HomeMy WebLinkAbout2016-07-12; City Council; 22344; Establish Fiscal Year 2016-17 special tax for Community Facilities District No. 1CITY OF CARLSBAD-AGENDA BILL
.------------.------------·-------------
AB#
MTG.
DEPT.
22,344 DEPT.DIRECTOR
07112116 ESTABLISH FISCAL YEAR 2016-17 SPECIAL TAX CITY ATTORNEY
---'----''------1 FOR COMMUNITY FACILITIES DISTRICT NO. 1 ASD CITY MANAGER
RECOMMENDED ACTION:
7
Adopt a Resolution establishing the Fiscal Year 2016-17 special tax for Community Facilities District No.1.
ITEM EXPLANATION:
In 1982, the State Legislature responded to the need for a high quality method of financing public
improvements by approving the Mello-Roos Community Facilities Act of 1982. This Act allows voters to
approve a special tax levied on their property to fund the construction or acquisition of facilities or services
through a Community Facilities District ("CFD").
Pursuant to Council Policy No. 33, CFD financing is not intended to relieve any developer of the
responsibility to provide funding for infrastructure improvements related to a single development. Further,
to the extent that a CFD has been formed to finance the construction of public infrastructure, Council Policy
No. 33 states that any and all future special tax obligations related to a residential parcel will be discharged
in full at the time building permits are issued for the construction of a residential unit. Because Council
Policy No. 33 ensures the obligation on a residential unit is paid in full when the building permit is issued,
the CFD does not affect homeowners in Carlsbad. As such, a Carlsbad homeowner will not pay city-imposed
Mello-Roos taxes. However, per Council Policy No. 33 developers of non-residential property are provided
the option of discharging their future special tax obligation at the time building permits are issued or
assuming the special tax liability basis over a twenty-five year period.
The City of Carlsbad and property owners of specific vacant land in Carlsbad worked together to form CFD
No. 1. Council held a public hearing, an election, and subsequently formed CFD No. 1 on May 7, 1991.
Vacant land and a small percentage of developed non-residential land located in twenty Local Facilities
Management Zones are currently in CFD No. 1. Other property annexes into the district as development
plans progress.
CFD No. 1 was formed to provide funding for a variety of infrastructure projects needed to meet growth
management requirements. Through debt financing or available cash balances, CFD No. 1 has funded or
will fund the capital projects listed on the following page:
_ DEPARTMENT CONTACT: Aaron Be~~~n_?~Q-60~~414 ~on.Beanan@carlsbadca.gov
FOR CLERK USE.
COUNCIL ACTION: APPROVED tJ( CONTINUED TO DATE SPECIFIC 0
DENIED 0 CONTINUED TO DATE UNKNOWN 0
CONTINUED 0 RETURNED TO STAFF 0
WITHDRAWN 0 OTHER-SEE MINUTES 0
AMENDED 0 REPORT RECEIVED 0 '------------------~-----------·-·-
Item#7-AB#22,344 July 12, 2016 Page 1 of 20
CFO No. 1, FY 2016-17 Special Tax
July 12, 2016
Page 2 of 4
Civic Facilities
Library
Office/Warehouse Facilities
City Hall
Veteran's Memorial Park
1-5 Interchanges
Palomar Airport Road
La Costa Avenue
Poinsettia Lane
Road Segments
La Costa Avenue
Olivenhain Road
Cannon Road
Faraday Avenue
In June 1991, Council adopted an ordinance establishing the special tax formula and maximum rates for the
district. The maximum special tax rate for property within the CFD is adjusted each year by one-half of the
annual change in the Los Angeles inflationary factor in the "Engineering News Record" (ENR) Cost Indexes
by City. The maximum special tax rate for property not yet included within CFD No. 1 is adjusted by the
full ENR percentage change until the fiscal year of annexation. Although the ordinance established a ceiling
for future special tax rates, it did not establish the individual special tax levy placed on each applicable
parcel. Each fiscal year, the city establishes the levy based on the funding needs of the next fiscal year.
The rates recommended for the Fiscal Year 2016-17 special tax levy is presented in the Resolution as
Attachment A. Attachment A also shows the special tax rate schedule for property included within CFD No.
1 at formation and for property annexed thereafter. The maximum special tax rates reflect an increase of
one-half of the ENR inflater of 1.50 percent, or 0.75 percent, as described above.
Vacant Property
Consistent with last fiscal year, staff recommends that vacant property planned for future residential
development is not levied in the upcoming fiscal year.
Consistent with last fiscal year, staff recommends that vacant property planned for future commercial or
industrial development is not levied in the upcoming fiscal year ..
Residential Property
There are no recommended changes, as reflected in Attachment A, to the one-time special tax levied at
residential building permit issuance on residential developers .. The percent of the maximum one-time
special tax levied at residential building permit issuance is recommended to remain constant, at 55 percent
(55%) of the maximum special tax for Fiscal Year 2016-17.
Under this recommendation examples of the one-time residen.tial rates in Improvement Area No. 1 for
density up to 4.0 dwelling units per acre are estimated to be:
At the current 2015-16 rate = $3,293 to $4,403 per dwelling unit
At 55 percent of the maximum rate for 2016-17 = $3,318 to $4,469 per dwelling unit
(The amount varies depending on the annexation date)
Item#7-AB#22,344 July 12, 2016 Page 2 of 20
CFO No. 1, FY 2016-17 Special Tax
July 12, 2016
Page3 of 4
Commercial/Industrial Property
The percent of the maximum one-time special tax levied at non-residential building permit issuance is to
lower to 10 percent (10%) of the maximum one-time special tax for Fiscal Year 2016-2017 from 25 percent
(25%) of the maximum one-time special tax for Fiscal Year 2015-16.
Certain non-residential property owners elected not to pay off their CFD obligation at the time building
permits were issued. Instead, they chose to assume an annual special tax for developed property over
twenty-five years. According to the CFD documents, the annual special tax on developed property shall not
exceed 13.81 percent (13.81%) of the authorized one-time payoff special tax for commercial and industrial
property. This percentage rate was determined based on the average cost of bond financing (11 percent)
plus financing costs. The proposed Fiscal Year 2016-17 special tax rate for developed property is 7.5 percent
of each property's one-time payoff special tax. This rate remains unchanged from the previous fiscal year.
Summary
The special tax rates proposed for CFD No. 1 are based on the cash flow requirements needed to fund the
remaining projects. These cash flow requirements are developed in conjunction with the most recent
growth projections for the city and the project schedules as shown in the Capital Improvement Program.
The special tax rates are adjusted annually and are expected to fluctuate over time as projects are
completed.
The table below summarizes the percentage of maximum special tax levy proposed under each property
type.
Residential Property Commercial/ Industrial Property
Current Proposed Current Proposed
2015-16 2016-17 . 2015-16 2016-17
Vacant Land Tax None None None None
One-Time Tax 55% of max 55% of max 25% of max 10% of max
Developed Annual Tax NA NA 7.5% 7.5%
When CFD No. 1 was formed in 1991, the actual special tax rate for residential, commercial and industrial
was at 100 percent of the maximum special tax rate. Beginning in Fiscal Year 1998-99 the city began to
lower the residential special tax rates from 100 percent of the maximum. During Fiscal Year 2005-06 the
special tax rates reached a low of 30 percent of the maximum special tax rate. In subsequent fiscal years,
the "percentage of max" levied was slowly increased to meet funding requirements. The city began to
lower the non-residential special tax rates from 100 percent of the maximum in Fiscal Year 2000-01 until
achieving the rate of 30 percent of the maximum starting in FY 2005-06, which was adjusted to 25 percent
in FY 2011-12 and finally to the proposed adjustment of 10 percent for FY 2016-17. The future percentage
of the maximum special tax rates levied could increase or decrease depending on future capital project
funding needs, capital project timing, and/or growth projections.
Item#7-AB#22,344 July 12, 2016 Page 3 of 20
CFO No. 1, FY 2016-17 Special Tax
July 12, 2016
Page4 o/4
FISCAL IMPACT:
Levying the special taxes on parcels within CFD No. 1 has created the necessary cash flow to finance the
construction of the 1-5 Interchanges, the Carlsbad library on Dove Street, La Costa Boulevard, Faraday
Avenue, and other road projects. The future Public Works Center, Veteran's Memorial Park, and City Hall
complex are also proposed to be funded by CFD No. 1.
Consistent with the prior fiscal year, vacant property will not be levied for Fiscal Year 2016-17 if the
proposed CFD special tax rates are approved.
The revenue generated from the one-time special tax levied at building permit issuance will be determined
by the amount of.development activity that occurs. The revenue generated from a one-time special tax for
residential property, based on growth projections, is estimated to be $1,190,000 for Fiscal Year 2016-17.
The revenue generated from a one-time special tax for commercial or industrial property, based on growth
projections, is estimated to be $141,000 for Fiscal Year 2016-17.
An additional $1,009,000 is anticipated to be collected for Fiscal Year 2016-17 from the non-residential
developed special taxes. The maximum term of this tax is twenty-five years.
The future percentage of the maximum special tax rates levied could increase or decrease depending on
future capital project funding needs, capital project timing, and/or growth projections.
ENVIRONMENTAL IMPACT:
The proposed action does not qualify as a "project" under the California Environmental Quality Act (CEQA)
per State CEQA Guidelines Section 15378 as it does not result in a direct or reasonably foreseeable indirect
physical change in the environment.
