Agenda packet — Folsom City Council, June 11, 2024 (part 2 of 7)

06/11/2024 Item No.9.
7 BUDGETS
The Fiscal Year 2024/25 budgets for the maintenance and servicing of the improvements as described in Section 3 - Plans and Specifications of this report are shown below.

GENERAT MAINTENANCE COSTS
o Scheduled: monthly landscape maintenance and service. o Unscheduled: unscheduled but potential costs for repairs (i.e. broken sprinklers and irrigation systems), replacements (i.e. remove and replace dead tree or irrigation controller), and other services (i.e. repair fence post or treat for a specific pest) not included in monthly maintenance and service costs.
r Streetlights: repair and replace bulbs and ballasts in streetlights.

SERVICE COSTS
o Electrical: electric costs for streetlight maintenance and power to irrigation controllers. o Water: water costs to irrigate landscaping.

CURRENT YEAR IMPROVEMENT PROJECTS
Funded capital improvements planned to occur in the upcoming fiscal year.

INCIDENTAL COSTS
o Professional Services: consultant cost for Engineer's Report and lmprovement Plan. r Contract Services: other contracts or professional services such as backflow testing (yearly tests), vector control, graffiti removal, and streetlight pole replacement. o Publications/Mailings/Communications: yearly notices in public hearings, mailings to Advisory Committee Members, and telephone expenses.
o Staff: Landscaping and Lighting District Manager and/or inspector, clerical support, and/or other city staff.
r Overhead: General overhead (Districts share of general overhead categories such as City Clerk, City Attorney, City Manager, etc.) and Department overhead (Districts share of department overhead categories such as City Attorney, City Clerk and Finance Dept. Costs). o County Auditor Fee: Per Parcel Fee charged by County to put levy on tax bills.

TOTAL I MPROVEM ENT COSTS
This is the total of all improvement costs budgeted for the upcoming year. This cost includes current improvements that are funded by fund balance monies. Fund balance monies are monies that have been collected in prior years in anticipation of being used for specific improvements and/or intended for replacement or improvement of capital items within a district.

RESERVE FUND COTLECTION / {CONTRIBUTION)
This item includes the amount to be collected from or credited to the annual assessment. When the total lmprovement Costs exceed the total maximum assessment revenue to be collected, and there are sufficient City of Folsom
Landscaping and Lighting Districts - Fiscal Year 2024/25 Engineer's ReportQTTIBS 40

Page 146 ends

06/11/2024 Item No.9.
reserves, a credit may be applied to the total annual costs. When the total lmprovement Costs are less than the total maximum assessment revenue, an amount may be collected to maintain reserves to enable the City to pay for the maintenance and servicing of the improvements prior to December 10 of the fiscal year, or whenever the City expects to receive its apportionment of special assessment collections from the County, whichever is later.

CONTRIBUTIONS FROM OTHER SOURCES
This item includes any amount contributed to the District from any source of funds other than the annual assessments.

ROUNDING ADJUSTMENT
This item includes any amount necessary to round the actual assessment amount for each parcel to an even cent as the County requires that the total levy amount submitted be even so that the amount can be divided into two equal installments on the tax roll.

BATANCE TO ASSESS DISTRICT PROPERTIES
This calculation takes the number of single-family equivalent benefit units and multiplies it by the amount that each property within a district will be assessed for the upcoming year. This is the total assessment amount that will be generated by the properties within each district.

RESERVE FUND BALANCE ANALYSIS
This calculation determines funds available in a district. This calculation includes the included funds remaining after being allocated to the estimated reserves, short-term installments and long-term installments.

ESTIMATED RESERVES
Estimated reserve needed for the City to pay for the maintenance and servicing of the improvements prior to December 10 of the fiscal year, or whenever the City expects to receive its apportionment of special assessment collections from the County, whichever is later.

SHORT-TERM INSTALLMENTS
Funds listed here are monies collected in prior years and set aside forfuture proposed improvements projected to be completed within the next five years.

