969 BRASS PL
2311 KYANITE PL
9220 TRADE PL
6322 EDENDALE ST
2381 LARIMAR AVE
6618 TITANITE PL
6434 LIVE OAKS DR
2321 MICA RD
3549 ROCK RIDGE RD
CITY. STATE. ZIP
LEWISVILLE, TX 75056
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARMICHAEL, CA 95608
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
SAN DIEGO, CA 92126
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
OWNER
TANG-ZHANG LIVING TRUST 12-17-05
TAO XUDONG 8c YAN LIQUN
TAPPOUNI MIKE B 8c DUSTINEE D
TARKA JOSEPH P REVOCABLE TRUST 07-14-05
TARSA MOHAMMAD 8c MIRSHOJAIE ZEINATOLSADA
ID APN
1340 213-291-20-00
52 213-112-53-04
4 213-112-39-03
921 213-242-08-00
1966 168-352-17-00
468 213-171-05-00
1215 213-280-30-00
1228 213-281-04-00
1229 213-281-05-00
1230 213-281-06-00
1231 213-281-07-00
1232 213-281-08-00
1233 213-281-09-00
1234 213-281-10-00
1235 213-281-11-00
1236 213-281-12-00
1237 213-282-01-00
1238 213-282-02-00
1244 213-282-08-00
1245 213-282-09-00
1247 213-282-11-00
1248 213-282-12-00
1249 213-282-13-00
1250 213-282-14-00
1252 213-282-16-00
1253 213-282-17-00
1254 213-283-01-00
1255 213-283-02-00
1256 213-283-03-00
1257 213-283-04-00
1258 213-283-05-00
1259 213-283-06-00
1272 213-283-19-00
1273 213-283-20-00
1274 213-283-21-00
1275 213-283-22-00
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
TAYLOR BORIS 8c RAISA
TAYLOR FAMILY TRUST 10-25-07
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L C
TAYLOR MORRISON OF CALIFORNIA L L c
TAYLOR MORRISON OF CALIFORNIA L L c
TAYLOR MORRISON OF CALIFORNIA L L c
TAYLOR MORRISON OF CALIFORNIA L L c
TAYLOR MORRISON OF CALIFORNIA L L c
TAYLOR MORRISON OF CALIFORNIA L L c
ADDRESS
1975 MARCASITE PL
10656 GOLDEN WILLOW #145
6972 BRASS PL
2255 AVENTURINE PL
3476 MOON FIELD DR
6270 TOPIARY ST
2322 KYANITE PL
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
4900 N SCOTTSDALE RD #2000
CITY. STATE. ZIP
CARLSBAD, CA 92009
SAN DIEGO, CA 92130
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
SCOTTSDALE,
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
AZ 85251
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
1276 213-283-23-00
305 213-151-15-00
1301 213-290-25-00
1441 168-041-13-03
1803 168-340-03-11
649 213-202-11-00
808 213-232-02-00
1127 213-270-13-00
414 213-170-02-00
1436 213-310-04-01
1928 168-350-22-00
1592 168-320-19-00
1903 168-341-08-18
905 213-241-19-00
303 213-151-13-00
1219 213-280-34-00
993 213-250-12-00
1318 213-290-42-00
122 213-130-32-00
809 213-232-03-00
1446 168-041-13-08
1188 213-280-03-00
334 213-151-44-00
1069 213-262-13-14
1129 213-270-15-00
1542 168-041-17-08
788 213-231-05-00
1601 168-320-28-00
166 213-140-13-00
526 213-181-02-00
230 213-141-42-00
665 213-210-06-00
1193 213-280-08-00
1851 168-341-06-17
791 213-231-08-00
1384 213-300-01-00
OWNER
TAYLOR MORRISON OF CALIFORNIA LLC
TEBBETTS LEANNE E
TEPERA CHRISTOPHER M 8c HEATHER M
TERJUNG NANCY M
TERRY JASON
TERZIC MILORAD M 8c LYNETTE T
TESSLER BARRY 8c BARBARA FAMILY TRUST 09-
TEYSKO KENNETH S 8c PAMELA L
THILL FAMILY 1986 TRUST
THOMAS KENNETH 8c QUINONES DIANA P
THOMAS MARCOS A 8c MICHIYO
THOMAS ROGER 8c MIHRIBAN
THOMAS SHARON R
THOMAS STANLEY 8c ELEANOR TRUST 06-10-11
THOMPSON KARIN L
THOMPSON MATT 8c ERIN
THORNTON W T TRUST 08-03-07
THREAT EDWARD W 8c JESSICA S
THRIDANDAM HAREESH 8c BHARATHY
TIEU ANDY LIANG
TIFFANY CHRISTOPHER J & TIFFANY JOHN S 8c
TILLMAN FRED
TIN GEORGE 8c LILLIAN REVOCABLE TRUST 03-
TOKALON STREET LLC
TOLES FAMILY TRUST 12-21-07
TOMEI AMANDA
TOMLIN BOBBY E 8c JUDITH L B
TOMLINSON FAMILY TRUST 06-20-06
TOMSEY SCOTT
TONG TRUST 08-28-06
TONIDO CHARISSE B
TOONE CAROL S
TORABI CYRUS L 8c LOTFI ELHAM Z
TORPEY JASON 8c JESSICA
TORRES CARLOS A 8c TERESA Y
TORREY PINES BANK
ADDRESS
8105 IRVINE CENTER DR #1450
7097 HERON CIR
6741 LIMONITE CT
3653 JETTY PT
4064 PENINSULA DR
6868 CITRINE DR
2421 LAPIS RD
2413 MICA RD
6241 ALVERTON DR
6441 CINNABAR WAY
3460 RICH FIELD DR
3560 FLAT ROCK ST
4125 KARST RD
POBOX 131764
6326 HUNTINGTON DR
6630 HALITE PL
2564 MUIRFIELDS DR
1952 COBALT DR
2561 DISCOVERY RD
2417 LAPIS RD
3661 JETTY PT
6611 HALITE PL
6306 EDENDALE ST
6116 INNOVATION WAY #L6
2421 MICA RD
3606 JETTY PT
6749 VERMARINE CT
3565 SAND CT
6215 DARTINGTON WAY
6410 LIVE OAKS DR
2700 BRESSI RANCH WAY
PO BOX 1399
6631 HALITE PL
4104 KARST RD
6770 VERMARINE CT
12220 EL CAMINO REAL
CITY. STATE. ZIP
IRVINE, CA 92618
CARLSBAD, CA 92011
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92013
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92018
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
SAN DIEGO, CA 92130
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS
295 213-151-05-00 TOVTIN FAMILY REVOCABLE TRUST 06-15-07 6325 HERITAGE DR
420 213-170-08-00 TRAN HOE THUY 8c NGOC-TUYET THI 6265 ALVERTON DR
942 213-242-33-00 TRAN HONG 8c TRAN JANDA 2256 TIGEREYE PL
344 213-160-01-00 TRAN HUNG T 8c FRANCES 0 6351 HUNTINGTON DR
156 213-140-03-00 TRAN MAI 6255 DARTINGTON WAY
432 213-170-20-00 TRAN MINH VAN 8c KIMLOC 8c PHAN BAN 8c TUYE 20 RIVERSIDE
343 213-151-53-00 TRAN SY THUY 8c VO CLAIRE PHUONG-CHI 6342 EDENDALE ST
1350 213-291-30-00 TRANG HUNG 8c CHEN XIAOLING 1980 MARCASITE PL
1993 168-353-02-00 TREANOR JAMES J JR 8c JANICE 3484 RICH FIELD DR
312 213-151-22-00 TREMBLE LIVING TRUST 11-18-05 6331 HUNTINGTON DR
149 213-130-59-00 TRIPPE GREGORY M 8c JOYCE E 2566 TOWN GARDEN RD
254 213-150-06-00 TROESH RYAN E 8c TROESH RICHARD E 2654 GARDEN HOUSE RD
40 213-112-49-04 TROUTMAN ROBERT M 6926 BRASS PL
977 213-243-29-00 TROVATEN FAMILY TRUST 11-01-99 6973 AMMONITE PL
9 213-112-41-03 TRUONG JENNY TU 6975 BRASS PL
1473 168-041-14-11 TRUONG VIEN VAN 8c TRAN HELENA LE 15659 PASEO MONTENERO
484 213-171-21-00 TRUPIANO SALVATORE A 8c DIANA R 2605 TOWN GARDEN RD
1749 168-331-67-00 TSANG FAMILY TRUST 02-01-08 3457 RAVINE DR
861 213-240-09-00 TSUCHIYAMA ROBIN 1710SONGLIGHT CT
1593 168-320-20-00 TUCK JOHN C 8c MACIAS CHRISTY C 3564 FLAT ROCK ST
1126 213-270-12-00 TUCKER EDWARD J 8c CHAN SERENA R 2409 MICA RD
1507 168-041-15-21 TUNG HUEI-SHENG 8c JEANNIE S 4013 BACKSHORE CT
1310 213-290-34-00 TURNER PATRICK M 8c BARBARA A 6705 LIMONITE CT
1353 213-291-33-00 TURT2 STEVEN 8c FRANCINE 1990 MARCASITE PL
509 213-180-13-00 TYLMAN MICHAEL A REVOCABLE TRUST 12-04-0 2707 PALMETTO DR
1469 168-041-14-07 TYRA CROUCH FAMILY TRUST 12-09-08 3697 JETTY PT
298 213-151-08-00 TZAVARAS PETER J & YUKA A 6337 HERITAGE DR
371 213-161-06-00 VAKILI MARCO M 8c DENISE M 6331 Dl VITA DR
1224 213-280-39-00 VANBAAR FAMILY TRUST 06-19-07 6604 HALITE PL
1158 213-271-26-00 VANCE FAMILY TRUST 11-03-06 6630 TITANITE PL
1649 168-321-37-00 VANDERBUSH ALFRED J 3526 ROCK RIDGE RD
1719 168-331-37-00 VANDUKER MICHAEL R 8c CROCKETT SUZANNE C 3444 GENTLE KNOLL ST
1516 168-041-16-06 VANDYKE JOHN L 8c MCCANDLISH BARBARA M 2000 SENDA DE ANDRES
500 213-180-04-00 VANZANDT PATRICK J 8c MEGAN A 2747 PALMETTO DR
1646 168-321-34-00 VARGAS BASILIC S 8c MARIAITA Z 3520 ROCK RIDGE RD
710 213-220-15-00 VARGAS BASILIC S 8c MARIANITA Z 3520 ROCK RIDGE RD
CITY. STATE. ZIP
CARLSBAD. CA 92009
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
IRVINE, CA
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
SAN DIEGO
CARLSBAD
CARLSBAD
LAS VEGAS
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
CARLSBAD
SANTA FE,
CARLSBAD
CARLSBAD
CARLSBAD
CA 92009
CA 92009
CA 92009
CA 92009
92602
CA 92009
CA 92009
CA 92010
CA 92009
CA 92009
CA 92009
CA 92009
CA 92009
CA 92009
CA 92127
CA 92009
CA 92010
NV 89117
CA 92010
CA 92009
CA 92010
CA 92009
CA 92009
CA 92009
CA 92010
CA 92009
CA 92009
CA 92009
CA 92009
CA 92010
CA 92010
NM 87501
CA 92009
CA 92010
CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
