AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -1- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND 100 DIST 001C / COUNTY OUTSIDE CITIES W/ OC FIRE AUTH CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 254,051,781 486,296,837 1,914,791 3,665,224 MIN RTS 0 0 0 0 IMPS 214,255,831 410,120,852 3,596,517 6,884,324 PERS PROP 911,679 911,679 4,986,785 4,986,785 OTH EXEMP -6,675,768 -6,675,768 -48,746 -48,746 TOT VALUE 462,543,523 890,653,600 10,449,347 15,487,587 NET CHANGE ADJ AMT SECURED --> 428,110,077 UNSECURED --> 5,038,240 FUND 100 DIST 001D / COUNTY INSIDE CITIES W/ OC FIRE AUTH CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 24,067,425 46,069,005 0 0 MIN RTS 0 0 0 0 IMPS 26,408,996 50,551,156 92,526 177,110 PERS PROP 23,945 23,945 244,300 244,300 OTH EXEMP -479,444 -479,444 0 0 TOT VALUE 50,020,922 96,164,662 336,826 421,410 NET CHANGE ADJ AMT SECURED --> 46,143,740 UNSECURED --> 84,584 FUND 100 DIST 001D / COUNTY INSIDE CITIES W/ OC FIRE AUTH CRA 875C / ORANGE CO CRA-NDAP EL TORO SUBAREA 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 168,920,459 323,341,504 0 0 MIN RTS 0 0 0 0 IMPS 192,044,013 367,603,784 11,448,316 21,913,957 PERS PROP 369,965 369,965 12,060,871 12,060,871 OTH EXEMP -2,554,656 -2,554,656 -5,028 -5,028 TOT VALUE 358,779,781 688,760,597 23,504,159 33,969,800 NET CHANGE ADJ AMT SECURED --> 329,980,816 UNSECURED --> 10,465,641 FUND 100 DIST 001E / COUNTY INSIDE CITIES W/O OC FIRE AUTH CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 31,136,221 59,599,841 0 0 MIN RTS 0 0 0 0 IMPS 30,960,750 59,263,961 0 0 PERS PROP 118,411 118,411 178,687 178,687 OTH EXEMP -950,878 -950,878 0 0 TOT VALUE 61,264,504 118,031,335 178,687 178,687 NET CHANGE ADJ AMT SECURED --> 56,766,831 UNSECURED --> 0 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -2- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND 100 DIST 001E / COUNTY INSIDE CITIES W/O OC FIRE AUTH CRA 900D / TUSTIN CRA-SOUTH CENTRAL ANX 1984-85 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 2.031326417 10,194,781 20,708,928 0 0 MIN RTS 0 0 0 0 IMPS 12,615,171 25,625,530 2,129,010 4,324,714 PERS PROP 936,048 936,048 3,818,589 3,818,589 OTH EXEMP 0 0 0 0 TOT VALUE 23,746,000 47,270,506 5,947,599 8,143,303 NET CHANGE ADJ AMT SECURED --> 23,524,506 UNSECURED --> 2,195,704 FUND 100 DIST 001E / COUNTY INSIDE CITIES W/O OC FIRE AUTH CRA 902C / WESTMINSTER CRA-COMM AMEND #1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 4,943,789 9,845,538 0 0 MIN RTS 0 0 0 0 IMPS 8,001,368 15,934,696 775,321 1,544,049 PERS PROP 126,743 126,743 1,118,772 1,118,772 OTH EXEMP 0 0 0 0 TOT VALUE 13,071,900 25,906,977 1,894,093 2,662,821 NET CHANGE ADJ AMT SECURED --> 12,835,077 UNSECURED --> 768,728 FUND 120 DIST 002A / ORANGE COUNTY PUBLIC LIBRARY CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 291,845,910 558,641,008 1,914,791 3,665,224 MIN RTS 0 0 0 0 IMPS 254,265,318 486,705,582 3,689,043 7,061,434 PERS PROP 936,824 936,824 5,264,785 5,264,785 OTH EXEMP -7,908,668 -7,908,668 -48,746 -48,746 TOT VALUE 539,139,384 1,038,374,746 10,819,873 15,942,697 NET CHANGE ADJ AMT SECURED --> 499,235,362 UNSECURED --> 5,122,824 FUND 120 DIST 002A / ORANGE COUNTY PUBLIC LIBRARY CRA 875C / ORANGE CO CRA-NDAP EL TORO SUBAREA 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 168,920,459 323,341,504 0 0 MIN RTS 0 0 0 0 IMPS 192,044,013 367,603,784 11,448,316 21,913,957 PERS PROP 369,965 369,965 12,060,871 12,060,871 OTH EXEMP -2,554,656 -2,554,656 -5,028 -5,028 TOT VALUE 358,779,781 688,760,597 23,504,159 33,969,800 NET CHANGE ADJ AMT SECURED --> 329,980,816 UNSECURED --> 10,465,641 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -3- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND 120 DIST 002A / ORANGE COUNTY PUBLIC LIBRARY CRA 900D / TUSTIN CRA-SOUTH CENTRAL ANX 1984-85 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 2.031326417 10,194,781 20,708,928 0 0 MIN RTS 0 0 0 0 IMPS 12,615,171 25,625,530 2,129,010 4,324,714 PERS PROP 936,048 936,048 3,818,589 3,818,589 OTH EXEMP 0 0 0 0 TOT VALUE 23,746,000 47,270,506 5,947,599 8,143,303 NET CHANGE ADJ AMT SECURED --> 23,524,506 UNSECURED --> 2,195,704 FUND 120 DIST 002A / ORANGE COUNTY PUBLIC LIBRARY CRA 902C / WESTMINSTER CRA-COMM AMEND #1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 4,943,789 9,845,538 0 0 MIN RTS 0 0 0 0 IMPS 8,001,368 15,934,696 775,321 1,544,049 PERS PROP 126,743 126,743 1,118,772 1,118,772 OTH EXEMP 0 0 0 0 TOT VALUE 13,071,900 25,906,977 1,894,093 2,662,821 NET CHANGE ADJ AMT SECURED --> 12,835,077 UNSECURED --> 768,728 FUND 400 DIST 710A / ORANGE COUNTY FLOOD CONTROL DISTRICT CRA 900D / TUSTIN CRA-SOUTH CENTRAL ANX 1984-85 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 2.031326417 10,194,781 20,708,928 0 0 MIN RTS 0 0 0 0 IMPS 12,615,171 25,625,530 2,129,010 4,324,714 PERS PROP 936,048 936,048 3,818,589 3,818,589 OTH EXEMP 0 0 0 0 TOT VALUE 23,746,000 47,270,506 5,947,599 8,143,303 NET CHANGE ADJ AMT SECURED --> 23,524,506 UNSECURED --> 2,195,704 FUND 400 DIST 710A / ORANGE COUNTY FLOOD CONTROL DISTRICT CRA 902C / WESTMINSTER CRA-COMM AMEND #1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 4,943,789 9,845,538 0 0 MIN RTS 0 0 0 0 IMPS 8,001,368 15,934,696 775,321 1,544,049 PERS PROP 126,743 126,743 1,118,772 1,118,772 OTH EXEMP 0 0 0 0 TOT VALUE 13,071,900 25,906,977 1,894,093 2,662,821 NET CHANGE ADJ AMT SECURED --> 12,835,077 UNSECURED --> 768,728 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -4- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND 405 DIST 713A / ORG CO HARBORS,BEACHES & PARKS CSA 26 CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 309,255,427 591,965,683 1,914,791 3,665,224 MIN RTS 0 0 0 0 IMPS 271,625,577 519,935,969 3,689,043 7,061,434 PERS PROP 1,054,035 1,054,035 5,409,772 5,409,772 OTH EXEMP -8,106,090 -8,106,090 -48,746 -48,746 TOT VALUE 573,828,949 1,104,849,597 10,964,860 16,087,684 NET CHANGE ADJ AMT SECURED --> 531,020,648 UNSECURED --> 5,122,824 FUND 405 DIST 713A / ORG CO HARBORS,BEACHES & PARKS CSA 26 CRA 875C / ORANGE CO CRA-NDAP EL TORO SUBAREA 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 168,920,459 323,341,504 0 0 MIN RTS 0 0 0 0 IMPS 192,044,013 367,603,784 11,448,316 21,913,957 PERS PROP 369,965 369,965 12,060,871 12,060,871 OTH EXEMP -2,554,656 -2,554,656 -5,028 -5,028 TOT VALUE 358,779,781 688,760,597 23,504,159 33,969,800 NET CHANGE ADJ AMT SECURED --> 329,980,816 UNSECURED --> 10,465,641 FUND 405 DIST 713A / ORG CO HARBORS,BEACHES & PARKS CSA 26 CRA 900D / TUSTIN CRA-SOUTH CENTRAL ANX 1984-85 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 2.031326417 10,194,781 20,708,928 