Folsom City Council
July 25, 2023

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment SummarY
Project
Lakeside Fence Repair
Year 2 Tree Pruning
Year 3 Tree Pruning
Year 4 Tree Pruning
Year 5 Tree Pruning
Repairs at Guardshack
Short Term lnstallment Summary Totals:

Long Term. lnstallment Summary
Project
None
Long Term lnstallment Summary Totals:

Hannaford Cross
2023-24
Yearly
lnstallment
S1,ooo
s2so
S2so
S5,ooo
s2s0
s2so
s7,oo0
Prior Years
Collections
$1,ooo
s2so
Szso
$5,ooo
s2s0
Szso
S7,ooo
Year 1
2018
$1,ooo
$2so
Szso
Ss,ooo
52so
S2so
S7,ooo
Year 1
2018
so
Year 2
20t9
Sr,ooo
52so
S2so
Ss,ooo
52so
S2so
s7,000
Year 3
2020
Sr,ooo
S2so
S2so
s5,ooo
52so
S2so
$z,ooo
Year 4
202t
s1,000
$2so
s2so
s5,ooo
s2so
S2so
Sz,ooo
Years 10-20
2028-2037
Year 5
2022
$1,ooo
$2so
s2so
s5,ooo
s2so
Szso
s7,ooo
Approx.

Total Required
$zs,ooo
Ss,ooo
55,ooo
s5o,ooo
ss,ooo
s3,5oo
s93,500
Yearly
lnstallment
Prior Years
Collections
Years 2-5
20t9-2022
so
Years 5-10
2023-2027
Years 20-30
2038-2047
Approx.

Total Required
soso so so so So

07/25/2023 Item No.11.
lake Natoma Shores
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
LED Conversion
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment Per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance AnalYsis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3'J', 2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
Installment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
s17,638.00
5,000.00
500.00
1,000.00
750.00
3,000.00

7.500.00
s35,388.00
Sr,ooo.oo

0.00 0.00
2,860.00
503.00

82.37 54,445.37
s39,833.37
20,744.54
(19,088.83)

0.00 $2o,744.s4
s133.s8
5183.s8
113
113.00
s94,597.18
(21,555.58)
(4,s00.00)
s68,541.60

0.00 (19.088.83)
549,4s2.77
s1,0oo.o0
1,250.00
1,000.00
1,2s0.00
s4,5oo.0o

07/25/2023 Item No.11.

Installment Summary
District
Fiscal Year
Short Term lnstallment SummarY
Project
LED Landscape Lights
Year 3 Tree Pruning
Year 4 Tree Pruning
Year 5 Tree Pruning
Short Term lnstallment Summary Totals:
[ong Term lnstallment Summary
Project
Signage Repair/Replacement
Turf Repair and lrrigation Upgrades
Tree and Landscape lmprovements or Replacement
Long Term Installment Summary Totals: s1,250 $1,250 s1,250 s5,000 s5,250 $12,500 s12,500 Lake Natoma Shores
2023-24
Yearly
lnstallment
$2so
s2so
Szso
S2so
Yearly
lnstallment
ssoo
s2so
Ssoo
Prior Years
Collections
52so
S2so
s2so
s2s0
Prior Years
Collections
Ssoo
s2s0
$soo
Year 1
2018
s2s0
s2s0
S2so
s2so
Year 1
20L8
ssoo
s2so
Ssoo
Year 2
2019
s2so
S2so
$2so
s2so
Years 2-5
20t9-2022
s2,ooo
S1,ooo
Sz,ooo
Year 3
2020
$2so
s2so
s2so
52so
Years 5-10
2023-2027
$z,soo
s1,2s0
s2,5oo
Year 4
202t
s2s0
s2s0
S2so
$2so
Years 10-20
2028-2037
s5,oo0
Sz,soo
s5,o0o
Year 5
2022
s2so
S2so
s2so
s2so
Approx.

Total Required
$5,ooo
S5,ooo
s5,ooo
5s,ooo
$1,000 s1,000 s1,000 s1,000 s1,oo0 s1,000 s1,000 s20,000 Years 20-30
2038-2047
ss,ooo
Sz,soo
S5,ooo
Approx.

Total Required
sL5,oo0
S22,ooo
s16,ooo
s53,ooo

07/25/2023 Item No.11.

Los Cerros
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Paint Light Poles, Tree Pruning
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment Per SFE
Maximum Assessment per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3I,2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
lnstallment Costs {see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
Szt,oqz.oo
10,000.00
3,200.00
1,000.00
9,300.00
4,600.00
15,000.00
569,742.00
s1,000.00

0.00 0.00
4,590.00
l-,L82.00
192.13
s7,054.13
s76,806.13
40,831.66
(35,968.47)

0.00 s40,837.66
s121.18
5L2L.tg
337
337.00
s129,300.44
(41.,2O4.09]|
(8,s00.00)
s79,596.35

0.00 (3s.958.47)
543,627.88
Ss,zso.oo
1,000.00
3,250.00

1.000.00
Sg,soo.oo

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Ladder Fuel Work
Tree Replacement
Year 3 Tree Pruning
Year 4 Tree Pruning
Year 5 Tree Pruning
Paint Streetlight Poles
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
lnstall Flow Package and Master Valve
Upgrade lrrigation Controllers
Long Term lnstallment Summary Totals:

Los Cerros
2023-24
Yearly
lnstallment
Ssoo
$soo
ssoo
Ssoo
Ssoo
sTso
s3,250
Prior Years
Collections
Ssoo
Ssoo
Ssoo
Ssoo
Ssoo
s7s0
s3,250
Year 1
2018
ssoo
Ssoo
ssoo
Ssoo
Ssoo
STso
s3,250
Year 2
2019
Ssoo
$soo
Ssoo
Ssoo
Ssoo
sTso
s3,250
Years 2-5
2019-2022
s2,oo0
s2,ooo
Year 3
2020
ssoo
$soo
ssoo
ssoo
Ssoo
STso
s3,250
Year 4
202t
Ssoo
Ssoo
Ssoo
$soo
Ssoo
sTso
s3,250
Year 5
2022
ssoo
Ssoo
$soo
sso0
Ssoo
sTso
s3,250
Approx.

Total Required
s10,000
s10,ooo
Slo,ooo
51o,ooo
Slo,ooo
$zt,zoo
SzT,goo
Approx.

Total Required
s3o,ooo
S3s,ooo
Yearly
lnstallment
ssoo
Ssoo
Prior Years
Collections
ssoo
Ssoo
Year 1
20LA
Ssoo
Ssoo
Years 5-10
2029-2027
s2,5oo
S2,5oo
Years 10-20
2028-2037
s5,ooo
$s,ooo
Years 20-30
2038-2047
55,ooo
Ss,ooo
s1,000 s1,000 s1,000 s4,000 s5,0oo s10,000 s10,000 S65,ooo

07/25/2023 Item No.11.

Natoma Station
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
No lmprovement Projects Planned
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment Per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3'J', 20231
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June tO,2O24l
lnstatlment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total I nstallment Costs
S101,443.00
12,500.00
L5,000.00
17,500.00
21,000.00
51,500.00

0.00 $ztg,9ag.oo
s1,ooo.oo

0.00 0.00
32,602.00
5,7r2.0O
599.28
s40,013.28
s258,956.28
r70,292.59
(88,553.69)
(13.33)
st70,279.26
ss1.7o
igt.tt
L,372
1,856.87
(s484,852.38)
(L72,637.52)
(112.000.00)
(s769,489.90)

0.00 (83.563.69)
(s858,1s3.59)
s8,000.00
48,000.00
8,000.00
48,000.00
s112,000.00

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Proiect
Ladder Fuel Work
Light Pole Replacement
Shrub and Tree Replacement and Concrete Work on
Turnpike
Shrub and Tree Replacement (lron Point Road)
Tree Replacement (Bigfoot Mini Park)
Tree Replacement and Wall Damage (Black Diamond
Drive)
Shrub and Tree Replacement (Blue Ravine Road)
Year l Tree Pruning
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Tree and Landscape lmprovements or Replacement
Wetland Area lmprovement
Wall Repair/Painting (7,800 Feet)
Mini Park Replanting/Bark (2 Parks at 1/2 Acre)
Road Paver Replacement
Signage Repair Replacement
Sidewalk Repair
lrrigation Upgrades
Art Repair
Long Term lnstallment Summary Totals:

Natoma Station
2023-24
Yearly
lnstallment
Sr,ooo
s1,000
s1,ooo
S1,ooo
s1,ooo
S1,ooo
s1,ooo
Sr,ooo
S8,ooo
Prior Years
Collections
s1,0oo
s1,ooo
s1,000
s1,ooo
$1,ooo
s1,0oo
S1,ooo
S1,ooo
s8,ooo
Year 1
2018
S1,ooo
$1,ooo
S1,ooo
s1,ooo
Si.,ooo
S1,ooo
s1,ooo
s1,ooo
S8,ooo
Year 2
20L9
s1,000
51,ooo
s1,000
s1,ooo
S1,ooo
s1,000
S1,ooo
S1,ooo
S8,ooo
Year 3
2020
$1,ooo
$1,ooo
s1,ooo
s1,000
$1,ooo
$1,ooo
s1,ooo
S1,ooo
s8,ooo
Year 4
202t
51,000
s1,ooo
S1,ooo
51,ooo
S1,ooo
s1,ooo
S1,ooo
s1,o0o
s8,ooo
Year 5
2022
s1,ooo
s1,ooo
Sr,ooo
S1,ooo
S1,ooo
s1,0oo
s1,000
S1,ooo
S8,ooo
Approx.

Total Required
Slo,ooo
S25,ooo
$40,ooo
Sqo,ooo
Sto,ooo
s1-o,o0o
S40,ooo
s2s,ooo
Szoo,ooo
Yearly
lnstallment
s10,0oo
S1,ooo
Slo,ooo
Ss,ooo
Sr,ooo
$1,ooo
Ss,ooo
S5,ooo
Sro,ooo
548,ooo
Prior Years
Collections
$10,ooo
S1,ooo
s10,0oo
S5,ooo
s1,0oo
s1,ooo
S5,ooo
ss,ooo
$to,ooo
s48,000
Year 1
2018
$1o,ooo
$t,ooo
510,000
5s,ooo
s1,ooo
s1,000
Ss,ooo
Ss,ooo
Slo,ooo
s48,ooo
Years 2-5
20t9-2022
s40,o00
S+,ooo
s40,oo0
$2o,ooo
s4,000
s4,ooo
s20,oo0
s2o,ooo
S40,ooo
S192,ooo
Years 5-10
2023-2027
Sso,ooo
s5,ooo
Sso,ooo
52s,oo0
Ss,ooo
$s,ooo
52s,ooo
$25,ooo
s5o,oo0
s240,ooo
Years 10-20
2028-2037
Sloo,ooo
$1o,ooo
s100,000
S5o,ooo
s10,ooo
$1o,ooo
S5o,ooo
sso,ooo
Sloo,ooo
S48o,ooo
Years 20-30
2038-2047
Sloo,ooo
slo,ooo
sloo,ooo
S5o,ooo
Slo,ooo
51o,ooo
S5o,ooo
s5o,ooo
s100,000
s48o,ooo
Approx.

Total Required
s16o,oo0
s3o,ooo
s234,000
S6o,ooo
S40,ooo
Sz3,ooo
S8o,ooo
Ss6,ooo
Sloo,ooo
S783,ooo

07/25/2023 Item No.11.