iD APN OWNER ADDRESS
1695 168-331-13-00 VASU BANGALORE S & SUKUNDA S 8c VASU SANJ 4729 CRATER RIM RD
1639 168-321-27-00 VELASQUEZ ERNESTO S 8c EVELYN R 3506 ROCK RIDGE RD
1055 213-262-12-05 VENTURE WALK LLC 6154 INNOVATION WAY #R
1573 168-292-33-00 VERMILLION JOSHUA S 8c BECKY B 3578 GORGE PL
648 213-202-10-00 VERSACE DANIEL J 6861 CITRINE DR
440 213-170-28-00 VIERNES FAMILY 2008 TRUST 11-23-08 2567 ARUNDEL AVE
44 213-112-50-04 VILLORIA JASON 8c LABARRE ASHLEY N 6901 TOURMALINE PL
709 213-220-14-00 VINA FAMILY TRUST 07-19-05 2348 LARIMAR AVE
820 213-232-15-00 VOLZ FAMILY TRUST 03-24-93 2444 LAPIS RD
429 213-170-17-00 VONHOFFMANN CYNTHIA A 2562 DOGWOOD RD
732 213-221-12-00 VOUDREN SHANE C 8c WITZKE KARA A REVOCABL 6822 LEUCITE PL
431 213-170-19-00 VRKLAN ROBERT J 8c CHRISTINE A 2570 DOGWOOD RD
1664 168-330-08-00 VU MINH HOA 3471 PLEASANT VALE DR
1970 168-352-21-00 VU THANH MINH 8c NGUYEN QUYNH HUONG HOANC3481 RICH FIELD DR
545 213-181-21-00 VUONG DIEP 8c TRAN THU 2723 ASCOT AVE
735 213-221-15-00 WAGNER WILLIAM 8c ROSIO 6834 LEUCITE PL
1360 213-292-05-00 WAGONER MARK D 8c ANN E 6820 ESTRELLA DE MAR R[
1814 168-340-03-22 WALKER DANIEL 8c MARTHA 4051 PENINSULA DR
998 213-250-17-00 WALKER MICHAEL 8c SHI JING 6321 ALLSTON ST
944 213-242-35-00 WALLACE ERIC J 8c STEPHANIE L 2248 TIGEREYE PL
553 213-181-29-00 WALLACE VINCENT 8c MICHELE 2718 ASCOT AVE
1137 213-271-05-00 WALSEY DAVID 8c JENNIFER 6649 BROOKITE CT
250 213-150-02-00 WALSH WILLIAM V 8c LISA M 2672 GARDEN HOUSE RD
1706 168-331-24-00 WALTERS RENIER D 8c JENNIFER A 4751 CRATER RIM RD
970 213-243-22-00 WANG ERJIAN 8c FAN JIN 6992 AMMONITE PL
2015 168-353-24-00 WARD SAMUEL M 8c MICHELE M T 4653 MEADOW DR
824 213-233-02-00 WASHINGTON MUTUAL MORTGAGE W M A L T TRU 7255 BAYMEADOWS WAY
467 213-171-04-00 WATSON KURT 8c CANDICE S 6266 TOPIARY ST
727 213-221-07-00 WATSON TIMOTHY 8c WEST MELINDA 2380 LARIMAR AVE
1781 168-340-02-10 WAY JOSH 8c STACEY 4031 PENINSULA DR
1485 168-041-14-23 WEAVER WILLIAM H JR REVOCABLE TRUST 09-1 1506 VIA CHRISTINA
130 213-130-40-00 WEBB ROBERT L 8c CARMEN 2572 INGLETON AVE
772 213-230-02-00 WEBSTER STEVE 8c STELLA S 1426 E MARIPOSA AVE
968 213-243-20-00 WEEKLEY GREGORY W 8c TARA B 6984 AMMONITE PL
1511 168-041-16-01 WEEKS DOUG 8c CAROLE B 8c WEEKS MICHAEL H 40555 LOS ROBLES RD
1112 213-263-19-00 WEEKS GROUP LLC P 0 BOX 220
CITY. STATE. ZIP
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
JACKSONVILLE, FL 32256
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
VISTA, CA 92084
CARLSBAD, CA 92009
EL SEGUNDO, CA 90245
CARLSBAD, CA 92009
FALLBROOK, CA 92028
DEL MAR, CA 92014
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1113 213-263-20-00 WEEKS GROUP LLC P 0 BOX 220 DEL MAR, CA 92014
375 213-161-10-00 WEHBA STEVEN R 8c REICHERT JEANNE 6315 Dl VITADR CARLSBAD, CA 92009
501 213-180-05-00 WEHKING JOHN 8c PAMELA 2743 PALMETTO DR CARLSBAD, CA 92009
1797 168-340-03-05 WEIGLEY NASRIN 4042 PENINSULA DR CARLSBAD, CA 92010
666 213-210-07-00 WEINBERGER 1984 TRUST 07-19-84 3754 MESA LINDA DR LAS VEGAS, NV 89120
49 213-112-53-01 WEISEL RICHARD D 8c BINBIN PH208-770 BAY STREET CANADA M5G 0A6,
582 213-181-58-00 WEISS JOSEPH B 8c NANCY C 18422 CALLE LA SERRA RANCHO SANTA FE, CA 92091
120 213-130-30-00 WEISS JOSEPH H REVOCABLE TRUST 03-11-11 88 VIA CASITAS BONSALL, CA 92003
242 213-141-54-00 WEISSMAN STACY B P 0 BOX 7226 RANCHO SANTA FE, CA 92067
1688 168-331-06-00 WEITZ ELIOT 8c ALEXA 3431 PLEASANT VALE DR CARLSBAD, CA 92010
261 213-150-13-00 WELLE SCOTT F 8c JEANNIE M 2671 BRESSI RANCH WAY CARLSBAD, CA 92009
699 213-220-04-00 WELLS BRIAN F 8c HEATHER H FAMILY TRUST 1 6833 JADE LN CARLSBAD, CA 92009
1505 168-041-15-19 WELLS FARGO ASSET SECURITIES CORP 2006-3476 STATEVIEW BLVD FORT MILL, SC 29715
382 213-162-04-00 WELLS FARGO ASSET SECURITIES CORP 2006-2 3476 STATEVIEW BLVD FORT MILL, SC 29715
832 213-233-10-00 WELSH ANTHONY T 8c CARRIE L 6798 OBSIDIAN PL CARLSBAD, CA 92009
510 213-180-14-00 WENGER DENNIS 8c HELENA 2703 PALMETTO DR CARLSBAD, CA 92009
804 213-231-21-00 WEST WALLACE M 8c DEBBIE S 6781 VERMARINE CT CARLSBAD, CA 92009
1290 213-290-14-00 WETLESEN EINAR A & CYNTHIA A 6726 LIMONITE CT CARLSBAD, CA 92009
1421 213-310-02-04 WETTENGEL ALLYSON M 2410 COPPER WAY CARLSBAD, CA 92009
822 213-232-18-00 WHALEN CHRISTOPHER M 8c ERIN E 2416 LAPIS RD CARLSBAD, CA 92009
1663 168-330-07-00 WHEATCROFT GEORGE C 3475 PLEASANT VALE DR CARLSBAD, CA 92010
855 213-240-03-00 WHEATLEY WILLIAM 8c CHERIE 14661 FRANKLIN AVE TUSTIN, CA 92780
1480 168-041-14-18 WHELAN KEVIN T 8c KRISTIN M REVOCABLE TRU 3713 JETTY PT CARLSBAD, CA 92010
326 213-151-36-00 WHITE CHERYL 6325 GREENHAVEN DR CARLSBAD, CA 92009
1435 213-310-03-04 WHITE DAVID C 2402 TRONA WAY CARLSBAD, CA 92009
658 213-202-20-00 WHITE FAMILY TRUST 01-18-00 2248 IVORY PL CARLSBAD, CA 92009
388 213-162-10-00 WHITE RYAN 8c KEIR AMY 2689 ECHO AVE CARLSBAD, CA 92009
12 213-112-42-01 WHITING ALAN L 8c KIMBERLEE A 6989 BRASS PL CARLSBAD, CA 92009
1091 213-262-14-15 WHITMORE MARTIN J SEPARATE PROPERTY 2006 6188 INNOVATION WAY CARLSBAD, CA 92009
771 213-230-01-00 WHITNEY ANTHONY M 8c JENNIFER L 6773 OBSIDIAN PL CARLSBAD, CA 92009
221 213-141-33-00 WIBERG RODNEY W 8c EVELINE C 2713 PARADISE RD CARLSBAD, CA 92009
1365 213-292-10-00 WICKERS TIMOTHY K 8c LESLIE S 6840 ESTRELLA DE MAR RD CARLSBAD, CA 92009
499 213-180-03-00 WIEDNER LORI L 2751 PALMETTO DR CARLSBAD, CA 92009
324 213-151-34-00 WIEGAND WENDYSUE REVOCABLE TRUST 07-14-9 6333 GREENHAVEN DR CARLSBAD, CA 92009
1594 168-320-21-00 WIERENGA ELEANOR FAMILY TRUST 08-13-03 3568 FLAT ROCK ST CARLSBAD, CA 92010
1778 168-340-02-07 WIETHOLTER GREG 4026 PENINSULA DR CARLSBAD, CA 92010
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
421 213-170-09-00
1287 213-290-11-00
1804 168-340-03-12
1370 213-292-15-00
1134 213-271-02-00
1142 213-271-10-00
1144 213-271-12-00
1146 213-271-14-00
1149 213-271-17-00
1169 213-272-06-00
1170 213-272-07-00
1171 213-272-08-00
1172 213-272-09-00
1173 213-272-10-00
1174 213-272-11-00
1175 213-272-12-00
1176 213-272-13-00
1177 213-272-14-00
1178 213-272-15-00
1179 213-272-16-00
1180 213-272-17-00
1181 213-272-18-00
1182 213-272-19-00
1183 213-272-20-00
1184 213-272-21-00
1185 213-272-22-00
285 213-150-37-00
1908 168-350-02-00
830 213-233-08-00
1367 213-292-12-00
1374 213-292-19-00
749 213-221-30-00
1872 168-341-07-11
284 213-150-36-00
1319 213-290-43-00
896 213-241-10-00
OWNER
WILDT STEPHEN F JR 8c KAREN Q
WILEY FAMILY TRUST 05-11-06
WILKIE ADAM S
WILLETT DALLAS 8c KIRA
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM LYON HOMES INC
WILLIAM R CUNNINGHAM INVESTMENTS INC
WILLIAMS JERRY D 8c TOMI A
WILLIAMS KEVIN & TERRY REVOCABLE TRUST 0
WILLIAMS MARK N 8c MICHELLE K
WILLIAMS MATTHEW P 8c ANDREA M
WILLIAMS MICHAEL J 8c KARA L
WILLIAMS OWEN L
WILLIAMS VICTORIA L TRUST 06-02-07 8c HIB
WILSON BRYAN D 8c CHERIE
WILSON CHARLES W III 8c KRISTINA E
ADDRESS
6269 ALVERTON DR
1945 COBALT DR
4060 PENINSULA DR
1999 OLIVINE CT
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
4490 VON KARMAN AVE
2642 PEPPERTREE WAY
3453 MOON FIELD DR
6790 OBSIDIAN PL
6848 ESTRELLA DE MAR RD
1983 OLIVINE CT
2354 LAPIS RD
4068 KARST RD
17VILLE FRANCHE
1956 COBALT DR
2273 CARNELIAN CT
CITY. STATE. ZIP
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
NEWPORT BEACH, CA 92660
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
DANA POINT, CA 92629
CARLSBAD, CA 92009
CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
1414 213-310-01-14
951 213-243-03-00
1559 168-280-54-00
1286 213-290-10-00
1470 168-041-14-08
272 213-150-24-00
1733 168-331-51-00
1490 168-041-15-04
1329 213-291-09-00
1195 213-280-10-00