0 0 MIN RTS 0 0 0 0 IMPS 12,615,171 25,625,530 2,129,010 4,324,714 PERS PROP 936,048 936,048 3,818,589 3,818,589 OTH EXEMP 0 0 0 0 TOT VALUE 23,746,000 47,270,506 5,947,599 8,143,303 NET CHANGE ADJ AMT SECURED --> 23,524,506 UNSECURED --> 2,195,704 FUND 405 DIST 713A / ORG CO HARBORS,BEACHES & PARKS CSA 26 CRA 902C / WESTMINSTER CRA-COMM AMEND #1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 4,943,789 9,845,538 0 0 MIN RTS 0 0 0 0 IMPS 8,001,368 15,934,696 775,321 1,544,049 PERS PROP 126,743 126,743 1,118,772 1,118,772 OTH EXEMP 0 0 0 0 TOT VALUE 13,071,900 25,906,977 1,894,093 2,662,821 NET CHANGE ADJ AMT SECURED --> 12,835,077 UNSECURED --> 768,728 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -5- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND 754 DIST 703A / ORANGE COUNTY CEMETERY DISTRICT CRA 880E / ANAHEIM CRA-BROOKHURST 1993-94 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.699723076 42,889,293 72,899,921 3,035 5,159 MIN RTS 0 0 0 0 IMPS 61,193,315 104,011,690 5,658,121 9,617,239 PERS PROP 258,721 258,721 11,864,289 11,864,289 OTH EXEMP 0 0 -38,096 -38,096 TOT VALUE 104,341,329 177,170,332 17,487,349 21,448,591 NET CHANGE ADJ AMT SECURED --> 72,829,003 UNSECURED --> 3,961,242 FUND 754 DIST 703A / ORANGE COUNTY CEMETERY DISTRICT CRA 880F / ANAHEIM CRA-COMMERCIAL/INDUST 1993-94 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.699723076 124,670,359 211,905,086 0 0 MIN RTS 0 0 0 0 IMPS 192,879,519 327,841,769 21,734,413 36,942,483 PERS PROP 35,800,437 35,800,437 63,093,757 63,093,757 OTH EXEMP -35,030,259 -35,030,259 -264,773 -264,773 TOT VALUE 318,320,056 540,517,033 84,563,397 99,771,467 NET CHANGE ADJ AMT SECURED --> 222,196,977 UNSECURED --> 15,208,070 FUND A25 DIST 759B / GARDEN GROVE SUBSIDIARY SANITARY DIST CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 91,800,295 175,720,843 293,018 560,885 MIN RTS 0 0 0 0 IMPS 78,207,651 149,702,290 279,251 534,532 PERS PROP 15,407 15,407 840,635 840,635 OTH EXEMP -1,344,452 -1,344,452 0 0 TOT VALUE 168,678,901 324,094,088 1,412,904 1,936,052 NET CHANGE ADJ AMT SECURED --> 155,415,187 UNSECURED --> 523,148 FUND A61 DIST 058B / ORANGE CITY CRA 896D / ORANGE CITY CRA-SOUTHWEST AM#1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 67,934,377 135,291,074 217,740 433,628 MIN RTS 0 0 0 0 IMPS 160,245,092 319,127,539 25,191,653 50,169,089 PERS PROP 13,722,725 13,722,725 25,051,276 25,051,276 OTH EXEMP -31,188,769 -31,188,769 -2,308,684 -2,308,684 TOT VALUE 210,713,425 436,952,569 48,151,985 73,345,309 NET CHANGE ADJ AMT SECURED --> 226,239,144 UNSECURED --> 25,193,324 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -6- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND C55 DIST 820B / METRO WATER DIST-ANAHEIM CITY-1201 CRA 880D / ANAHEIM CRA-PLAZA PROJECT 1989-90 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.839834920 33,554,523 61,734,783 12,423,037 22,856,337 MIN RTS 0 0 0 0 IMPS 50,127,706 92,226,704 29,438,704 54,162,356 PERS PROP 3,414,151 3,414,151 19,115,637 19,115,637 OTH EXEMP -2,063,301 -2,063,301 -22,847 -22,847 TOT VALUE 85,033,079 155,312,337 60,954,531 96,111,483 NET CHANGE ADJ AMT SECURED --> 70,279,258 UNSECURED --> 35,156,952 FUND C55 DIST 820B / METRO WATER DIST-ANAHEIM CITY-1201 CRA 880E / ANAHEIM CRA-BROOKHURST 1993-94 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.699723076 42,889,293 72,899,921 3,035 5,159 MIN RTS 0 0 0 0 IMPS 61,193,315 104,011,690 5,658,121 9,617,239 PERS PROP 258,721 258,721 11,864,289 11,864,289 OTH EXEMP 0 0 -38,096 -38,096 TOT VALUE 104,341,329 177,170,332 17,487,349 21,448,591 NET CHANGE ADJ AMT SECURED --> 72,829,003 UNSECURED --> 3,961,242 FUND C55 DIST 820B / METRO WATER DIST-ANAHEIM CITY-1201 CRA 880F / ANAHEIM CRA-COMMERCIAL/INDUST 1993-94 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.699723076 124,670,359 211,905,086 0 0 MIN RTS 0 0 0 0 IMPS 192,879,519 327,841,769 21,734,413 36,942,483 PERS PROP 35,800,437 35,800,437 63,093,757 63,093,757 OTH EXEMP -35,030,259 -35,030,259 -264,773 -264,773 TOT VALUE 318,320,056 540,517,033 84,563,397 99,771,467 NET CHANGE ADJ AMT SECURED --> 222,196,977 UNSECURED --> 15,208,070 FUND C55 DIST 820D / METRO WATER DIST-SANTA ANA CITY 1202 CRA 884G / SANTA ANA CRA-BRISTOL CORRIDOR 1989-90 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.839834920 129,148,338 237,611,622 533,053 980,730 MIN RTS 0 0 0 0 IMPS 121,349,108 223,262,326 11,900,599 21,895,138 PERS PROP 1,331,988 1,331,988 19,827,017 19,827,017 OTH EXEMP -6,204,864 -6,204,864 -142,370 -142,370 TOT VALUE 245,624,570 456,001,072 32,118,299 42,560,515 NET CHANGE ADJ AMT SECURED --> 210,376,502 UNSECURED --> 10,442,216 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -7- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND C55 DIST 820D / METRO WATER DIST-SANTA ANA CITY 1202 CRA 896D / ORANGE CITY CRA-SOUTHWEST AM#1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 27,770 55,304 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 27,770 55,304 0 0 NET CHANGE ADJ AMT SECURED --> 27,534 UNSECURED --> 0 FUND C55 DIST 820E / MWD-MWDOC WAS CMWD ORIG AREA 1205999 CRA 875A / ORANGE CO CRA-SANTA ANA HEIGHTS,85-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 12,248,473 24,392,791 9,178,962 18,279,871 MIN RTS 0 0 0 0 IMPS 0 0 8,422,710 16,773,797 PERS PROP 0 0 98,611,525 98,611,525 OTH EXEMP 0 0 -20,930 -20,930 TOT VALUE 12,248,473 24,392,791 116,192,267 133,644,263 NET CHANGE ADJ AMT SECURED --> 12,144,318 UNSECURED --> 17,451,996 FUND C55 DIST 820E / MWD-MWDOC WAS CMWD ORIG AREA 1205999 CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 17,816,873 34,104,421 0 0 MIN RTS 0 0 0 0 IMPS 17,358,494 33,227,009 0 0 PERS PROP 1,200 1,200 61,860 61,860 OTH EXEMP 0 0 0 0 TOT VALUE 35,176,567 67,332,630 61,860 61,860 NET CHANGE ADJ AMT SECURED --> 32,156,063 UNSECURED --> 0 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 875A / ORANGE CO CRA-SANTA ANA HEIGHTS,85-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 47,232,701 94,063,758 769,482 1,532,421 MIN RTS 0 0 0 0 IMPS 46,000,551 91,609,936 2,523,382 5,025,306 PERS PROP 146,540 146,540 2,121,945 2,121,945 OTH EXEMP -103,201 -103,201 -385,912 -385,912 TOT VALUE 93,276,591 185,717,033 5,028,897 8,293,760 NET CHANGE ADJ AMT SECURED --> 92,440,442 UNSECURED --> 3,264,863 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -8- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 291,438,554 557,861,261 1,914,791 3,665,224 MIN RTS 0 0 0 0 IMPS 253,351,328 484,956,055 3,488,239 6,677,062 PERS PROP 1,052,835 1,052,835 5,347,912 5,347,912 OTH EXEMP -8,106,090 -8,106,090 -48,746 -48,746 TOT VALUE 537,736,627 1,035,764,061 