Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020
1015 Ocean BI 79,282 186,381 194,333 213,894
1027G Ave 12,978 13,747 19,362
611 A Ave 18,439 61,003
1241 Alameda BI 15,422 16,702
848 Glorietta BI
1022 Adella Ave
277-79 C Ave
757 Alameda BI
550 B Ave
1116 Loma Ave
520 B Ave
765 C Ave
600 Glorietta BI
1111 Loma Ave 637 87 271
1043-51 Ocean Bl
1313 Tenth St
629 A Ave
605 Tenth St
633 Alameda BI
536 A Ave
1125 G Ave
300 Ninth St
625 A Ave
1033 Adella Ave
777 G Ave
1504 Glorietta BI
1118 Loma Ave 19,389
526 A Ave 26,796
1718 Visalia Row 11,952
1125 Flora Ave 34,483
1704 Visalia Row 1,525
930 | Ave 4,261
1015 Flora Ave 1,063
541 Ocean Bl 71,661 24,786 25,197
: 20,591
1010 Olive Ave 51,661 18,952
803 Adella Ave - 28,095 11,493 12,044
1112 Churchhill PI - 25,853 10,120 10,543
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020 2021 2022 2023 2024 744 B Ave 22,512 39,484 8,851 9,017 9,582 9,869
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015
975 B Ave
566 B Ave
621-23 A Ave
561 C Ave
909 J Ave -
160 G Ave
465 Palm Ave
471 G Ave
300 First St
450 A Ave -
329 G Ave
1111 Flora Ave
1807 Monterey Ave
350 D Ave -
937-41 JAve
940 Glorietta BI
848 D Ave # 102
848 D Ave # 301
848 D Ave # 203
848 D Ave # 107
740 J Ave - 9,102
848 D Ave # 207
848 D Ave # 104 - 9,509
848 D Ave # 103 9,823
848 D Ave # 206 8,800
848 D Ave # 204 9,438
848 D Ave # 105 9,683
848 D Ave # 201 8,932
465 G Ave
1013 Adella Ave - 5,061
200 HAve
1021 Adella Ave - 8,089
723 A Ave
848 D Ave # 106 - 7,066
848 D Ave # 202 8,196
731 C Ave - 9,563
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020 2021 2022 2023 2024 928 HAve 3,531 6,414 1,305 1,261 1,298 1,335
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020 2022 2023 2024 848 D Ave # 101 3,189 5,734 1,089 1,271 1,354
848 D Ave # 205 3,109 6,260 1,190 1,473 1,541
1025 E Ave 2,934 8,019 1,639 2,087 2,169
760 B Ave - 2,854 15,751 3,332 4,204 4,550
1427 Fifth St - 1,967 5,636 1,106 1,419 1,392
1306 6th St 762 1,794 363 334 417
754 B Ave - 308 1,461 311 405 435
819 First St* - -
:
620 1st St*
9,476 6,262 6,853
624 1st St* 4,704 4,739
211 Alameda BI* 5,989 2,519 2,526 3,255
200 Palm Ave* 11,463 5,357 5,424 6,493
: :
241J Ave
411 3rd St* - 2,561 3,513 4,352
301 Alameda BI* 7,106 1,543 1,938 1,858
344 J Ave* 2,956 4,449 5,053
323 JAve* 6,558 3,212 4,364 4,844
808 3rd St* 2,199 1,080 1,450 1,605
460 E Ave* 3,548 1,718 1,740 2,348 2,602
1106 4th St # 01* 2,167 1,087 1,093 1,496 1,650
1106 4th St # 02* 1,283 670 680 879 964
1106 4th St # 03* 1,908 998 1,012 1,326 1,459
1106 4th St #04* 1,950 978 983 1,349 1,488
1106 4th St # 05* 2,198 1,101 1,629 1,507 1,755
1106 4th St # 06* 1,497 782 793 1,026 1,125
1106 4th St # 07* 1,372 714 724 940 1,032
455-57 B Ave* 2,675 3,157
1315-19 5th St* 3,755 1,910 1,923 4,066 4,396
455 A Ave* - 564 887
427 A Ave* 2,269 2,141 2,166 2,990 3,332
555 Alameda BI* 4,648 5,551
563 Alameda BI* -
500 J Ave* 3,058 3624
520 JAve* 2,736 2,681
516 | Ave* 9,173 2,447 2,483 3,116 3,389
576 E Ave* 12,947 2,813 2,855 3,564 3,841
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020 2021 2022 2023 2024 545 Palm Ave* 4,104 2,081 2,069 2,859 2,987
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020 2021 2022 2023 2024 515 Palm Ave* - : 2,679 2,662 2,664 3,968 4,455
555 B Ave* 3,048 3,067 5,063 5,864
550 A Ave* - 7,139 3,454 3,497 4,746 5,267
575 A Ave* -
500 Glorietta Blvd* - 5,856 2,691 2,699 3,889 4,337
1212 Sixth St* 15,417 6,660 6,728 8,525 9,239