829 213-233-07-00
1744 168-331-62-00
1455 168-041-13-17
1525 168-041-16-15
797 213-231-14-00
1331 213-291-11-00
1783 168-340-02-12
598 213-200-03-00
1856 168-341-06-22
1842 168-341-06-08
1772 168-340-02-01
189 213-141-01-00
859 213-240-07-00
1453 168-041-13-15
1167 213-272-04-00
690 213-212-08-00
936 213-242-25-00
479 213-171-16-00
606 213-200-11-00
1439 168-041-13-01
698 213-220-03-00
1262 213-283-09-00
263 213-150-15-00
286 213-150-38-00
1896 168-341-08-11
1529 168-041-16-19
OWNER
WILSON FAMILY REVOCABLE LIVING TRUST 08-
WILSON RALPH A 8c CHERYL B
WINFIELD KENNETH S 8c KAREN E
WINFREY LARRY J 8c KATHLEEN A
WING RYAN C 8c KANDYCE L
WINKENHOFER WILLARD E III 8c KARA L
WINTER DAVID 8c DELOE KATHLEEN D
WINTER FAMILY TRUST 07-02-04
WISE GARY G
WITHERS FAMILY TRUST 03-01-01
WITKOWSKI FAMILY TRUST 08-12-94
WOLF RICHARD D 8c KIM M
WOLFF ERIC L
WONG GARY 8c QUACH CUC
WONG LAWRENCE D 8c JEAN L
WONG TIMOTHY 8c KANG MARISELA
WONG WALTER
WOO SUNG-KYUN 8c YUOK K
WOOD BRANDON L 8c WOOD DONALD
WOOD LISA
WOOD THOMAS V
WORSTER LARRY R 8c DENISE M
WORTHINGTON SCOTT M 8c TERRY F
WRATHALL LAURENCE R 8c CINA CHERYL L
WRIGHT CURTIS F 8c KERRY L
WUJEK PETER M 8c SEIDENGLANZ ELISSA
WYCOFF GENE K
XAVIER CHRISTY 8c MELISSA
XU YUANKE 8c CAROLINE
XU-ZHENG LIVING TRUST 11-30-07
YAGHMAI REZA FAMILY TRUST 03-11-02
YANG DEBRA A 8c YETTER CAROL L LIVING TRU
YANG FAMILY TRUST 05-20-11
YANG JAE YOUNG 8c KYUNG J KATE
YANG NANCY C 8c YANG DEBRA A
YATES JEFFREY B
ADDRESS
2413 COPPER WAY
2325 GALENA AVE
3570 GRANITE CT
1949 COBALT DR
3695 JETTY PT
2698 PEPPERTREE WAY
3436 PLEASANT VALE DR
1882 LASSEN AVE
6788 ESTRELLA DE MAR RD
6639 HALITE PL
6786 OBSIDIAN PL
3437 RAVINE DR
290 VIA TAVIRA
4018 BACKSHORE CT
6794 VERMARINE CT
2004 PERIDOT CT
4029 PENINSULA DR
8135 N RIVER RD
4101 PENINSULA DR
4113 KARST RD
2315 VIA SANTOS #K
6249 COTTAGE DR
2271 GALENA AVE
3640 JETTY PT
6683 TITANITE PL
6947 AMBER LN
6895 GOLDSTONE RD
6253 ARBOR ROSE DR
6840 CITRINE DR
3379 WATERFORD DR
6837 JADE LN
6566 HALITE PL
2691 BRESSI RANCH WAY
2638 PEPPERTREE WAY
4152 KARST RD
171 SOMERVELLE ST #304
CITY. STATE. ZIP
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CLAREMONT, CA 91711
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
ENCINITAS, CA 92024
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
RIVER HILLS, WI 53217
CARLSBAD, CA 92010
CARLSBAD, CA 92010
CARLSBAD, CA 92008
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
OCEANSIDE, CA 92056
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
ALEXANDRIA, VA 22304
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carisbad
City of Carlsbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN
738 213-221-18-00
1522 168-041-16-12
668 213-211-01-00
1626 168-321-13-00
1295 213-290-19-00
719 213-220-24-00
1669 168-330-13-00
693 213-212-11-00
1189 213-280-04-00
1564 168-280-59-00
1296 213-290-20-00
110 213-130-20-00
1949 168-351-08-00
1156 213-271-24-00
1153 213-271-21-00
1166 213-272-03-00
154 213-140-01-00
1351 213-291-31-00
1119 213-270-05-00
119 213-130-29-00
872 213-240-20-00
215 213-141-27-00
1927 168-350-21-00
1251 213-282-15-00
232 213-141-44-00
513 213-180-17-00
1682 168-330-26-00
1606 168-320-33-00
549 213-181-25-00
6 213-112-39-05
1362 213-292-07-00
1432 213-310-03-01
1504 168-041-15-18
599 213-200-04-00
145 213-130-55-00
680 213-211-13-00
OWNER
YEGHIAYAN FLEUR
YEN CHEN-LAN
YEO ANNIE
YERMIAN ELENA
YEUNG PETER H C 8c TSAO Jl WEN
YEVILOV FAMILY TRUST 12-20-10
YOON YOUNG SOO 8c PARK SOO JEONG
YORGASON JAMES K 8c KAREN
YORK PETER M 8c MERLENE K
YOSHIMOTO WILLIAM M 8c JOY R 2005 TRUST 1
YOUNG JASON D 8c ALISHA N
YOUNG JOHN M 8c CAROL A
YOUNGER RICHARD W 8c TRACY M
YU LEI 8c BAO DINGJIU
YU WEI
YULE BRIAN M
ZAGALA FAMILY TRUST 06-01-98
ZAINO ROBERT 8c BARBARA
ZAMARRIPA MIGUEL A 8c VIGIL-ZAMARRIPA BAR
ZAMOFF JAMIE B 8c CHRISTINA H
ZANGANEH ALI H
ZANIBONI LINDA J TRUST 01-19-09
ZAR HAMID 8c SU-HUEI
ZARDO BIANCA F
ZAYER JAHANGEER M 8c JENNIFER L
ZENG JIANBO 8c JIN AIJUN
ZENGER DENNIS P REVOCABLE LIVING TRUST 0
ZEPEDA PAUL F G 8c GUTIERREZ DIANE A W
ZERBONI ADINA I
ZGRAGEN R 8c S FAMILY TRUST 8c ZGRAGEN ZAC
ZHENG JIANHUA 8c SHI XIAOGUANG
ZHU ZHIMIN 8c WENG JIAN HUl
ZIC RONALD A & LINDA E
ZIEGLER DALE L 8c BETTY J FAMILY TRUST 07
ZIELASEK JOERG G 8c SABINE
ZIELINSKI HENRY P 8c DIONNE K
ADDRESS
2102 COLINA DEL ARCO IRIS
4014 BACKSHORE CT
P O BOX 130032
3521 ROCK RIDGE RD
6746 LIMONITE CT
6810 JADE LN
102 SK-VIEWAPT
6946 AMBER LN
6615 HALITE PL
1863 AVENIDA APRENDA
6750 LIMONITE CT
6210 TOPIARY ST
3436 RICH FIELD DR
6638 TITANITE PL
6650 TITANITE PL
6679 TITANITE PL
10806 CUSHDONAVE
1984 MARCASITE PL
2450 MICA RD
2573 DISCOVERY RD
2202 AZURITE PL
2681 PARADISE RD
3458 RICH FIELD DR
2357 MICA RD
2692 BRESSI RANCH WAY
2712 PALMETTO DR
3870 NWVARDON PL
3554 SAND CT
2707 ASCOT AVE
38 BARBRAS CT
6828 ESTRELLA DE MAR RD
2414 TRONA WAY
11427EPINON DR
POBOX 1565
2647 GATEWAY RD #105-5
6894 AMBER LN
CITY. STATE. ZIP
SAN CLEMENTE, CA 92673
CARLSBAD, CA 92010
CARLSBAD, CA 92013
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
KOREA,
CARLSBAD, CA 92009
CARLSBAD, CA 92009
RCH PALOS VRD, CA 90275
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
LOS ANGELES, CA 90064
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92010
CARLSBAD, CA 92009
CARLSBAD, CA 92009
CARLSBAD, CA 92009
PORTLAND, OR 97229
CARLSBAD, CA 92010
CARLSBAD, CA 92009
HOLLISTER, CA 95023
CARLSBAD, CA 92009
CARLSBAD, CA 92009
SCOTTSDALE, AZ 85262
RANCHO SANTA FE, CA 92067
CARLSBAD, CA 92009
CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
City of Carlsbad
City of Carisbad Reassessment District No. 2012-1
Names and Addresses of Property Owners
ID APN OWNER ADDRESS CITY. STATE. ZIP
1882 168-341-07-21 ZINGREBE CHRISTOPHER M 4094 KARST RD CARLSBAD, CA 92010
739 213-221-19-00 ZIRING PHILIP R & PHYLLIS REVOCABLE TRUS 2386 LAPIS RD CARLSBAD, CA 92009
1391 213-300-08-00 ZMACK LLC 1868 CREST DR ENCINITAS, CA 92024
74 213-112-58-03 ZONIS JULIO 8c PERLA F 6930 TOURMALINE PL CARLSBAD, CA 92009
City of Carisbad Reassessment District No. 2012-1 - City of Carisbad
Prepared by NBS - December 4, 2012
METHOD OF REASSESSMENT
Each reassessment has been computed as a proration of the existing individual assessments to the total
existing assessment.
City of Carlsbad Reassessment District No. 2012-1 Reassessment Report 10
Prepared by NBS - December 4, 2012
MAXIMUM ANNUAL ADMINISTRATIVE ASSESSMENT
Pursuant to subparagraph (f) of Section 10204 of the Streets and Highways Code, an annual
administrative assessment shall be levied upon each of the several subdivisions of land in the
reassessment district to pay costs incurred by the City and not othenA/ise reimbursed which result from
the administration and collection of reassessments or from the administration or registration of any
associated bonds and reserve or other related funds. The maximum annual administrative assessment
shall not exceed 5% percent of the annual reassessment per individual assessment parcel per year.
The annual administrative assessment, as set forth above, is separate from and is in addition to the
amounts collected and added to each annual installment pursuant to Sections 8682 and 8682.1 of the
California Streets and Highways Code, and is further separate from and in addition to specific fees
payable to the City in connection with (a) prepayments of reassessments by property owners, (b)
apportionments of reassessments to reflect divisions of parcels and (c) late charges and penalties which
become payable in the event of delinquency in the payment of reassessment installments by December
10 and Apnl 10 each year.