Natoma Valley
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
lnterior Landscape lmprovements
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment Per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3!,2023)'
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
lnstallment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
s39,856.00
7,500.00
375.00
1,000.00

0.00 3,500.00
7,s00.00
$59,731.00
$1,000.00

0.00 0.00
7,436.00
1,079.00
6s.71
$9,580.71
s69,3t1.7t
79,952.74

0.00 rc.271
$69,311.44
s877.36
st,ot2.o7
79 79.00
S257,030.65
(47,207.8r\
(12.000.00)
5203,822.94

0.00 0.00
5203,822.84
s1,oo0.oo
5,000.00
1,000.00
5,000.00
sl2,ooo.oo

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment SummarY
Project
Year 3 Tree Pruning
Year 4 Tree Pruning
Year 5 Tree Pruning
lnterior Landscape lmprovements
Short Term Installment Summary Totals:

Long Term lnstallment Summary
Project
Wall Repair/Replacement
long Term lnstallment Summary Totals:

Natoma Valley
2023-24
Yearly
lnstallment
s2so
s2so
Szso
S2so
Yearly
lnstallment
$s,ooo
Prior Years
Collections
s2so
s2so
Szso
Szso
Prior Years
Collections
ss,ooo
Year 1
2018
s2so
52so
S2so
s2so
Year 1
2018
ss,ooo
Year 2
20t9
s2so
s2so
Szso
s2so
Years 2-5
20t9-2022
s2o,o0o
Year 3
2020
s2so
s2so
$2so
s2so
Years 5-10
2023-2027
s2s,o0o
Year 4
202t
s2so
$2so
52so
S2so
Years 10-20
2028-2037
sso,000
Year 5
2022
s2so
s2so
s2so
s2s0
Years 20-30
2038-2047
sso,00o
Approx.

Total Required
s5,5oo
S5,5oo
ss,soo
$s,soo
Sz2,ooo
Approx.

Total Required
s50,ooo
s1,000 s1,000 st,ooo S1,ooo 51,000 51,000 $1,000
s5,000 s5,000 $s,ooo s20,000 s25,000 s50,000 s50,000 s50,ooo

07/25/2023 Item No.11.

Prairie Oaks Ranch
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
No lmprovement Projects Planned
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment Per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance AnalYsis:

Beginning Reserve Fund Balance (April 30,20231
Estimated Reserve (through December 31,2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
Installment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term I nsta I I ment Plan ( Previously Collected ) Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
$o.oo

0.00 7,500.00

0.00 11,000.00
60,000.00
0,00
$z8,eoo.oo
s1,ooo.oo

0.00 0.00
59,484.00
7,744.O0
447.42
Sgz,ols.qz
5140,675.42
t96,228.55
55,553.13
(8.s7)
s196,219.98
$213.G0
5213.61
858
918.63
(s591,200.72)
(93,783.51)

0.00 (s684,984.33)

0.00 55,553.13
(s629,431.20)
so.oo

0.00 0.00

0.00 so.oo

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment SummarY
Froiect
None
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Proiect
None
Long Term lnstallment Summary Totals:

Prairie Oaks Ranch
2023-24
Year|y
lnstallment
Prior Years
Collections
Year 1
2018
Year 2
2019
Years 2.5
20L9-2022
Year 3
2A20
so so
Yearc 5-10
2021-2027
Year 4
2021
Years 10-20
zoza-20,37
Year 5
2sx2
Years 20-30
2trta-2m7
Approx.

Total Required
Approx.

Tobl Requ*red
so
Yeady
lnstallment
Prbr Years
Collections
5o so
Year 1
2018
SoSoSo
so So so so $o $o soso

07/25/2023 Item No.11.

Prairie Oaks Ranch No. 2
FiscalYear 2O2El24 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Year 3 Pruning, Blue Ravine Entry Relandscape
Subtotal:
lncidental Costsr
Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3'l', 2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
Installment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term I nsta I I ment Pla n (Previously Col lected ) Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total I nstallment Costs
S101,443.00
20,000.00

0.00 20,000.00

0.00 0.00
100.000.00
524t,443.OO
s1,ooo.oo

0.00 0.00

0.00 5,000.00
447.42
S6,qql.qz
s247,890.42
299,5L8.49
51,628.O7
(0.01)
s299,518.48
s333.02
S333.03
858
899.40
5304,79s.74
(98,593.61)
(133.000.00)
573,2O2.t3

0.00 51,628.07
s124,830.20
s10,500.00
55,000.00
10,500.00
56,000.00
s133,000.00

07/25/2023 Item No.11.

Installment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Year 1 Tree Pruning
Year 2 Tree Pruning
Year 3 Tree Pruning
Year 4 Tree Pruning
Year 5 Tree Pruning
Tree Replacement (Replace Empty Areas)
LED Landscape Lights
Landscape Replacement
Fence Replacement
Ladder Fuel Work
Repair Damaded Walls (Stucco Half Walls)
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Landscape Replacement (Blue Ravine Road)
Landscape Replacement (Riley Street)
Landscape Replacement (Prairie City Road)
Landscape Replacement (lron Point Road)
Fence Replacement
Post and Cable Replacement
Repair Damaged Walls
Long Term lnstallment Summary Totals:

Prairie Oaks Ranch No. 2
2023-24
Yearly
lnstallment
S1,ooo
s1,ooo
Sr,ooo
S1,ooo
s1,000
s1,ooo
s1,ooo
S1,ooo
s1,ooo
S1,ooo
Ssoo
Slo,soo
Yearly
lnstallment
Slo,ooo
s10,000
Sro,ooo
s10,ooo
slo,ooo
$s,ooo
s1,0oo
s55,ooo
Prior Years
Collections
51,ooo
S1,ooo
S1,ooo
s1,000
51,ooo
s1,ooo
s1,ooo
S1,ooo
S1,ooo
Sr,ooo
Ssoo
s10,500
Prior Years
Collections
Sro,ooo
s1o,oo0
$10,000
$1o,ooo
s10,000
S5,ooo
s1,ooo
s55,000
Year 1
20t8
S1,ooo
$1,ooo
s1,ooo
s1,ooo
s1,ooo
$r,ooo
$1,ooo
S1,ooo
s1,ooo
Sr,ooo
ssoo
s10,500
Year 2
20t9
s1,oo0
$1,ooo
5r,ooo
$1,ooo
Sr,ooo
s1,ooo
Sr,ooo
S1,ooo
$1,ooo
S1,ooo
ssoo
sto,soo
Years 2-5
2019-2022
S40,ooo
s40,000
s40,oo0
s40,ooo
S40,ooo
Szo,ooo
$4,000
Szz4,ooo
Year 3
2020
s1,ooo
$1,ooo
$r,ooo
$r,ooo
51,ooo
S1,ooo
s1,oo0
51,ooo
s1,ooo
Sr,ooo
Ssoo
510,500
Year 4
2021
S1,ooo
s1,0oo
Sr,ooo
s1,ooo
s1,ooo
s1,ooo
s1,ooo
S1,ooo
s1,ooo
s1,000
Ssoo
Sto,soo
Years 10-20
2028-2037
Sloo,ooo
s1oo,o00
sloo,ooo
$1oo,ooo
Sloo,ooo
S5o,ooo
slo,ooo
s550,000
Year 5
2022
s1,000
s1,ooo
s1,ooo
s1,ooo
s1,0oo
Sr,ooo
S1,ooo
s1,ooo
St,ooo
S1,ooo
Ssoo
s10,500
Approx.

Total Required
S2s,ooo
S2s,ooo
s2s,ooo
s25,ooo
s25,ooo
Srs,ooo
s25,0oo
S2s,ooo
s2o,ooo
s7s,00o
s8,ooo
Szgg,ooo
Year 1
2018
Slo,ooo
Slo,ooo
$10,000
Sro,ooo
Sro,ooo
ss,ooo
$1,ooo
s56,ooo
Years 5-10
2023-2027
sso,ooo
Sso,ooo
$50,000
sso,ooo
Sso,ooo
$25,ooo
ss,ooo
S28o,ooo
Years 20-30
2038-2047
$roo,ooo
Sloo,ooo
Sloo,ooo
s1oo,o00
s100,000
S5o,ooo
Slo,ooo
s550,000
Approx.

Total Required
Szso,ooo
s250,000
Si-5o,ooo
Sloo,ooo
51oo,0oo
s75,000
S40,ooo
s955,000

07/25/2023 Item No.11.

Prospect Ridge
FiscalYear 2023,124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
No lmprovement Projects Planned
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30, 2023)
Estimated Reserve (through December 37,2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
lnstallment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnsta I I ment Pla n ( Previously Col lected) Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total Installment Costs
s14,670.00
8,300.00
500.00
600.00
250.00
1,700.00

0.00 s26,020.00
S3i.,99i..71
(2r,798.77],

0.00 s10,192.94

0.00 11,745.90
s21,938.84
s1,000.00

0.00 0.00
5,219.00
415.00

44.15 S6,szg.t5
532,698.15
44,444.05
LL,745.90
(0.3s)
$44,443.7O
$L,269.82
$1,269.84
35 35.00
So.oo

0.00 0.00

0.00 $o.oo

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment SummarY
Project
Year 1 Tree Pruning
Year 2 Tree Pruning
Year 3 Tree Pruning
Year 4 Tree Pruning
Year 5 Tree Pruning
Short Term Installment Summary Totals
Long Term lnstallment Summary
Project
None
long Term lnstallment Summary Totals:

Yearly
lnstallment
Prior Years
Collections
Year 1
20t8
Year 1
2018
Prospect Ridge
zo23-24
Yearly
lnstallment
so
so
So
so
$o
$o
Prior Years
Collections
$o
so
so
5o
so
$o
Year 2
2019
Years 2-5
zoLg-20.2'2
Year 3
2020
Years 5-10
20,23-!2A27
Year4
202t
Years 10-20
2A28-2A37
Year 5
m22
So
5o
so
5o
so
$o
Approx.

Total Required
so
so
so
So
so
$o
Approx.

To'tal Required
so
so
so
so
so
So
So
So
So
so
5o
$o
So
$o
so
so
5o
So
So
so
So
so
$o
so
5o
Years 20-30
mw-2047
So so $o $o so So 5o

07/25/2023 Item No.11.

Sierra Estates
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Tree Replacement
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3'J', 2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
lnstallment Costs (see installment Plan and Summary next page) Short-Term I nsta I lment Pla n ( Previously Col lected) Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total I nstallment Costs
S8,533.00
1,500.00
2s0.00
350.00
731.00
705.00
2,500.00
$t+,569.00
s1,000.00

0.00 0.00
1,744.00
166.00

39.25 52,949.2s
s16,918.25
L0,744.75
(5,173.50)
(0.2s)
sto,744.50
S4z9.7s
$qzg.ao
25 25.00
522,3O8.74
(9,612.77)
(1.000.00)
s11,695.97

0.00 (6,173.s01
$s,s22.47
Ssoo.oo

0.00 500.00

0.00 $t,ooo.oo

07/25/2023 Item No.11.

Q{rl
t3t'
{,?
g{6
,gritt
g4t
F,ttf.
€tl
i3,'{t}
IA
o
aFF
&t
E
E
tl
IEg
E
rir!r!
dt
.ic
E
.ill,
li.
a!f
.E
'6t
le'o,
EI:
trnl
tr
F*at6
cttrtr'l
F\.,{tr-
€.g
un
*r-1
og
IN{*
o6r:fi",t!
o6.!fi
{l}
og
rn{,t:

GT
otIl,tt!,
€irg
1(l
d,.}
i9,6
:.lJ:l
'{t}
G'FttVT
6;o,fi.:dt
Eaiit{rT
6oinrll*
o(:t
uil:'{trt
a(trn,1rlt
it
16 oF
t!
E
E'i,.tal
tfl
og
,t!.P
'6,GJ:

E
oF
a,
3a
.ru,
E
,diil
t,
a9
lLlnl6{
{Itl
a:,!
F.
tt
al
'r!,
ac$
gl
:tn.