10,702,196 15,641,452 NET CHANGE ADJ AMT SECURED --> 498,027,434 UNSECURED --> 4,939,256 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 875C / ORANGE CO CRA-NDAP EL TORO SUBAREA 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 168,920,459 323,341,504 0 0 MIN RTS 0 0 0 0 IMPS 190,287,667 364,241,850 11,219,559 21,476,079 PERS PROP 369,965 369,965 12,060,871 12,060,871 OTH EXEMP -2,554,656 -2,554,656 -5,028 -5,028 TOT VALUE 357,023,435 685,398,663 23,275,402 33,531,922 NET CHANGE ADJ AMT SECURED --> 328,375,228 UNSECURED --> 10,256,520 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 877A / MISSION VIEJO CRA 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 98,007,026 173,314,830 171,450 303,191 MIN RTS 0 0 0 0 IMPS 180,771,267 319,674,442 31,573,649 55,834,585 PERS PROP 945,893 945,893 32,048,663 32,048,663 OTH EXEMP -1,727,738 -1,727,738 -314,017 -314,017 TOT VALUE 277,996,448 492,207,427 63,479,745 87,872,422 NET CHANGE ADJ AMT SECURED --> 214,210,979 UNSECURED --> 24,392,677 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 883R / GARDEN GROVE CRA CP AMEND 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 157,672,623 278,826,988 0 0 MIN RTS 0 0 0 0 IMPS 147,537,392 260,903,927 11,778,164 20,828,410 PERS PROP 976,941 976,941 23,879,064 23,879,064 OTH EXEMP -1,556,955 -1,556,955 -28,805 -28,805 TOT VALUE 304,630,001 539,150,901 35,628,423 44,678,669 NET CHANGE ADJ AMT SECURED --> 234,520,900 UNSECURED --> 9,050,246 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -9- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 886I / LA HABRA CRA-DELTA 1 1987-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 17,792,800 34,058,342 0 0 MIN RTS 0 0 0 0 IMPS 16,728,284 32,020,683 4,287,144 8,206,298 PERS PROP 1,531,135 1,531,135 3,868,130 3,868,130 OTH EXEMP 0 0 0 0 TOT VALUE 36,052,219 67,610,160 8,155,274 12,074,428 NET CHANGE ADJ AMT SECURED --> 31,557,941 UNSECURED --> 3,919,154 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 887D / BUENA PARK CRA-AREA III 1989-90 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.839834920 20,446,833 37,618,797 0 0 MIN RTS 0 0 0 0 IMPS 50,148,659 92,265,254 11,268,801 20,732,734 PERS PROP 3,276,440 3,276,440 7,542,344 7,542,344 OTH EXEMP 0 0 0 0 TOT VALUE 73,871,932 133,160,491 18,811,145 28,275,078 NET CHANGE ADJ AMT SECURED --> 59,288,559 UNSECURED --> 9,463,933 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 893C / LA PALMA CRA-MOODY ST. 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 2,199,803 4,295,000 0 0 MIN RTS 0 0 0 0 IMPS 3,177,423 6,203,752 427,807 835,271 PERS PROP 8,092 8,092 427,556 427,556 OTH EXEMP -583,537 -583,537 0 0 TOT VALUE 4,801,781 9,923,307 855,363 1,262,827 NET CHANGE ADJ AMT SECURED --> 5,121,526 UNSECURED --> 407,464 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 893D / LA PALMA CRA-AMEND # 2 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 9,324,346 16,489,098 7,920 14,006 MIN RTS 0 0 0 0 IMPS 30,535,740 53,999,155 1,041,872 1,842,438 PERS PROP 4,619,826 4,619,826 2,427,329 2,427,329 OTH EXEMP -28,189,669 -28,189,669 0 0 TOT VALUE 16,290,243 46,918,410 3,477,121 4,283,773 NET CHANGE ADJ AMT SECURED --> 30,628,167 UNSECURED --> 806,652 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -10- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 896D / ORANGE CITY CRA-SOUTHWEST AM#1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 67,906,607 135,235,770 217,740 433,628 MIN RTS 0 0 0 0 IMPS 160,245,092 319,127,539 25,191,653 50,169,089 PERS PROP 13,722,725 13,722,725 25,051,276 25,051,276 OTH EXEMP -31,188,769 -31,188,769 -2,308,684 -2,308,684 TOT VALUE 210,685,655 436,897,265 48,151,985 73,345,309 NET CHANGE ADJ AMT SECURED --> 226,211,610 UNSECURED --> 25,193,324 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 896F / ORANGE CITY CRA-NORTHWEST 1987-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 244,249,312 467,533,301 11,772 22,534 MIN RTS 0 0 0 0 IMPS 368,238,452 704,868,881 67,335,496 128,891,199 PERS PROP 15,371,197 15,371,197 131,366,731 131,366,731 OTH EXEMP -4,375,023 -4,375,023 -258,438 -258,438 TOT VALUE 623,483,938 1,183,398,356 198,455,561 260,022,026 NET CHANGE ADJ AMT SECURED --> 559,914,418 UNSECURED --> 61,566,465 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 897C / PLACENTIA CRA-AMENDMENT #1 1989-90 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.839834920 15,971,888 29,385,638 95,075 174,922 MIN RTS 0 0 0 0 IMPS 21,027,903 38,687,870 4,237,590 7,796,466 PERS PROP 340,554 340,554 10,290,504 10,290,504 OTH EXEMP -47,648 -47,648 -19,247 -19,247 TOT VALUE 37,292,697 68,366,414 14,603,922 18,242,645 NET CHANGE ADJ AMT SECURED --> 31,073,717 UNSECURED --> 3,638,723 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 898D / SAN JUAN CAPISTRANO CRA-CENTRAL 86-1 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 8,939,786 17,454,463 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 8,939,786 17,454,463 0 0 NET CHANGE ADJ AMT SECURED --> 8,514,677 UNSECURED --> 0 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -11- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 899C / STANTON CRA-AMEND #1 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 7,796,501 15,222,259 35,200 68,726 MIN RTS 0 0 0 0 IMPS 9,110,937 17,788,626 329,512 643,355 PERS PROP 61,055 61,055 13,441,380 13,441,380 OTH EXEMP 0 0 -5,504 -5,504 TOT VALUE 16,968,493 33,071,940 13,800,588 14,147,957 NET CHANGE ADJ AMT SECURED --> 16,103,447 UNSECURED --> 347,369 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 900D / TUSTIN CRA-SOUTH CENTRAL ANX 1984-85 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 2.031326417 10,194,781 20,708,928 0 0 MIN RTS 0 0 0 0 IMPS 12,615,171 25,625,530 2,129,010 4,324,714 PERS PROP 936,048 936,048 3,818,589 3,818,589 OTH EXEMP 0 0 0 0 TOT VALUE 23,746,000 47,270,506 5,947,599 8,143,303 NET CHANGE ADJ AMT SECURED --> 23,524,506 UNSECURED --> 2,195,704 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 902D / WESTMINSTER CRA-COMM AMEND #2 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 49,520,928 96,687,013 1,368,879 2,672,664 MIN RTS 0 0 0 0 IMPS 78,332,493 152,940,083 3,511,998 6,856,992 PERS PROP 2,804,250 2,804,250 7,171,887 7,171,887 OTH EXEMP 0 0 0 0 TOT VALUE 130,657,671 252,431,346 12,052,764 16,701,543 NET CHANGE ADJ AMT SECURED --> 121,773,675 UNSECURED --> 4,648,779 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 902F / WESTMINSTER CRA-COMM AMEND #4 1990-91 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.803759725 105,992,391 191,184,806 245,426 442,690 MIN RTS 0 0 0 0 IMPS 164,665,734 297,017,419 14,024,899 25,297,548 PERS PROP 