City of Cartsbad Reassessment District No. 2012-1 Reassessment Report 11
Prepared by NBS - December 4, 2012
CERTIFICATIONS
1. I, the City Clerk of the City of Cartsbad, hereby certify that the foregoing Reassessment with the
Reassessment Diagram thereto attached, was filed with me on , 2012.
City Clerk
I, the City Clerk of the City of Cartsbad, hereby certify that the Reassessments set forth in the
Reassessment Roll above, with the Reassessment Diagram attached, were approved and confirmed
by the City Council of said City on .
City Clerk
I, the Supenntendent of Streets of the City of Cartsbad, San Diego County, California, hereby certify
that this Reassessment, together with the Reassessment Diagram thereto attached, was recorded in
my office on .
Supenntendent of Streets
4. A Notice of Reassessment was recorded and the Reassessment Diagram was filed in the Office of
the County Recorder of San Diego, California, on .
City Clerk
City of Carisbad Reassessment District No. 2012-1 Reassessment Report 12
Prepared by NBS - December 4, 2012
REASSESSMENT DIAGRAM
The Reassessment Diagram was recorded in Book of Maps of Assessment and Community Facilities
Distncts at Page in the office of the County Recorder of the County of San Diego on
, Instrument No.
City of Carisbad Reassessment District No. 2012-1 Reassessment Report 13
Prepared by NBS - December 4, 2012
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
FILED IN THE OFFICE OF THE CITY CLERK, CITY OF CARLSBAD, THIS _
CITY CLERK
CITY OF CARLSBAD COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
REASSESSMENTS WERE LEVIED BY THE CITY COUNCIL OF THE CITY OF CARLSBAD ON THE LOTS, PIECES
AND PARCELS OF LAND SHOWN ON THIS REASSESSMENT DIAGRAM. SAID REASSESSMENTS WERE LEVIED
ON THE DAY OF J , 20_, AND THE REASSESSMENT DIAGRAM AND THE REASSESSMENT
CITY CLERK
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
FILED IN THE OFFICE OF THE SUPERINTENDENT OF STREETS THIS _
SUPERINTENDENT OF STREETS CITY OF CARLSBAD
COUNTY OF SAN DIEGO STATE OF CALIFORNIA
, AT THE HOUR OF
DOCUMENT / INSTRUMENT NO. _
RECORDER
NOTES:
1. THIS REASSESSMENT DIAGRAM SUPERSEDES THE ASSESSMENTS SHOWN ON THE FOLLOWING:
ASSESSMENT DISTRICT NO. 200241 (POINSETTIA LANE EAST), CITY OF CARLSBAD, COUNTY OF SAN DIEGO,
STATE OF CAUFORNIA, WHICH WAS RECORDED THE tTH DAY OF MAY, 2004, IN BOOK JS AT PAGE 17, OF MAPS
OF ASSESSMENT AND COMMUNITY FACIUTIES DISTRICTS IN THE OFFICE OF THE COUNTY RECORDER OF THE
COUNTY OF SAN DIEGO, STATE OF CALIFORNIA. DOCUMENT NO. 20044>404S03.
ASSESSMENT DISTRKZT NO. 200J4I1 (COLLEGE BOULEVARD AND CANNON ROAD EAST), BENEFIT AREA NO. 1
(CALAVERAS HILLS II) CITY OF CARLSBAD, COUNTY OF SAN DIEOO, STATE OF CALIFORNIA, WHICH WAS
RECORDED THE 17TH DAY OF SEPTEMBER, 200], IN BOOK 37 AT PAGE «l, OF MAPS OF ASSESSMENT AND COMMUNITY FACILITIES DISTRKTS IN THE OFFICE OF THE COUNTY RECORDER OF THE COUNTY OF SAN
DIEGO, STATE OF CALIFORNIA. DOCUMENT NO. 2003-1140312.
ONES Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
ONES
\ \
H /
Legend
^^^B Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
\ \
\
/ /
/ - /
ONES
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
0 0.015 0.03 0.06 0.09 0.12
\ Miles
Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
ONES
0 0.0225 0.045 0.09 0.135 Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
ONES Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
ONES
Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
ONES Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
ONES
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
I \
ONES Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT NO. 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
ONES Legend
Reassessment Parcels
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
assessment Reassessment Reassessment Reassessment Reassessment Reassessment Reassessment Reassessment lumber APN Number APN Number APN Number APN Number APN Number APN Number APN N umber APN 1 213-110-01-00 51 213-112-53-03 101 213-130-11-00 151 213-130-61-00 201 213-141-13-00 251 213-150-03-00 301 213-151-11-00 351 213-160-08-00 2 213-112-39-01 52 213-112-53-04 . 102 213-130-12-00 152 213-130-62-00 202 213-141-14-00 252 213-150-04-00 302 213-151-12-00 352 213-160-09-00 3 213-112-39-02 53 213-112-54-01 103 213-130-13-00 153 213-130-63-00 203 213-141-15-00 253 213-150-05-00 303 213-151-13-00 353 213-160-10-00 4 213-112-39-03 54 213-112-54-02 104 213-130-14-00 154 213-140-01-00 204 213-141-16-00 254 213-150-06-00 304 213-151-14-00 354 213-160-11-00 5 213-112-39-04 55 213-112-54-03 105 213-130-15-00 155 213-140-02-00 205 213-141-17-00 255 213-150-07-00 305 213-151-15-00 355 213-160-12-00 6 213-112-39-05 56 213-112-54-04 106 213-130-16-00 156 213-140-03-00 206 213-141-18-00 256 213-150-08-00 306 213-151-16-00 356 213-160-13-00 7 213-112-41-01 57 213-112-55-01 107 213-130-17-00 157 213-140-04-00 207 213-141-19-00 257 213-150-09-00 307 213-151-17-00 357 213-160-14-00 8 213-112-41-02 58 213-112-55-02 108 213-130-18-00 158 213-140-05-00 208 213-141-20-00 258 213-150-10-00 308 213-151-18-00 358 213-160-15-00 9
10
213-112-41-03 59 213-112-55-03 109 213-130-19-00 159 213-140-06-00 209 213-141-21-00 259 213-150-11-00 309 213-151-19-00 359 213-160-16-00 9
10 213-112-41-04 60 213-112-55-04 110 213-130-20-00 160 213-140-07-00 210 213-141-22-00 260 213-150-12-00 310 213-151-20-00 360 213-160-17-00 11 213-112-41-05 61 213-112-56-01 111 213-130-21-00 161 213-140-08-00 211 213-141-23-00 261 213-150-13-00 311 213-151-21-00 361 213-160-18-00 12 213-112-42-01 62 213-112-56-02 112 213-130-22-00 162 213-140-09-00 212 213-141-24-00 262 213-150-14-00 312 213-151-22-00 362 213-160-19-00 13 213-112-42-02 63 213-112-56-03 113 213-130-23-00 163 213-140-10-00 213 213-141-25-00 263 213-150-15-00 313 213-151-23-00 363 213-160-20-00 14 213-112-42-03 64 213-112-56-04 114 213-130-24-00 164 213-140-11-00 214 213-141-26-00 264 213-150-16-00 314 213-151-24-00 364 213-160-21-00 15 213-112-43-01 65 213^112-56-05 115 213-130-25-00 165 213-140-12-00 215 213-141-27-00 265 213-150-17-00 315 213-151-25-00 365 213-160-22-00 16 213-112-43-02 66 213-112-56-06 116 213-130-26-00 166 213-140-13-00 216 213-141-28-00 266 213-150-18-00 316 213-151-26-00 366 213-161-01-00 17 213-112-43-03 67 213-112-56-07 117 213-130-27-00 167 213-140-14-00 217 213-141-29-00 267 213-150-19-00 317 213-151-27-00 367 213-161-02-00 18 213-112-43-04 68 213-112-57-01 118 213-130-28-00 168 213-140-15-00 218 213-141-30-00 268 213-150-20-00 318 213-151-28-00 368 213-161-03-00 19 213-112-43-05 69 213-112-57-02 119 213-130-29-00 169 213-140-16-00 219 213-141-31-00 269 213-150-21-00 319 213-151-29-00 369 213-161-04-00 20 213-112-43-06 70 213-112-57-03 120 213-130-30-00 170 213-140-17-00 220 213-141-32-00 270 213-150-22-00 320 213-151-30-00 370 213-161-05-00 21 213-112-44-01 71 213-112-57-04 121 213-130-31-00 171 213-140-18-00 221 213-141-33-00 271 213-150-23-00 321 213-151-31-00 371 213-161-06-00 22 213-112-44-02 72 213-112-58-01 122 213-130-32-00 172 213-140-19-00 222 213-141-34-00 272 213-150-24-00 322 213-151-32-00 372 213-161-07-00 23 213-112-44-04 73 213-112-58-02 123 213-130-33-00 173 213-140-20-00 223 213-141-35-00 273 213-150-25-00 323 213-151-33-00 373 213-161-08-00 24 213-112-44-05 74 213-112-58-03 124 213-130-34-00 174 213-140-21-00 224 213-141-36-00 274 213-150-26-00 324 213-151-34-00 374 213-161-09-00 25 213-112-46-01 75 213-112-58-04 125 213-130-35-00 175 213-140-22-00 225 213-141-37-00 275 213-150-27-00 325 213-151-35-00 375 213-161-10-00 26 213-112-46-02 76 213-112-59-01 126 213-130-36-00 176 213-140-23-00 226 213-141-38-00 276 213-150-28-00 326 213-151-36-00 376 213-161-11-00 27 213-112-46-03 77 213-112-59-02 127 213-130-37-00 177 213-140-24-00 227 213-141-39-00 277 213-150-29-00 327 213-151-37-00 377 213-161-12-00 28 213-112-46-04 78 213-112-59-03 128 213-130-38-00 178 213-140-25-00 228 213-141-40-00 278 213-150-30-00 328 213-151-38-00 . 