L
TE
C
EL
aln{,c
a,
s
.F,{.,ttt
C'
iid
rllT.iE
tt||ll qt
l!FJFdr
adurN
a!
ug
Ega5 tE

07/25/2023 Item No.11.

Silverbrook
Fiscaf Year 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
No lmprovement Projects Planned
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment Per SFE
Maximum Assessment Per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3I,2023),
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance {June 30,20241
Installment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
$1,ooo.oo

0.00 100.00
1,1.44.0O
251.00
164.69
s2,669.69
$13,399.69
15,487.88
2,088.19
(2.821
$15,485.05
Stgz.zt
5132.32
287
7r7.A7
s6,38o.oo
1,500.00
2,000.00
150.00
300.00
400.00

0.00 s10,730.00
s8s,892.2s
(8,933.13)
(68.000.001
s8,959.12

0.00 2,088.19
s11,047.31
ss00.00
62,000.00
500.00
5,000.00
Ssg,ooo.oo

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Prolect
Tree Replacement
Short Term Installment Summary Totals:

Long Term lnstallment Summary
Project
Median Relandscaping
Long Term lnstallment Summary Totals:

Silverbrook
2023-24
Yearly
lnstallrnent
Ssoo
Prior Years
Colleetions
Ssoo
Year 1
2018
$soo
Year 1
2018
$5,ooo
Year 2
20L9
Ssoo
Years 2.5
2At9-232:2
s20,ooo
Year 3
2020
Ssoo
Years $10
2023-2A27
s25,oo0
Year 4
202t
Ssoo
Years 10-20
2fJ28-2037
s5o,oo0
Year 5
m22
Ssoo
Approx.

Total Required
s7,5oo
Yearly
lnstallment
S5,ooo
Prior Years
Collections
s62,ooo
Years 20-il0
20,?8-2047
s5o,ooo
s7,500
Approx.

Total Fequired
Slso,ooo
$soo Ssoo Ssoo ssoo sso0 ssoo Ssoo
ss,ooo s52,000 s5,000 s20,000 s25,000 s50,000 $so,ooo s150,000

07/25/2023 Item No.11.

Steeplechase
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Year 4 Pruning
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment Per SFE
Maximum Assessment Per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance AnalYsis:

Beginning Reserve Fund Balance (April 30,20231
Estimated Reserve (through December 3'J', 2023)'
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30'20241
lnstallment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
s14,3oo.oo
7,500.00
750.00
500.00
2,500.00
3,500.00
7,500.00
S36,6so.oo
$1,ooo.oo

0.00 0.00
4,019.00
787.O0
to2.46
Ss,9og.as
S+z,5sg.+6
24,282.72
(18,275.74)

0.00 524,292.72
s1s7.68
S1s7.68
L54
154.00
s56,990.67
(23,372.31)
(3.000.00'l
$30,618.36

0.00 (r8.275.741
$L2,342.62
$i",5oo.oo

0.00 1,500.00

0.00 Sg,ooo.oo

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Fence Replacements Near Park
Year 2 Tree Pruning
Year 3 Tree Pruning
Year 4 Tree Pruning
Year 5 Tree Pruning
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
None
Long Term lnstallment Summary Totals:

Steeplechase
2023-24
Yearly
lnstallment
ssoo
52so
Szso
s2s0
s2so
s1,5oo
Prior Years
Collections
Ssoo
s2s0
S2so
s2so
52so
S1,5oo
Year 1
2018
Ssoo
s2so
S2so
s2so
s2so
St,soo
Year 2
20L9
Ssoo
s2so
Szso
52s0
s2so
s1,500
Years 2-5
20t9-2022
Year 3
2020
Ssoo
s2so
s2so
$2so
S2so
s1,5oo
Years 5-10
2023-2:027
Year 4
202t
Ssoo
$2so
s2so
s2so
S2so
S1,5oo
Years 10-20
2028-2037
Year 5
2022
ssoo
$2so
Szso
s2so
S2so
S1,5oo
Approx.

Total Required
Ss,ooo
S5,ooo
S5,ooo
$5,000
s5,ooo
S28,ooo
Year 1
2018
Yearly
lnstallment
Prior Years
Collections
Years 20-30
2038-2047
Approx.

Total Required
$o$o so so 5oso $o so

07/25/2023 Item No.11.

The Residences at American River Canyon
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
No lmprovement Projects Planned
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2A23)
Estimated Reserve (through December 31,2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30'20241
lnstallment Costs (see installment Plan and Summary next page| Short-Term lnstallment Plan (Previously Collected)
Long-Term I nsta I I ment Pl a n (Previously Col lected ) Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total Installment Costs
s14,90s.00
3,000.00
s00.00
1,200.00
750.00
3,000.00

0.00 s23,355.00
Ssoo.oo

0.00 0.00
4,Otz.OO
544.00

20.12 Ss,o76.tz
$28,43t.12
12,380.08
(15,051.04)

0.00 s12,380.08
5728.24
Stzs.zs
27 L7.OO
s44,632.27
(18,954.08)
(3,000.00)
$22,678.t9

0.00 (15.051.04)
$6,ozl.ts
s2,500.00

0.00 500.00

0.00 $g,ooo.oo

07/25/2023 Item No.11.

District
Fiscal Year
Short Term lnstallment SummarY
Project
Landscape Replacement
Short Term Installment Summary Totals:

Long Term lnstallment Summary
Project
None
[ong Term lnstallment Summary Totals:
lnstallment Summary
The Residences at American River Canyon
2023-24
Yearly
lnstallment
Ssoo
Prior Years
Collections
s2,500
Year 1
mtg
Ssoo
Year 1
2018
so
Year 2
20:t9
Ssoo
Years 2-5
2019-2022
Year 3
2020
Ssoo
Years 5-10
202?-2027
Year 4
202t
Ssoo
Years 10-20
202a-2437
Year 5
2022
Ssoo
Approx.

Total Required
$4,soo
Yearly
lnstallment
Prior Years
Collections
Years 20-30
20?8-m47
s4,500
Approx.

Total Required
ssoo s2,5oo Ssoo Ssoo Ssoo Ssoo Ssoo
so so so $o so so 5o

07/25/2023 Item No.11.

The Residences at American River Canyon ll
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
No lmprovement Projects Planned
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3L,20231
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
Installment Costs (see installment Plan and Summary next page) Short-Term I nstallment Plan (Previously Collected)
Long-Term I nsta I I ment Pla n ( Previously Col lected ) Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total I nstallment Costs
s14,905.00
3,000.00
500.00
1,200.00
750.00
3,000.00

0.00 s23,355.00
ss00.0o

0.00 0.00
4,Ot2.OO
544.00

20.12 s5,O76.t2
528,43t.t2
15,125.00
(13,306.12)

0.00 s15,125.00
s1,512.50
S1,512.51
27 10.00
544,632.27
(18,954.08)
(3.000.00)
522,678.19

0.00 (13,305.12)
s9,372.08
s2,500.00

0.00 500.00

0.00 s3,ooo.oo

07/25/2023 Item No.11.

District
Fiscal Year
Short Term lnstallment Summary
Proiect
Landscape Replacement
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
None
Long Term lnstallment Summary Totals:
lnstallment Summary
The Residences at American River Canyon ll
2023-24
Yearly
lnstallment
Ssoo
Prior Years
Collections
s2,5oo
Year 1
2018
Ssoo
Year 1
20L8
Year 2
2AL9
Ssoo
Years 2-5
20'd'-2U22
Year 3
2A20
Ssoo
Years 5-10
202n2A27
Year 4
202,1
$soo
Years 10-20
m28-2037
Year 5
2022
Ssoo
Approlc
Total Required
S4,5oo
Yearly
lnstallment
Prior Years
Collections
Yearc 20-30
m7&.20,47
54,soo
Approx.

Total Required
ssoo sz,soo ssoo Ssoo ss00 ssoo ssoo
so so So So so $o So so

07/25/2023 Item No.11.

Willow Creek Estates East
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Se Costs
Electrical
Water
Current Year lmprovement Proiects
No lmprovement Projects Planned
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to Disilict Properties
Actual Assessment per SFE
Maximum Assessment Per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance AnalYsis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3I,2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
lnstallment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total I nstallment Costs
so.oo

0.00 0.00

0.00 L1,500.00
12,500.00

0.00 $zA,ooo.oo
s1,000.00

0.00 0.00

0.00 L,731.O0
393.03
s3,124.03
527,124.07
60,058.80
32,934.77

0.00 s50,058.80
s8o.40
$80.40
747
747.00
(s125,880.40)
(18,082.69)

0.00 (s143,963.09)

0.00 32,934.77
(s111,028.32)
So.oo

0.00 0.00

0.00 So.oo

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Proiect
None
Short Term lnstallment Summary Totals:

Long Term Installment Summary
Project
None
Long Term lnstallment Summary Totals:

Willow Creek Estates East
2023-24
Yearly
lnstallment
Prior Years
Collections
Year 2
2019
Years 2-5
2AL9-2A22
Year 3
2024
Years 5-10
202:3.2A27
Year 4
202t
Years 10-20
2A28-2037
Year 5
2022
So So
Years20-30
203a-20/-7
Approx.

Total Required
So
Approx.

Total Required
Yearly
lnstallment
Priot Years
Collections
Year 1
20t8
Year 1
20t8
So So so so So
So 5o $oSo So $o so $o

07/25/2023 Item No.11.

Willow Creek Estates East No. 2
Fiscaf Year 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Year 4 Pruning, Oleander Planting, Flow Sensor
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3I,2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
Installment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term I nsta I I ment Pla n (Previously Col lected ) Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
s55,831.00
20,000.00
3,500.00
5,000.00

0.00 0.00

50.000.00
s134,331.00
s1,ooo.oo

0.00 0.00
13,789.00
I,IL2.OO
393.03
s16,294.03
s150,625.03
79,7LO.66
(70,9r4.37')
(6.66)
579,7O4.OO
s1o5.7o
5706.77
747
747.OO
514,0t7.50
(67,083.35)
(s0.s00.00)
($43,56s.85)

0.00 (70,9r4.371
(s114,480.22)
$4,250.00
2L,000.00
4,250.0O
21,000.00
$5o,5oo.oo

07/25/2023 Item No.11.

District
Fiscal Year
Short Term lnstallment Summary
Project
Flow Packages (2) and Master Valve lnstall
Lightpole Replacement (3)
Year 3 Tree Pruning
Year 4 Tree Pruning
Year 5 Tree Pruning
Oleander Replacement (Blue Ravine Road Frontage)
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Landscape Replacement (Oak Avenue)
Landscape Replacement (Blue Ravine Road)
lrrigation Controller Upgrade (4 Controllers)
Tree and Landscape lmprovement or Replacement
long Term lnstallment Summary Totals:
lnstallment Summary
Willow Creek Estates East No. 2
2023-24
Yearly
lnstallment
s2so
s1,ooo
SL,ooo
s1,0oo
S1,ooo
$o
S4,2so
Prior Years
Collections
s2so
$1,ooo
s1,ooo
s1,ooo
s1,ooo
s4,250
Prior Years
Collections
s1,ooo
Ss,ooo
ss,o0o
Slo,ooo
Year 1
20t8
s2s0
51,ooo
s1,ooo
s1,oo0
s1,ooo
So
s4,250
Year 2
20t9
s2s0
s1,0oo
St,ooo
S1,ooo
$1,ooo
So
54,250
Years 2-5
20t9-2022
s4,ooo
s2o,ooo
s20,oo0
s40,o00
Year 3
2020
s2so
s1,ooo
s1,ooo
s1,ooo
s1,ooo
so
s4,250
Years 5-10
2023-2027
S5,ooo
S25,ooo
Szs,ooo
$so,ooo
Year 4
2021
s2so
s1,000
5r,ooo
$1,ooo
S1,ooo
So
S4,250
Years 10-20
2028-2037
slo,ooo
S5o,ooo
Sso,ooo
Sloo,ooo
Year 5
2022
s2so
S1,ooo
sL,ooo
s1,ooo
s1,000
Approx.