2,824,410 2,824,410 31,789,833 31,789,833 OTH EXEMP -10,041,995 -10,041,995 -175,399 -175,399 TOT VALUE 263,440,540 480,984,640 45,884,759 57,354,672 NET CHANGE ADJ AMT SECURED --> 217,544,100 UNSECURED --> 11,469,913 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -12- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND C55 DIST 820P / MWD-MWDOC REMAINDER AREA 1205999 CRA 903C / YORBA LINDA CRA-AMEND # 1 1989-90 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.839834920 38,322,194 70,506,510 212,743 391,412 MIN RTS 0 0 0 0 IMPS 44,093,440 81,124,651 3,838,128 7,061,522 PERS PROP 139,720 139,720 8,424,856 8,424,856 OTH EXEMP -650,688 -650,688 -15,030 -15,030 TOT VALUE 81,904,666 151,120,193 12,460,697 15,862,760 NET CHANGE ADJ AMT SECURED --> 69,215,527 UNSECURED --> 3,402,063 FUND C61 DIST 984B / MOULTON-NIGUEL WATER DIST CRA 877A / MISSION VIEJO CRA 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 96,809,987 171,197,996 171,450 303,191 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 96,809,987 171,197,996 171,450 303,191 NET CHANGE ADJ AMT SECURED --> 74,388,009 UNSECURED --> 131,741 FUND C61 DIST 984C / MOULTON-NIGUEL WATER DIST-I D # 1 CRA 877A / MISSION VIEJO CRA 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 0 0 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 0 0 0 0 NET CHANGE ADJ AMT SECURED --> 0 UNSECURED --> 0 FUND C61 DIST 984F / MOULTON-NIGUEL WATER DIST-I D # 3 CRA 877A / MISSION VIEJO CRA 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 95,796,974 169,406,592 171,450 303,191 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 95,796,974 169,406,592 171,450 303,191 NET CHANGE ADJ AMT SECURED --> 73,609,618 UNSECURED --> 131,741 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -13- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND C61 DIST 984G / MOULTON-NIGUEL WATER DIST-I D # 3A CRA 877A / MISSION VIEJO CRA 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 95,796,974 169,406,592 171,450 303,191 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 95,796,974 169,406,592 171,450 303,191 NET CHANGE ADJ AMT SECURED --> 73,609,618 UNSECURED --> 131,741 FUND C61 DIST 984H / MOULTON-NIGUEL WATER DIST-I D # 1A CRA 877A / MISSION VIEJO CRA 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 0 0 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 0 0 0 0 NET CHANGE ADJ AMT SECURED --> 0 UNSECURED --> 0 FUND C84 DIST 706A / ORANGE COUNTY FIRE AUTHORITY CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 278,119,206 532,365,842 1,914,791 3,665,224 MIN RTS 0 0 0 0 IMPS 240,664,827 460,672,008 3,689,043 7,061,434 PERS PROP 935,624 935,624 5,231,085 5,231,085 OTH EXEMP -7,155,212 -7,155,212 -48,746 -48,746 TOT VALUE 512,564,445 986,818,262 10,786,173 15,908,997 NET CHANGE ADJ AMT SECURED --> 474,253,817 UNSECURED --> 5,122,824 FUND C84 DIST 706A / ORANGE COUNTY FIRE AUTHORITY CRA 875C / ORANGE CO CRA-NDAP EL TORO SUBAREA 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 168,920,459 323,341,504 0 0 MIN RTS 0 0 0 0 IMPS 192,044,013 367,603,784 11,448,316 21,913,957 PERS PROP 369,965 369,965 12,060,871 12,060,871 OTH EXEMP -2,554,656 -2,554,656 -5,028 -5,028 TOT VALUE 358,779,781 688,760,597 23,504,159 33,969,800 NET CHANGE ADJ AMT SECURED --> 329,980,816 UNSECURED --> 10,465,641 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -14- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND C90 DIST 916A / ORANGE CO SANITATION DIST (OLD OCSD#2) CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 5,487,679 10,504,319 0 0 MIN RTS 0 0 0 0 IMPS 3,345,695 6,404,210 17,596 33,682 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 8,833,374 16,908,529 17,596 33,682 NET CHANGE ADJ AMT SECURED --> 8,075,155 UNSECURED --> 16,086 FUND C90 DIST 916E / ORANGE CO SANITATION DIST (OLD OCSD#3) CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 174,906,431 334,799,637 379,735 726,875 MIN RTS 0 0 0 0 IMPS 166,181,454 318,098,598 1,346,406 2,577,242 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 341,087,885 652,898,235 1,726,141 3,304,117 NET CHANGE ADJ AMT SECURED --> 311,810,350 UNSECURED --> 1,577,976 FUND C90 DIST 916G / ORANGE CO SANITATION DIST (OLD OCSD#6) CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 42,706,831 81,747,889 67,675 129,541 MIN RTS 0 0 0 0 IMPS 43,637,042 83,528,466 1,638,669 3,136,682 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 86,343,873 165,276,355 1,706,344 3,266,223 NET CHANGE ADJ AMT SECURED --> 78,932,482 UNSECURED --> 1,559,879 FUND C90 DIST 916H / ORANGE CO SANITATION DIST (OLD OCSD#7) CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 19,019,186 36,405,846 77,712 148,754 MIN RTS 0 0 0 0 IMPS 23,178,465 44,367,389 264,561 506,413 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 42,197,651 80,773,235 342,273 655,167 NET CHANGE ADJ AMT SECURED --> 38,575,584 UNSECURED --> 312,894 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -15- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND SAA DIST 221B / ANAHEIM SCHOOL DIST- CRA 883R / GARDEN GROVE CRA CP AMEND 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 0 0 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 0 0 0 0 NET CHANGE ADJ AMT SECURED --> 0 UNSECURED --> 0 FUND SCA DIST 222B / CENTRALIA SCHOOL DIST- CRA 893C / LA PALMA CRA-MOODY ST. 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 587,526 1,147,114 0 0 MIN RTS 0 0 0 0 IMPS 658,935 1,286,536 267,186 521,667 PERS PROP 0 0 132,181 132,181 OTH EXEMP 0 0 0 0 TOT VALUE 1,246,461 2,433,650 399,367 653,848 NET CHANGE ADJ AMT SECURED --> 1,187,189 UNSECURED --> 254,481 FUND SCA DIST 222B / CENTRALIA SCHOOL DIST- CRA 893D / LA PALMA CRA-AMEND # 2 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 9,324,346 16,489,098 7,920 14,006 MIN RTS 0 0 0 0 IMPS 30,535,740 53,999,155 1,041,872 1,842,438 PERS PROP 4,619,826 4,619,826 2,427,329 2,427,329 OTH EXEMP -28,189,669 -28,189,669 0 0 TOT VALUE 16,290,243 46,918,410 3,477,121 4,283,773 NET CHANGE ADJ AMT SECURED --> 30,628,167 UNSECURED --> 806,652 FUND SDA DIST 223B / CYPRESS SCHOOL DIST CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 21,632,836 41,408,801 0 0 MIN RTS 0 0 0 0 IMPS 24,425,866 46,755,120 92,526 177,110 PERS PROP 23,945 23,945 244,300 244,300 OTH EXEMP -479,444 -479,444 0 0 TOT VALUE 45,603,203 87,708,422 336,826 421,410 NET CHANGE ADJ AMT SECURED --> 42,105,219 UNSECURED --> 84,584 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -16- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND SDA DIST 223B / CYPRESS SCHOOL DIST CRA 893C / LA PALMA CRA-MOODY ST. 