LONG-TERM INSTALTM ENTS
Funds listed here are monies collected in prior years and set aside for future proposed im'provements projected to be completed within five to thirty years.

City of Folsom
Landscaping and Lighting Districts - Fiscal Year 2024125 Engineer's Report{])NBS 41

Page 147 ends

06/11/2024 Item No.9.

American River Canyon North
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publ ications/M ailings/Com munications
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 30,20241
Estimated Reserve (through December 3L,20241
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
lnstallment Costs (See installment Plan and Summary next page) Short-Term I nsta I I ment 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 lnstallment Costs
So.oo

0.00 18,000.00
5,650.00
20,750.00
33,400.00

0.00 $77,800.00
S1,ooo.oo

0.00 0.00
26,916.58
3,014.00
607.54
s31,538.12
S109,338.12
105,204.68
(4,r33.44l,

0.00 s105,204.68
S1o2.e4
S1o2.s4
1,o22
I,O22.OO
(s167,285.99)
(72,892.08)
(s9,022.00)
(s299,200.07)

0.00 (4,133.441
(s303,333.51)
So.oo
53,762.00

0.00 5,260.00
$59,022.00

Page 148 ends

06/11/2024 Item No.9.

District
Fiscal Year
Short Term lnstallment Summary
Project
None
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Waterfall Pond Liner
Waterfall Pumps, Autofill, Filters, Chlorination System Long Term Installment Summary Totals:
lnstallment Summary
American River Canyon North
2024-25
Yearly
lnstallment
Prior Years
Collections
Year 1
2024
Year 1
2018
s3,3gg
Sz,soo
Year 2
2025
Years 2-5
20t9-2022
s13,333
s10,0o0
Year 3
2026
Years 5-10
2023-2027
s11,040
Srz,soo
Year 4
2027
Years 10-20
2028-2037
527,sse
s2s,o00
Year 5
2028
So
Years 20-30
2038-2047
527,599
S25,ooo
Approx.

Total Required
Approx.

Total Required
s1oo,o00
Szs,ooo
$o
Yearly
lnstallment
52,760
5z,soo
Prior Years
Collections
533,762
Szo,ooo
So So so so$oSo
s5,250 $53,762 s5,833 s23,333 s23,540 SSZ,Sgg 552,599 Su5,ooo

Page 149 ends

06/11/2024 Item No.9.

American River Canyon North No. 2
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,20241
Estimated Reserve (through December 3L,20241
I nstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
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
So.oo

0.00 4,000.00
N/A
500.00

0.00 0.00
S4,soo.oo
S1,ooo.oo

0.00 0.00

0.00 264.OO
Lt6.20
s1,380.20
Ss,88o.2o
L2,432.00
6,551.80

0.00 5L2,432.0O
|tt.to
577.70
160
160.00
S188,021.62
(3,920.13)
(2L4.079.0A1
(s29,977.5L1

0.00 5,551.80
ls23,42s.7tl
so.oo
208,355.00

0.00 5,724.00
s2t4,O79.OO

Page 150 ends

06/11/2024 Item No.9.

District
Fiscal Year
Short Term lnstallment Summary
Proiect
None
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Paint Light Poles (Approximately 250 Poles)
Pole Replacement
Long Term lnstallment Summary Totals:
lnstallment Summary
American River Canyon North No. 2
2024-25
Yearly
Installment
Prior Years
Colleetions
Year 1
2024
$o
Year 1
2018
s3,3ge
s8,oo0
Year 2
2025
Years 2-5
201s,-2a22
S13,333
s32,ooo
Year 3
2026
Years 5-10
2023-2027
s4,836
$22,33s
Year 4
2027
so $o
Year 5
2075
Yearc 2(F30
20?8-2047
S9,455
s47,782
Approx.