Total Required
s7,s00
s20,ooo
$1o,ooo
$to,ooo
slo,ooo
soso
s4,250 S57,5oo
Yearly
lnstallment
S1,ooo
S5,ooo
Ss,ooo
slo,ooo
Year 1
2018
S1,ooo
S5,ooo
Ss,ooo
$1o,ooo
Years 20-30
2038-2047
Slo,ooo
S5o,ooo
Sso,ooo
Sloo,ooo
Approx.

Total Required
s3o,ooo
S6o,ooo
sso,ooo
s1oo,o00
s21,000 s21,O0O s21,O0O s84,000 s105,000 s210,000 s210,000 s24o,oo0

07/25/2023 Item No.11.

Willow Creek Estates South
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Year 4 Pruning, Replanting Around Replaced Signs
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment Per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance AnalYsis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 31,2023)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Souries
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20241
lnstallment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
s1,000.00

0.00 0.00
5,308.00
4,L22.O0
724.76
itt,t54.76
s250,797.76
L60,501.87
(90,295.89)
(s.1s)
st60,496.72
s109.S8
S1os.88
L,424
7,460.72
s76,443.00
20,000.00
l_9,000.00
12,500.00
35,500.00
35,200.00
40,000.00
s239,643.00
5s68,7s2.26
(140,531.84)
(s,000.00)
5423,22O.42

0.00 (90,295.89)
s332,924.53
S2,5oo.oo

0.00 2,500.00

0.00 s5,ooo.oo

07/25/2023 Item No.11.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Year 3 Tree Pruning
Year 4 Tree Pruning
Year 5 Tree Pruning
New Planting Around Replaced Signs
lnerior Sign Replacement
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Froiect
None
long Term lnstallment Summary Totals:

Willow Creek Estates South
2023-24
Y,early
tnsb,l*trent
$soo
Ssoo
Ssoo
ssoo
ssoo
$z,soo
PrbrYears
Gollectbns
Ssoo
Ssoo
Ssoo
Ssoo
Ssoo
s2,5oo
Year 1
2018
Ssoo
Ssoo
ssoo
Ssoo
Ssoo
s2,5oo
Year tr
2018
Year 2
20L9
Ssoo
Ssoo
Ssoo
ssoo
$soo
s2,500
Years 2-5
20t9-2022
Year 3
2g:t0
$soo
Ssoo
ssoo
Ssoo
Ssoo
s2,5oo
Year4
2o;n
ss0o
Ssoo
Ssoo
ssoo
Ssoo
s2,5oo
Years 10-20
n&2037
Yeer 5
m22
Ssoo
Ssoo
ssoo
ssoo
$soo
S2,5oo
Approx.

Total Reepired
s20,ooo
s2o,ooo
s20,ooo
s15,000
S85,ooo
s15o,oo0
Approx,
Tobl Reqshed
Yearly
lnstalknent
Pr*orYears
Gollections
Years 5.10
zs2?-ml21
Yers 2$.38
2o38-2.Oql
So $o so $o so so soSo

07/25/2023 Item No.11.

Willow Springs
FiscalYear 2023124 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmorovement Proiects
No lmprovement Projects Planned
Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment Per SFE
Maximum Assessment per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance AnalYsis:

Beginning Reserve Fund Balance (April 30,2023)
Estimated Reserve (through December 3t,20231
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30'20241
lnstallment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total Installment Costs
so.oo

0.00 4,000.00

0.00 7,000.00

0.00 0.00
$11,ooo.oo
51,ooo.oo

0.00 0.00

0.00 475.0O
280.33
s1,755.33
s12,755.33
L4,548.38
1,793.05

0.00 s14,548.38
s28.14
52s.1.4
577
s17.00
58,442.79
(8,503.55)
(9,s00.00)
(s9,560.76)

0.00 1,793.O5
($7,767.7tl
$8,500.00

0.00 1,000.00

0.00 s9,500.00

07/25/2023 Item No.11.

Installment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
LED Retrofits (Contempo)
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
None
long Term Installment Summary Totals:

Yearly Prior Years
lnstallment Collections
5o so
Willow Springs
2023-24
Yearly
lnstallment
$1,ooo
Prior Yearc
Collections
S8,5oo
Year 1
2018
S1,ooo
Year 1
2018
Year 2
2019
s1,ooo
Year 3
2020
S1,ooo
Year 4
2A2t
s1,000
Years 10-20
2028-2037
Year 5
2022
51,ooo
Approx.

Total Required
S15,ooo
s1,000 sg,soo s1,000 s1,000 s1,000 s1,000 s1,000 s15,ooo $oso
Years 2-5
2gt9-2022
Years 5-10
202}2027
Years 20-30
2A3/d.2047
Approx.

Total Required
$oso so So

07/25/2023 Item No.11.

8. ASSESSMENT ROLLS
Assessor's parcel identification, for each lot or parcel subject to the assessment, shall be based on the County Assessor's secured roll data for the applicable year in which this report is prepared. A listing of assessor's parcels subject to the assessments for Fiscal Year 2023/24, along with the assessment amounts, is on file in the office of the City Clerk and incorporated herein by reference.

Based on County Assessor's secured roll data, current assessor's parcels, including corrected and/or new assessor's parcels, will be submitted and/or resubmitted to the County Auditor/Controller. The annual assessment amount to be levied and collected for the resubmitted parcel(s) shall be determined in accordance with the method of apportionment and assessment rate approved in this Engineer's Report.

Therefore, if a single assessor's parcel has a status change in development, other land use change, or subdivides into multiple assessor's parcels, the assessment amounts applied to each of the new assessor's parcels shall be recalculated and applied according to the approved method of apportionment and assessment rate rather than a proportionate share of the original assessment amount.

The following table summarizes the Fiscal Year 2023/24 assessments for the Districts.

City of Folsom
Landscaping and Lighting Districts - Fiscal Year 2023/24 Engineer's Report s105,204.68 7,022.00 5LO2.94American River Canyon North 8,876,80 160.00 55.48American River Canyon North No. 2
27L.22249,399.80 919.56American River Canyon North No. 3 12,351.90 165.00 74.86Blue Ravine Oaks

0.000.00 155.00Blue Ravine Oaks No. 2
558.94 L22.2880,575.10Briggs Ranch
154.98392,257.54 2,377.59Broadstone
844.49 40.8434,488.26Broadstone No. 3
2,484.15 39.28Broadstone No. 4 97,580.94
389.00 1.13.t4Cobble Hills lllReflections ll 44,0t1.46

98.00 139.48Cobble Ridge 13,669.04
21,,831.O4 308.00 70.88Folsom Heights
308.00 208.58Folsom Heights No. 2 64,242.64
20,165.34 103.00 195.78Hannaford Cross
20,744.54 113.00 183.58Lake Natoma Shores
40,837.66 337.00 r21..1.8Los Cerros
170,279.25 r,856.87 91.70Natoma Station
69,31.'J".44 79.00 877.36Natoma Valley
196,219.98 918.63 2L3.60Prairie Oaks Ranch
299,518.48 899.40 333.02Prairie Oaks Ranch No. 2
r,269.8244,443.70 35.00Prospect Ridge
FY 2023124
Total
Assessment
FY 2023124
SFES
FY 2023124
Proposed Rate
per SFEDistrict
GINBS 42

07/25/2023 Item No.11.
429.7870,744.50 25.00Sierra Estates
r32.27L5,485.05 1.17.07Silverbrook
1,57.6824,282.72 154.00Steeplechase

17.00 728.2412,380.08The Residences at American River Canyon 1,,5L2.5015,125.00 10.00The Residences at American River Canyon ll 747.OO 80.4060,058.80Willow Creek Estates East
747.00 1.06.7079,704.OOWillow Creek Estates East No. 2
'1,,460.73 109.88160,496.72Willow Creek Estates South
s17.00 28.1.4L4,548.38Willow Springs
18,036.4352,t78,834.86Totals
FY 2023124
Total
Assessment
FY 2023124
SFEs
FY 2023124
Proposed Rate
per SFEDistrict
City of Folsom
Landscaping and Lighting Districts - Fiscal Year 2023/24 Engineer's ReportSNBS 43

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2O23124 Assessment
227-0300-001-0000
227-0300-002-0000
227-0300-003-0000
227-0300-004-0000
227-0300-005-0000
227-0300-006-0000
227-0300-007-0000
227-0300-008-0000
227-0300-009-0000
227-0300-010-0000
227-0300-011-0000
227-0300-012-0000
227-0300-013-0000
227-0300-014-0000
227-0300-015-0000
227-0300-016-0000
227-0300-017-0000
227-0300-018-0000
227-0300-019-0000
227-0300-020-0000
227-0300-021-0000
227-0300-022-0000
227-0300-023-0000
227-0300-024-0000
227-0300-02s-0000
227-0300-026-0000
227-O300-O27-OOOO
227-0300-028-0000
227-0300-029-0000
227-0300-030-0000
227-0310-001-0000
227-0310-002-0000
227-03 10-003-0000
227-0310-004-0000
227-0310-005-0000
227-03 10-006-0000
227-0310-007-0000
227-0310-008-0000
227-03 10-009-0000
227-0310-010-0000
227-0310-011-0000
227-03 10-012-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
S1oz.94
ro2.94
r02.94
702.94
1o2.94

1..02.94
!o2.94
1o2.94
r02.94
!o2.94
702.94
t02.94
!o2.94
1o2.94
LOz.94
102.94
L02.94
LO2.94
102.94
702.94
LOz.94
102.94
r02.94
1o2.94
ro2.94
702.94
to2.94
ro2.94
702.94
!o2.94
to2.94
102.94
702.94
t02.94
702.94
702.94
LOz,94
702.94
LOz.94
ro2.94
702.94
r02.94
s102.94
702.94
I02.94
t02.94
702.94
702.94
102.94
702.94
r02.94
!o2.94
102.94
707.94
702.94
102.94
102.94
702.94
102.94
102.94
r02.94
702.94
ro2.94
702.94
702.94
!o2.94
702.94
r02.94
ro2.94
702.94
t02.94
!o2.94
r02.94
702.94
702.94
ro2.94
702.94
r02.94
ro2.94
102.94
702.94
L02.94
102.94
702.94
Slight variances may occur due to rounding
Copyright O 2013 by NBS Page 1 of 25 0611412023 05:04:174M