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 1,612,277 3,147,886 0 0 MIN RTS 0 0 0 0 IMPS 2,518,488 4,917,216 160,621 313,604 PERS PROP 8,092 8,092 295,375 295,375 OTH EXEMP -583,537 -583,537 0 0 TOT VALUE 3,555,320 7,489,657 455,996 608,979 NET CHANGE ADJ AMT SECURED --> 3,934,337 UNSECURED --> 152,983 FUND SHA DIST 213B / LA HABRA SCHOOL DIST- CRA 886I / LA HABRA CRA-DELTA 1 1987-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 15,866,730 30,371,527 0 0 MIN RTS 0 0 0 0 IMPS 14,492,400 27,740,834 3,228,655 6,180,176 PERS PROP 1,531,135 1,531,135 3,121,240 3,121,240 OTH EXEMP 0 0 0 0 TOT VALUE 31,890,265 59,643,496 6,349,895 9,301,416 NET CHANGE ADJ AMT SECURED --> 27,753,231 UNSECURED --> 2,951,521 FUND SJA DIST 214A / LOWELL JOINT SCHOOL DIST CRA 886I / LA HABRA CRA-DELTA 1 1987-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 1,926,070 3,686,814 0 0 MIN RTS 0 0 0 0 IMPS 2,235,884 4,279,849 1,058,489 2,026,122 PERS PROP 0 0 746,890 746,890 OTH EXEMP 0 0 0 0 TOT VALUE 4,161,954 7,966,663 1,805,379 2,773,012 NET CHANGE ADJ AMT SECURED --> 3,804,709 UNSECURED --> 967,633 FUND SKA DIST 225A / MAGNOLIA SCHOOL DIST CRA 899C / STANTON CRA-AMEND #1 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 274,750 536,435 18,950 36,999 MIN RTS 0 0 0 0 IMPS 599,959 1,171,388 6,150 12,008 PERS PROP 0 0 167,872 167,872 OTH EXEMP 0 0 0 0 TOT VALUE 874,709 1,707,823 192,972 216,879 NET CHANGE ADJ AMT SECURED --> 833,114 UNSECURED --> 23,907 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -17- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND SLA DIST 313B / OCEAN VIEW SCHOOL DIST- CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 4,417,483 8,455,788 0 0 MIN RTS 0 0 0 0 IMPS 3,734,384 7,148,224 0 0 PERS PROP 0 0 34,100 34,100 OTH EXEMP 0 0 0 0 TOT VALUE 8,151,867 15,604,012 34,100 34,100 NET CHANGE ADJ AMT SECURED --> 7,452,145 UNSECURED --> 0 FUND SLA DIST 313B / OCEAN VIEW SCHOOL DIST- CRA 902D / WESTMINSTER CRA-COMM AMEND #2 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 37,393 73,008 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 37,393 73,008 0 0 NET CHANGE ADJ AMT SECURED --> 35,615 UNSECURED --> 0 FUND SMA DIST 226A / SAVANNA SCHOOL DIST CRA 899C / STANTON CRA-AMEND #1 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 1,363,895 2,662,934 0 0 MIN RTS 0 0 0 0 IMPS 1,049,048 2,048,211 21,195 41,382 PERS PROP 0 0 140,169 140,169 OTH EXEMP 0 0 0 0 TOT VALUE 2,412,943 4,711,145 161,364 181,551 NET CHANGE ADJ AMT SECURED --> 2,298,202 UNSECURED --> 20,187 FUND SNA DIST 315B / WESTMINSTER SCHOOL DIST- CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 54,629,761 104,570,336 86,717 165,991 MIN RTS 0 0 0 0 IMPS 56,141,269 107,463,610 954,264 1,826,618 PERS PROP 727,788 727,788 1,904,675 1,904,675 OTH EXEMP -1,896,142 -1,896,142 -24,958 -24,958 TOT VALUE 109,602,676 210,865,592 2,920,698 3,872,326 NET CHANGE ADJ AMT SECURED --> 101,262,916 UNSECURED --> 951,628 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -18- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND SNA DIST 315B / WESTMINSTER SCHOOL DIST- CRA 902C / WESTMINSTER CRA-COMM AMEND #1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 4,943,789 9,845,538 0 0 MIN RTS 0 0 0 0 IMPS 8,001,368 15,934,696 775,321 1,544,049 PERS PROP 126,743 126,743 1,118,772 1,118,772 OTH EXEMP 0 0 0 0 TOT VALUE 13,071,900 25,906,977 1,894,093 2,662,821 NET CHANGE ADJ AMT SECURED --> 12,835,077 UNSECURED --> 768,728 FUND SNA DIST 315B / WESTMINSTER SCHOOL DIST- CRA 902D / WESTMINSTER CRA-COMM AMEND #2 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 27,588,794 53,865,672 4,949 9,663 MIN RTS 0 0 0 0 IMPS 60,959,902 119,021,011 495,341 967,127 PERS PROP 1,914,735 1,914,735 1,262,273 1,262,273 OTH EXEMP 0 0 0 0 TOT VALUE 90,463,431 174,801,418 1,762,563 2,239,063 NET CHANGE ADJ AMT SECURED --> 84,337,987 UNSECURED --> 476,500 FUND TAA DIST 220A / ANAHEIM UNION HIGH SCHOOL DIST CRA 883R / GARDEN GROVE CRA CP AMEND 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 0 0 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 0 0 0 0 NET CHANGE ADJ AMT SECURED --> 0 UNSECURED --> 0 FUND TAA DIST 220A / ANAHEIM UNION HIGH SCHOOL DIST CRA 893C / LA PALMA CRA-MOODY ST. 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 2,199,803 4,295,000 0 0 MIN RTS 0 0 0 0 IMPS 3,177,423 6,203,752 427,807 835,271 PERS PROP 8,092 8,092 427,556 427,556 OTH EXEMP -583,537 -583,537 0 0 TOT VALUE 4,801,781 9,923,307 855,363 1,262,827 NET CHANGE ADJ AMT SECURED --> 5,121,526 UNSECURED --> 407,464 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -19- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND TAA DIST 220A / ANAHEIM UNION HIGH SCHOOL DIST CRA 893D / LA PALMA CRA-AMEND # 2 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 9,324,346 16,489,098 7,920 14,006 MIN RTS 0 0 0 0 IMPS 30,535,740 53,999,155 1,041,872 1,842,438 PERS PROP 4,619,826 4,619,826 2,427,329 2,427,329 OTH EXEMP -28,189,669 -28,189,669 0 0 TOT VALUE 16,290,243 46,918,410 3,477,121 4,283,773 NET CHANGE ADJ AMT SECURED --> 30,628,167 UNSECURED --> 806,652 FUND TAA DIST 220A / ANAHEIM UNION HIGH SCHOOL DIST CRA 896G / ORANGE CITY CRA-SOUTHWEST AM#2 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 123,142 235,714 0 0 MIN RTS 0 0 0 0 IMPS 305,463 584,706 1,422 2,722 PERS PROP 104,329 104,329 56,492 56,492 OTH EXEMP 0 0 -14,378 -14,378 TOT VALUE 532,934 924,749 43,536 44,836 NET CHANGE ADJ AMT SECURED --> 391,815 UNSECURED --> 1,300 FUND TAA DIST 220A / ANAHEIM UNION HIGH SCHOOL DIST CRA 899C / STANTON CRA-AMEND #1 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 1,638,645 3,199,369 18,950 36,999 MIN RTS 0 0 0 0 IMPS 1,649,007 3,219,600 27,345 53,390 PERS PROP 0 0 308,041 308,041 OTH EXEMP 0 0 0 0 TOT VALUE 3,287,652 6,418,969 354,336 398,430 NET CHANGE ADJ AMT SECURED --> 3,131,317 UNSECURED --> 44,094 FUND TBA DIST 210A / FULLERTON UNION HIGH SCHOOL DIST CRA 886I / LA HABRA CRA-DELTA 1 1987-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 17,792,800 34,058,342 0 0 MIN RTS 0 0 0 0 IMPS 16,728,284 32,020,683 4,287,144 8,206,298 PERS PROP 1,531,135 1,531,135 3,868,130 3,868,130 OTH EXEMP 0 0 0 0 TOT VALUE 36,052,219 67,610,160 8,155,274 12,074,428 NET CHANGE ADJ AMT SECURED --> 31,557,941 UNSECURED --> 3,919,154 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -20- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND TCA DIST 310A / HUNTINGTON BEACH UNION HIGH SCHOOL DIST CRA 902C / WESTMINSTER CRA-COMM AMEND #1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 4,943,789 9,845,538 0 0 MIN RTS 0 0 0 0 IMPS 8,001,368 15,934,696 775,321 1,544,049 PERS PROP 126,743 126,743 1,118,772 1,118,772 OTH EXEMP 0 0 0 0 TOT VALUE 13,071,900 25,906,977 1,894,093 