EXHIBITS:
1. Resolution establishing the Fiscal Year 2016-17 special taxes for Community Facilities District No. 1.
a. Attachment A-CFD No. 1 Tax Rates for Fiscal Year 2016-17
Item#7-AB#22,344 July 12, 2016 Page 4 of 20
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
RESOLUTION NO. 2016-146
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF CARLSBAD,
CALIFORNIA, ESTABLISHING THE FISCAL YEAR 2016-17 SPECIAL
TAXES FOR COMMUNITY FACILITIES DISTRICT NO.1
Exhibit 1
WHEREAS, the CITY COUNCIL of the CITY OF CARLSBAD, CALIFORNIA, (hereinafter
referred to as the "legislative body"), has initiated proceedings, held a public hearing,
conducted an election and received a favorable vote from the qualified electors relating to the
levy of a special tax in a community facilities district, all as authorized pursuant to the terms
and provisions ofthe "Mello-Roos Community Facilities Act of 1982", being Chapter 2.5, Part 1,
Division 2, Title 5 of the Government Code of the State of California. This Community Facilities
District shall hereinafter be referred to as COMMUNITY FACILITIES DISTRICT NO. 1 (hereinafter
referred to as the "District"); and,
WHEREAS, this legislative body, by Ordinance as authorized by Section 53340 ofthe
Government Code of the State of California, has authorized the levy of a special tax to pay for
costs and expenses related to said Community Facilities District, and this legislative body is
desirous to establish the specific rate of the special tax to be collected for the next Fiscal Year
2016-17.
NOW, THEREFORE, BE IT RESOLVED by the City Council ofthe City of Carlsbad,
California, as follows:
1. That the above recitations are true and correct.
2. That the specific rate and amount of the special tax to be collected for Fiscal
Year 2016-17 to pay for the costs and expenses for the referenced District is hereby
determined and established as set forth in the attached, referenced and
Item#7-AB#22,344 July 12, 2016 Page 5 of 20
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
Exhibit 1
incorporated as Attachment A.
3. That the rate as set forth above does not exceed the amount as previously
authorized by Ordinance of this legislative body, and is not in excess of that as
previously approved by the qualified electors of the District.
4. That the proceeds of the special tax shall be used to pay, in whole or in part,
the costs of the following, in the following order of priority:
5.
a. Payment of principal and interest on any outstanding authorized bonded
indebtedness;
b. Necessary replenishment of bond reserve funds or other reserve funds;
c. Payment of costs and expenses of authorized public facilities and public
services;
d. Repayment of advances and loans, if appropriate. The proceeds of the
special taxes shall be used as set forth above, and shall not be used for any
other purpose.
The annual special tax shall be collected in the same manner as ordinary ad
valorem property taxes are collected, and shall be subject to the same penalties and
same procedure and sale in cases of any delinquency for ad valorem taxes, and the
Tax Collector is hereby authorized to deduct reasonable administrative costs
incurred in collecting any said special tax.
6. All monies above collected shall be paid into the Community Facilities
District funds, including any bond fund and reserve fund.
7. The Finance Director is hereby directed to calculate the installment of the
annual special tax for each parcel within the District and provide a list of those
Item#7-AB#22,344 July 12, 2016 Page 6 of 20
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
II
II
II
II
II
II
II
II
II
II
II
II
II
Exhibit 1
special taxes to the Auditor of the County. The Auditor of the County is hereby
directed to enter in the next County assessment roll on which taxes will become
due, opposite each lot or parcel of land affected in a space marked "public
improvements, special tax" or by any other suitable designation, the installment of
the special tax.
8. The County Auditor shall then, at the close of the tax collection period,
promptly render to this Agency a detailed report showing the amount and/or
amounts of such special tax installments, interest, penalties and percentages so
collected and from what property collected, and also provide a statement of any
percentages retained for the expense of making any such collection.
Item#7-AB#22,344 July 12, 2016 Page 7 of 20
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
Exhibit 1
PASSED, APPROVED AND ADOPTED at a Regular Meeting ofthe City Council ofthe City of
Carlsbad on the 12th of July, 2016, by the following vote to wit:
AYES: Hall, Wood, Schumacher, Blackburn, Packard.
NOES: None.
ABSENT: None.
(SEAL)
Item#7-AB#22,344 July 12, 2016 Page 8 of 20
CITY OF CARLSBAD
COMMUNITY FACILITES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
MAXIMUM UNDEVELOPED PROPERTY TAX
ATTACHMENT A
Page 1
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RA TE IMPROVEMENT AREA I: MAY 7, 1991 FY 1993-94 FY 1994-95 FY 1995-96 FY 1996-97 FY 1997-98
RESIDENTIAL (PER ACRE)
RL $381 $394 $399 $399 $399 $401
RLM $1,046 $1,084 $1,095 $1,095 $1,096 $1,103
RM $1,753 $1,816 $1,836 $1,836 $1,838 $1,849
RMH $2,688 $2,785 $2,815 $2,815 $2,818 $2,835
RH $3,785 $3,920 $3,963 $3,963 $3,967 $3,990
NON-RESIDENTIAL (PER ACRE)
COMMERCIAL $3,252 $3,368 $3,405 $3,405 $3,409 $3,429
INDUSTRIAL $1,626 $1,684 $1,703 $1,703 $1,704 $1,714
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RATE IMPROVEMENT AREA II: MAY 7, 1991 FY 1993-94 FY 1994-95 FY 1995-96 FY 1996-97 FY 1997-98
RESIDENTIAL (PER ACRE)
RL $375 $389 $393 $393 $393 $396
RLM $1,030 $1,067 $1,078 $1,078 $1,079 $1,086
RM $1,649 $1,708 $1,727 $1,727 $1,728 $1,739
RMH $2,531 $2,622 $2,650 $2,650 $2,653 $2,669
RH $3,712 $3,844 $3,886 $3,886 $3,890 $3,913
NON-RESIDENTIAL (PER ACR~
COMMERCIAL $2,168 $2,246 $2,270 $2,270 $2,272 $2,286
INDUSTRIAL $1,301 $1,347 $1,362 $1,362 $1,363 $1,372
NOTE: ACTUAL TAX RATES FOR UNDEVELOPED PROPERTY FOR FISCAL YEAR 2016-17 ARE HEREIN ESTABLISHED AT $0 PER ACRE.
TAX RATES FOR FISCAL YEAR 2016-17
ANNUAL NON-RESIDENTIAL TAX -DEVELOPED PROPERTY
% OF ONE-TIME SPECIAL TAX
2016-17 MAXIMUM PERCENTAGE
2016-17 ACTUAL PERCENTAGE
NOTES:
TAX RATE AREA I INCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
TAX RATE AREA II EXCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
ENGINEERING NEWS RECORD INFLATION RATE WAS 1.5%.
ACTUAL TAX RATES CALCULATED TO FOUR DECIMAL PLACES.
13.81%
7.50%
Item#7-AB#22,344 July 12, 2016 Page 9 of 20
PROPERTY TYPE
TAX RATE IMPROVEMENT AREA I:
RESIDENTIAL (PER ACRE}
RL
RLM
RM
RMH
RH
NON-RESIDENTIAL (PER ACRE}
COMMERCIAL
INDUSTRIAL
PROPERTY TYPE
TAX RATE IMPROVEMENT AREA II:
RESIDENTIAL (PER ACRE}
RL
RLM
RM
RMH
RH
NON-RESIDENTIAL (PER ACRE}
COMMERCIAL
INDUSTRIAL
CITY OF CARLSBAD
COMMUNITY FACILITES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
MAXIMUM UNDEVELOPED PROPERTY TAX
ATTACHMENT A
Page2
FORMATION OR ANNEXATION DATE
FY 1998-99 FY 1999-00 FY 2000-01 FY 2001-02 FY 2002-03 FY 2003-04
$404 $408 $415 $421 $425 $429
$1,110 $1,122 $1,140 $1,157 $1,169 $1,179
$1,860 $1,881 $1,911 $1,940 $1,959 $1,976
$2,851 $2,884 $2,931 $2,974 $3,003 $3,030
$4,014 $4,060 $4,126 $4,187 $4,228 $4,266
$3,449 $3,489 $3,545 $3,598 $3,633 $3,666
$1,725 $1,744 $1,773 $1,799 $1,817 $1,833
FORMATION OR ANNEXATION DATE
FY 1998-99 FY 1999-00 FY 2000-01 FY 2001-02 FY 2002-03 FY 2003-04
$398 $403 $409 $415 $419 $423
$1,092 $1,105 $1,123 $1,139 $1,151 $1,161
$1,749 $1,769 $1,798 $1,824 $1,842 $1,859
$2,685 $2,715 $2,759 $2,800 $2,828 $2,853
$3,937 $3,981 $4,046 $4,106 $4,146 $4,183
$2,300 $2,326 $2,363 $2,398 $2,422 $2,444
$1,380 $1,395 $1,418 $1,439 $1,453 $1,466
NOTE: ACTUAL TAX RATES FOR UNDEVELOPED PROPERTY FOR FISCAL YEAR 2016-17 ARE HEREIN ESTABLISHED AT $0 PER ACRE.