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River CanYon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2023/24 Assessment
227-0310-013-0000
227-0310-014-0000
227-0310-015-0000
227-0310-015-0000
227-0310-017-0000
227-0310-018-0000
227-03 10-019-0000
227-0310-020-0000
227-0310-021-0000
227-03 10-022-0000
227-0310-023-0000
227-03I0-024-OOOO
227-0310-025-0000
227-0310-025-0000
227-O3LO-O27-OOOO
227-0310-028-0000
227-0310-029-0000
227-03 10-030-0000
227-0310-031-0000
227-0310-032-0000
227-03 10-033-0000
227-03 10-034-0000
227-0310-035-0000
227-03 10-035-0000
227-0310-037-0000
227-0310-038-0000
227-03 10-039-0000
227-0310-040-0000
227-0310-041-0000
227-0320-001-0000
227-O320-002-OOOO
227-0320-003-0000
227-0320-004-0000
227-0320-005-0000
227-0320-006-0000
227-0320-007-0000
227-0320-008-0000
227-0320-009-0000
227-0320-010-0000
227-O320-0II-OOOO
227-0320-012-0000
227-0320-013-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000
LOz.94
102.94
IO2.94
to2.94
r02.94
ro2.94
102.94
r02.94
I02.94
L02.94
702.94
102.94
702.94
102.94
702.94
toz.94
r07.94
LOz.94
102.94
r02,94
ro2.94
102.94
r02.94
ro2.94
702.94
702.94
!o2.94
ro2.94
t02.94
to2.94
r02.94
702.94
to2.94
702.94
LOz.94
1o2.94
t02.94
!o2.94
102.94
702.94
ro2.94
102.94
ro2,94
702.94
102.94
r02.94
1o2.94
702.94
to2.94
702.94
L02.94
r02.94
102.94
702.94
702.94
to2.94
1o2.94
LOz.94
702.94
702.94
L02.94
702.94
102.94
ro2.94
ro2.94
!02.94
LO2.94
702.94
!o2.94
toz.94
r02.94
702.94
102.94
702.94
r02.94
1o2.94
702.94
102.94
102.94
!02.94
t02.94
102.94
702.94
r02.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 2 of 25 06/t412023 05:04:17AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0320-014-0000
227-0320-015-0000
227-0320-016-0000
227-0320-017-0000
227-0320-018-0000
227-0320-019-0000
227-0320-020-OOOO
227-0320-O2t-0000
227-0320-022-OOOO
227-0320-023-0000
227-O320-024-OO00
227-0320-025-0000
227-0320-026-0000
227-O320-O27-OO00
227-0320-028-0000
227-0320-029-0000
227-0320-030-0000
227-0320-031-0000
227-0320-032-0000
227-0320-033-0000
227-0320-034-0000
227-0320-035-0000
227-0320-036-0000
227-0320-037-0000
227-0320-038-0000
227-0320-039-0000
227-0320-040-0000
227-0330-011-0000
227-0330-014-0000
227-0330-015-0000
227-0330-015-0000
227-0330-017-0000
227-0330-018-0000
227-0330-019-0000
227-0330-020-0000
227-0330-021-0000
227-O330-O22-OOOO
227-0330-023-0000
227-0330-024-0000
227-0330-025-0000
227-0330-026-0000
227-O3\O-O27-OOOO
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
t02.94
102.94
702.94
102.94
702.94
702.94
toz.94
702.94
702.94
102.94
ro2.94
702,94
102.94
ro2.94
702,94
702.94
702.94
ro2.94
102.94
702.94
!02.94
1o2.94
702.94
702.94
LO2.94
ro2.94
roz.94
ro2.94
702.94
702.94
ro2.94
LOz,94
.r02.94
702.94
!o2,94
702.94
L02.94
to2.94
702.94
IO2.94
ro2.94
toz.94
r02.94
r02.94
r02.94
702,94
ro2.94
L02.94
102.94
702.94
702,94
102.94
r02.94
102.94
702.94
r02.94
r02.94
102.94
702.94
r02.94
r02.94
702.94
L02.94
702.94
702.94
!02.94
102.94
102.94
702.94
702.94
702,94
102.94
702.94
702.94
702.94
t02.94
LO2.94
702.94
702.94
702.94
1o2.94
102.94
102.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 3 of 25 06/].412023 05:04:17AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O23/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0330-028-0000
227-0330-029-0000
227-0330-030-0000
227-0330-031-0000
227-0330-032-0000
227-0330-033-0000
227-0330-034-0000
227-0330-035-0000
227-0330-036-0000
227-0330-037-0000
227,0330-038-0000
227-0330-039-0000
227-0330-040-0000
227-0330-041-0000
227-0330-042-0000
227-0330-043-0000
227-0330-044-0000
227-0330-045-0000
227-0330-046-0000
227-0330-047-OOOO
227-0330-048-0000
227-0330-049-0000
227-0330-050-0000
227-0330-053-0000
227-0330-054-0000
227-0330-057-0000
227-0330-058-0000
227-0330-059-0000
227-0330-060-0000
227-0330-051-0000
227-0330-062-0000
227-0330-065-0000
227-0330-065-0000
227-0330-067-0000
227-0330-068-0000
227-0340-012-0000
227-0340-013-0000
227-O340-O74-OOOO
227-0340-015-0000
227-0340-016-0000
227-0340-017-0000
227-0340-018-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
r02.94
702.94
102.94
ro2.94
702.94
LO2.94
702.94
102.94
L02.94
!o2.94
L02.94
L02.94
!o2.94
r02.94
102.94
702.94
ro2.94
toz.94
702.94
t02.94
toz.94
702.94
I02.94
102.94
102.94
r02.94
LOz.94
102.94
r02.94
LOz.94
102.94
!o2.94
102.94
L02.94
702.94
702.94
L02.94
702.94
702.94
ro2.94
!o2.94
702.94
1o2.94
102.94
102.94
702.94
!02.94
102.94
702.94
ro2.94
702.94
!02.94
r02.94
702.94
!o2.94
r02.94
L02.94
702.94
702.94
L02.94
702.94
r02.94
L02.94
702.94
r02.94
702.94
ro2.94
r02.94
t02.94
r02.94
r02.94
r02.94
102.94
1o2.94
102.94
t02.94
702.94
102.94
t02.94
102.94
702.94
102.94
!02.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 4 of 25 06/t4/2023 05:04:L74M

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River CanYon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0340-019-0000
227-0340-020-0000
227-0340-02r-0000
227-0340-022-0000
227-0340-023-0000
227-0340-OZ4-OOOO
227-0340-025-0000
227-0340-026-0000
227-0340-027-OOOO
227-0340-028-0000
227-0340-029-0000
227-0340-030-0000
227-0340-031-0000
227-0340-032-0000
227-0340-033-0000
227-0340-034-0000
227-0340-035-0000
227-0340-035-0000
227-0340-037-0000
227-0340-038-0000
227-0340-039-0000
227-O340-042-OOOO
227-0340-043-0000
227-0340-044-0000
227-0340-045-0000
227-0340-046-0000
227-O340-O47-OOOO
227-0340-048-0000
227-0340-049-0000
227-0340-051-0000
227-O340-O52-OOOO
227-0340-055-0000
227-0350-001-0000
227-0350-002-0000
227-0350-003-0000
227-0350-004-0000
227-0350-005-0000
227-0350-005-0000
227-0350-007-0000
227-0350-008-0000
227-0350-009-0000
227-0350-010-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
t02.94
L02.94
102.94
702.94
1o2.94
r02.94
r02.94
702.94
102.94
LO2.94
702.94
roz.94
102.94
702.94
ro2.94
702.94
r02.94
ro2.94
102.94
702.94
LOz.94
702.94
r02.94
LO2.94
r02.94
L07.94
toz.94
ro2.94
L02.94
102.94
702.94
702.94
ro2.94
702.94
ro2.94
\o2.94
L02.94
LO2,94
r02.94
t02.94
L02.94
702.94
L02.94
!02.94
r02.94
702.94
r02.94
1o2.94
702.94
702.94
702,94
702.94
toz.94
r02.94
702.94
702.94
702.94
1o2.94
ro2.94
102.94
102.94
r02.94
102.94
102.94
ro2.94
r02.94
LO2.94
702.94
!o2.94
102.94
702.94
702.94
702.94
702.94
702.94
ro2.94
702.94
702.94
ro2.94
r02.94
102.94
to2.94
702.94
\02.94
Slight variances may occur due to rounding
copyright @ 2013 by NBS Page 5 of 25 06/74/2023 05:04:17AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O23/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0360-001-0000
227-0350-002-0000
227-0350-003-0000
227-0360-004-0000
227-0360-005-0000
227-0360-005-0000
227-0350-007-0000
227-0360-008-0000
227-0360-009-0000
227-0350-010-0000
227-0360-011-0000
227-0360-012-0000
227-0360-013-0000
227-0360-014-0000
227-0350-015-0000
227-0350-016-0000
227-0360-017-0000
227-0360-018-0000
227-0350-019-0000
227-0360-020-0000
227-0360-021-0000
227-0350-022-0000
227-0350-029-0000
227-0360-030-0000
227-0350-032-0000
227-0350-033-0000
227-0360-034-0000
227-0360-035-0000
227-0360-036-0000
227-0360-038-0000
227-0370-001-0000
227-0370-002-0000
227-0370-003-0000
227-0370-004-0000
227-0370-005-0000
227-0370-006-0000
227-O370-007-OOOO
227-0370-008-0000
227-0370-009-0000
227-0370-010-0000
227-0370-011-0000
227-0370-012-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000
LO2.94
702.94
702.94
LO2.94
702.94
r02.94
102.94
to2.94
toz.94
r02.94
702.94
ro2.94
102.94
702.94
702.94
702.94
ro2.94
L02.94
roz.94
ro2.94
ro2.94
102.94
702.94
LOz.94
702.94
LOz.94
!02.94
1o2.94
ro2.94
!o2.94
r02.94
702.94
102.94
roz.94
702.94
ro2.94
ro2.94
to2.94
toz.94
102.94
LOz.94
102.94
102.94
t02.94
702.94
L02.94
ro2.94
r02.94
!o2.94
702.94
702.94
L02.94
ro2.94
702.94
102.94
r02.94
!02.94
702.94
r02.94
r02.94
702.94
t02.94
102.94
702.94
ro2.94
702.94
ro2.94
r02.94
r02,94
r02.94
702.94
r02.94
102.94
ro2.94
102.94
r02.94
!02.94
702.94
r02.94
702.94
702.94
t02.94
702.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 6 of 25 06/14/2023 06:04:LTAM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0370-013-0000
227-0370-014-0000
227-0370-015-0000
227-0370-016-0000
227-0370-017-OO00
227-0370-018-0000
227-0370-021-0000
227-O370-022-OOOO
227-O370-O23-OOOO
227-O370-024-OOOO
227-0370-025-0000
227-0370-026-0000
227-O370-027-OOOO
227-O370-O28-OOOO
227-O370-029-OOOO
227-0370-030-0000
227-0370-031-0000
227-0370-032-0000
227-0370-033-0000
227-O370-034-0000
227-0370-035-0000
227-0370-036-0000
227-O370-037-0000
227-0370-038-0000
227-0370-039-0000
227-O370-O40-O000
227-O370-O41-OOOO
227-O370-O42-OOOO
227-O370-043-0000
227-0370-045-0000
227-O370-O47-OOOO
227-0390-001-0000
227-0390-002-0000
227-0390-003-0000
227-0390-004-0000
227-0390-005-0000
227-0390-005-0000
227-0390-007-0000
227-0390-008-0000
227-0390-009-0000
227-0390-010-0000
227-0390-011-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Slngle-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
ro2.94
toz.94
102.94
ro2.94
102.94
IO2.94
LO2.94
702.94
IO2.94
1o2.94
702.94
LOz.94
102.94
702.94
L02.94
ro2.94
ro2.94
LO2.94
ro2.94
ro2.94
to2.94
702.94
LOz.94
102,94
1o2.94
r02.94
!o2.94
LOz.94
t02.94
702.94
LO2.94
LOz.94
IO2.94
ro2.94
102.94
702.94
to2.94
r02.94
1o2.94
LO2.94
702.94
ro7.94
r02.94
toz.94
ro2.94
L02.94
r02.94
r02.94
702.94
702.94
to2.94
702.94
t02.94
IO2.94
702.94
102.94
702.94
LOz.94
r02.94
L02.94
r02.94
702.94
702.94
t02.94
r02.94
!o2.94
102.94
702.94
!o2.94
702.94
r02.94
to2.94
r02.94
702.94
r02.94
102.94
702.94
L02.94
702.94
r02.94
!o2.94
102.94
702.94
LOz.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 7 ol 25 OGl74/2023 05:04:17AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O23/24 Assessment Roll
SFES Maximum Assessment tY 2O23124 Assessment
227-0390-012-0000
227-0390-013-0000
227-0390-014-0000
227-0390-015-0000
227-0390-015-0000
227-0390-017-0000
227-0390-018-0000
227-0390-019-0000
227-0390-020-0000
227,0390-021-0000
227-O390-022-OOOO
227-0390-023-0000
227-O390-024-OOOO
227-0390-025-0000
227-0390-026-0000
227-0390-027-OOOO
227-0390-028-0000
227-0390-029-0000
227-0390-030-0000
227-0390-031-0000
227-0390-032-0000
227-0390-033-0000
227-0390-034-0000
227-0390-035-0000
227-0390-036-0000
227-0390-037-0000
227-0390-038-0000
227-0390-039-0000
227-0390-040-0000
227-0390-041-0000
227-0390-042-0000
227-0390-043-0000
227-0390-044-0000
227-0390-045-0000
227-0390-045-0000
227-0390-047-OOOO
227-0390-048-0000
227-0390-049-0000
227-0390-050-0000
227-0390-051-0000
227-0390-052-0000
227-0390-053-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
toz,94
t02.94
L02.94
!o2,94
702.94
r02.94
toz.94
102.94
r02.94
702.94
102.94
r02.94
102.94
102.94
ro2.94
r02.94
r02.94
102,94
ro2.94
r02.94
r02.94
r02.94
702.94
!02.94
t02.94
r02.94
!o2.94
102.94
L02.94
102.94
r02.94
1o2.94
r02.94
LO2.94
102.94
102.94
r02.94
to2.94
702.94
702.94
102.94
toz.94
LO2.94
702.94
102.94
102.94
r02.94
LO2.94
to2.94
ro2.94
L02.94
to2.94
102.94
702.94
!o2.94
1o2.94
!o2.94
IO2.94
102.94
!o2.94
102.94
L02.94
702.94
702.94
102.94
t02.94
702.94
702.94
102.94
r02.94
102.94
702.94
102.94
102.94
702.94
ro2.94
!02.94
to2.94
102.94
702.94
r02.94
t02.94
toz.94
ro2.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 8 of 25 06/L412023 06:04:174M