Total Reguired
Appror
Total Required
Sloo,ooo
Sz+o,ooo
$osososoSo
Yearly
lnstallment
ss4s
54,778
Prior Years
Collections
57B,zs4
S130,i-01
Years 10-20
2A28-2037
$9,455
547,782
s5,724 s208,355 s11,333 s45,333 527,17t 557,237 557,237 534o,ooo

Page 151 ends

06/11/2024 Item No.9.

American River Canyon North No. 3
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Cu rrent Year I m provementflqielts
Oak Avenue and American River Canyon Drive turf replacement, East Side or American River Canyon Drive turf replacement, Ladder fuel removal in open spaces Subtotal:
lncidental Costs:

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Publications/Mailings/Com munications
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
Abtual Assessment per SFE
Maximum Assessment per SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3L,20241
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
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
$113,510.00
73,000.00

0.00 4,500.00
400.00

0.00 350,594,67
s542,2O4.67
S1,ooo.oo

0.00 0.00
26,9!6.58
7,t76.00
607.54
S35,zoo.tz
5577,904.79
287,785.92
(290,L18.87l

0.00 $2g7,7&s.gz
S312.s6
s312.96
L,022
9L9.56
5r,t72,543.93
(Lst,473.4t)
(938,19s.00)
s82,875.52

0.00 (290,778.871
(s207,243.3s1
$63,ooo.oo
494,000.00
359,695.00
21,s00.00
Sggg,tgs.oo

Page 152 ends

06/11/2024 Item No.9.

District
Fiscal Year
Short Term Installment Summary
Project
lrrigation Controller Upgrade - Centralized (3 controllers) Signage Replacement
Oak and ARC Drive Turf Replacement
East Side or ARC Drive Turf Replacement
Ladder Fuel Removal in Open Spaces
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Waterfall Rock Repair
Baldwin Dam Path Repair
Tree and Landscape lmprovements / Replacements
ARC Drive / Canyon Falls (Cascade Perimeter) Landscape Remove / Replace Trees
Main Walk Trail Landscaping , lrrigation, Stair, and Clean-up Long Term lnstallment Summary Totals:
lnstallment Summary
American River Canyon North No. 3
2024-25
Yearly
lnstallment
5s,zoo
Ss,8oo
So
So
so
s9,0oo
Prior Years
Collections
S32,ooo
Ssr,ooo
So
So
So
s53,ooo
Year t
2024
Ss,zoo
ss,80o
s1ss,846
s182,348
S12,soo
s359,595
Year 1
20ta
s1,ooo
Ss,ooo
Ss,ooo
S2,ooo
s10,ooo
s23,ooo
Year 2
2025
Ss,zoo
s5,8oo
so
So
So
59,ooo
Years 2-5
20L9-2022
s4,ooo
S2o,ooo
520,000
Sa,ooo
S40,ooo
s92,0oo
Year 3
2026
5s,zoo
Ss,soo
So
$o
So
$9,ooo
Years 5-10
2023-2027
s10,333
S47,soo
S39,167
Sz,ooo
Slo,ooo
s1o9,ooo
Year 4
2027
5s,zoo
s5,8oo
So
5o
So
Sg,ooo
Years 10-20
202a-2037
s23,333
S1o6,2so
ies,qfi
Year 5
2028
Ss,zoo
s5,8oo
so
So
So
s9,ooo
Approx.

Total Required
s48,000
s6o,ooo
S1ss,846
5182,348
S12,soo
S458,695
Yearly
lnstallment
S2,333
S1o,62s
5e,sqz
So
5o
s21,500
Prior Years
Collections
s19,ooo
Ses,ooo
Sgs,ooo
513s,ooo
slso,ooo
5494,ooo
Years 20-30
2038-2047
s23,333
s1o6,2so
Sas,qn
So
So
s215,ooo
Approx.

Total Required
s75,ooo
Ssso,ooo
Ssoo,ooo
s135,000
s1s0,000
Sl,olo,ooo
so
so
s215,000

Page 153 ends

06/11/2024 Item No.9.