378 213-161-13-00 29 213-112-47-01 79 213-112-61-01 129 213-130-39-00 179 213-140-26-00 229 213-141-41-00 279 213-150-31-00 329 213-151-39-00 379 213-162-01-00 30 213-112-47-02 80 213-112-61-02 130 213-130-40-00 180 213-140-27-00 230 213-141-42-00 280 213-150-32-00 330 213-151-40-00 380 213-162-02-00 31 213-112-47.03 81 213-112-61-03 131 213-130-41-00 181 213-140-28-00 231 213-141-43-00 281 213-150-33-00 331 213-151-41-00 381 213-162-03-00 32 213-112-47-04 82 213-112-61-04 132 213-130-42-00 182 213-140-29-00 232 213-141-44-00 282 213-150-34-00 332 213-151-42-00 382 213-162-04-00 33 213-112-48-01 83 213-112-61-05 133 213-130-43-00 183 213-140-30-00 233 213-141-45-00 283 213-150-35-00 333 213-151-43-00 383 213-162-05-00 34 213-112-48-02 84 213-112-61-06 134 213-130-44-00 184 213-140-31-00 234 213-141-46-00 284 213-150-36-00 334 213-151-44-00 384 213-162-06-00 35 213-112-48-03 85 213-112-62-01 135 213-130-45-00 185 213-140-32-00 235 213-141-47-00 285 213-150-37-00 335 213-151-45-00 385 213-162-07-00 36 213-112-48-04 86 213-112-62-02 136 213-130-46-00 186 213-140-33-00 236 213-141-48-00 286 213-150-38-00 336 213-151-46-00 386 213-162-08-00 37 213-112-49-01 87 213-112-62-03 137 213-130-47-00 187 213-140-34-00 237 213-141-49-00 287 213-150-39-00 337 213-151-47-00 387 213-162-09-00 38 213-112-49-02 88 213-121-02-00 138 213-130-48-00 188 213-140-35-00 238 213-141-50-00 288 213-150-40-00 338 213-151-48-00 388 213-162-10-00 39 213-112-49-03 89 213-122-07-00 139 213-130-49-00 189 213-141-01-00 239 213-141-51-00 289 213-150-41-00 339 213-151-49-00 389 213-162-11-00 40 213-112-49-04 90 213-122-17-00 140 213-130-50-00 190 213-141-02-00 240 213-141-52-00 290 213-150-42-00 340 213-151-50-00 390 213-162-12-00 41 213-112-50-01 91 213-130-01-00 141 213-130-51-00 191 213-141-03-00 241 213-141-53-00 291 213-151-01-00 341 213-151-51-00 391 213-162-13-00 42 213-112-50-02 92 213-130-02-00 142 213-130-52-00 192 213-141-04-00 242 213-141-54-00 292 213-151-02-00 342 213-151-52-00 392 213-162-14-00 43 213-112-50-03 93 213-130-03-00 143 213-130-53-00 193 213-141-05-00 243 213-141-55-00 293 213-151-03-00 343 213-151-53-00 393 213-162-15-00 44 213-112-50-04 94 213-130-04-00 144 213-130-54-00 194 213-141-06-00 244 213-141-56-00 294 213-151-04-00 344 213-160-01-00 394 213-162-16-00 45 213-112-51-01 95 213-130-05-00 145 213-130-55-00 195 213-141-07-00 245 213-141-57-00 295 213-151-05-00 345 213-160-02-00 395 213-162-17-00 46 213-112-51-02 96 213-130-06-00 146 213-130-56-00 196 213-141-08-00 246 213-141-58-00 296 213-151-06-00 346 213-160-03-00 396 213-162-18-00 47 213-112-51-03 97 213-130-07-00 147 213-130-57-00 197 213-141-09-00 247 213-141-59-00 297 213-151-07-00 347 213-160-04-00 397
398
213-162-19-00 48
49
213-112-51-04 98 213-130-08-00 148 213-130-58-00 198 213-141-iO-OO 248 213-141-60-00 298 213-151-08-00 348 213-160-05-00
397
398 213-162-20-00 48
49 213-112-53-01 99 213-130-09-00 149 213-130-59-00 199 213-141-11-00 249 213-150-01-00 299 213-151-09-00 349 213-160-06-00 399 213-162-21-00 50 213-112-53-02 100 213-130-10-00 150 213-130-60-00 200 213-141-12-00 250 213-150-02-00 300 213-151-10-00 350 213-160-07-00 400 213-162-22-00
ONES
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
eassessment Reassessment Reassessment Reassessment Reassessment Reassessment Reassessment Reassessment
Number APN Number APN Number APN Number APN Number APN Number APN Number APN Number APN
401 213-162-23-00 451 213-170-39-00 501 213-180-05-00 551 213-181-27-00 601 213-200-06-00 651 213-202-13-00 701 213-220-06-00 751 213-221-32-00
402 213-162-24-00 452 213-170-40-00 502 213-180-06-00 552 213-181-28-00 602 213-200-07-00 652 213-202-14-00 702 213-220-07-00 752 213-221-33-00
403 213-162-26-00 453 213-170-41-00 503 213-180-07-00 553 213-181-29-00 603 213-200-08-00 653 213-202-15-00 703 213-220-08-00 753 213-221-34-00
404 213-162-27-00 454 213-170-42-00 504 213-180-08-00 554 213-181-30-00 604 213-200-09-00 654 213-202-16-00 704 213-220-09-00 754 213-221-35-00
405 213-162-28-00 455 213-170-43-00 505 213-180-09-00 555 213-181-31-00 605 213-200-10-00 655 213-202-17-00 705 213-220-10-00 755 213-221-36-00
406 213-162-29-00 456 213-170-44-00 506 213-180-10-00 556 213-181-32-00 606 213-200-11-00 656 213-202-18-00 706 213-220-11-00 756 213-221-37-00
407 213-162-30-00 457 213-170-45-00 507 213-180-11-00 557 213-181-33-00 607 213-200-12-00 657 213-202-19-00 707 213-220-12-00 757 213-221-38-00
408 213-162-31-00 458 213-170-46-00 508 213-180-12-00 558 213-181-34-00 608 213-200-13-00 658 213-202-20-00 708 213-220-13-00 758 213-221-39-00
409 213-162-32-00 459 213-170-47-00 509 213-180-13-00 559 213-181-35-00 609 213-200-14-00 659 213-202-21-00 709 213-220-14-00 759 213-221-40-00
410 213-162-33-00 460 213-170-48-00 510 213-180-14-00 560 213-181-36-00 610 213-200-15-00 660 213-210-01-00 710 213-220-15-00 760 213-221-41-00
411 213-162-34-00 461 213-170-49-00 511 213-180-15-00 561 213-181-37-00 611 213-200-16-00 661 213-210-02-00 711 213-220-16-00 761 213-221-42-00
412 213-162-35-00 462 213-170-50-00 512 213-180-16-00 562 213-181-38-00 612 213-200-17-00 662 213-210-03-00 712 213-220-17-00 762 213-221-43-00
413 213-170-01-00 463 213-170-51-00 513 213-180-17-00 563 213-181-39-00 613 213-200-18-00 663 213-210-04-00 713 213-220-18-00 763 213-221-44-00
414 213-170-02-00 464 213-171-01-00 514 213-180-18-00 564 213-181-40-00 614 213-200-19-00 664 213-210-05-00 714 213-220-19-00 764 213-221-45-00
415 213-170-03-00 465 213-171-02-00 515 213-180-19-00 565 213-181-41-00 615 213-200-20-00 665 213-210-06-00 715 213-220-20-00 765 213-221-46-00
416 213-170-04-00 466 213-171-03-00 516 213-180-20-00 566 213-181-42-00 616 213-200-21-00 666 213-210-07-00 716 213-220-21-00 766 213-221-47-00
417 213-170-05-00 467 213-171-04-00 517 213-180-21-00 567 213-181-43-00 617 213-200-22-00 667 213-210-08-00 717 213-220-22-00 767 213-221-48-00
418 213-170-06-00 468 213-171-05-00 518 213-180-22-00 568 213-181-44-00 618 213-201-01-00 668 213-211-01-00 718 213-220-23-00 768 213-221-49-00
419 213-170-07-00 469 213-171-06-00 519 213-180-23-00 569 213-181-45-00 619 213-201-02-00 669 213-211-02-00 719 213-220-24-00 769 213-221-50-00
420 213-170-08-00 470 213-171-07-00 520 213-180-24-00 570 213-181-46-00 620 213-201-03-00 670 213-211-03-00 720 213-220-25-00 770 213-221-53-00
421 213-170-09-00 471 213-171-08-00 521 213-180-25-00 571 213-181-47-00 621 213-201-04-00 671 213-211-04-00 721 213-221-01-00 771 213-230-01-00
422 213-170-10-00 472 213-171-09-00 522 213-180-26-00 572 213-181-48-00 622 213-201-05-00 672 213-211-05-00 722 213-221-02-00 772 213-230-02-00
423 213-170-11-00 473 213-171-10-00 523 213-180-27-00 573 213-181-49-00 623 213-201-06-00 673 213-211-06-00 723 213-221-03-00 773 213-230-03-00
424 213-170-12-00 474 213-171-11-00 524 213-180-28-00 574 213-181-50-00 624 213-201-07-00 674 213-211-07-00 724 213-221-04-00 774 213-230-04-00
425 213-170-13-00 475 213-171-12-00 525 213-181-01-00 575 213-181-51-00 625 213-201-08-00 675 213-211-08-00 725 213-221-05-00 775 213-230-05-00
426 213-170-14-00 476 213-171-13-00 526 213-181-02-00 576 213-181-52-00 626 213-201-09-00 676 213-211-09-00 726 213-221-06-00 776 213-230-06-00
427 213-170-15-00 477 213-171-14-00 527 213-181-03-00 577 213-181-53-00 627 213-201-10-00 677 213-211-10-00 727 213-221-07-00 777 213-230-07-00
428 213-170-16-00 478 213-171-15-00 528 213-181-04-00 578 213-181-54-00 628 213-201-11-00 678 213-211-11-00 728 213-221-08-00 778 213-230-08-00
429 213-170-17-00 479 213-171-16-00 529 213-181-05-00 579 213-181-55-00 629 213-201-12-00 679 213-211-12-00 729 213-221-09-00 779 213-230-09-00
430 213-170-18-00 480 213-171-17-00 530 213-181-06-00 580 213-181-56-00 630 213-201-13-00 680 213-211-13-00 730 213-221-10-00 780 213-230-10-00
431 213-170-19-00 481 213-171-18-00 531 213-181-07-00 581 213-181-57-00 631 213-201-14-00 681 213-211-14-00 731 213-221-11-00 781 213-230-1 1-00
432 213-170-20-00 482 213-171-19-00 532 213-181-08-00 582 213-181-58-00 632 213-201-15-00 682 213-211-15-00 732 213-221-12-00 782 213-230-12-00
433 213-170-21-00 483 213-171-20-00 533 213-181-09-00 583 213-181-59-00 633 213-201-16-00 683 213-212-01-00 733 213-221-13-00 783 213-230-13-00
434 213-170-22-00 484 213-171-21-00 534 213-181-10-00 584 213-181-60-00 634 213-201-17-00 684 213-212-02-00 734 213-221-14-00 784 213-231-01-00
435 213-170-23-00 485 213-171-22-00 535 213-181-11-00 585 213-181-61-00 635 213-201-18-00 685 213-212-03-00 735 213-221-15-00 785 213-231-02-00
436 213-170-24-00 486 213-171-23-00 536 213-181-12-00 586 213-181-62-00 636 213-201-19-00 686 213-212-04-00 736 213-221-16-00 786 213-231-03-00