Item#7-AB#22,344 July 12, 2016 Page 10 of 20
PROPERTY TYPE
TAX RA TE IMPROVEMENT AREA I:
RESIDENTIAL (PER ACRE}
RL
RLM
RM
RMH
RH
NON-RESIDENTIAL (PER ACRE}
COMMERCIAL
INDUSTRIAL
PROPERTY TYPE
TAX RA TE IMPROVEMENT AREA II:
RESIDENTIAL (PER ACRE}
RL
RLM
RM
RMH
RH
NON-RESIDENTIAL (PER ACRE}
COMMERCIAL
INDUSTRIAL
CITY OF CARLSBAD
COMMUNITY FACILITES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
MAXIMUM UNDEVELOPED PROPERTY TAX
ATTACHMENT A
Page 3
FORMATION OR ANNEXATION DATE
FY 2004-05 FY 2005-06 FY 2006-07 FY 2007-08 FY 2008-09 FY 2009-10
$435 $449 $456 $465 $473 $488
$1,196 $1,232 $1,254 $1,276 $1,300 $1,340
$2,005 $2,066 $2,101 $2,140 $2,178 $2,246
$3,074 $3,167 $3,222 $3,280 $3,340 $3,444
$4,327 $4,459 $4,536 $4,618 $4,702 $4,848
$3,718 $3,832 $3,897 $3,968 $4,040 $4,166
$1,859 $1,916 $1,949 $1,984 $2,020 $2,083
FORMATION OR ANNEXATION DATE
FY 2004-05 FY 2005-06 FY 2006-07 FY 2007-08 FY 2008-09 FY 2009-10
$429 $442 $450 $458 $466 $481
$1,177 $1,213 $1,234 $1,257 $1,279 $1,319
$1,885 $1,943 $1,976 $2,012 $2,049 $2,112
$2,894 $2,982 $3,033 $3,089 $3,145 $3,242
$4,243 $4,373 $4,448 $4,529 $4,611 $4,754
$2,479 $2,554 $2,598 $2,645 $2,694 $2,777
$1,487 $1,533 $1,559 $1,587 $1,616 $1,666
NOTE: ACTUAL TAX RATES FOR UNDEVELOPED PROPERTY FOR FISCAL YEAR 2016-17 ARE HEREIN ESTABLISHED AT $0 PER ACRE.
Item#7-AB#22,344 July 12, 2016 Page 11 of 20
PROPERTY TYPE
TAX RATE IMPROVEMENT AREA I:
RESIDENTIAL (PER ACRE}
RL
RLM
RM
RMH
RH
NON-RESIDENTIAL (PER ACRE}
COMMERCIAL
INDUSTRIAL
PROPERTY TYPE
TAX RATE IMPROVEMENT AREA II:
RESIDENTIAL (PER ACRE}
RL
RLM
RM
RMH
RH
NON-RESIDENTIAL (PER ACRE}
COMMERCIAL
INDUSTRIAL
CITY OF CARLSBAD
COMMUNITY FACILITES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
MAXIMUM UNDEVELOPED PROPERTY TAX
FORMATION OR ANNEXATION DATE
FY 2010-11 FY 2011-12 FY 2012-13 FY 2013-14 FY 2014-15
$480 $487 $493 $493 $503
$1,320 $1,338 $1,354 $1,354 $1,382
$2,212 $2,242 $2,269 $2,269 $2,317
$3,391 $3,438 $3,479 $3,479 $3,552
$4,774 $4,840 $4,897 $4,897 $5,000
$4,102 $4,159 $4,208 $4,208 $4,297
$2,051 $2,079 $2,104 $2,104 $2,148
FORMATION OR ANNEXATION DATE
FY 2010-11 FY2011-12 FY 2012-13 FY 2013-14 FY 2014-15
$473 $480 $486 $486 $496
$1,299 $1,317 $1,333 $1,333 $1,361
$2,080 $2,109 $2,134 $2,134 $2,179
$3,193 $3,237 $3,275 $3,275 $3,344
$4,682 $4,746 $4,802 $4,802 $4,904
$2,735 $2,773 $2,805 $2,805 $2,864
$1,641 $1,664 $1,683 $1,683 $1,719
ATTACHMENT A
Page 4
FY 2015-16 FY 2016-17
$509 $513
$1,398 $1,409
$2,344 $2,362
$3,594 $3,621
$5,060 $5,097
$4,348 $4,380
$2,174 $2,190
FY 2015-16 FY 2016-17
$502 $506
$1,377 $1,387
$2,205 $2,221
$3,384 $3,409
$4,962 $4,999
$2,898 $2,920
$1,739 $1,752
NOTE: ACTUAL TAX RATES FOR UNDEVELOPED PROPERTY FOR FISCAL YEAR 2016-17 ARE HEREIN ESTABLISHED AT $0 PER ACRE.
Item#7-AB#22,344 July 12, 2016 Page 12 of 20
CITY OF CARLSBAD
COMMUNITY FACILITIES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
SPECIAL DEVELOPMENT TAX ONE-TIME
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RATE IMPROVEMENT AREA I: MAY?, 1991 FY 1993-94 FY 1994-95
RESIDENTIAL (PER DWELLING UNIT)
(55% of/he Maximum Tax)
0-1.5 DU /ACRE $3,318.01 $3,436.71 $3,474.10
1.51 -4.0 DU/ACRE $3,318.01 $3,436.71 $3,474.10
4.1 -8.0 DU/ACRE $2,094.25 $2,169.17 $2,192.77
8.1 -15.0 DU/ACRE $2,094.25 $2,169.17 $2,192.77
15.1 -23.0 DU/ACRE $2,094.25 $2,169.17 $2,192.77
NON-RESIDENTIAL (PER SQ.FT.)
(10% of the Maximum Tax)
AUTO -GASOLINE $1.10 $1.14 $1.15
AUTO -REPAIR & SALES $0.46 $0.48 $0.48
AUTO CAR WASH $0.86 $0.89 $0.90
BANK -WALK IN $1.74 $1.80 $1.82
BANK -WITH DRIVE THRU $2.45 $2.53 $2.56
BOWLING ALLEY $0.90 $0.93 $0.94
CAMPGROUND $2.37 $2.46 $2.48
CHURCH $0.41 $0.42 $0.42
COMMERCIAL SHOPS $0.39 $0.41 $0.41
COMMUNITY SHOPPING CENTER $0.57 $0.60 $0.60
CONVENIENCE MARKET $3.70 $3.83 $3.87
DISCOUNT STORE $0.44 $0.45 $0.46
GOLF COURSE $0.41 $0.43 $0.43
GROCERY STORE $1.05 $1.09 $1.10
HEALTH CLUB $0.39 $0.41 $0.41
HELIPORTS $1.44 $1.49 $1.51
HOSPITAL -CONVALESCENT $0.32 $0.33 $0.33
HOSPITAL -GENERAL $0.53 $0.54 $0.55
HOTEL -CONV. FAG/COMM. $0.47 $0.49 $0.49
INDOOR SPORTS ARENA $0.32 $0.33 $0.33
INDUSTRIAL -COMMERCIAL
BUSINESS PARK $0.29 $0.30 $0.30
JUNIOR COLLEGE $0.30 $0.31 $0.31
LIBRARY $0.58 $0.60 $0.60
LUMBER/HARDWARE STORE $0.33 $0.35 $0.35
MARINA $2.01 $2.08 $2.11
MOTEL $0.36 $0.38 $0.38
NEIGHBORHOOD SHOPPING CENTER $0.88 $0.91 $0.92
OFFICE -COMMERCIAL(< 100,000 SF) $0.35 $0.36 $0.36
OFFICE -GOVERNMENT $0.40 $0.41 $0.42
OFFICE -HIGH RISE $0.36 $0.37 $0.38
OFFICE -MEDICAL $0.33 $0.34 $0.34
OUTDOOR TENNIS COURT $3.81 $3.95 $3.99
RACE TRACK $0.69 $0.72 $0.72
REGIONAL SHOPPING CENTER $0.45 $0.47 $0.48
RESORT HOTEL $0.31 $0.32 $0.33
RESTAURANT-FAST FOOD $3.86 $3.99 $4.04
RESTAURANT -QUALITY $0.89 $0.92 $0.93
RESTAURANT-SIT DOWN $2.06 $2.13 $2.15
S & L-WALKIN $0.75 $0.77 $0.78
S & L -WITH DRIVE THRU $1.03 $1.07 $1.08
UNIVERSITY $0.31 $0.32 $0.32
ALL OTHER COMMERCIAL USES
NOT IDENTIFIED ABOVE $0.29 $0.30 $0.30
ALL OTHER INDUSTRIAL USES
NOT IDENTIFIED ABOVE $0.24 $0.24 $0.25
NOTES:
TAX RATE AREA I INCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
TAX RATE AREA II EXCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
ENGINEERING NEWS RECORD INFLATION RATE WAS 1.5%.
ACTUAL TAX RATES CALCULATED TO FOUR DECIMAL PLACES.