631 A Ave* 3,586 7,639 7,373 7,742 8,112
325-325 1/2 8th St* 6,418 2,996 3,032 3,408 4,101
732J Ave* -
720 JAve* 21,314 5,637 5,717 7,318
710J Ave
320 7th St* 5,238 2,500 2,526 3,656
749 J Ave*
3,595
770 F Ave* 2,496
749 G Ave* 3,083 1,605 1,628 2,041
751 G Ave
753 G Ave* 3,039 1,560 1,581 2,070
757 G Ave* 2,489 1,248 2,081 1,801
759 G Ave* 2,560 1,337 1,356 1,763
761 G Ave* 3,063 1,601 1,623 2,112
721 D Ave* 7,454 1,916 1,948 2,258
725 D Ave 5,864 1,360 1,381 1,708
727 D Ave 6,370 1,432 1,445 1,846
723 DAve* 6,346 1,429 1,452 1,752
725 D Ave # B* 4,887 1,131 1,148 1,403 1,515
727 D Ave # B* 8,364 1,855 1,876 2,304 2,478
749 C Ave* -
738 B Ave* 4,355 4,626 4,688 5,527 5,880
726 B Ave* 4,287 2,060 2,084 2,922 3,269
708 A Ave* 52,981 13,630 13,729 26,851 28,625
710 Adella Ave* 2,491 2,201 2,195 3,465 3,933
1202 Glorietta BI* 8,994 2,875 2,894 3,889 4,273
735 Guadalupe Ave* 4,165 6,088 6,809
710 Glorietta Blvd 4,770
1710 Visalia Row 32,935 6,756 6,823 7,039 7,399
1901 Monterey Ave* 1,436 4,611 5,674
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020 2021 2022 2023 2024 1030 Glorietta BI* 3,981 3,776 4,067 5,732 6,420
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020 2021 2022 2023 1010 Glorietta BI* 9,036 5,543 5,599 7,155
:
1000 Glorietta BI
815 Alameda BI* 20,157 4,364 4,435 5,271
825 Alameda BI* 7,624 3,688 3,734 5,071
855 Alameda Blvd* 4,921
875 Alameda BI* 1,827 1,841 2,915
823 H Ave* 4,028 1,937 4,987 3,651
825-827 Olive Ave* 2,064 1,730 1,708 3,122
824 Adella Ave* 21,700 4,551 4,614 8,966
940 Country Club Ln* -
416 Ninth St* 7,734 2,055
924-926 H Ave* 2,652 2,346 2,345 3,699
941 G Ave 2,909
917 A Ave* 6,215 3,009 3,047 4,121
936 Adella Ave* 7,597
1003 Alameda BI* 18,109 5,963 6,006 7,996
1030-1032 Olive Ave* 5,947 5,221 5,075 7,456
1015 Alameda BI 41,415 12,131 12,349 13,730
1038 G Ave* 2,712 2,671 5,061
1024 Encino Row* 3,130 4,330
1231 Alameda BI* 3,165 3,197 4,697
1027 FAve* 2,714 4,270
801 Tolita Ave 156 92 50
1000 Adella Ave* 10,105 4,886 4,947 6,731 7,476
1015 Adella Ave 4,006
1005 Adella Ave - -
532 Marina Ave* 2,199 2,381 2,610 4,448 5,118
535 Ocean BI* 22,328 10,468 10,496 15,125 16,867
519 Ocean BI* 8,307 8,404 12,601 17,351
00000 Marina Ave 3,325 3,201 3,342 4,174 4,507
1111 G Ave* 3,310 3,091 3,125 4,466 5,018
1244 Alameda BI - -
1,171 11.062 6,507 7,580
0000 Isabella Ave 2,348
826 Tolita Ave* 10,373 2,675 2,695 3,560 3,896
1100 Isabella Ave 4,905
1156 Isabella Ave* 11,526 13,558
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020 2021 2022 2023 2024 1144 Isabella Ave* 7,891 2,164 31,462 20,891 23,930
Attachment 2 Attachment 2
City Of Coronado- Calculation of Revenue Reduction for the City from Parcel Currently in Mills Act, thru 2024-25
FISCAL YEAR IMPACT
Situs Address 2001-2005 2006-2010 2011-2015 2016-2020 2021 2022 2023 2024 1127 F Ave* 99,041 46,079 33,900 41,539 44,888
1026 Flora Ave* : 8,082 8,901
1015 Loma Ave
1045 Loma Ave* 81,856 19,829 19,749 34,169 38,642
1022 Park PI -
... ....... 3,320 5,231 5,767
1135 Loma Ave*
1115 Loma Ave* 2,899 2,538 4,561 4,343 5,121
1101 Star Park Cir* -
1110 Loma Ave* 6,150 3,101 3,141 4,241 4,701
1126 Loma Ave* 12,684 3,246 3,294 4,130 4,492
Annual Total 139,395 522,778 1,352,756 2,669,003 732,244 799,514 979,443 1,091,578 Cumulative Total 139,395 662,173 2,014,929 4,683,932 5,416,175 6,215,690 7,195,133 8,286,711 *Properties with Mills Act Agreements limiting savings to not more than 50% of current, non Prop 13, assessed value.
SOURCE: HDL Coren & Cone