437 213-170-25-00 487 213-171-24-00 537 213-181-13-00 587 213-181-63-00 637 213-201-20-00 687 213-212-05-00 737 213-221-17-00 787 213-231-04-00
438 213-170-26-00 488 213-171-25-00 538 213-181-14-00 588 213-190-02-00 638 213-201-21-00 688 213-212-06-00 738 213-221-18-00 788 213-231-05-00
439 213-170-27-00 469 213-171-26-00 539 213-181-15-00 589 213-191-09-00 639 213-202-01-00 689 213-212-07-00 739 213-221-19-00 789 213-231-06-00
440 213-170-28-00 490 213-171-27-00 540 213-181-16-00 590 213-191-10-00 640 213-202-02-00 690 213-212-08-00 740 213-221-20-00 790 213-231-07-00
441 213-170-29-00 491 213-171-28-00 541 213-181-17-00 591 213-191-11-00 641 213-202-03-00 691 213-212-09-00 741 213-221-22-00 791 213-231-08-00
442 213-170-30-00 492 213-171-29-00 542 213-181-18-00 592 213-191-14-00 642 213-202-04-00 692 213-212-10-00 742 213-221-23-00 792 213-231-09-00
443 2,13-170-31-00 493 213-171-30-00 543 213-181-19-00 593 213-191-15-00 643 213-202-05-00 693 213-212-11-00 743 213-221-24-00 793 213-231-10-00
444 213-170-32-00 494 213-171-31-00 544 213-181-20-00 594 213-191-25-00 644 213-202-06-00 694 213-212-12-00 744 213-221-25-00 794 213-231-11-00
445 213-170-33-00 495 213-171-32-00 545 213-181-21-00 595 213-191-26-00 645 213-202-07-00 695 213-212-13-00 745 213-221-26-00 795 213-231-12-00
446 213-170-34-00 496 213-171-33-00 546 213-181-22-00 596 213-200-01-00 646 213-202-08-00 696 213-220-01-00 746 213-221-27-00 796 213-231-13-00
447 213-170-35-00 497 213-180-01-00 547 213-181-23-00 597 213-200-02-00 647 213-202-09-00 697 213-220-02-00 747 213-221-28-00 797 213-231-14-00
448 213-170-36-00 498 213-180-02-00 548 213-181-24-00 598 213-200-03-00 648 213-202-10-00 698 213-220-03-00 748 213-221-29-00 798 213-231-15-00
449 213-170-37-00 499 213-180-03-00 549 213-181-25-00 599 213-200-04-00 649 213-202-11-00 699 213-220-04-00 749 213-221-30-00 799 213-231-16-00
450 213-170-38-00 500 213-180-04-00 550 213-181-26-00 600 213-200-05-00 650 213-202-12-00 700 213-220-05-00 750 213-221-31-00 800 213-231-17-00
ONES
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
eassessment Reassessment Reassessment Reassessment Reassessment Reassessment Reassessment Reassessment
Number APN Number APN Number APN Number APN N umber APN Number APN Number APN Number 801 213-231-18-00 851 213-233-29-00 901 213-241-15-00 951 213-243-03-00 1001 213-250-20-00 1051 213-262-12-01 1101 213-262-1 4-25 1151 802 213-231-19-00 852 213-233-30-00 902 213-241-16-00 952 213-243-04-00 1002 213-250-21-00 1052 213-262-12-02 1102 213-262-1 4-26 1152 803 213-231-20-00 853 213-240-01-00 903 213-241-17-00 953 213-243-05-00 1003 213-250-22-00 1053 213-262-12-03 1103 213-262-1 4-27 1153 304 213-231-21-00 854 213-240-02-00 904 213-241-18-00 954 213-243-06-00 1004 213-250-23-00 1054 213-262-12-04 1104 213-263-0 9-00 1154 805 213-231-22-00 855 213-240-03-00 905 213-241-19-00 955 213-243-07-00 1005 213-250-24-00 1055 213-262-12-05 1105 213-263-1 0-00 1155 806 213-231-23-00 856 213-240-04-00 906 213-241-20-00 956 213-243-08-00 1006 213-250-25-00 1056 213-262-13-01 1106 213-263-1 1-00 1156 807 213-232-01-00 857 213-240-05-00 907 213-241-21-00 957 213-243-09-00 1007 213-260-01-01 1057 213-262-13-02 1107 213-263-1 2-00 1157 808 213-232-02-00 858 213-240-06-00 908 213-241-22-00 958 213-243-10-00 1008 213-260-01-02 1058 213'262-13-03 1108 213-263-1 3-00 1158 809 213-232-03-00 859 213-240-07-00 909 213-241-23-00 959 213-243-11-00 1009 213-260-01-03 1059 213-262-13-04 1109 213-263-1 4-00 1159 810 213-232-04-00 860 213-240-08-00 910 213-241-24-00 960 213-243-12-00 1010 213-260-01-04 1060 213-262-13-05 1110 213-263-1 5-00 1160 811 213-232-05-00 861 213-240-09-00 911 213-241-25-00 961 213-243-13-00 1011 213-260-01-05 1061 213-262-13-06 1111 213-263-1 6-00 1161 812 213-232-06-00 862 213-240-10-00 912 213-241-26-00 962 213-243-14-00 1012 213-260-01-07 1062 213-262-13-07 1112 213-263-1 9-00 1162 813 213-232-07-00 863 213-240-11-00 913 213-241-27-00 963 213-243-15-00 1013 213-260-01-09 1063 213-262-13-08 1113 213-263-2 0-00 1163 814 213-232-09-00 864 213-240-12-00 914 213-242-01-00 964 213-243-16-00 1014 213-260-02-00 1064 213-262-13-09 1114 213-263-2 6-00 1164 815 213-232-10-00 865 213-240-13-00 915 213-242-02-00 965 213-243-17-00 1015 213-260-03-00 1065 213-262-13-10 1115 213-270-0 1-00 1165 816 213-232-11-00 866 213-240-14-00 916 213-242-03-00 966 213-243-18-00 1016 213-260-04-00 1066 213-262-13-11 1116 213-270-0 2-00 1166 817 213-232-12-00 867 213-240-15-00 917 213-242-04-00 967 213-243-19-00 1017 213-260-05-00 1067 213-262-13-12 1117 213-270-0 3-00 1167
818
819
213-232-13-00 868 213-240-16-00 918 213-242-05-00 968 213-243-20-00 1018 213-260-06-00 1068 213-262-13-13 1118 213-270-0 4-00 1168 818
819 213-232-14-00 869 213-240-17-00 919 213-242-06-00 969 213-243-21-00 1019 213-260-07-00 1069 213-262-13-14 1119 213-270-0 5-00 1169 820 213-232-15-00 870 213-240-18-00 920 213-242-07-00 970 213-243-22-00 1020 213-260-08-00 1070 213-262-13-15 1120 213-270-0 6-00 1170 821 213-232-16-00 871 213-240-19-00 921 213-242-08-00 971 213-243-23-00 1021 213-260-09-00 1071 213-262-13-16 1121 213-270-0 7-00 1171 822 213-232-18-00 872 213-240-20-00 922 213-242-09-00 972 213-243-24-00 1022 213-261-01-00 1072 213-262-13-17 1122 213-270-0 8-00 1172 823 213-233-01-00 873 213-240-21-00 923 213-242-10-00 973 213-243-25-00 1023 213-261-02-00 1073 213-262-13-18 1123 213-270-0 9-00 1173 824 213-233-02-00 874 213-240-22-00 924 213-242-11-00 974 213-243-26-00 1024 213-261-03-00 1074 213-262-13-19 1124 213-270-1 0-00 1174 825 213-233-03-00 875 213-240-23-00 925 213-242-12-00 975 213-243-27-00 1025 213-261-04-00 1075 213-262-13-20 1125 213-270-1 1-00 1175 826 213-233-04-00 876 213-240-24-00 926 213-242-13-00 976 213-243-28-00 1026 213-261-05-00 1076 213-262-13-21 1126 213-270-1 2-00 1176 827 213-233-05-00 877 213-240-25-00 927 213-242-14-00 977 213-243-29-00 1027 213-261-06-00 1077 213-262-14-01 1127 213-270-1 3-00 1177 828 213-233-06-00 878 213-240-26-00 928 213-242-15-00 978 213-243-30-00 1028 213-261-14-00 1078 213-262-14-02 1128 213-270-1 4-00 1178 829 213-233-07-00 879 213-240-27-00 929 213-242-16-00 979 213-243-31-00 1029 213-261-15-01 1079 213-262-14-03 1129 213-270-1 5-00 1179 830 213-233-08-00 880 213-240-28-00 930 213-242-19-00 980 213-243-32-00 1030 213-261-15-02 1080 213-262-14-04 1130 213-270-1 6-00 1180 831 213-233-09-00 881 213-240-29-00 931 213-242-20-00 981 213-243-33-00 1031 213-261-15-03 1081 213-262-14-05 1131 213-270-1 7-00 1181 832 213-233-10-00 882 213-240-30-00 932 213-242-21-00 982 213-250-01-00 1032 213-261-15-04 1082 213-262-14-06 1132 213-270-1 8-00 1182 833 213-233-11-00 883 213-240-31-00 933 213-242-22-00 983 213-250-02-00 1033 213-261-15-05 1083 213-262-14-07 1133 213-271-0 1-00 1183 834 213-233-12-00 884 213-240-32-00 934 213-242-23-00 984 213-250-03-00 1034 213-261-15-06 1084 213-262-14-08 1134 213-271-0 2-00 1184 835 213-233-13-00 885 213-240-33-00 935 213-242-24-00 985 213-250-04-00 1035 213-261-15-07 1085 213-262-14-09 1135 213-271-0 3-00 1185 836 213-233-14-00 886 213-240-34-00 936 213-242-25-00 986 213-250-05-00 1036 213-261-15-08 1086 213-262-14-10 1136 213-271-0 4-00 1186 837 213-233-15-00 887 213-241-01-00 937 213-242-26-00 987 213-250-06-00 1037 213-261-15-09 1087 213-262-14-11 1137 213-271-0 5-00 1187 838 213-233-16-00 888 213-241-02-00 938 213-242-27-00 988 213-250-07-00 1038 213-261-15-10 1088 213-262-14-12 1138 213-271-0 6-00 1188 839 213-233-17-00 889 213-241-03-00 939 213-242-28-00 989 213-250-08-00 1039 213-261-15-11 1089 213-262-14-13 1139 213-271-0 7-00 1189 840 213-233-18-00 890 213-241-04-00 940 213-242-31-00 990 213-250-09-00 1040 213-261-15-12 1090 213-262-14-14 1140 213-271-0 8-00 1190 841 213-233-19-00 891 213-241-05-00 941 213-242-32-00 991 213-250-10-00 1041 213-261-15-13 1091 213-262-14-15 1141 213-271-0 9-00 1191 842 213-233-20-00 892 213-241-06-00 942 213-242-33-00 992 "213-250-11-00 1042 213-261-15-14 1092 213-262-14-16 1142 213-271-1 0-00 1192 843 213-233-21-00 893 213-241-07-00 943 213-242-34-00 993 213-250-12-00 1043 213-261-16-00 1093 213-262-14-17 1143 213-271-1 1-00 1193 844 213-233-22-00 894 213-241-08-00 944 213-242-35-00 994 213-250-13-00 1044 213-261-17-00 1094 213-262-14-18 1144 213-271-1 2-00 1194 845 213-233-23-00 895 213-241-09-00 945 213-242-39-00 995 213-250-14-00 1045 213-261-18-00 1095 213-262-14-19 1145 213-271-1 3-00 1195 846 213-233-24-00 896 213-241-10-00 946 213-242-40-00 996 213-250-15-00 1046 213-262-06-00 1096 213-262-14-20 1146 213-271-1 4-00 1196 847 213-233-25-00 897 213-241-11-00 947 213-242-41-00 997 213-250-16-00 1047 213-262-07-00 1097 213-262-14-21 1147 213-271-1 5-00 1197 848 213-233-26-00 898 213-241-12-00 948 213-242-42-00 998 213-250-17-00 1048 213-262-08-00 1098 213-262-14-22 1148 213-271-1 6-00 1198 849