FY 1995-96 FY 1996-97
$3,474.10 $3A77.57
$3,474.10 $3,477.57
$2,192.77 $2,194.96
$2,192.77 $2,194.96
$2,192.77 $2,194.96
$1.15 $1.15
$0.48 $0.48
$0.90 $0.90
$1.82 $1.82
$2.56 $2.56
$0.94 $0.94
$2.48 $2.49
$0.42 $0.42
$0.41 $0.41
$0.60 $0.60
$3.87 $3.88
$0.46 $0.46
$0.43 $0.43
$1.10 $1.10
$0.41 $0.41
$1.51 $1.51
$0.33 $0.33
$0.55 $0.55
$0.49 $0.49
$0.33 $0.33
$0.30 $0.30
$0.31 $0.31
$0.60 $0.61
$0.35 $0.35
$2.11 $2.11
$0.38 $0.38
$0.92 $0.92
$0.36 $0.36
$0.42 $0.42
$0.38 $0.38
$0.34 $0.34
$3.99 $4.00
$0.72 $0.72
$0.48 $0.48
$0.33 $0.33
$4.04 $4.04
$0.93 $0.93
$2.15 $2.15
$0.78 $0.78
$1.08 $1.08
$0.32 $0.32
$0.30 $0.30
$0.25 $0.25
ATTACHMENT A
Page 5
FY 1997-98
$3,498.31
$3,498.31
$2,208.05
$2,208.05
$2,208.05
$1.16
$0.49
$0.90
$1.83
$2.58
$0.95
$2.50
$0.43
$0.41
$0.61
$3.90
$0.46
$0.44
$1.11
$0.41
$1.52
$0.33
$0.55
$0.50
$0.33
$0.31
$0.31
$0.61
$0.35
$2.12
$0.38
$0.92
$0.37
$0.42
$0.38
$0.35
$4.02
$0.73
$0.48
$0.33
$4.07
$0.94
$2.17
$0.79
$1.08
$0.32
$0.31
$0.25
Item#7-AB#22,344 July 12, 2016 Page 13 of 20
CITY OF CARLSBAD
COMMUNITY FACILITIES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR2016-17
SPECIAL DEVELOPMENT TAX ONE-TIME
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RATE IMPROVEMENT AREA I: FY 1998-99 FY 1999-00 FY 2000-01
RESIDENTIAL (PER DWELLING UNIT)
(55% of the Maximum Tax)
0 -1.5 DU /ACRE $3,519.17 $3,559.18 $3,616.96
1.51 -4.0 DU/ACRE $3,519.17 $3,559.18 $3,616.96
4.1 -8.0 DU/ACRE $2,221.22 $2,246.48 $2,282.94
8.1 -15.0 DU/ACRE $2,221.22 $2,246.48 $2,282.94
15.1 -23.0 DU/ACRE $2,221.22 $2,246.48 $2,282.94
NON-RESIDENTIAL (PER SQ.FT.)
(10% of the Maximum Tax)
AUTO -GASOLINE $1.17 $1.18 $1.20
AUTO -REPAIR & SALES $0.49 $0.50 $0.50
AUTO CAR WASH $0.91 $0.92 $0.93
BANK-WALK IN $1.84 $1.86 $1.90
BANK -WITH DRIVE THRU $2.60 $2.63 $2.67
BOWLING ALLEY $0.95 $0.96 $0.98
CAMPGROUND $2.52 $2.55 $2.59
CHURCH $0.43 $0.43 $0.44
COMMERCIAL SHOPS $0.42 $0.42 $0.43
COMMUNITY SHOPPING CENTER $0.61 $0.62 $0.63
CONVENIENCE MARKET $3.93 $3.97 $4.03
DISCOUNT STORE $0.46 $0.47 $0.48
GOLF COURSE $0.44 $0.44 $0.45
GROCERY STORE $1.12 $1.13 $1.15
HEALTH CLUB $0.42 $0.42 $0.43
HELIPORTS $1.53 $1.55 $1.57
HOSPITAL -CONVALESCENT $0.33 $0.34 $0.34
HOSPITAL -GENERAL $0.56 $0.56 $0.57
HOTEL -CONV. FAG/COMM. $0.50 $0.50 $0.51
INDOOR SPORTS ARENA $0.33 $0.34 $0.34
INDUSTRIAL -COMMERCIAL
BUSINESS PARK $0.31 $0.31 $0.32
JUNIOR COLLEGE $0.31 $0.32 $0.32
LIBRARY $0.61 $0.62 $0.63
LUMBER/HARDWARE STORE $0.35 $0.36 $0.36
MARINA $2.13 $2.16 $2.19
MOTEL $0.39 $0.39 $0.40
NEIGHBORHOOD SHOPPING CENTER $0.93 $0.94 $0.95
OFFICE-COMMERCIAL(< 100,000 SF) $0.37 $0.37 $0.38
OFFICE -GOVERNMENT $0.42 $0.43 $0.43
OFFICE -HIGH RISE $0.38 $0.39 $0.39
OFFICE -MEDICAL $0.35 $0.35 $0.36
OUTDOOR TENNIS COURT $4.04 $4.09 $4.16
RACE TRACK $0.73 $0.74 $0.75
REGIONAL SHOPPING CENTER $0.48 $0.49 $0.49
RESORT HOTEL $0.33 $0.33 $0.34
RESTAURANT-FAST FOOD $4.09 $4.14 $4.20
RESTAURANT -QUALITY $0.94 $0.95 $0.97
RESTAURANT -SIT DOWN $2.18 $2.21 $2.24
S & L-WALK IN $0.79 $0.80 $0.81
S & L -WITH DRIVE THRU $1.09 $1.10 $1.12
UNIVERSITY $0.32 $0.33 $0.33
ALL OTHER COMMERCIAL USES
NOT IDENTIFIED ABOVE $0.31 $0.31 $0.32
ALL OTHER INDUSTRIAL USES
NOT IDENTIFIED ABOVE $0.25 $0.25 $0.26
NOTES:
TAX RATE AREA I INCLUDES PROPERTYWfTHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
TAX RATE AREA II EXCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
ENGINEERING NEWS RECORD INFLATION RATE WAS 1.5%.
ACTUAL TAX RATES CALCULATED TO FOUR DECIMAL PLACES.
FY 2001-02 FY 2002-03
$3,670.41 $3,706.75
$3,670.41 $3,706.75
$2,316.68 $2,339.62
$2,316.68 $2,339.62
$2,316.68 $2,339.62
$1.22 $1.23
$0.51 $0.52
$0.95 $0.96
$1.92 $1.94
$2.71 $2.73
$0.99 $1.00
$2.62 $2.65
$0.45 $0.45
$0.43 $0.44
$0.64 $0.64
$4.09 $4.13
$0.48 $0.49
$0.46 $0.46
$1.17 $1.18
$0.43 $0.44
$1.59 $1.61
$0.35 $0.35
$0.58 $0.59
$0.52 $0.53
$0.35 $0.35
$0.32 $0.32
$0.33 $0.33
$0.64 $0.64
$0.37 $0.37
$2.23 $2.25
$0.40 $0.41
$0.97 $0.98
$0.38 $0.39
$0.44 $0.44
$0.40 $0.40
$0.36 $0.37
$4.22 $4.26
$0.76 $0.77
$0.50 $0.51
$0.34 $0.35
$4.27 $4.31
$0.98 $0.99
$2.27 $2.30
$0.83 $0.83
$1.14 $1.15
$0.34 $0.34
$0.32 $0.32
$0.26 $0.26
ATTACHMENT A
Page 6
FY 2003-04
$3,739.81
$3,739.81
$2,360.48
$2,360.48
$2,360.48
$1.24
$0.52
$0.96
$1.96
$2.76
$1.01
$2.67
$0.46
$0.44
$0.65
$4.17
$0.49
$0.47
$1.19
$0.44
$1.62
$0.36
$0.59
$0.53
$0.36
$0.33
$0.33
$0.65
$0.38
$2.27
$0.41
$0.99
$0.39
$0.45
$0.41
$0.37
$4.30
$0.78
$0.51
$0.35
$4.35
$1.00
$2.32
$0.84
$1.16
$0.35
$0.33
$0.27
Item#7-AB#22,344 July 12, 2016 Page 14 of 20
CITY OF CARLSBAD
COMMUNITY FACILITIES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
SPECIAL DEVELOPMENT TAX ONE-TIME
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RATE IMPROVEMENT AREA I: FY 2004-05 FY 2005-06 FY 2006-07
RESIDENTIAL (PER DWELLING UNIT)
(55% of the Maximum Tax)
0 -1.5 DU /ACRE $3,793.27 $3,909.11 $3,976.34
1.51 -4.0 DU/ACRE $3,793.27 $3,909.11 $3,976.34
4.1 -8.0 DU/ACRE $2,394.22 $2,467.34 $2,509.77
8.1 -15.0 DU/ACRE $2,394.22 $2,467.34 $2,509.77
15.1 -23.0 DU/ACRE $2,394.22 $2,467.34 $2,509.77
NON-RESIDENTIAL (PER SQ.FT.)