2,662,821 NET CHANGE ADJ AMT SECURED --> 12,835,077 UNSECURED --> 768,728 FUND TCA DIST 310A / HUNTINGTON BEACH UNION HIGH SCHOOL DIST CRA 902D / WESTMINSTER CRA-COMM AMEND #2 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 27,626,187 53,938,680 4,949 9,663 MIN RTS 0 0 0 0 IMPS 60,959,902 119,021,011 495,341 967,127 PERS PROP 1,914,735 1,914,735 1,262,273 1,262,273 OTH EXEMP 0 0 0 0 TOT VALUE 90,500,824 174,874,426 1,762,563 2,239,063 NET CHANGE ADJ AMT SECURED --> 84,373,602 UNSECURED --> 476,500 FUND UCA DIST 140E / GARDEN GROVE UNIF- CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 25,541,502 48,890,630 181,591 347,595 MIN RTS 0 0 0 0 IMPS 21,767,206 41,666,008 65,788 125,929 PERS PROP 0 0 93,000 93,000 OTH EXEMP -821,379 -821,379 0 0 TOT VALUE 46,487,329 89,735,259 340,379 566,524 NET CHANGE ADJ AMT SECURED --> 43,247,930 UNSECURED --> 226,145 FUND UCA DIST 140E / GARDEN GROVE UNIF- CRA 884G / SANTA ANA CRA-BRISTOL CORRIDOR 1989-90 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.839834920 9,630,503 17,718,536 70,320 129,377 MIN RTS 0 0 0 0 IMPS 23,398,138 43,048,711 494,556 909,901 PERS PROP 5,312 5,312 668,425 668,425 OTH EXEMP 0 0 0 0 TOT VALUE 33,033,953 60,772,559 1,233,301 1,707,703 NET CHANGE ADJ AMT SECURED --> 27,738,606 UNSECURED --> 474,402 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -21- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND UCA DIST 140E / GARDEN GROVE UNIF- CRA 899C / STANTON CRA-AMEND #1 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 6,157,856 12,022,891 16,250 31,727 MIN RTS 0 0 0 0 IMPS 7,461,930 14,569,027 302,167 589,965 PERS PROP 61,055 61,055 13,133,339 13,133,339 OTH EXEMP 0 0 -5,504 -5,504 TOT VALUE 13,680,841 26,652,973 13,446,252 13,749,527 NET CHANGE ADJ AMT SECURED --> 12,972,132 UNSECURED --> 303,275 FUND UCA DIST 140E / GARDEN GROVE UNIF- CRA 902D / WESTMINSTER CRA-COMM AMEND #2 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 21,894,741 42,748,333 1,363,930 2,663,002 MIN RTS 0 0 0 0 IMPS 17,372,591 33,919,073 3,016,657 5,889,865 PERS PROP 889,515 889,515 5,909,614 5,909,614 OTH EXEMP 0 0 0 0 TOT VALUE 40,156,847 77,556,921 10,290,201 14,462,481 NET CHANGE ADJ AMT SECURED --> 37,400,074 UNSECURED --> 4,172,280 FUND UCA DIST 140E / GARDEN GROVE UNIF- CRA 902E / WESTMINSTER CRA-COMM AMEND #3 1988-89 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.876631617 1,484,782 2,786,389 0 0 MIN RTS 0 0 0 0 IMPS 835,763 1,568,419 239,199 448,888 PERS PROP 0 0 265,875 265,875 OTH EXEMP 0 0 0 0 TOT VALUE 2,320,545 4,354,808 505,074 714,763 NET CHANGE ADJ AMT SECURED --> 2,034,263 UNSECURED --> 209,689 FUND UCA DIST 140E / GARDEN GROVE UNIF- CRA 902F / WESTMINSTER CRA-COMM AMEND #4 1990-91 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.803759725 4,455,053 8,035,845 0 0 MIN RTS 0 0 0 0 IMPS 5,960,577 10,751,449 913,067 1,646,953 PERS PROP 3,642 3,642 2,423,649 2,423,649 OTH EXEMP 0 0 0 0 TOT VALUE 10,419,272 18,790,936 3,336,716 4,070,602 NET CHANGE ADJ AMT SECURED --> 8,371,664 UNSECURED --> 733,886 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -22- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND UFA DIST 250B / LOS ALAMITOS UNIF DIST-SEAL BEACH 1983 CRA 902F / WESTMINSTER CRA-COMM AMEND #4 1990-91 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.803759725 0 0 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 10,922 10,922 OTH EXEMP 0 0 0 0 TOT VALUE 0 0 10,922 10,922 NET CHANGE ADJ AMT SECURED --> 0 UNSECURED --> 0 FUND UGA DIST 320B / NEWPORT-MESA UNIF SCH DIST- CRA 875A / ORANGE CO CRA-SANTA ANA HEIGHTS,85-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 59,481,174 118,456,549 620,482 1,235,688 MIN RTS 0 0 0 0 IMPS 46,000,551 91,609,936 2,291,672 4,563,857 PERS PROP 146,540 146,540 2,121,945 2,121,945 OTH EXEMP -103,201 -103,201 -385,912 -385,912 TOT VALUE 105,525,064 210,109,824 4,648,187 7,535,578 NET CHANGE ADJ AMT SECURED --> 104,584,760 UNSECURED --> 2,887,391 FUND UGA DIST 320B / NEWPORT-MESA UNIF SCH DIST- CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 42,706,831 81,747,889 67,675 129,541 MIN RTS 0 0 0 0 IMPS 43,637,042 83,528,466 1,638,669 3,136,682 PERS PROP 136,061 136,061 1,780,827 1,780,827 OTH EXEMP -235,689 -235,689 0 0 TOT VALUE 86,244,245 165,176,727 3,487,171 5,047,050 NET CHANGE ADJ AMT SECURED --> 78,932,482 UNSECURED --> 1,559,879 FUND UHA DIST 420B / ORANGE UNIFIED SCHOOL DIST CRA 884G / SANTA ANA CRA-BRISTOL CORRIDOR 1989-90 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.839834920 0 0 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 0 0 0 0 NET CHANGE ADJ AMT SECURED --> 0 UNSECURED --> 0 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -23- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND UHA DIST 420B / ORANGE UNIFIED SCHOOL DIST CRA 896D / ORANGE CITY CRA-SOUTHWEST AM#1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 66,312,082 132,060,279 217,740 433,628 MIN RTS 0 0 0 0 IMPS 158,919,440 316,487,507 25,106,380 49,999,268 PERS PROP 13,722,725 13,722,725 24,894,085 24,894,085 OTH EXEMP -31,188,769 -31,188,769 -2,308,684 -2,308,684 TOT VALUE 207,765,478 431,081,742 47,909,521 73,018,297 NET CHANGE ADJ AMT SECURED --> 223,316,264 UNSECURED --> 25,108,776 FUND ULA DIST 410B / SANTA ANA UNIF SCH DIST- CRA 875A / ORANGE CO CRA-SANTA ANA HEIGHTS,85-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 0 0 9,327,962 18,576,604 MIN RTS 0 0 0 0 IMPS 0 0 8,654,420 17,235,247 PERS PROP 0 0 98,611,525 98,611,525 OTH EXEMP 0 0 -20,930 -20,930 TOT VALUE 0 0 116,572,977 134,402,446 NET CHANGE ADJ AMT SECURED --> 0 UNSECURED --> 17,829,469 FUND ULA DIST 410B / SANTA ANA UNIF SCH DIST- CRA 896D / ORANGE CITY CRA-SOUTHWEST AM#1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 27,770 55,304 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 27,770 55,304 0 0 NET CHANGE ADJ AMT SECURED --> 27,534 UNSECURED --> 0 FUND VAA DIST 300B / COAST COMMUNITY COLLEGE DIST-BASIC AREA CRA 875A / ORANGE CO CRA-SANTA ANA HEIGHTS,85-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 59,481,174 118,456,549 620,482 1,235,688 MIN RTS 0 0 0 0 IMPS 46,000,551 91,609,936 2,291,672 4,563,857 PERS PROP 146,540 146,540 2,121,945 2,121,945 OTH EXEMP -103,201 -103,201 -385,912 -385,912 TOT VALUE 105,525,064 210,109,824 4,648,187 7,535,578 NET CHANGE ADJ AMT SECURED --> 104,584,760 UNSECURED --> 2,887,391 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -24- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND VAA DIST 300B / COAST COMMUNITY COLLEGE DIST-BASIC AREA CRA 902C / WESTMINSTER CRA-COMM AMEND #1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 4,943,789 9,845,538 0 0 MIN RTS 0 