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River CanYon North
Fiscal Year 2O23/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0390-054-0000
227-0390-055-0000
227-0390-056-0000
227-0390-057-0000
227-0390-058-0000
227-0390-059-0000
227-0390-050-0000
227-0390-061-0000
227-0390-062-0000
227-0390-063-0000
227-0390-064-0000
227-0390-065-0000
227-0390-056-0000
227-0390-067-0000
227-0390-068-0000
227-0390-059-0000
227-0390-070-0000
227-0390-071-0000
227-0390-072-0000
227-0390-073-0000
227-0390-074-0000
227-0390-075-0000
227-0390-076-0000
227-0390-077-OOOO
227-0390-078-0000
227-0390-079-0000
227-0390-080-0000
227-0390-081-0000
227-0390-082-0000
227-0390-083-0000
227-0390-084-0000
227-0390-085-0000
227-0390-086-0000
227-0390-087-0000
227-0390-088-0000
227-0390-089-0000
227-0390-090-0000
227-0390-091-0000
227-0390-092-0000
227-0390-093-0000
227-0390-094-0000
227-0390-095-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
!o2.94
to2.94
702.94
!o2.94
!o2.94
r02.94
1o2.94
702.94
to2.94
ro2.94
ro2.94
102.94
ro2.94
LO2.94
102.94
LOz.94
LO2.94
!o2.94
\o2.94
ro2.94
I02.94
to2.94
102.94
702.94
ro2.94
r02.94
702.94
to2.94
702.94
702.94
to2.94
102.94
ro2.94
LO2.94
!02.94
702.94
toz.94
!o2.94
LO2.94
L02.94
r02,94
to2.94
!o2.94
ro2.94
702.94
702.94
102.94
LOZ.94
702.94
702.94
\02.94
r02.94
r02.94
702.94
102.94
702.94
102.94
102.94
toz.94
!02.94
ro2.94
702.94
!02.94
r02.94
L02.94
!o2.94
102.94
102.94
702.94
ro2.94
702.94
ro2.94
702.94
702.94
L02.94
102.94
r02.94
L02.94
r02.94
!o2.94
t02.94
102.94
1o2.94
t02.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 9 of 25 06 I 1.4 / 2023 06 :04 : 17AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River CanYon North
Fiscal Year 2023/24 Assessment Roll
SFES Maximum Assessment FY 2023124 Assessment
227-0390-096-0000
227-0390-097-0000
227-0390-098-0000
227-0390-099-0000
227-0390-100-0000
227-0390-101-0000
227-0390-102-0000
227-0390-103-0000
227-0390-104-0000
227-0390-105-0000
227-0390-105-0000
227-0390-107-0000
227-0390-108-0000
227-0390-109-0000
227-0390-110-0000
227-0390-111-0000
227-0390-112-0000
227-0390-113-0000
227-0390-114-0000
227-0390-1 15-0000
227-0400-001-0000
227-0400-002-0000
227-0400-003-0000
227-0400-004-0000
227-0400-005-0000
227-0400-006-0000
227-0400-007-0000
227-0400-008-0000
227-0400-009-0000
227-0400-010-0000
227-0400-011-0000
227-0400-012-0000
227-0400-013-0000
227-0400-014-0000
227-0400-015-0000
227-0400-016-0000
227-O400-O77-0000
227-0400-018-0000
227-0400-019-0000
227-O400-O20-OOOO
227-0400-O2!-OOOO
227-0400-022-OOOO
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single'Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
!o2.94
102.94
102.94
LO2.94
102.94
r02.94
LOz.94
r02.94
to2.94
102.94
702.94
r02.94
702.94
r02.94
r02.94
102.94
702.94
to2,94
702.94
r02.94
702.94
102.94
702.94
!02.94
LO2.94
702.94
ro2.94
LO2.94
702.94
702.94
!o2.94
!o2.94
702.94
to2.94
r02.94
r02.94
LO2.94
LOz.94
702.94
702.94
702.94
702.94
1o2.94
102.94
102.94
r02.94
L02.94
702.94
r02,94
102.94
702.94
L02.94
r02.94
702,94
702.94
702.94
102.94
702.94
702.94
!02.94
102.94
r02.94
r02.94
L02.94
702.94
!o2.94
t02.94
LOz.94
702.94
L02.94
r02.94
702.94
702.94
102.94
702.94
702.94
102.94
702.94
ro2.94
!02.94
702.94
102.94
702.94
r02.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 10 of 25 06/t4/2023 06:04:17AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0400-023-0000
227-0400-024-0000
227-0400-025-0000
227-0400-026-0000
227-0400-027-OOOO
227-0400-028-0000
227-0400-029-0000
227-0400-030-0000
227-0400-031-0000
227-0400-032-0000
227-0400-033-0000
227-0400-034-0000
227-0400-035-0000
227-0400-036-0000
227-0400-037-0000
227-0400-038-0000
227-0400-039-0000
227-0400-040-0000
227-0400-041-0000
227-0400-042-0000
227-0400-043-0000
227-0400-044-0000
227-0400-045-0000
227-0400-046-0000
227-0400-047-OOOO
227-0400-048-0000
227-O400-049-OOOO
227-0400-050-0000
227-0400-051-0000
227-0400-052-0000
227-0400-053-0000
227-0400-054-0000
227-0400-055-0000
227-0400-056-0000
227-0400-057-0000
227-0400-058-0000
227-0400-059-0000
227-0400-060-0000
22-7-0400-051-0000
227-0400-052-OOOO
227-0400-053-0000
227-0400-054-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1o2.94
ro2.94
LO2.94
LOz.94
702.94
r02.94
702.94
!o2.94
r02.94
ro2.94
102.94
r02.94
702.94
IO2.94
r02.94
702.94
ro2.94
1o2.94
r02.94
702.94
L02.94
102.94
r02,94
r02.94
L02.94
702.94
!02.94
L02.94
toz.94
!02.94
102.94
702.94
702.94
102.94
702.94
702.94
ro2.94
r02,94
L02.94
t02.94
toz.94
702.94
!o2.94
102.94
r02.94
1o2.94
r02.94
702.94
t02.94
702.94
L02.94
L02.94
702.94
ro2.94
102.94
102.94
to2.94
102.94
r02.94
!02.94
r02.94
L02.94
!02.94
702.94
102.94
702.94
!02.94
I02.94
702.94
702.94
702.94
702.94
702.94
r02.94
702.94
702.94
!o2.94
102.94
r02.94
702.94
702.94
702.94
r02.94
102.94
Slight variances may occur due to rounding
Copyright O 2013 by NBS Page 1L of 25 06lL4/2023 06:04:17AM

07/25/2023 Item No.11.

APN land Use
City of Folsom
American River Canyon North
Fiscal Y ear 2023/24 Assessment Roll
SFES Maximum Assessment FY 2023124 Assessment
227-0400-065-0000
227-0400-066-0000
227-0400-067-0000
227-0400-058-0000
227-0400-069-0000
227-0400-070-0000
227-0400-071-0000
227-0400-072-0000
227-0400-073-0000
227-0400-074-OOOO
227-0400-075-0000
227-0400-076-0000
227-O400-O77-OOOO
227-O400-O1a-0000
227-0400-079-0000
227-0400-080-0000
227-0410-001-0000
227-0410-002-0000
227-0410-003-0000
227-O4LO-OO4-0000
227-0410-005-0000
227-0410-005-0000
227-O4LO-007-0000
227-0410-008-0000
227-0410-009-0000
227-0410-010-0000
227-0410-011-0000
227-O4|O-O!2-OOOO
227-O4LO-O73-OOOO
227-0410-014-0000
227-0410-015-0000
227-0410-018-0000
227-0410-019-0000
227-0410-020-0000
227-O410-O27-OOOO
227-O4IO-O22-0000
227-O4tO-023-0000
227-O470-024-OOOO
227-0410-025-0000
227-O4LO-026-OOOO
227-O4IO-O27-OOOO
227-0410-028-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
L02.94
102.94
r02.94
ro2.94
702.94
L02.94
ro2.94
r02.94
L02.94
!o2.94
r02.94
r02.94
toz.94
702.94
702.94
!o2.94
102.94
702.94
702.94
r02.94
702.94
r02.94
ro2.94
702.94
702.94
102.94
r02.94
L02.94
102.94
102.94
702.94
!02.94
102.94
702.94
!o2.94
LO2.94
r02.94
702.94
102.94
102.94
ro2.94
r02.94
!02.94
!o2.94
L02.94
!o2.94
102.94
!02.94
!o2.94
702.94
L02.94
r02.94
L02.94
102.94
ro2.94
LOZ.94
!02.94
t02.94
L02.94
IO2.94
102.94
L02.94
!o2.94
r02.94
702.94
r02.94
702.94
r02.94
t02,94
702.94
702.94
\02.94
102.94
702.94
102.94
702.94
!02.94
1o2.94
L02.94
t02.94
702.94
702.94
L02.94
102.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 12 of 25 06/L4/2023 06:04:174M