(10% of/he Maximum Tax)
AUTO -GASOLINE $1.26 $1.29 $1.32
AUTO -REPAIR & SALES $0.53 $0.54 $0.55
AUTO CAR WASH $0.98 $1.01 $1.02
BANK-WALK IN $1.99 $2.05 $2.08
BANK -WITH DRIVE THRU $2.80 $2.88 $2.93
BOWLING ALLEY $1.03 $1.06 $1.08
CAMPGROUND $2.71 $2.80 $2.84
CHURCH $0.46 $0.48 $0.49
COMMERCIAL SHOPS $0.45 $0.46 $0.47
COMMUNITY SHOPPING CENTER $0.66 $0.68 $0.69
CONVENIENCE MARKET $4.23 $4.36 $4.43
DISCOUNT STORE $0.50 $0.51 $0.52
GOLF COURSE $0.47 $0.49 $0.50
GROCERY STORE $1.21 $1.24 $1.26
HEALTH CLUB $0.45 $0.46 $0.47
HELIPORTS $1.65 $1.70 $1.73
HOSPITAL -CONVALESCENT $0.36 $0.37 $0.38
HOSPITAL -GENERAL $0.60 $0.62 $0.63
HOTEL -CONV. FAG/COMM. $0.54 $0.55 $0.56
INDOOR SPORTS ARENA $0.36 $0.37 $0.38
INDUSTRIAL -COMMERCIAL
BUSINESS PARK $0.33 $0.34 $0.35
JUNIOR COLLEGE $0.34 $0.35 $0.36
LIBRARY $0.66 $0.68 $0.69
LUMBER/HARDWARE STORE $0.38 $0.39 $0.40
MARINA $2.30 $2.37 $2.41
MOTEL $0.42 $0.43 $0.44
NEIGHBORHOOD SHOPPING CENTER $1.00 $1.03 $1.05
OFFICE-COMMERCIAL(< 100,000 SF) $0.40 $0.41 $0.42
OFFICE -GOVERNMENT $0.45 $0.47 $0.48
OFFICE -HIGH RISE $0.41 $0.43 $0.43
OFFICE -MEDICAL $0.37 $0.39 $0.39
OUTDOOR TENNIS COURT $4.36 $4.49 $4.57
RACE TRACK $0.79 $0.81 $0.83
REGIONAL SHOPPING CENTER $0.52 $0.53 $0.54
RESORT HOTEL $0.36 $0.37 $0.37
RESTAURANT-FAST FOOD $4.41 $4.54 $4.62
RESTAURANT -QUALITY $1.02 $1.05 $1.07
RESTAURANT -SIT DOWN $2.35 $2.42 $2.46
S &L-WALK IN $0.85 $0.88 $0.89
S & L -WITH DRIVE THRU $1.18 $1.21 $1.23
UNIVERSITY $0.35 $0.36 $0.37
ALL OTHER COMMERCIAL USES
NOT IDENTIFIED ABOVE $0.33 $0.34 $0.35
ALL OTHER INDUSTRIAL USES
NOT IDENTIFIED ABOVE $0.27 $0.28 $0.28
NOTES:
TAX RATE AREA I INCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
TAX RATE AREA II EXCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
ENGINEERING NEWS RECORD INFLATION RATE WAS 1.5%.
ACTUAL TAX RATES CALCULATED TO FOUR DECIMAL PLACES.
FY 2007-08 FY 2008-09
$4,048.56 $4,122.10
$4,048.56 $4,122.10
$2,555.36 $2,601.78
$2,555.36 $2,601.78
$2,555.36 $2,601.78
$1.34 $1.37
$0.56 $0.57
$1.04 $1.06
$2.12 $2.16
$2.99 $3.04
$1.10 $1.12
$2.90 $2.95
$0.49 $0.50
$0.48 $0.49
$0.70 $0.71
$4.52 $4.60
$0.53 $0.54
$0.51 $0.52
$1.29 $1.31
$0.48 $0.49
$1.76 $1.79
$0.39 $0.39
$0.64 $0.65
$0.57 $0.58
$0.39 $0.39
$0.35 $0.36
$0.36 $0.37
$0.70 $0.72
$0.41 $0.42
$2.46 $2.50
$0.44 $0.45
$1.07 $1.09
$0.42 $0.43
$0.48 $0.49
$0.44 $0.45
$0.40 $0.41
$4.65 $4.74
$0.84 $0.86
$0.55 $0.56
$0.38 $0.39
$4.71 $4.79
$1.09 $1.11
$2.51 $2.55
$0.91 $0.93
$1.25 $1.28
$0.37 $0.38
$0.35 $0.36
$0.29 $0.29
ATTACHMENT A
Page?
FY 2009-10
$4,249.92
$4,249.92
$2,682.45
$2,682.45
$2,682.45
$1.41
$0.59
$1.10
$2.23
$3.13
$1.15
$3.04
$0.52
$0.50
$0.74
$4.74
$0.56
$0.53
$1.35
$0.50
$1.84
$0.40
$0.67
$0.60
$0.40
$0.37
$0.38
$0.74
$0.43
$2.58
$0.47
$1.12
$0.44
$0.51
$0.46
$0.42
$4.88
$0.89
$0.58
$0.40
$4.94
$1.14
$2.63
$0.96
$1.32
$0.39
$0.37
$0.30
Item#7-AB#22,344 July 12, 2016 Page 15 of 20
CITY OF CARLSBAD
COMMUNITY FACILITIES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
SPECIAL DEVELOPMENT TAX ONE-TIME
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RATE IMPROVEMENT AREA I: FY 2010-11 FY 2011-12 FY 2012-13
RESIDENTIAL (PER DWELLING UNIT)
(55% of the Maximum Tax)
0 -1.5 DU /ACRE $4,185.20 $4,242.98 $4,293.30
1.51 -4.0 DU/ACRE $4,185.20 $4,242.98 $4,293.30
4.1 -8.0 DU/ACRE $2,641.60 $2,678.07 $2,709.83
8.1 -15.0 DU/ACRE $2,641.60 $2,678.07 $2,709.83
15.1 -23.0 DU/ACRE $2,641.60 $2,678.07 $2,709.83
NON-RESIDENTIAL (PER SQ.FT.)
(10% of/he Maximum Tax)
AUTO -GASOLINE $1.39 $1.41 $1.42
AUTO -REPAIR & SALES $0.58 $0.59 $0.60
AUTO CAR WASH $1.08 $1.09 $1.11
BANK -WALK IN $2.19 $2.22 $2.25
BANK -WITH DRIVE THRU $3.09 $3.13 $3.17
BOWLING ALLEY $1.13 $1.15 $1.16
CAMPGROUND $2.99 $3.03 $3.07
CHURCH $0.51 $0.52 $0.52
COMMERCIAL SHOPS $0.50 $0.50 $0.51
COMMUNITY SHOPPING CENTER $0.72 $0.73 $0.74
CONVENIENCE MARKET $4.67 $4.73 $4.79
DISCOUNT STORE $0.55 $0.56 $0.56
GOLF COURSE $0.52 $0.53 $0.54
GROCERY STORE $1.33 $1.35 $1.36
HEALTH CLUB $0.49 $0.50 $0.51
HELIPORTS $1.82 $1.84 $1.86
HOSPITAL -CONVALESCENT $0.40 $0.40 $0.41
HOSPITAL -GENERAL $0.66 $0.67 $0.68
HOTEL -CONV. FAG/COMM. $0.59 $0.60 $0.61
INDOOR SPORTS ARENA $0.40 $0.40 $0.41
INDUSTRIAL -COMMERCIAL
BUSINESS PARK $0.37 $0.37 $0.38
JUNIOR COLLEGE $0.37 $0.38 $0.38
LIBRARY $0.73 $0.74 $0.75
LUMBER/HARDWARE STORE $0.42 $0.43 $0.43
MARINA $2.54 $2.57 $2.60
MOTEL $0.46 $0.47 $0.47
NEIGHBORHOOD SHOPPING CENTER $1.10 $1.12 $1.13
OFFICE-COMMERCIAL(< 100,000 SF) $0.44 $0.44 $0.45
OFFICE -GOVERNMENT $0.50 $0.51 $0.51
OFFICE -HIGH RISE $0.46 $0.46 $0.47
OFFICE -MEDICAL $0.41 $0.42 $0.42
OUTDOOR TENNIS COURT $4.81 $4.88 $4.93
RACE TRACK $0.87 $0.88 $0.89
REGIONAL SHOPPING CENTER $0.57 $0.58 $0.59
RESORT HOTEL $0.39 $0.40 $0.40
RESTAURANT -FAST FOOD $4.86 $4.93 $4.99
RESTAURANT -QUALITY $1.12 $1.14 $1.15
RESTAURANT -SIT DOWN $2.59 $2.63 $2.66
S & L-WALK IN $0.94 $0.95 $0.97
S & L -WITH DRIVE THRU $1.30 $1.32 $1.33
UNIVERSITY $0.39 $0.39 $0.40
ALL OTHER COMMERCIAL USES
NOT IDENTIFIED ABOVE $0.37 $0.37 $0.38
ALL OTHER INDUSTRIAL USES
NOT IDENTIFIED ABOVE $0.30 $0.30 $0.31
NOTES:
TAX RATE AREA I INCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
TAX RATE AREA II EXCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
ENGINEERING NEWS RECORD INFLATION RATE WAS 1.5%.
ACTUAL TAX RATES CALCULATED TO FOUR DECIMAL PLACES.