850
213-233-27-00 899 213-241-13-00 949 213-243-01-00 999 213-250-18-00 1049 213-262-09-00 1099 213-262-14-23 1149 213-271-1 7-00 1199 849
850 213-233-28-00 900 213-241-14-00 950 213-243-02-00 1000 213-250-19-00 1050 213-262-11-00 1100 213-262-14-24 1150 213-271-1 8-00 1200
ONES
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
Reassessment Reassessment Reassessment Reassessment Reassessment Reassessment Reassessment Reassessment
Number APN Number APN Number APN Number APN Number APN Number APN Number APN Number APN
1201 213-280-16-00 1251 213-282-15-00 1301 213-290-25-00 1351 213-291-31-00 1401 213-310-01-01 1451 168-041-13-13 1501 168-041-15-15 1551 168-041-18-05
1202 213-280-17-00 1252 213-282-16-00 1302 213-290-26-00 1352 213-291-32-00 1402 213-310-01-02 1452 168-041-13-14 1502 168-041-15-16 1552 168-041-18-06
1203 213-280-18-00 1253 213-282-17-00 1303 213-290-27-00 1353 213-291-33-00 1403 213-310-01-03 1453 168-041-13-15 1503 168-041-15-17 1553 168-041-18-07
1204 213-280-19-00 1254 213-283-01-00 1304 213-290-28-00 1354 213-291-34-00 1404 213-310-01-04 1454 168-041-13-16 1504 168-041-15-18 1554 168-041-18-08
1205 213-280-20-00 1255 213-283-02-00 1305 213-290-29-00 1355 213-291-35-00 1405 213-310-01-05 1455 168-041-13-17 1505 168-041-15-19 1555 168-041-18-09
1206 213-280-21-00 1256 213-283-03-00 1306 213-290-30-00 1356 213-292-01-00 1406 213-310-01-06 1456 168-041-13-18 1506 168-041-15-20 1556 168-280-51-00
1207 213-280-22-00 1257 213-283-04-00 1307 213-290-31-00 1357 213-292-02-00 1407 213-310-01-07 1457 168-041-13-19 1507 168-041-15-21 1557 168-280-52-00
1208 213-280-23-00 1258 213-283-05-00 1308 213-290-32-00 1358 213-292-03-00 1408 213-310-01-08 1458 168-041-13-20 1508 168-041-15-22 1558 168-280-53-00
1209 213-280-24-00 1259 213-283-06-00 1309 213-290-33-00 1359 213-292-04-00 1409 213-310-01-09 1459 168-041-13-21 1509 168-041-15-23 1559 168-280-54-00
1210 213-280-25-00 1260 213-283-07-00 1310 213-290-34-00 1360 213-292-05-00 1410 213-310-01-10 1460 168-041-13-22 1510 168-041-15-24 1560 168-280-55-00
1211 213-280-26-00 1261 213-283-08-00 1311 213-290-35-00 1361 213-292-06-00 1411 213-310-01-11 1461 168-041-13-23 1511 168-041-16-01 1561 168-280-56-00
1212 213-280-27-00 1262 213-283-09-00 1312 213-290-36-00 1362 213-292-07-00 1412 213-310-01-12 1462 168-041-13-24 1512 168-041-16-02 1562 168-280-57-00
1213 213-280-28-00 1263 213-283-10-00 1313 213-290-37-00 1363 213-292-08-00 1413 213-310-01-13 1463 168-041-14-01 1513 168-041-16-03 1563 168-280-58-00
1214 213-280-29-00 1264 213-283-11-00 1314 213-290-38-00 1364 213-292-09-00 1414 213-310-01-14 1464 168-041-14-02 1514 168-041-16-04 1564 168-280-59-00
1215 213-280-30-00 1265 213-283-12-00 1315 213-290-39-00 1365 213-292-10-00 1415 213-310-01-15 1465 168-041-14-03 1515 168-041-16-05 • 1565 168-280-60-00
1216 213-280-31-00 1266 213-283-13-00 1316 213-290-40-00 1366 213-292-11-00 1416 213-310-01-16 1466 168-041-14-04 1516 168-041-16-06 1566 168-280-61-00
1217 213-280-32-00 1267 213-283-14-00 1317 213-290-41-00 1367 213-292-12-00 1417 213-310-01-17 1467 168-041-14-05 1517 168-041-16-07 1567 168-280-62-00
1218 213-280-33-00 1268 213-283-15-00 1318 213-290-42-00 1368 213-292-13-00 1418 213-310-02-01 1468 168-041-14-06 1518 168-041-16-08 1568 168-280-63-00
1219 213-280-34-00 1269 213-283-16-00 1319 213-290-43-00 1369 213-292-14-00 1419 213-310-02-02 1469 168-041-14-07 1519 168-041-16-09 1569 168-280-64-00
1220 213-280-35-00 1270 213-283-17-00 1320 213-290-44-00 1370 213-292-15-00 1420 213-310-02-03 1470 168-041-14-08 1520 168-041-16-10 1570 168-292-30-00
1221 213-280-36-00 1271 213-283-18-00 1321 213-291-01-00 1371 213-292-16-00 1421 213-310-02-04 1471 168-041-14-09 1521 168-041-16-11 1571 168-292-31-00
1222 213-280-37-00 1272 213-283-19-00 1322 213-291-02-00 1372 213-292-17-00 1422 213-310-02-05 1472 168-041-14-10 1522 168-041-16-12 1572 168-292-32-00
1223 213-280-38-00 1273 213-283-20-00 1323 213-291-03-00 1373 213-292-18-00 1423 213-310-02-06 1473 168-041-14-11 1523 168-041-16-13 1573 168-292-33-00
1224 213-280-39-00 1274 213-283-21-00 1324 213-291-04-00 1374 213-292-19-00 1424 213-310-02-07 1474 168-041-14-12 1524 168-041-16-14 1574 168-320-01-00
1225 213-281-01-00 1275 213-283-22-00 1325 213-291-05-00 1375 213-292-20-00 1425 213-310-02-08 1475 168-041-14-13 1525 168-041-16-15 1575 168-320-02-00
1226 213-281-02-00 1276 213-283-23-00 1326 213-291-06-00 1376 213-292-21-00 1426 213-310-02-09 1476 168-041-14-14 1526 168-041-16-16 1576 168-320-03-00
1227 213-281-03-00 1277 213-290-01-00 1327 213-291-07-00 1377 213-292-22-00 1427 213-310-02-10 1477 168-041-14-15 1527 168-041-16-17 1577 168-320-04-00
1228 213-281-04-00 1278 213-290-02-00 1328 213-291-08-00 1378 213-292-23-00 1428 213-310-02-11 1478 168-041-14-16 1528 168-041-16-18 1578 168-320-05-00
1229 213-281-05-00 1279 213-290-03-00 1329 213-291-09-00 1379 213-292-24-00 1429 213-310-02-12 1479 168-041-14-17 1529 168-041-16-19 1579 168-320-06-00
1230 213-281-06-00 1280 213-290-04-00 1330 213-291-10-00 1380 213-292-25-00 1430 213-310-02-13 1480 168-041-14-18 1530 168-041-16-20 1580 168-320-07-00
1231 213-281-07-00 1281 213-290-05-00 1331 213-291-11-00 1381 213-292-26-00 1431 213-310-02-14 1481 168-041-14-19 1531 168-041-16-21 1581 168-320-08-00
1232 213-281-08-00 1282 213-290-06-00 1332 213-291-12-00 1382 213-292-27-00 1432 213-310-03-01 1482 168-041-14-20 1532 168-041-16-22 1582 168-320-09-00
1233 213-281-09-00 1283 213-290-07-00 1333 213-291-13-00 1383 213-292-28-00 1433 213-310-03-02 1483 168-041-14-21 1533 168-041-16-23 1583 168-320-10-00
1234 213-281-10-00 1284 213-290-08-00 1334 213-291-14-00 1384 213-300-01-00 1434 213-310-03-03 1484 168-041-14-22 1534 168-041-16-24 1584 168-320-11-00
1235 213-281-11-00 1285 213-290-09-00 1335 213-291-15-00 1385 213-300-02-00 1435 213-310-03-04 1485 168-041-14-23 1535 168-041-17-01 1585 168-320-12-00
1236 213-281-12-00 1286 213-290-10-00 1336 213-291-16-00 1386 213-300-03-00 1436 213-310-04-01 1486 168-041-14-24 1536 168-041-17-02 1586 168-320-13-00
1237 213-282-01-00 1287 213-290-11-00 1337 213-291-17-00 1387 213-300-04-00 1437 213-310-04-02 1487 168-041-15-01 1537 168-041-17-03 1587 168-320-14-00
1238 213-282-02-00 1288 213-290-12-00 1338 213-291-18-00 1388 213-300-05-00 1438 213-310-04-03 1488 168-041-15-02 1538 168-041-17-04 1588 168-320-15-00
1239 213-282-03-00 1289 213-290-13-00 1339 213-291-19-00 1389 213-300-06-00 1439 168-041-13-01 1489 168-041-15-03 1539 168-041-17-05 1589 168-320-16-00
1240 213-282-04-00 1290 213-290-14-00 1340 213-291-20-00 1390 213-300-07-00 1440 168-041-13-02 1490 168-041-15-04 1540 168-041-17-06 1590 168-320-17-00
1241 213-282-05-00 1291 213-290-15-00 1341 213-291-21-00 1391 213-300-08-00 1441 168-041-13-03 1491 168-041-15-05 1541 168-041-17-07 1591 168-320-18-00
1242 213-282-06-00 1292 213-290-16-00 1342 213-291-22-00 1392 213-300-09-00 1442 168-041-13-04 1492 168-041-15-06 1542 168-041-17-08 1592 168-320-19-00
1243 213-282-07-00 1293 213-290-17-00 1343 213-291-23-00 1393 213-300-10-00 1443 168-041-13-05 1493 168-041-15-07 1543 168-041-17-09 1593 168-320-20-00
1244 213-282-08-00 1294 213-290-18-00 1344 213-291-24-00 1394 213-300-11-00 1444 168-041-13-06 1494 168-041-15-08 1544 168-041-17-10 1594 168-320-21-00
1245 213-282-09-00 1295 213-290-19-00 1345 213-291-25-00 1395 213-300-12-01 1445 168-041-13-07 1495 168-041-15-09 1545 168-041-17-11 1595 168-320-22-00
1246 213-282-10-00 1296 213-290-20-00 1346 213-291-26-00 1396 213-300-12-02 1446 168-041-13-08 1496 168-041-15-10 1546 168-041-17-12 1596 168-320-23-00
1247 213-282-11-00 1297 213-290-21-00 1347 213-291-27-00 1397 213-300-12-03 1447 168-041-13-09 1497 168-041-15-11 1547 168-041-18-01 1597 168-320-24-00