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Y ear 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-O4|O-029-OOOO
227-0410-030-0000
227-0410-031-0000
227-0410-032-0000
227-0410-037-0000
227-0410-038-0000
227-0410-039-0000
227-O4LO-O41-0000
227-0470-042-0000
227-0410-043-0000
227-O4LO-O44-OOOO
227-O4LO-O45-OOO0
227-0410-045-0000
227-O4!O-O47-0000
227-0410-048-0000
227-O4rO-O49-OOOO
227-0410-050-0000
227-0410-051-0000
227-0410-052-0000
227-0410-053-0000
227-0410-055-0000
227-0410-056-0000
227-0420-OO1-OOOO
227-0420-OO2-OOOO
227-0420-003-0000
227-0420-OO4-OOOO
227-0420-005-0000
227-0420-006-0000
227-O420-OO7-OOOO
227-0420-008-0000
227-O420-OO9-OOOO
22t-O420-O70-OOOO
227-O420-OI7-OOOO
227-0420-012-0000
227-0420-O13-OOOO
227-O420-074-OOOO
227-0420-075-0000
227-0420-016-0000
22t-0420-017-OOOO
227-0420-O78-OOO0
227-0420-019-0000
22t-O420-O2A-OOOO
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
!02,94
102.94
702.94
to2.94
!o2.94
102.94
L02,94
102.94
702,94
ro2.94
102.94
702.94
!o2.94
102.94
toz.94
1o2.94
LOz.94
!02.94
102.94
L02.94
ro2.94
toz.94
702.94
LOz.94
702.94
r02.94
702.94
to2.94
102.94
702.94
to2.94
1o2.94
702.94
702.94
LOz.94
1o2.94
702.94
ro2.94
102.94
r02.94
r02.94
ro2.94
r02.94
702.94
102.94
r02,94
r02.94
702,94
702.94
r02.94
702.94
702.94
702.94
702.94
702.94
102.94
102,94
L02.94
702.94
ro2.94
102.94
102.94
ro2,94
702.94
702.94
702.94
r02.94
702.94
102.94
702.94
LOz.94
702.94
LOz.94
702.94
702.94
702.94
ro2.94
702.94
ro2.94
r02.94
702.94
ro2.94
102.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 13 of 25 06/14/2023 05:04:L7AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0420-021-OOOO
227-O420-OZ2-OOO0
227-0420-023-OOOO
227-0430-001-0000
227-0430-002-0000
227-0430-003-0000
227-0430-004-0000
227-0430-005-0000
227-0430-006-0000
227-0430-007-0000
227-0430-008-0000
227-0430-009-0000
227-0430-010-0000
227-0430-011-0000
227-0430-012-0000
227-0430-013-0000
227-0430-O74-OOOO
227-0430-015-0000
227-0430-018-0000
227-0430-019-0000
227-0430-020-0000
227-O430-O21-OOOO
227-0430-022-OOOO
227-0430-023-0000
227-0430-024-0000
227-0470-OO1-OOOO
227-047D-OO2-OOOO
227-0470-003-0000
227-O470-OO4-OOOO
227-0470-005-0000
227-0470-006-0000
227-0470-OO7-0000
227-0470-008-OO0o
227-0470-009-0000
227-0470-010-0000
227-0470-OI1-OOOO
227-0470-012-OOOO
227-0479-OL3-OOOO
227-O470-OI4-OOOO
227-0470-015-0000
227-O470-076-0000
227-0470-077-OOOO
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000
702.94
702.94
r02.94
702.94
L02.94
L02.94
1o2.94
702.94
r02.94
!o2,94
102.94
ro2.94
roz.94
r02.94
102.94
102.94
702.94
702.94
1o2.94
702.94
702.94
t02.94
L02.94
102.94
702.94
702.94
702.94
702.94
702.94
1o2.94
702.94
702,94
702.94
702.94
!02.94
702.94
ro2.94
702.94
702.94
r02.94
LO2.94
702.94
702.94
r02.94
L02.94
702.94
102.94
L02.94
702.94
702.94
702.94
1o2.94
ro2.94
r02.94
L02.94
r02.94
!02.94
t02.94
L02.94
!o2.94
t02.94
702.94
102.94
r02.94
I02,94
702.94
102.94
ro2.94
102,94
L02.94
r02.94
roz.94
702.94
r02,94
r02.94
\02.94
!o2.94
102.94
L02.94
702.94
702.94
r02.94
r02.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page !4 of 25 06/t4/2023 06:04:17AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2023/24 Assessment Roll
SFES Maximum Assessment FY 2023124 Assessment
227-0470-018-0000
227-O470-O79-OOO0
227-O470-020-OOO0
227-O47I-O2L-OOOO
227-O470-022-0000
227-0470-023-OOOO
227-O470-027-OOOO
227-O470-O28-OOOO
227-0470-029-OOOO
227-0470-030-0000
227-O470-O33-OOOO
227-0470-034-OOOO
227-0470-035-0000
227-0480-001-0000
227-0480-002-0000
227-0480-003-0000
227-0480-004-0000
227-0480-005-0000
227-0480-006-0000
227-O480-OO7-OOOO
227-0480-008-0000
227-0480-009-0000
227-0480-010-0000
227-0480-011-0000
227-0480-012-0000
227-0480-013-0000
227-0480-014-0000
227-0480-015-0000
227-0480-016-0000
227-0480-017-0000
227-0480-018-0000
227-0480-019-0000
227-0480-020-0000
227-0480-02L-OOOO
227-O480-022-OOOO
227-0480-023-0000
227-0480-024-OOOO
227-0480-025-0000
227-0480-026-0000
227-0480-027-0000
227-0480-028-0000
227-O480-029-OOO0
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.oodo