FY 2013-14 FY 2014-15
$4,293.30 $4,383.66
$4,293.30 $4,383.66
$2,709.83 $2,766.86
$2,709.83 $2,766.86
$2,709.83 $2,766.86
$1.42 $1.45
$0.60 $0.61
$1.11 $1.13
$2.25 $2.30
$3.17 $3.23
$1.16 $1.19
$3.07 $3.13
$0.52 $0.54
$0.51 $0.52
$0.74 $0.76
$4.79 $4.89
$0.56 $0.58
$0.54 $0.55
$1.36 $1.39
$0.51 $0.52
$1.86 $1.90
$0.41 $0.42
$0.68 $0.69
$0.61 $0.62
$0.41 $0.42
$0.38 $0.38
$0.38 $0.39
$0.75 $0.76
$0.43 $0.44
$2.60 $2.66
$0.47 $0.48
$1.13 $1.16
$0.45 $0.46
$0.51 $0.52
$0.47 $0.48
$0.42 $0.43
$4.93 $5.04
$0.89 $0.91
$0.59 $0.60
$0.40 $0.41
$4.99 $5.10
$1.15 $1.18
$2.66 $2.72
$0.97 $0.99
$1.33 $1.36
$0.40 $0.40
$0.38 $0.38
$0.31 $0.31
ATTACHMENT A
Page8
FY2015-16 FY 2016-17
$4,435.64 $4,468.66
$4,435.64 $4,468.66
$2,799.67 $2,820.51
$2,799.67 $2,820.51
$2,799.67 $2,820.51
$1.47 $1.48
$0.62 $0.62
$1.14 $1.15
$2.32 $2.34
$3.27 $3.30
$1.20 $1.21
$3.17 $3.20
$0.54 $0.55
$0.53 $0.53
$0.77 $0.77
$4.95 $4.98
$0.58 $0.59
$0.55 $0.56
$1.41 $1.42
$0.52 $0.53
$1.93 $1.94
$0.42 $0.43
$0.70 $0.71
$0.63 $0.63
$0.42 $0.43
$0.39 $0.39
$0.40 $0.40
$0.77 $0.78
$0.45 $0.45
$2.69 $2.71
$0.49 $0.49
$1.17 $1.18
$0.46 $0.47
$0.53 $0.53
$0.48 $0.49
$0.44 $0.44
$5.10 $5.14
$0.92 $0.93
$0.61 $0.61
$0.42 $0.42
$5.16 $5.19
$1.19 $1.20
$2.75 $2.77
$1.00 $1.01
$1.37 $1.39
$0.41 $0.41
$0.39 $0.39
$0.32 $0.32
Item#7-AB#22,344 July 12, 2016 Page 16 of 20
CITY OF CARLSBAD
COMMUNITY FACILITIES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
SPECIAL DEVELOPMENT TAX ONE-TIME
ATTACHMENT A
Page 9
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RATE IMPROVEMENT AREA II: MAY7, 1991 FY 1993-94 FY 1994-95
RESIDENTIAL (PER DWELLING UNIT}
(55% of the Maximum Tax)
0 -1.5 DU /ACRE $2,858.17 $2,960.41 $2,992.62
1.51 -4.0 DU/ACRE $2,858.17 $2,960.41 $2,992.62
4.1 -8.0 DU/ACRE $1,723.10 $1,784.74 $1,804.16
8.1 -15.0 DU/ACRE $1,723.10 $1,784.74 $1,804.16
15.1 -23.0 DU/ACRE $1,723.10 $1,784.74 $1,804.16
NON-RESIDENTIAL (PER SQ.FT.)
(10% of the Maximum Tax)
AUTO -GASOLINE $0.39 $0.41 $0.41
AUTO -REPAIR & SALES $0.21 $0.22 $0.22
AUTO CAR WASH $0.34 $0.35 $0.36
BANK -WALK IN $0.62 $0.65 $0.65
BANK -WITH DRIVE THRU $0.78 $0.80 $0.81
BOWLING ALLEY $0.38 $0.40 $0.40
CAMPGROUND $0.68 $0.70 $0.71
CHURCH $0.26 $0.27 $0.28
COMMERCIAL SHOPS $0.21 $0.22 $0.22
COMMUNITY SHOPPING CENTER $0.24 $0.25 $0.26
CONVENIENCE MARKET $0.91 $0.95 $0.96
DISCOUNT STORE $0.21 $0.22 $0.22
GOLF COURSE $0.29 $0.30 $0.30
GROCERY STORE $0.35 $0.36 $0.36
HEALTH CLUB $0.25 $0.26 $0.26
HELIPORTS $0.50 $0.52 $0.52
HOSPITAL-CONVALESCENT $0.30 $0.31 $0.32
HOSPITAL -GENERAL $0.43 $0.45 $0.45
HOTEL -CONV. FAG/COMM. $0.34 $0.35 $0.36
INDOOR SPORTS ARENA $0.30 $0.31 $0.32
INDUSTRIAL -COMMERCIAL
BUSINESS PARK $0.20 $0.21 $0.21
JUNIOR COLLEGE $0.26 $0.27 $0.27
LIBRARY $0.39 $0.40 $0.41
LUMBER/HARDWARE STORE $0.21 $0.22 $0.22
MARINA $0.60 $0.62 $0.63
MOTEL $0.28 $0.29 $0.29
NEIGHBORHOOD SHOPPING CENTER $0.31 $0.32 $0.32
OFFICE-COMMERCIAL(< 100,000 SF) $0.24 $0.25 $0.25
OFFICE -GOVERNMENT $0.25 $0.26 $0.27
OFFICE -HIGH RISE $0.25 $0.26 $0.26
OFFICE -MEDICAL $0.28 $0.29 $0.29
OUTDOOR TENNIS COURT $0.98 $1.02 $1.03
RACETRACK $0.32 $0.33 $0.33
REGIONAL SHOPPING CENTER $0.22 $0.23 $0.23
RESORT HOTEL $0.27 $0.28 $0.28
RESTAURANT -FAST FOOD $1.03 $1.06 $1.08
RESTAURANT -QUALITY $0.42 $0.43 $0.44
RESTAURANT -SIT DOWN $0.64 $0.66 $0.67
S & L-WALK IN $0.41 $0.43 $0.43
S & L -WITH DRIVE THRU $0.47 $0.49 $0.49
UNIVERSITY $0.26 $0.27 $0.27
ALL OTHER COMMERCIAL USES
NOT IDENTIFIED ABOVE $0.20 $0.20 $0.20
ALL OTHER INDUSTRIAL USES
NOT IDENTIFIED ABOVE $0.19 $0.20 $0.20
NOTES:
TAX RATE AREA I INCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
TAX RA TE AREA II EXCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
ENGINEERING NEWS RECORD INFLATION RATE WAS 1.5%.
ACTUAL TAX RATES CALCULATED TO FOUR DECIMAL PLACES.
FY 1995-96 FY 1996-97 FY 1997-98
$2,992.62 $2,995.61 $3,013.48
$2,992.62 $2,995.61 $3,013.48
$1,804.16 $1,805.96 $1,816.73
$1,804.16 $1,805.96 $1,816.73
$1,804.16 $1,805.96 $1,816.73
$0.41 $0.41 $0.41
$0.22 $0.22 $0.23
$0.36 $0.36 $0.36
$0.65 $0.65 $0.66
$0.81 $0.81 $0.82
$0.40 $0.40 $0.40
$0.71 $0.71 $0.71
$0.28 $0.28 $0.28
$0.22 $0.22 $0.23
$0.26 $0.26 $0.26
$0.96 $0.96 $0.96
$0.22 $0.22 $0.23
$0.30 $0.30 $0.31
$0.36 $0.36 $0.37
$0.26 $0.26 $0.26
$0.52 $0.52 $0.52
$0.32 $0.32 $0.32
$0.45 $0.45 $0.45
$0.36 $0.36 $0.36
$0.32 $0.32 $0.32
$0.21 $0.21 $0.22
$0.27 $0.27 $0.27
$0.41 $0.41 $0.41
$0.22 $0.22 $0.23
$0.63 $0.63 $0.63
$0.29 $0.29 $0.29
$0.32 $0.32 $0.32
$0.25 $0.25 $0.25
$0.27 $0.27 $0.27
$0.26 $0.26 $0.26
$0.29 $0.29 $0.30
$1.03 $1.03 $1.04
$0.33 $0.33 $0.33
$0.23 $0.23 $0.23
$0.28 $0.28 $0.28
$1.08 $1.08 $1.08
$0.44 $0.44 $0.44
$0.67 $0.67 $0.68
$0.43 $0.43 $0.43
$0.49 $0.49 $0.50
$0.27 $0.27 $0.27
$0.20 $0.20 $0.21
$0.20 $0.20 $0.20
Item#7-AB#22,344 July 12, 2016 Page 17 of 20
CITY OF CARLSBAD
COMMUNITY FACILITIES DISTRICT NO. 1
TAX.RATES FOR FISCAL YEAR 2016-17
SPECIAL DEVELOPMENT TAX ONE-TIME
ATTACHMENT A
Page 10
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RATE IMPROVEMENT AREA II: FY 1998-99 FY 1999-00 FY 2000-01
RESIDENTIAL (PER DWELLING UNIT)
(55% of the Maximum Tax)
0 -1.5 DU /ACRE $3,031.45 $3,065.92 $3,115.69
1.51 -4.0 DU/ACRE $3,031.45 $3,065.92 $3,115.69
4.1 -8.0 DU/ACRE $1,827.57 $1,848.35 $1,878.35
8.1 -15.0 DU/ACRE $1,827.57 $1,848.35 $1,878.35
15.1 -23.0 DU/ACRE $1,827.57 $1,848.35 $1,878.35
NON-RESIDENTIAL (PER SQ.FT.)