1248 213-282-12-00 1298 213-290-22-00 1348 213-291-28-00 1398 213-300-12-04 1448 168-041-13-10 1498 168-041-15-12 1548 168-041-18-02 1598 168-320-25-00
1249 213-282-13-00 1299 213-290-23-00 1349 213-291-29-00 1399 213-300-13-00 1449 168-041-13-11 1499 168-041-15-13 1549 168-041-18-03 1599 168-320-26-00
1250 213-282-14-00 1300 213-290-24-00 1350 213-291-30-00 1400 213-300-14-00 1450 168-041-13-12 1500 168-041-15-14 1550 168-041-18-04 1600 168-320-27-00
ONES
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
Reassessment Reassessment Reassessment Reassessment Reassessment Number APN Number APN Number APN Number APN Number APN 1601 168-320-28-00 1651 168-321-39-00 1701 168-331-19-00 1751 168-331-69-00 1801 168-340-03-09 1602 168-320-29-00 1652 168-321-40-00 1702 168-331-20-00 1752 168-331-70-00 1802 168-340-03-10 1603 168-320-30-00 1653 168-321-41-00 1703 168-331-21-00 1753 168-331-71-00 1803 168-340-03-11 1604 168-320-31-00 1654 168-321-42-00 1704 168-331-22-00 1754 168-331-72-00 1804 168-340-03-12 1605 168-320-32-00 1655 168-321-43-00 1705 168-331-23-00 1755 168-331-73-00 1805 168-340-03-13 1606 168-320-33-00 1656 168-321-44-00 1706 168-331-24-00 1756 168-331-74-00 1806 168-340-03-14 1607 168-320-34-00 1657 168-330-01-00 1707 168-331-25-00 1757 168-331-75-00 1807 168-340-03-15 1608 168-320-35-00 1658 168-330-02-00 1708 168-331-26-00 1758 168-331-76-00 1808 168-340-03-16 1609 168-320-36-00 1659 168-330-03-00 1709 168-331-27-00 1759 168-331-77-00 1809 168-340-03-17 1610 168-320-37-00 1660 168-330-04-00 1710 168-331-28-00 1760 168-331-78-00 1810 168-340-03-18 1611 168-320-38-00 1661 168-330-05-00 1711 168-331-29-00 1761 168-331-79-00 1811 168-340-03-19 1612 168-320-39-00 1662 168-330-06-00 1712 168-331-30-00 1762 168-331-80-00 1812 168-340-03-20 1613 168-320-40-00 1663 168-330-07-00 1713 168-331-31-00 1763 168-331-81-00 1813 168-340-03-21 1614 168-321-01-00 1664 168-330-08-00 1714 168-331-32-00 1764 168-331-82-00 1814 168-340-03-22 1615 168-321-02-00 1665 168-330-09-00 1715 168-331-33-00 1765 168-331-83-00 1815 168-340-03-23 1616 168-321-03-00 1666 168-330-10-00 1716 168-331-34-00 1766 168-331-84-00 1816 168-340-03-24 1617 168-321-04-00 1667 168-330-11-00 1717 168-331-35-00 1767 168-331-85-00 1817 168-341-05-01 1618 168-321-05-00 1668 168-330-12-00 1718 168-331-36-00 1768 168-331-86-00 1818 168-341-05-02 1619 168-321-06-00 1669 168-330-13-00 1719 168-331-37-00 1769 168-331-87-00 1819 168-341-05-03 1620 168-321-07-00 1670 168-330-14-00 1720 168-331-38-00 1770 168-331-88-00 1820 168-341-05-04 1621 168-321-08-00 1671 168-330-15-00 1721 168-331-39-00 1771 168-331-89-00 1821 168-341-05-05 1622 168-321-09-00 1672 168-330-16-00 1722 168-331-40-00 1772 168-340-02-01 1822 168-341-05-06 1623 168-321-10-00 1673 168-330-17-00 1723 168-331-41-00 1773 168-340-02-02 1823 168-341-05-07 1624 168-321-11-00 1674 168-330-18-00 1724 168-331-42-00 1774 168-340-02-03 1824 168-341-05-08 1625 168-321-12-00 1675 168-330-19-00 1725 168-331-43-00 1775 168-340-02-04 1825 168-341-05-09 1626 168-321-13-00 1676 168-330-20-00 1726 168-331-44-00 1776 168-340-02-05 1826 168-341-05-10 1627 168-321-14-00 1677 168-330-21-00 1727 168-331-45-00 1777 168-340-02-06 1827 168-341-05-11 1628 168-321-15-00 1678 168-330-22-00 1728 168-331-46-00 1778 168-340-02-07 1828 168-341-05-12 1629 168-321-16-00 1679 168-330-23-00 1729 168-331-47-00 1779 168-340-02-08 1829 168-341-05-13 1630 168-321-17-00 1680 168-330-24-00 1730 168-331-48-00 1780 168-340-02-09 1830 168-341-05-14 1631 168-321-19-00 1681 168-330-25-00 1731 168-331-49-00 1781 168-340-02-10 1831 168-341-05-15 1632 168-321-20-00 • 1682 168-330-26-00 1732 168-331-50-00 1782 168-340-02-11 1832 168-341-05-16 1633 168-321-21-00 1683 168-331-01-00 1733 168-331-51-00 1783 168-340-02-12 1833 168-341-05-17 1634 168-321-22-00 1684 168-331-02-00 1734 168-331-52-00 1784 168-340-02-13 1834 168-341-05-18 1635 168-321-23-00 1685 168-331-03-00 1735 168-331-53-00 1785 168-340-02-14 1835 168-341-06-01 1636 168-321-24-00 1686 168-331-04-00 1736 168-331-54-00 1786 168-340-02-15 1836 168-341-06-02 1637 168-321-25-00 1687 168-331-05-00 1737 168-331-55-00 1787 168-340-02-16 1837 168-341-06-03 1638 168-321-26-00 1688 168-331-06-00 1738 168-331-56-00 1788 168-340-02-17 1838 168-341-06-04 1639 168-321-27-00 1689 168-331-07-00 1739 168-331-57-00 1789 168-340-02-18 1839 168-341-06-05 1640 168-321-28-00 1690 168-331-08-00 1740 168-331-58-00 1790 168-340-02-19 1840 168-341-06-06 1641 168-321-29-00 1691 168-331-09-00 1741 168-331-59-00 1791 168-340-02-20 1841 168-341-06-07 1642 168-321-30-00 1692 168-331-10-00 1742 168-331-60-00 1792 168-340-02-21 1842 168-341-06-08 1643 168-321-31-00 1693 168-331-11-00 1743 168-331-61-00 1793 168-340-03-01 1843 168-341-06-09 1644 168-321-32-00 1694 168-331-12-00 1744 168-331-62-00 1794 168-340-03-02 1844 168-341-06-10 1645 168-321-33-00 1695 168-331-13-00 1745 168-331-63-00 1795 168-340-03-03 1845 168-341-06-11 1646 168-321-34-00 1696 168-331-14-00 1746 168-331-64-00 1796 168-340-03-04 1846 168-341-06-12 1647 168-321-35-00 1697 168-331-15-00 1747 168-331-65-00 1797 168-340-03-05 1847 168-341-06-13 1648 168-321-36-00 1698 168-331-16-00 1748 168-331-66-00 1798 168-340-03-06 1848 168-341-06-14 1649 168-321-37-00 1699 168-331-17-00 1749 168-331-67-00 1799 168-340-03-07 1849 168-341-06-15 1650 168-321-38-00 1700 168-331-18-00 1750 168-331-68-00 1800 168-340-03-08 1850 168-341-06-16
Reassessment
Number
1851
1852
1853
1854
1855
1856
1857
1858
1859
1860
1861
1862
1863
1864
1865
1866
1867
1868
1869
1870
1871
1872
1873
1874
1875
1876
1877
1878
1879
1880
1881
1882
1883
1884
1885
1886
1887
1888
1889
1890
1891
1892
1893
1894
1895
1896
1897
1898
1899
1900
APN
18-341-06-17
18-341-06-18
18-341-06-19
18-341-06-20
18-341-06-21
18-341-06-22
8-341-06-23
8-341-06-24
8-341-06-25
8-341-06-26
8-341-06-27
8-341-07-01
8-341-07-02
8-341-07-03
8-341-07-04
8-341-07-05
8-341-07-06
8-341-07-07
8-341-07-08
8-341-07-09
8-341-07-10
8-341-07-11
8-341-07-12
8-341-07-13
8-341-07-14
8-341-07-15
8-341-07-16
8-341-07-17
8-341-07-18
8-341-07-19
8-341-07-20
8-341-07-21
8-341-07-22
8-341-07-23
8-341-07-24
8-341-08-01
8-341-08-02
8-341-08-03
8-341-08-04
8-341-08-05
8-341-08-06
B-341-08-07
B-341-08-08
S-341-08-09
S-341-08-10
S-341-08-11
J-341-08-12
J-341-08-13
J-341-08-14
i-341-08-15
Reassessment
Number
1901
1902
1903
1904
1905
1906
1907
1908
1909
1910
1911
1912
1913
1914
1915
1916
1917
1918
1919
1920
1921
1922
1923
1924
1925
1926
1927
1928
1929
1930
1931
1932
1933
1934
1935
1936
1937
1938
1939
1940
1941
1942
1943
1944
1945
1946
1947
1948
1949
1950
Reassessment
Number
1951
1952
1953
1954
1955
1956
1957
1958
1959
1960
1961
1962
1963
1964
1965
1966
1967
1968
1969
1970
1971
1972
1973
1974
1975
1976
1977
1978
1979
1980
1981
1982
1983
1984
1985
1986
1987
1988
1991
1992
1993
1994
1995
1996
1997
1998
ONES
REASSESSMENT DIAGRAM
CITY OF CARLSBAD REASSESSMENT DISTRICT 2012-1
CITY OF CARLSBAD
COUNTY OF SAN DIEGO
STATE OF CALIFORNIA
Reassessment
N umber APN
2001 168-353-10-00
2002 168-353-1 1 -00
2003 168-353-12-00
2004 168-353-13 •00
2005 168-353-14 -00
2006 168-353-15 -00
2007 168-353-16 -00
2008 168-353-17 00
2009 168-353-18 00
2010 168-353-19 00
2011 168-353-20 00
2012 168-353-21 00
2013 168-353-22 00
2014 168-353-23 00
2015 168-353-24 00
2016 168-353-25 00
2017 168-353-26 00
2018 168-353-27 00
2019 168-353-28 00
2020 168-353-29 00
ONES
Reassessment District No. 2012-1
(College Boulevard and Cannon Road East –
Benefit Area No. 1 & Poinsettia Lane East)
Aaron Beanan
January 8, 2013
Reassessment District No. 2012-1
Estimated Annual Savings Ranges for Property Owners
Reassessment District No. 2012-11 Minimum Maximum2 Average
Residential
College/Cannon – BA No. 1 Zone 115 220 177
Poinsettia Lane Zone $75 $13,750 $179
1. The amounts shown do not include administrative costs for comparison purposes; the number have been
rounded to the nearest whole dollar; and the levy for FY 12-13 was compared to the “typical estimated levy.”
2. The maximum estimated savings are so high in the Poinsettia Lane Zone due to several large commercial
properties (e.g. Bressi Ranch Village Center) whose proportional assessments are significantly greater than an
average single family home.
Reassessment
District No. 2012-1
Districts Refunded
1. College/Cannon –
Benefit Area No. 1
2. Poinsettia Lane