0 0 0 IMPS 8,001,368 15,934,696 775,321 1,544,049 PERS PROP 126,743 126,743 1,118,772 1,118,772 OTH EXEMP 0 0 0 0 TOT VALUE 13,071,900 25,906,977 1,894,093 2,662,821 NET CHANGE ADJ AMT SECURED --> 12,835,077 UNSECURED --> 768,728 FUND VAA DIST 300B / COAST COMMUNITY COLLEGE DIST-BASIC AREA CRA 902D / WESTMINSTER CRA-COMM AMEND #2 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 27,626,187 53,938,680 4,949 9,663 MIN RTS 0 0 0 0 IMPS 60,959,902 119,021,011 495,341 967,127 PERS PROP 1,914,735 1,914,735 1,262,273 1,262,273 OTH EXEMP 0 0 0 0 TOT VALUE 90,500,824 174,874,426 1,762,563 2,239,063 NET CHANGE ADJ AMT SECURED --> 84,373,602 UNSECURED --> 476,500 FUND VAA DIST 300C / COAST COMMUNITY COLLEGE DIST-GARDEN GROV CRA 899C / STANTON CRA-AMEND #1 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 2,392,604 4,671,434 0 0 MIN RTS 0 0 0 0 IMPS 2,797,427 5,461,829 88,422 172,639 PERS PROP 4,368 4,368 565,754 565,754 OTH EXEMP 0 0 -5,504 -5,504 TOT VALUE 5,194,399 10,137,631 648,672 732,889 NET CHANGE ADJ AMT SECURED --> 4,943,232 UNSECURED --> 84,217 FUND VAA DIST 300C / COAST COMMUNITY COLLEGE DIST-GARDEN GROV CRA 902D / WESTMINSTER CRA-COMM AMEND #2 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 21,894,741 42,748,333 1,363,930 2,663,002 MIN RTS 0 0 0 0 IMPS 17,372,591 33,919,073 3,016,657 5,889,865 PERS PROP 889,515 889,515 5,909,614 5,909,614 OTH EXEMP 0 0 0 0 TOT VALUE 40,156,847 77,556,921 10,290,201 14,462,481 NET CHANGE ADJ AMT SECURED --> 37,400,074 UNSECURED --> 4,172,280 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -25- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND VBA DIST 200C / NORTH ORG CO COMM COLLEGE DIST-FULL/JC A CRA 886I / LA HABRA CRA-DELTA 1 1987-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 17,792,800 34,058,342 0 0 MIN RTS 0 0 0 0 IMPS 16,728,284 32,020,683 4,287,144 8,206,298 PERS PROP 1,531,135 1,531,135 3,868,130 3,868,130 OTH EXEMP 0 0 0 0 TOT VALUE 36,052,219 67,610,160 8,155,274 12,074,428 NET CHANGE ADJ AMT SECURED --> 31,557,941 UNSECURED --> 3,919,154 FUND VBA DIST 200D / NORTH ORG CO COMM COLLEGE DIST-BASIC ARE CRA 893C / LA PALMA CRA-MOODY ST. 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 2,199,803 4,295,000 0 0 MIN RTS 0 0 0 0 IMPS 3,177,423 6,203,752 427,807 835,271 PERS PROP 8,092 8,092 427,556 427,556 OTH EXEMP -583,537 -583,537 0 0 TOT VALUE 4,801,781 9,923,307 855,363 1,262,827 NET CHANGE ADJ AMT SECURED --> 5,121,526 UNSECURED --> 407,464 FUND VBA DIST 200D / NORTH ORG CO COMM COLLEGE DIST-BASIC ARE CRA 893D / LA PALMA CRA-AMEND # 2 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 9,324,346 16,489,098 7,920 14,006 MIN RTS 0 0 0 0 IMPS 30,535,740 53,999,155 1,041,872 1,842,438 PERS PROP 4,619,826 4,619,826 2,427,329 2,427,329 OTH EXEMP -28,189,669 -28,189,669 0 0 TOT VALUE 16,290,243 46,918,410 3,477,121 4,283,773 NET CHANGE ADJ AMT SECURED --> 30,628,167 UNSECURED --> 806,652 FUND VBA DIST 200D / NORTH ORG CO COMM COLLEGE DIST-BASIC ARE CRA 896D / ORANGE CITY CRA-SOUTHWEST AM#1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 1,594,525 3,175,491 0 0 MIN RTS 0 0 0 0 IMPS 1,325,652 2,640,032 85,273 169,821 PERS PROP 0 0 157,191 157,191 OTH EXEMP 0 0 0 0 TOT VALUE 2,920,177 5,815,523 242,464 327,012 NET CHANGE ADJ AMT SECURED --> 2,895,346 UNSECURED --> 84,548 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -26- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND VBA DIST 200D / NORTH ORG CO COMM COLLEGE DIST-BASIC ARE CRA 896G / ORANGE CITY CRA-SOUTHWEST AM#2 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 123,142 235,714 0 0 MIN RTS 0 0 0 0 IMPS 305,463 584,706 1,422 2,722 PERS PROP 104,329 104,329 56,492 56,492 OTH EXEMP 0 0 -14,378 -14,378 TOT VALUE 532,934 924,749 43,536 44,836 NET CHANGE ADJ AMT SECURED --> 391,815 UNSECURED --> 1,300 FUND VBA DIST 200D / NORTH ORG CO COMM COLLEGE DIST-BASIC ARE CRA 899C / STANTON CRA-AMEND #1 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 1,638,645 3,199,369 18,950 36,999 MIN RTS 0 0 0 0 IMPS 1,649,007 3,219,600 27,345 53,390 PERS PROP 0 0 308,041 308,041 OTH EXEMP 0 0 0 0 TOT VALUE 3,287,652 6,418,969 354,336 398,430 NET CHANGE ADJ AMT SECURED --> 3,131,317 UNSECURED --> 44,094 FUND VBA DIST 200E / NORTH ORG CO COMM COLLEGE DIST-GG UNIF A CRA 899C / STANTON CRA-AMEND #1 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 3,765,252 7,351,457 16,250 31,727 MIN RTS 0 0 0 0 IMPS 4,664,503 9,107,197 213,745 417,326 PERS PROP 56,687 56,687 12,567,585 12,567,585 OTH EXEMP 0 0 0 0 TOT VALUE 8,486,442 16,515,341 12,797,580 13,016,638 NET CHANGE ADJ AMT SECURED --> 8,028,899 UNSECURED --> 219,058 FUND VCA DIST 400B / RANCHO SANTIAGO COMM COLL DIST-SANTA ANA CRA 875A / ORANGE CO CRA-SANTA ANA HEIGHTS,85-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 0 0 9,327,962 18,576,604 MIN RTS 0 0 0 0 IMPS 0 0 8,654,420 17,235,247 PERS PROP 0 0 98,611,525 98,611,525 OTH EXEMP 0 0 -20,930 -20,930 TOT VALUE 0 0 116,572,977 134,402,446 NET CHANGE ADJ AMT SECURED --> 0 UNSECURED --> 17,829,469 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -27- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND VCA DIST 400B / RANCHO SANTIAGO COMM COLL DIST-SANTA ANA CRA 896D / ORANGE CITY CRA-SOUTHWEST AM#1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 27,770 55,304 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 27,770 55,304 0 0 NET CHANGE ADJ AMT SECURED --> 27,534 UNSECURED --> 0 FUND VCA DIST 400C / RANCHO SANTIAGO COMM COLL DIST-ORANGE UN CRA 896D / ORANGE CITY CRA-SOUTHWEST AM#1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 66,312,082 132,060,279 217,740 433,628 MIN RTS 0 0 0 0 IMPS 158,919,440 316,487,507 25,106,380 49,999,268 PERS PROP 13,722,725 13,722,725 24,894,085 24,894,085 OTH EXEMP -31,188,769 -31,188,769 -2,308,684 -2,308,684 TOT VALUE 207,765,478 431,081,742 47,909,521 73,018,297 NET CHANGE ADJ AMT SECURED --> 223,316,264 UNSECURED --> 25,108,776 FUND VDA DIST 500A / SOUTH O.C. COMM COLL DIST-BASIC AREA CRA 898C / SAN JUAN CAPISTRANO CRA-CENTRAL 84-1 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 2.031326417 17,013,705 34,560,388 0 0 MIN RTS 0 0 0 0 IMPS 5,684,923 11,547,934 1,714,013 3,481,720 PERS PROP 0 0 4,060,627 4,060,627 OTH EXEMP 0 0 0 0 TOT VALUE 22,698,628 46,108,322 5,774,640 7,542,347 NET CHANGE ADJ AMT SECURED --> 23,409,694 UNSECURED --> 1,767,707 FUND VDA DIST 500A / SOUTH O.C. COMM COLL DIST-BASIC AREA CRA 898D / SAN JUAN CAPISTRANO CRA-CENTRAL 86-1 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 8,939,786 17,454,463 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 8,939,786 17,454,463 0 0 NET CHANGE ADJ AMT SECURED --> 8,514,677 UNSECURED --> 0 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -28- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 875A / ORANGE CO CRA-SANTA ANA HEIGHTS,85-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 59,481,174 118,456,549 9,948,444 19,812,291 MIN RTS 0 0 0 0 IMPS 46,000,551 91,609,936 10,946,092 21,799,104 PERS PROP 146,540 146,540 100,733,470 100,733,470 OTH EXEMP -103,201 -103,201 -406,842 -406,842 TOT VALUE 105,525,064 210,109,824 121,221,164 141,938,023 NET CHANGE ADJ AMT SECURED --> 104,584,760 UNSECURED --> 20,716,859 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 875B / ORANGE CO CRA-NEIGHBORHOOD PROJ 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 309,255,427 591,965,683 1,914,791 3,665,224 MIN RTS 0 0 0 0 IMPS 271,625,577 519,935,969 3,689,043 7,061,434 PERS PROP 1,054,035 1,054,035 5,409,772 5,409,772 OTH EXEMP -8,106,090 -8,106,090 -48,746 -48,746 TOT VALUE 573,828,949 1,104,849,597 10,964,860 16,087,684 NET CHANGE ADJ AMT SECURED --> 531,020,648 UNSECURED --> 5,122,824 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 875C / ORANGE CO CRA-NDAP EL TORO SUBAREA 87-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 168,920,459 323,341,504 0 0 MIN RTS 0 0 0 0 IMPS 192,044,013 367,603,784 11,448,316 21,913,957 PERS PROP 369,965 369,965 12,060,871 12,060,871 OTH EXEMP -2,554,656 -2,554,656 -5,028 -5,028 TOT VALUE 358,779,781 688,760,597 23,504,159 33,969,800 NET CHANGE ADJ AMT SECURED --> 329,980,816 UNSECURED --> 10,465,641 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 886I / LA HABRA CRA-DELTA 1 1987-88 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.914164251 17,792,800 34,058,342 0 0 MIN RTS 0 0 0 0 IMPS 16,728,284 32,020,683 4,287,144 8,206,298 PERS PROP 1,531,135 1,531,135 3,868,130 3,868,130 OTH EXEMP 0 0 0 0 TOT VALUE 36,052,219 67,610,160 8,155,274 12,074,428 NET CHANGE ADJ AMT SECURED --> 31,557,941 UNSECURED --> 3,919,154 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -29- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 893C / LA PALMA CRA-MOODY ST. 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 2,199,803 4,295,000 0 0 MIN RTS 0 0 0 0 IMPS 3,177,423 6,203,752 427,807 835,271 PERS PROP 8,092 8,092 427,556 427,556 OTH EXEMP -583,537 -583,537 0 0 TOT VALUE 4,801,781 9,923,307 855,363 1,262,827 NET CHANGE ADJ AMT SECURED --> 5,121,526 UNSECURED --> 407,464 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 893D / LA PALMA CRA-AMEND # 2 1991-92 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.768391889 9,324,346 16,489,098 7,920 14,006 MIN RTS 0 0 0 0 IMPS 30,535,740 53,999,155 1,041,872 1,842,438 PERS PROP 4,619,826 4,619,826 2,427,329 2,427,329 OTH EXEMP -28,189,669 -28,189,669 0 0 TOT VALUE 16,290,243 46,918,410 3,477,121 4,283,773 NET CHANGE ADJ AMT SECURED --> 30,628,167 UNSECURED --> 806,652 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 896D / ORANGE CITY CRA-SOUTHWEST AM#1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 67,934,377 135,291,074 217,740 433,628 MIN RTS 0 0 0 0 IMPS 160,245,092 319,127,539 25,191,653 50,169,089 PERS PROP 13,722,725 13,722,725 25,051,276 25,051,276 OTH EXEMP -31,188,769 -31,188,769 -2,308,684 -2,308,684 TOT VALUE 210,713,425 436,952,569 48,151,985 73,345,309 NET CHANGE ADJ AMT SECURED --> 226,239,144 UNSECURED --> 25,193,324 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 898C / SAN JUAN CAPISTRANO CRA-CENTRAL 84-1 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 2.031326417 17,013,705 34,560,388 0 0 MIN RTS 0 0 0 0 IMPS 5,684,923 11,547,934 1,714,013 3,481,720 PERS PROP 0 0 4,060,627 4,060,627 OTH EXEMP 0 0 0 0 TOT VALUE 22,698,628 46,108,322 5,774,640 7,542,347 NET CHANGE ADJ AMT SECURED --> 23,409,694 UNSECURED --> 1,767,707 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -30- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 898D / SAN JUAN CAPISTRANO CRA-CENTRAL 86-1 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 8,939,786 17,454,463 0 0 MIN RTS 0 0 0 0 IMPS 0 0 0 0 PERS PROP 0 0 0 0 OTH EXEMP 0 0 0 0 TOT VALUE 8,939,786 17,454,463 0 0 NET CHANGE ADJ AMT SECURED --> 8,514,677 UNSECURED --> 0 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 899C / STANTON CRA-AMEND #1 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 7,796,501 15,222,259 35,200 68,726 MIN RTS 0 0 0 0 IMPS 9,110,937 17,788,626 329,512 643,355 PERS PROP 61,055 61,055 13,441,380 13,441,380 OTH EXEMP 0 0 -5,504 -5,504 TOT VALUE 16,968,493 33,071,940 13,800,588 14,147,957 NET CHANGE ADJ AMT SECURED --> 16,103,447 UNSECURED --> 347,369 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 900D / TUSTIN CRA-SOUTH CENTRAL ANX 1984-85 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 2.031326417 10,194,781 20,708,928 0 0 MIN RTS 0 0 0 0 IMPS 12,615,171 25,625,530 2,129,010 4,324,714 PERS PROP 936,048 936,048 3,818,589 3,818,589 OTH EXEMP 0 0 0 0 TOT VALUE 23,746,000 47,270,506 5,947,599 8,143,303 NET CHANGE ADJ AMT SECURED --> 23,524,506 UNSECURED --> 2,195,704 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 902C / WESTMINSTER CRA-COMM AMEND #1 1985-86 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.991496489 4,943,789 9,845,538 0 0 MIN RTS 0 0 0 0 IMPS 8,001,368 15,934,696 775,321 1,544,049 PERS PROP 126,743 126,743 1,118,772 1,118,772 OTH EXEMP 0 0 0 0 TOT VALUE 13,071,900 25,906,977 1,894,093 2,662,821 NET CHANGE ADJ AMT SECURED --> 12,835,077 UNSECURED --> 768,728 AT04VE AT04VE-71 ORANGE COUNTY AUDITOR CONTROLLER PAGE -31- ACRTR12 COMPUTATION OF BASE YEAR VALUES ATTRIBUTABLE DATE 08/16/24 PRODUCTION TO CUMULATIVE COMPOUND INFLATION FACTORS FOR YEAR 2024 TIME 14:33:04 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 902D / WESTMINSTER CRA-COMM AMEND #2 1986-87 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.952447537 49,520,928 96,687,013 1,368,879 2,672,664 MIN RTS 0 0 0 0 IMPS 78,332,493 152,940,083 3,511,998 6,856,992 PERS PROP 2,804,250 2,804,250 7,171,887 7,171,887 OTH EXEMP 0 0 0 0 TOT VALUE 130,657,671 252,431,346 12,052,764 16,701,543 NET CHANGE ADJ AMT SECURED --> 121,773,675 UNSECURED --> 4,648,779 FUND ZAA DIST 600A / O.C. DEPT.OF EDUCATION CRA 902E / WESTMINSTER CRA-COMM AMEND #3 1988-89 CCF SECURED BASE ADJ. SEC. BASE UNSECURED BASE ADJ. UNSEC. BASE LAND 1.876631617 27,622,078 51,836,465 40,783 76,535 MIN RTS 0 0 0 0 IMPS 24,905,037 46,737,580 2,236,925 4,197,884 PERS PROP 318,844 318,844 5,245,047 5,245,047 OTH EXEMP -737,506 -737,506 -454,504 -454,504 TOT VALUE 52,108,453 98,155,383 7,068,251 9,064,962 NET CHANGE ADJ AMT SECURED --> 46,046,930 UNSECURED --> 1,996,711 NET CHANGE ADJUSTMENT AMOUNT FOR ALL FDA SECURED --> 11,342,263,701 UNSECURED --> 588,465,153