(10% of the Maximum Tax)
AUTO -GASOLINE $0.42 $0.42 $0.43
AUTO -REPAIR & SALES $0.23 $0.23 $0.23
AUTO CAR WASH $0.36 $0.37 $0.37
BANK -WALK IN $0.66 $0.67 $0.68
BANK -WITH DRIVE THRU $0.82 $0.83 $0.84
BOWLING ALLEY $0.41 $0.41 $0.42
CAMPGROUND $0.72 $0.73 $0.74
CHURCH $0.28 $0.28 $0.29
COMMERCIAL SHOPS $0.23 $0.23 $0.23
COMMUNITY SHOPPING CENTER $0.26 $0.26 $0.27
CONVENIENCE MARKET $0.97 $0.98 $1.00
DISCOUNT STORE $0.23 $0.23 $0.23
GOLF COURSE $0.31 $0.31 $0.32
GROCERY STORE $0.37 $0.37 $0.38
HEALTH CLUB $0.27 $0.27 $0.27
HELIPORTS $0.53 $0.53 $0.54
HOSPITAL-CONVALESCENT $0.32 $0.32 $0.33
HOSPITAL-GENERAL $0.46 $0.46 $0.47
HOTEL -CONV. FAG/COMM. $0.36 $0.37 $0.37
INDOOR SPORTS ARENA $0.32 $0.32 $0.33
INDUSTRIAL -COMMERCIAL
BUSINESS PARK $0.22 $0.22 $0.22
JUNIOR COLLEGE $0.27 $0.28 $0.28
LIBRARY $0.41 $0.42 $0.42
LUMBER/HARDWARE STORE $0.23 $0.23 $0.23
MARINA $0.63 $0.64 $0.65
MOTEL $0.30 $0.30 $0.30
NEIGHBORHOOD SHOPPING CENTER $0.33 $0.33 $0.34
OFFICE -COMMERCIAL(< 100,000 SF) $0.25 $0.25 $0.26
OFFICE -GOVERNMENT $0.27 $0.27 $0.28
OFFICE -HIGH RISE $0.26 $0.27 $0.27
OFFICE -MEDICAL $0.30 $0.30 $0.31
OUTDOOR TENNIS COURT $1.04 $1.06 $1.07
RACETRACK $0.33 $0.34 $0.34
REGIONAL SHOPPING CENTER $0.23 $0.23 $0.24
RESORT HOTEL $0.28 $0.29 $0.29
RESTAURANT -FAST FOOD $1.09 $1.10 $1.12
RESTAURANT -QUALITY $0.44 $0.45 $0.46
RESTAURANT -SIT DOWN $0.68 $0.69 $0.70
S & L-WALK IN $0.44 $0.44 $0.45
S & L -WITH DRIVE THRU $0.50 $0.51 $0.51
UNIVERSITY $0.27 $0.28 $0.28
ALL OTHER COMMERCIAL USES
NOT IDENTIFIED ABOVE $0.21 $0.21 $0.21
ALL OTHER INDUSTRIAL USES
NOT IDENTIFIED ABOVE $0.20 $0.21 $0.21
NOTES:
TAX RATE AREA I INCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
TAX RA TE AREA II EXCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
ENGINEERING NEWS RECORD INFLATION RATE WAS 1.5%.
ACTUAL TAX RATES CALCULATED TO FOUR DECIMAL PLACES.
FY 2001-02 FY 2002-03 FY 2003-04
$3,161.73 $3,193.03 $3,221.52
$3,161.73 $3,193.03 $3,221.52
$1,906.11 $1,924.98 $1,942.15
$1,906.11 $1,924.98 $1,942.15
$1,906.11 $1,924.98 $1,942.15
$0.43 $0.44 $0.44
$0.24 $0.24 $0.24
$0.38 $0.38 $0.38
$0.69 $0.70 $0.70
$0.86 $0.87 $0.87
$0.42 $0.43 $0.43
$0.75 $0.76 $0.76
$0.29 $0.29 $0.30
$0.24 $0.24 $0.24
$0.27 $0.27 $0.27
$1.01 $1.02 $1.03
$0.24 $0.24 $0.24
$0.32 $0.32 $0.33
$0.38 $0.39 $0.39
$0.28 $0.28 $0.28
$0.55 $0.56 $0.56
$0.33 $0.34 $0.34
$0.48 $0.48 $0.49
$0.38 $0.38 $0.38
$0.33 $0.34 $0.34
$0.23 $0.23 $0.23
$0.28 $0.29 $0.29
$0.43 $0.43 $0.44
$0.24 $0.24 $0.24
$0.66 $0.67 $0.67
$0.31 $0.31 $0.31
$0.34 $0.34 $0.35
$0.26 $0.26 $0.27
$0.28 $0.28 $0.29
$0.28 $0.28 $0.28
$0.31 $0.31 $0.32
$1.09 $1.10 $1.11
$0.35 $0.35 $0.36
$0.24 $0.24 $0.25
$0.30 $0.30 $0.30
$1.14 $1.15 $1.16
$0.46 $0.47 $0.47
$0.71 $0.72 $0.72
$0.45 $0.46 $0.46
$0.52 $0.53 $0.53
$0.29 $0.29 $0.29
$0.22 $0.22 $0.22
$0.21 $0.21 $0.22
Item#7-AB#22,344 July 12, 2016 Page 18 of 20
CITY OF CARLSBAD
COMMUNITY FACILITIES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
SPECIAL DEVELOPMENT TAX ONE-TIME
ATTACHMENT A
Page 11
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RATE IMPROVEMENT AREA II: FY2004-05 FY 2005-06 FY2006-07
RESIDENTIAL (PER DWELLING UNIT)
(55% of the Maximum Tax)
0 -1.5 DU /ACRE $3,267.56 $3,367.34 $3,425.26
1.51 -4.0 DU/ACRE $3,267.56 $3,367.34 $3,425.26
4.1 -8.0 DU/ACRE $1,969.91 $2,030.07 $2,064.98
8.1 -15.0 DU/ACRE $1,969.91 $2,030.07 $2,064.98
15.1 -23.0 DU/ACRE $1,969.91 $2,030.07 $2,064.98
NON-RESIDENTIAL (PER SQ.FT.)
(10% of the Maximum Tax)
AUTO -GASOLINE $0.45 $0.46 $0.47
AUTO -REPAIR & SALES $0.24 $0.25 $0.26
AUTO CAR WASH $0.39 $0.40 $0.41
BANK-WALK IN $0.71 $0.73 $0.75
BANK -WITH DRIVE THRU $0.89 $0.91 $0.93
BOWLING ALLEY $0.44 $0.45 $0.46
CAMPGROUND $0.77 $0.80 $0.81
CHURCH $0.30 $0.31 $0.32
COMMERCIAL SHOPS $0.24 $0.25 $0.26
COMMUNITY SHOPPING CENTER $0.28 $0.29 $0.29
CONVENIENCE MARKET $1.04 $1.08 $1.09
DISCOUNT STORE $0.24 $0.25 $0.26
GOLF COURSE $0.33 $0.34 $0.35
GROCERY STORE $0.40 $0.41 $0.42
HEALTH CLUB $0.29 $0.30 $0.30
HELIPORTS $0.57 $0.59 $0.60
HOSPITAL-CONVALESCENT $0.35 $0.36 $0.36
HOSPITAL-GENERAL $0.49 $0.51 $0.52
HOTEL-CONV. FAG/COMM. $0.39 $0.40 $0.41
INDOOR SPORTS ARENA $0.35 $0.36 $0.36
INDUSTRIAL -COMMERCIAL
BUSINESS PARK $0.23 $0.24 $0.25
JUNIOR COLLEGE $0.29 $0.30 $0.31
LIBRARY $0.44 $0.46 $0.46
LUMBER/HARDWARE STORE $0.24 $0.25 $0.26
MARINA $0.68 $0.70 $0.72
MOTEL $0.32 $0.33 $0.33
NEIGHBORHOOD SHOPPING CENTER $0.35 $0.36 $0.37
OFFICE -COMMERCIAL(< 100,000 SF) $0.27 $0.28 $0.28
OFFICE -GOVERNMENT $0.29 $0.30 $0.31
OFFICE -HIGH RISE $0.29 $0.29 $0.30
OFFICE -MEDICAL $0.32 $0.33 $0.34
OUTDOOR TENNIS COURT $1.12 $1.16 $1.18
RACETRACK $0.36 $0.37 $0.38
REGIONAL SHOPPING CENTER $0.25 $0.26 $0.26
RESORT HOTEL $0.31 $0.32 $0.32
RESTAURANT -FAST FOOD $1.17 $1.21 $1.23
RESTAURANT -QUALITY $0.48 $0.49 $0.50
RESTAURANT -SIT DOWN $0.73 $0.76 $0.77
S & L-WALK IN $0.47 $0.48 $0.49
S & L -WITH DRIVE THRU $0.54 $0.56 $0.57
UNIVERSITY $0.30 $0.30 $0.31
ALL OTHER COMMERCIAL USES
NOT IDENTIFIED ABOVE $0.22 $0.23 $0.23
ALL OTHER INDUSTRIAL USES
NOT IDENTIFIED ABOVE $0.22 $0.23 $0.23
NOTES:
TAX RATE AREA I INCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
TAX RATE AREA II EXCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
ENGINEERING NEWS RECORD INFLATION RATE WAS 1.5%.
