Spreadsheet: 00a75851-75cd-405b-9217-809b75aa6f44
Sheet: CPI-based on Jun14

Revised Referendum Cap Inflation Estimates |  |  |  |  |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a | n/a
FY 2005 - FY 2023 |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a
CPI - Urban Consumers |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a
June 2014 Update |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a
Source of CPI Data: DOF- [NAME] |  |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a | n/a | n/a | n/a | n/a
Date: June 30, 2014
 |  |  | CALENDAR | CALENDAR | CALENDAR | CALENDAR | FISCAL | RATE OF | CUMMULATIVE
 |  |  | QUARTER | QUARTER | QUARTER | QUARTER | YEAR | INCREASE | RATE OF
 |  |  | 1 | 2 | 3 | 4 | AVERAGE |  | INCREASE
n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | A | B | C | D | E | F | G
n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |  | Projected |  | Projected |  | [NAME]. [NAME] | Projected
n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | Annual | Inflation | [NAME] | Inflation | Projected | Increase | Inflation
Fiscal |  | Calendar | 1st | 2nd | 3rd | 4th |  |  | (CY % / BASE YR %) | n/a | Projected | Ratio | Allow Based | Based | [NAME]. [NAME] | over | Ratio
Year |  | Year |  |  |  |  |  |  |  | n/a | Inflation | [NAME]. [NAME] | [NAME]. [NAME] | [NAME]. [NAME] | Gtr of C or D | FY 2004 or | Alt. [NAME]*
n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | FY 2015 | n/a
2003 |  | 2003
 |  | 2004
 |  | 2005 |  |  |  |  |  |  |  |  | 0.0301 | 1.0301
 |  | 2006 |  |  |  |  |  |  |  |  | 0.0381 | 1.0693
 |  | 2007 |  |  |  |  |  |  |  |  | 0.0261 | 1.0973
 |  | 2008 |  |  |  |  |  |  |  |  | 0.0367 | 1.1376
 |  |  |  |  |  |  |  |  |  |  | 0.0142 | 1.1537
 |  |  |  |  |  |  |  |  |  |  | 0.0093 | 1.1644
 |  |  |  |  |  |  |  |  |  |  | 0.0203 | 1.1881
 |  |  |  |  |  |  |  |  |  |  | 0.0294 | 1.223
2014 | e | 2014
New Law Formula for FY 2015 and Out |  |  |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a | n/a | n/a | n/a
2015 | e | 2015 |  |  |  |  |  |  |  |  |  |  | na |  |  |  | 1
2016 | e | 2016 |  |  |  |  |  |  |  |  |  |  | na
2017 | e | 2017 |  |  |  |  |  |  |  |  |  |  | na
2018 | e | 2018 |  |  |  |  |  |  |  |  |  |  | na
2019 | e | 2019 |  |  |  |  |  |  |  |  |  |  | na
2020 | e | 2020 |  |  |  |  |  |  |  |  |  |  | na
2021 | e | 2021 |  |  |  |  |  |  |  |  |  |  | na
2022 | e | 2022 |  |  |  |  |  |  |  |  |  |  | na
2023 | e | 2023 |  |  |  |  |  |  |  |  |  |  | na
Old Law Formula Calculation for FY 2015 |  |  |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a | n/a | n/a | n/a
2015 | e | 2015
Notes: | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a
1.  FY 2014 formula allowance uses new law value of $5,302. |  |  |  |  |  |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a
2.  FY015 Old Law Calculation reverts back to the FY 2013 formula allowance of $5,224. |  |  |  |  |  |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a
3.  Finalized calculation through FY 2012 based on actual Bureau of Labor Statistics data. |  |  |  |  |  |  |  |  |  |  |  |  |  |  | n/a | n/a | n/a
End of worksheet