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1o2.94
102.94
102.94
r02.94
L02.94
102.94
r02.94
L02.94
702,94
r02.94
ro2.94
ro2.94
r02.94
702.94
LO2.94
702.94
r02.94
ro2.94
702.94
r02.94
ro2.94
ro2.94
702.94
!02.94
toz.94
1o2.94
702.94
1o2.94
ro2.94
702.94
r02.94
102.94
LOz.94
r02.94
ro2.94
t02.94
102.94
ro2.94
to2.94
ro2.94
702.94
702.94
L02.94
r02.94
r02.94
102.94
702.94
ro2,94
702.94
102.94
LO2.94
702.94
!02.94
LOz.94
702.94
702.94
102.94
702.94
toz.94
r02.94
702.94
!o2.94
702.94
702.94
702.94
ro2.94
702.94
r02.94
to2.94
r02.94
702.94
702.94
LO2.94
702.94
IO2.94
ro2.94
102.94
702.94
702.94
1o2.94
102.94
702.94
L02.94
102.94
Slight variances may occur due to rounding
Copyright O 2013 by NBS Page 15 of 25 06/1412023 05:04:17AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0480-030-0000
227-0480-031-0000
227-0480-032-0000
227-0480-033-0000
227-0480-034-0000
227-0480-035-0000
227-0480-036-0000
227-0480-037-0000
227-0480-038-0000
227-0480-039-0000
227-0480-040-0000
227-O480-O4I-0000
227-O480-O42-OOOO
227-0480-043-0000
227-0480-044-0000
227-0480-045-0000
227-0480-046-0000
227-O480-O47-OOOO
227-0480-048-0000
227-O480-049-OOOO
227-0480-050-0000
227-0480-051-0000
227-0480-052-0000
227-0480-053-0000
227-0480-054-0000
227-0480-055-0000
227-0480-056-0000
227-0480-057-0000
227-05 10-001-0000
227-05 10-002-0000
227-0510-003-0000
227-05 10-004-0000
227-0510-005-0000
227-0510-006-0000
227-05 10-007-0000
227-05 10-008-0000
227-0510-009-0000
227-0510-010-0000
227-0510-011-0000
227-05 10-012-0000
227-05 10-013-0000
227-05 10-014-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1o2.94
102.94
702.94
ro2.94
102.94
ro2.94
ro2.94
702.94
ro2.94
toz.94
r02.94
r02.94
702.94
to2.94
to2.94
702.94
702.94
ro2.94
102.94
!o2.94
702.94
702.94
702.94
ro2.94
to2.94
102.94
702.94
702.94
102.94
LO2.94
to2.94
to2.94
702.94
102.94
r02.94
102.94
ro2.94
!o2.94
702.94
r02.94
102.94
LOz.94
702.94
!02.94
ro2.94
702.94
r02.94
L02,94
702.94
702.94
702.94
!02.94
ro2.94
1o2.94
!02.94
t02.94
702.94
702.94
r02.94
702.94
r02.94
ro2.94
t02.94
r02.94
702.94
102.94
L02.94
702.94
t02.94
r02.94
702.94
702.94
t02.94
t02.94
102.94
roz.94
r02.94
702.94
LO2.94
102.94
702.94
702.94
702.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 15 of 25 OGh4l2023 05:04:17AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O23/24 Assessment Roll
SFEs Maximum Assessment FY 2O23124 Assessment
227-0510-015-0000
227-05 10-016-0000
227-0510-017-0000
227-0510-018-0000
227-0510-019-0000
227-05 10-020-0000
227-0510-021-0000
227-0510-022-0000
227-05 10-023-0000
227-O5LO-O24-OOOO
227-0510-025-0000
227-0510-026-0000
227-O5LO-027-OOOO
227-05 10-028-0000
227-0510-029-0000
227-0510-030-0000
227-05 10-031-0000
227-0510-032-0000
227-0510-033-0000
227-0510-034-0000
227-05 10-035-0000
227-0510-036-0000
227-O5tO-037-OOOO
227-0510-038-0000
227-05 10-039-0000
227-05 10-040-0000
227-0510-041-0000
227-05 10-042-0000
227-05 10-043-0000
227-0510-044-0000
227-0510-048-0000
227-05 10-049-0000
227-05 10-050-0000
227-0510-051-0000
227-0510-052-0000
227-05 10-053-0000
227-0510-054-0000
227-0510-055-0000
227-05 10-057-0000
227-0510-058-0000
227-0510-059-0000
227-0540-001-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
702.94
102.94
r02.94
r02.94
102.94
102.94
702.94
to2.94
102.94
702.94
702.94
ro2.94
702.94
702.94
LOz.94
102.94
702.94
ro2.94
t42.94
r02.94
702.94
L02.94
102.94
r02.94
702.94
LOz.94
1o2.94
702.94
r02.94
!o2.94
r02.94
702.94
702.94
LOz.94
702.94
r02.94
LO2.94
102,94
LO2.94
t02.94
ro2.94
102.94
102.94
102.94
toz.94
!o2.94
102.94
t02.94
!o2.94
702.94
t02.94
1o2.94
702.94
r02.94
ro2.94
702.94
!02.94
to2.94
702.94
L02.94
1o2.94
ro2.94
!o2.94
102.94
ro2.94
702.94
r02.94
ro2.94
702.94
702.94
702.94
ro2.94
ro2.94
r02.94
L02.94
702.94
ro2.94
!02.94
r02.94
1o2.94
702.94
r02.94
L02.94
702.94
Slight variances may occur due to rounding
Copyright O 20L3 by NBS PaEetT of25 06h4/2023 06:04:18AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0540-002-0000
227-0540-003-0000
227-0540-004-0000
227-0540-005-0000
227-0540-006-0000
227-0540-007-0000
227-0540-008-0000
227-0540-009-0000
227-0540-010-0000
227-0540-011-0000
22t-0540-072-0000
227-0540-013-0000
227-0540-014-0000
227-0540-015-0000
227-0540-016-0000
227-0540-017-0000
227-0540-018-0000
227-0540-019-0000
227-0540-021-0000
227-0540-022-0000
227-0540-023-0000
227-0540-024-0000
227-0540-025-0000
227-0540-026-0000
227-O540-O27-OOOO
227-0540-028-0000
227-0540-029-0000
227-0540-031-0000
227-0540-032-0000
227-0540-033-0000
227-0540-034-0000
227-0540-035-0000
227-0540-036-0000
227-0550-003-0000
227-0550-004-0000
227-0550-005-0000
227-0550-006-0000
227-0550-007-0000
227-0550-008-0000
227-0550-009-0000
227-0550-010-0000
227-0550-011-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
ro2.94
702.94
r02.94
1o2.94
702.94
102.94
!o2.94
702.94
702.94
ro2,94
ro2.94
702.94
LO2.94
L02.94
102.94
ro2.94
702.94
702.94
!o2.94
r02.94
702.94
to2.94
LOz.94
102.94
r02.94
LOz.94
702.94
r02.94
702,94
702.94
102.94
102.94
toz.94
L02.94
to2.94
702.94
702.94
702.94
102.94
702.94
to2.94
ro2.94
702.94
102.94
ro2,94
702.94
r02.94
702.94
702.94
102.94
1o2.94
702.94
!02.94
102.94
!o2.94
I02.94
102.94
702.94
r02.94
L02.94
102.94
r02,94
702.94
702.94
102.94
702.94
r02.94
702.94
102.94
r02.94
102.94
702.94
r02.94
102.94
1o2.94
1o2.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
Slight variances may occur due to rounding
Copvright @ 2013 by NBS Page 18 of 25 OGlt4/2023 05:04:18AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2023/24 Assessment Roll
SFEs Maximum Assessmeht FY 2023124 Assessment
227-0550-012-0000
227-0550-013-0000
227-0550-014-0000
227-0550,015-0000
227-0550-016-0000
227-O550-O77-OOOO
227-0560-001-0000
227-0550-002-0000
227-0560-003-0000
227-0560-004-0000
227-0550-005-0000
227-0560-006-0000
227-0560-007-0000
227-0560-008-0000
227-0560-009-0000
227-0560-010-0000
227-0550-011-0000
227-0550-012-0000
227-0560-013-0000
227-0550-014-0000
227-0550-015-0000
227-0560-016-0000
227-0550-017-0000
227-0550-018-0000
227-0560-019-0000
227-0560-020-0000
227-0550-021-0000
227-0560-022-0000
227-0560-023-0000
227-0550-024-0000
227-0560-025-0000
227-0s50-026-0000
227-0560-027-OOOO
227-0560-028-0000
227-0560-029-0000
227-0570-001-0000
227-0570-OO2-OOOO
227-0570-003-0000
227-0570-004-0000
227-0570-005-0000
227-0570-006-0000
227-O570-OO7-OOOO
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
r02.94
102.94
r02.94
702.94
102.94
r02.94
702.94
t02.94
102.94
702.94
702.94
r02.94
102.94
r02.94
r02.94
702.94
702.94
702.94
702.94
L02.94
102.94
ro2.94
702.94
r02.94
L02.94
LO2,94
t02.94
r02.94
r02.94
to2.94
102.94
702.94
!o2.94
L02.94
L02.94
702.94
702.94
702.94
L02.94
t02.94
702.94
702.94
LOz.94
102.94
L02.94
LO2.94
702.94
702.94
L02.94
102.94
r02.94
102.94
102.94
L02.94
702.94
r02.94
ro2.94
702.94
702.94
L02.94
102.94
ro2.94
702.94
r02.94
r02.94
702.94
702.94
702.94
!o2.94
102.94
702.94
!02.94
102.94
L02.94
102.94
ro2.94
702.94
702.94
L02.94
ro2,94
702.94
r02.94
702.94
r02.94
Slight variances may occur due to rounding
Copyright O 2013 by NBS Page 19 of 25 06/].4/2023 05:04:18AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O23/24 Assessment Roll
SFEs Maximum Assessment FY 2023124 Assessment
227-0570-008-0000
227-0570-009-0000
227-O570-OIO-OOOO
227-0570-011-0000
227-O570-OI2-OOOO
227-0570-013-0000
227-0570-014-0000
227-0570-015-0000
227-0570-076-0000
227-O570-OI7-OOOO
227-0570-018-0000
227-0570-019-0000
227-0570-O20-OOOO
227-O57o-O2L-OOOO
227-O570-022-OOOO
227-O570-023-OOOO
227-0570-O24-OOOO
227-0570-025-0000
227-0580-001-0000
227-0580-002-0000
227-0580-003-0000
227-0580-004-0000
227-0580-005-0000
227-0580-005-0000
227-0580-007-0000
227-0580-008-0000
227-0580-009-0000
227-0580-010-0000
227-0580-011-0000
227-0580-012-0000
227-0580-013-0000
227-0580-014-0000
227-0580-015-0000
227-0580-016-0000
227-0580-017-0000
227-0580-018-0000
227-0580-019-0000
227-0580-020-0000
227-0580-021-0000
227-0580-022-0000
227-0580-023-0000
227-0580-024-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
702.94
1o2.94
toz.94
102.94
r02.94
702.94
!o2.94
702.94
702.94
ro2.94
102.94
702.94
r02.94
L02.94
102.94
102.94
702.94
ro2.94
to2.94
102.94
702.94
ro2.94
r02.94
toz.94
702.94
I02.94
toz.94
102.94
702.94
102.94
r02.94
toz,94
ro2.94
702.94
102.94
1o2.94
1o2.94
ro2.94
702.94
t02.94
LO2,94
102.94
702.94
702.94
L02.94
702.94
702.94
L02.94
102.94
ro2.94
702.94
!02.94
r02.94
102.94
102.94
102.94
!02.94
102.94
t02.94
702.94
102.94
702.94
702.94
702.94
702.94
702.94
702.94
702,94
toz.94
702.94
ro2.94
1o2.94
702.94
L02.94
702.94
702.94
!02.94
!02.94
102.94
702.94
702.94
702,94
702.94
702.94
Slight variances may occur due to rounding
Copyright O 2013 by NBS Page 20 of 25 OGl74/2023 06:04:18AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Y ear 2023/24 Assessment Roll
SFEs Maximum Assessment FY 2O23124 Assessment
227-0580-025-0000
227-0580-026-0000
227-0580-027-0000
227-0580-028-0000
227-0580-029-0000
227-0580-030-0000
227-0580-031-0000
227-0580-032-0000
227-0580-033-0000
227-0580-034-0000
227-0580-035-0000
227-0580-036-0000
227-0580-037-0000
227-0580-038-0000
227-0580-039-0000
227-0580-040-0000
227-0580-041-0000
227-0580-042-0000
227-0580-043-0000
227-0580-044-0000
227-0580-045-0000
227-0580-045-0000
227-0580-047-0000
227-0580-048-0000
227-0580-049-0000
227-0580-050-0000
227-0580-051-0000
227-0580-052-0000
227-0580-053-0000
227-0580-054-0000
227-0580-055-0000
227-0580-055-0000
227-0580-057-0000
227-0580-058-0000
227-0580-059-0000
227-0580-060-0000
227-0580-061-0000
227-0580-062-0000
227-0580-063-0000
227-0580-054-0000
227-0580-055-0000
227-0580-066-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
to2,94
toz.94
t02.94
L02.94
702.94
702.94
LO2.94
ro2.94
r02.94
702.94
LOz.94
ro2.94
102.94
r02.94
r02.94
102.94
L02.94
102.94
102.94
r02.94
ro2,94
LOz.94
LO2.94
1o2.94
!02.94
r02.94
702.94
ro2.94
102.94
ro2.94
r02.94
r02.94
702.94
ro2.94
t02.94
toz.94
702.94
702.94
702.94
ro2.94
LOz.94
102.94
!02.94
102.94
r02.94
L02.94
102.94
702.94
t02,94
102.94
ro2.94
102.94
702.94
r02.94
702.94
!o2.94
102,94
702.94
702.94
702.94
702.94
702.94
102.94
r02.94
!02.94
702.94
102.94
702.94
!o2.94
702.94
702.94
702.94
r02.94
702.94
702.94
702.94
102.94
102.94
r02.94
r02.94
702.94
L02.94
702.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS PaEe2L of 25 06/L4/2023 06:04:18AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Y ear 2023/24 Assessment Roll
SFES Maximum Assessment FY 2023124 Assessment
227-0580-057-0000
227-0580-068-0000
227-0580-069-0000
227-0580-070-0000
227-0580-071-0000
227-0580-072-0000
227-0580-073-0000
227-0580-074-0000
227-0580-075-0000
227-0580-076-0000
227-0580-077-0000
227-0580-078-0000
227-0580-079-0000
227-0580-080-0000
227-0s80-081-0000
227-0580-082-0000
227-0580-083-0000
227-0580-084-0000
227-0580-085-0000
227-0580-085-0000
227-0580-087-0000
227-0580-088-0000
227-0580-089-0000
227-0580-090-0000
227-0580-091-0000
227-0580-092-0000
227-0580-093-0000
227-0580-094-0000
227-0580-095-0000
227-0580-095-0000
227-0580-097-0000
227-0580-098-0000
227-0580-099-0000
227-0580-100-0000
227-0580-101-0000
227-0580-102-0000
227-0580-103-0000
227-0580-104-0000
227-0580-105-0000
227-0580-105-0000
227-0580-107-0000
227-0580-108-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Farnily
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
702.94
r02.94
to2,94
toz.94
702.94
r02.94
r02.94
702.94
102.94
702.94
ro2.94
102.94
102.94
702.94
702.94
to2.94
702.94
702.94
702.94
ro2,94
\02.94
r02.94
L02.94
ro2.94
702.94
ro2.94
roz.94
r02.94
L02.94
!o2.94
702.94
702.94
702.94
r02.94
L02.94
!o2.94
702.94
102.94
702.94
t02.94
702.94
702.94
L02.94
102.94
702.94
L02.94
102.94
ro2.94
102,94
t02.94
702.94
702.94
702.94
r02.94
102.94
702.94
102.94
!02.94
102.94
702,94
102.94
r02.94
702.94
702.94
r02.94
!02.94
r02.94
r02.94
I02.94
102.94
L02.94
toz.94
ro2.94
ro2.94
702.94
r02.94
ro2.94
702.94
ro2.94
\02,94
r02.94
L02.94
702.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 22 of 25 OG / 1.4 / 2023 05 : 04 : 18AM

07/25/2023 Item No.11.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Y ear 2023/24 Assessment Roll
SFES Maximum Assessment FY 2023124 Assessment
227-0580-109-0000
227-0580-110-0000
227-0580-111-0000
227-0580-112-0000
227-0580-113-0000
227-0580-114-0000
227-0580-115-0000
227-0580-116-0000
227-0580-117-0000
227-0580-1 18-0000
227-0580-119-0000
227-0580-120-0000
227-0580-121-0000
227-0580-122-0000
227-0580-123-0000
227-0580-124-0000
227-0580-125-0000
227-0580-126-0000
227-0580-727-0000
227-0580-128-0000
227-0580-129-0000
227-0580-130-0000
227-0580-131-0000
227-0580-132-0000
227-0590-007-0000
227-0590-010-0000
227-0590-011-0000
227-0590-012-0000
227-0590-013-0000
227-0590-014-0000
227-0590-015-0000
227-0590-016-0000
227-0590-017-0000
227-0590-018-0000
227-0590-019-0000
227-0590-020-0000
227-0590-026-0000
227-0600-001-0000
227-0600-002-0000
227-0500-003-0000
227-0500-004-0000
227-0600-005-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000