ACTUAL TAX RATES CALCULATED TO FOUR DECIMAL PLACES.
FY 2007-08 FY 2008-09 FY 2009-10
$3,487.48 $3,550.82 $3,660.93
$3,487.48 $3,550.82 $3,660.93
$2,102.49 $2,140.68 $2,207.06
$2,102.49 $2,140.68 $2,207.06
$2,102.49 $2,140.68 $2,207.06
$0.48 $0.49 $0.50
$0.26 $0.27 $0.27
$0.42 $0.42 $0.44
$0.76 $0.77 $0.80
$0.95 $0.96 $0.99
$0.47 $0.48 $0.49
$0.83 $0.84 $0.87
$0.32 $0.33 $0.34
$0.26 $0.27 $0.27
$0.30 $0.30 $0.31
$1.11 $1.13 $1.17
$0.26 $0.27 $0.27
$0.35 $0.36 $0.37
$0.42 $0.43 $0.44
$0.31 $0.31 $0.32
$0.61 $0.62 $0.64
$0.37 $0.38 $0.39
$0.53 $0.54 $0.55
$0.42 $0.42 $0.44
$0.37 $0.38 $0.39
$0.25 $0.25 $0.26
$0.31 $0.32 $0.33
$0.47 $0.48 $0.50
$0.26 $0.27 $0.27
$0.73 $0.74 $0.77
$0.34 $0.35 $0.36
$0.38 $0.38 $0.39
$0.29 $0.29 $0.30
$0.31 $0.32 $0.33
$0.30 $0.31 $0.32
$0.34 $0.35 $0.36
$1.20 $1.22 $1.26
$0.39 $0.39 $0.40
$0.27 $0.27 $0.28
$0.33 $0.33 $0.34
$1.25 $1.28 $1.32
$0.51 $0.52 $0.54
$0.78 $0.80 $0.82
$0.50 $0.51 $0.53
$0.58 $0.59 $0.60
$0.32 $0.32 $0.33
$0.24 $0.24 $0.25
$0.23 $0.24 $0.25
Item#7-AB#22,344 July 12, 2016 Page 19 of 20
CITY OF CARLSBAD
COMMUNITY FACILITIES DISTRICT NO. 1
TAX RATES FOR FISCAL YEAR 2016-17
SPECIAL DEVELOPMENT TAX ONE-TIME
PROPERTY TYPE FORMATION OR ANNEXATION DATE
TAX RATE IMPROVEMENT AREA II: FY 2010-11 FY 2011-12 FY 2012-13
RESIDENTIAL (PER DWELLING UNIT)
(55% of the Maximum Tax)
0 -1.5 DU /ACRE $3,605.18 $3,654.95 $3,698.29
1.51 -4.0 DU/ACRE $3,605.18 $3,654.95 $3,698.29
4.1 -8.0 DU/ACRE $2,173.45 $2,203.45 $2,229.58
8.1 -15.0 DU/ACRE $2,173.45 $2,203.45 $2,229.58
15.1 -23.0 DU/ACRE $2,173.45 $2,203.45 $2,229.58
NON-RESIDENTIAL (PER SQ.FT.)
(10% of the Maximum Tax)
AUTO -GASOLINE $0.49 $0.50 $0.51
AUTO -REPAIR & SALES $0.27 $0.27 $0.28
AUTO CAR WASH $0.43 $0.44 $0.44
BANK-WALK IN $0.79 $0.80 $0.81
BANK -WITH DRIVE THRU $0.98 $0.99 $1.00
BOWLING ALLEY $0.48 $0.49 $0.50
CAMPGROUND $0.85 $0.86 $0.87
CHURCH $0.33 $0.34 $0.34
COMMERCIAL SHOPS $0.27 $0.27 $0.28
COMMUNITY SHOPPING CENTER $0.31 $0.31 $0.32
CONVENIENCE MARKET $1.15 $1.17 $1.18
DISCOUNT STORE $0.27 $0.27 $0.28
GOLF COURSE $0.37 $0.37 $0.38
GROCERY STORE $0.44 $0.44 $0.45
HEALTH CLUB $0.32 $0.32 $0.32
HELIPORTS $0.63 $0.64 $0.64
HOSPITAL-CONVALESCENT $0.38 $0.39 $0.39
HOSPITAL-GENERAL $0.54 $0.55 $0.56
HOTEL-CONV. FAG/COMM. $0.43 $0.44 $0.44
INDOOR SPORTS ARENA $0.38 $0.39 $0.39
INDUSTRIAL -COMMERCIAL
BUSINESS PARK $0.26 $0.26 $0.26
JUNIOR COLLEGE $0.32 $0.33 $0.33
LIBRARY $0.49 $0.50 $0.50
LUMBER/HARDWARE STORE $0.27 $0.27 $0.28
MARINA $0.75 $0.76 $0.77
MOTEL $0.35 $0.36 $0.36
NEIGHBORHOOD SHOPPING CENTER $0.39 $0.39 $0.40
OFFICE -COMMERCIAL (< 100,000 SF) $0.30 $0.30 $0.31
OFFICE -GOVERNMENT $0.32 $0.33 $0.33
OFFICE -HIGH RISE $0.31 $0.32 $0.32
OFFICE -MEDICAL $0.35 $0.36 $0.36
OUTDOOR TENNIS COURT $1.24 $1.26 $1.27
RACETRACK $0.40 $0.40 $0.41
REGIONAL SHOPPING CENTER $0.28 $0.28 $0.28
RESORT HOTEL $0.34 $0.34 $0.35
RESTAURANT-FAST FOOD $1.30 $1.31 $1.33
RESTAURANT -QUALITY $0.53 $0.54 $0.54
RESTAURANT -SIT DOWN $0.81 $0.82 $0.83
S & L-WALK IN $0.52 $0.53 $0.53
S & L -WITH DRIVE THRU $0.59 $0.60 $0.61
UNIVERSITY $0.33 $0.33 $0.33
ALL OTHER COMMERCIAL USES
NOT IDENTIFIED ABOVE $0.25 $0.25 $0.25
ALL OTHER INDUSTRIAL USES
NOT IDENTIFIED ABOVE $0.24 $0.25 $0.25
NOTES:
TAX RA TE AREA I INCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
TAX RATE AREA II EXCLUDES PROPERTY WITHIN BRIDGE AND THOROUGHFARE DISTRICT NO. 1.
ENGINEERING NEWS RECORD INFLATION RATE WAS 1.5%.
ACTUAL TAX RATES CALCULATED TO FOUR DECIMAL PLACES.
FY 2013-14 FY 2014-15
$3,698.29 $3,776.13
$3,698.29 $3,776.13
$2,229.58 $2,276.51
$2,229.58 $2,276.51
$2,229.58 $2,276.51
$0.51 $0.52
$0.28 $0.28
$0.44 $0.45
$0.81 $0.82
$1.00 $1.02
$0.50 $0.51
$0.87 $0.89
$0.34 $0.35
$0.28 $0.28
$0.32 $0.32
$1.18 $1.21
$0.28 $0.28
$0.38 $0.38
$0.45 $0.46
$0.32 $0.33
$0.64 $0.66
$0.39 $0.40
$0.56 $0.57
$0.44 $0.45
$0.39 $0.40
$0.26 $0.27
$0.33 $0.34
$0.50 $0.51
$0.28 $0.28
$0.77 $0.79
$0.36 $0.37
$0.40 $0.41
$0.31 $0.31
$0.33 $0.34
$0.32 $0.33
$0.36 $0.37
$1.27 $1.30
$0.41 $0.42
$0.28 $0.29
$0.35 $0.35
$1.33 $1.36
$0.54 $0.55
$0.83 $0.85
$0.53 $0.54
$0.61 $0.62
$0.33 $0.34
$0.25 $0.26
$0.25 $0.25
ATTACHMENT A
Page 12
FY 2015-16 FY 2016-17
$3,820.91 $3,849.35
$3,820.91 $3,849.35
$2,303.50 $2,320.65
$2,303.50 $2,320.65
$2,303.50 $2,320.65
$0.52 $0.53
$0.29 $0.29
$0.46 $0.46
$0.83 $0.84
$1.04 $1.04
$0.51 $0.52
$0.90 $0.91
$0.35 $0.35
$0.29 $0.29
$0.33 $0.33
$1.22 $1.23
$0.29 $0.29
$0.39 $0.39
$0.46 $0.47
$0.34 $0.34
$0.66 $0.67
$0.40 $0.41
$0.58 $0.58
$0.46 $0.46
$0.40 $0.41
$0.27 $0.28
$0.34 $0.35
$0.52 $0.52
$0.29 $0.29
$0.80 $0.80
$0.37 $0.38
$0.41 $0.41
$0.32 $0.32
$0.34 $0.34
$0.33 $0.34
$0.37 $0.38
$1.32 $1.32
$0.42 $0.43
$0.29 $0.29
$0.36 $0.36
$1.37 $1.38
$0.56 $0.56
$0.86 $0.86
$0.55 $0.55
$0.63 $0.64
$0.35 $0.35
$0.26 $0.26
$0.26 $0.26
Item#7-AB#22,344 July 12, 2016 Page 20 of 20