Blue Ravine Oaks
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 31,20241
I nstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
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
So.oo
15,000.00

0.00 1,000.00
4,000.00
8,950.00

0.00 $28,9s0.00
S1,ooo.oo

0.00 0.00
L'J.,722.91
492.00
119.05
512,733.96
$41,683.96
36,069.00
(5,514.96)

0.00 S36,oG9.oo
Szrg.eo
s218.50
165
165.00
5t42,012.46
127,789.3t1
(57.708.00)
546,515.15

0.00 (5,614.s6)
s40,900.19
So.oo
65,000.00

0.00 2,708.OO
s67,708.00

Page 154 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
None
Short Term Installment Summary Totals:

Long Term lnstallment Summary
Project
Blue Ravine Wall Repair
Long Term lnstallment Summary Totals
Blue Ravine Oaks
2024-25
Yearly
lnstallment
PriorYears
Collestions
Year 3
20,26
Years 5-10
202:,-2027
s15,833
Year 4
2027
So
Years 1G20
202s.?037
Sz7,o83
Year 5
2028
Years 20€0
2gt8-2947
527,o83
Approx.

Total Required
Approx.

Total Required
s13o,ooo
Year 1
an4
Year 1
2018
S5,ooo
Year 2
2A25
so soso
Yearly
lnstallment
52,708
so
Priot Years
Collections
Sos,ooo
Years 2-5
2At9-2022
55o,ooo
soSoso
52,708 565,000 $5,000 SSo,ooo 515,833 527,083 527,083 5130,000

Page 155 ends

06/11/2024 Item No.9.

Blue Ravine Oaks No. 2
Fiscaf Year 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Turf Renovation Timson Drive and Riley Street
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:

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3t,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
Instaltment 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
S22,o8o.oo

0.00 300.00

0.00 0.00

0.00 50,000.00
$72,380.00
s1,ooo.oo

0.00 0.00

0.00 905.00
1L9.05
52,o24.os
574,4o4.os
18,303.45
(56,100.60)
(1.6s)
$18,301.80
Suo.92
S11o.s3
155
165.00
5Lr1,94O.29
(16,269.37\
(120,253.00)
{s24,592.08}
(666.60)
(ss,434.00)
{s80,692.681
s8,ooo.oo
29,400.00
77,400.00
5,463.00
$120,263.00

Page 156 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment 5ummary
Project
Tree Removal / Replacement (Blue Ravine Road)
Turf Renovation Timson and Riley
Turf Renovation Hazelmere and Riley
Turf Renovation Between Hazelmere and Timson
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Fence Replacement on Riley Street
Tree Removal / Replacement
Signage Replacement
Long Term lnstallment Summary Totals:

Blue Ravine Oaks No. 2
2024-25
Yearly
lnstallment
Ss,+oo
so
S6,ooo
$16,000
$27,4OO
Prior Years
Collections
Ss,ooo
5o
so
So
S8,ooo
Year 1
2024
s5,4oo
S5o,ooo
s6,000
Sre,ooo
577,400
Year 1
2018
S1,2oo
Sz,soo
ssoo
Year 2
2025
$5,400
5o
s6,ooo
Slo,ooo
Sz7,4oo
Years 2-5
20t9-2022
S1,2oo
S2,5oo
Ssoo
Year 3
2025
S5,4oo
So
s6,ooo
$1G,ooo
Sz7,4oo
Years 5-10
2023-2027
s10,633
5t2,9!7
S1,ooo
Year 4
2027
Ss,4oo
So
S6,ooo
$1G,ooo
5z7,4oo
Years 10-20
2028-2037
s23,s83
526,O42
5o
Year 5
2028
s5,4oo
so
s5,ooo
$1G,ooo
5z7,4oo
Approx.

Total Required
s35,ooo
S5o,ooo
s3o,ooo
Sso,ooo
Stgs,ooo
Yearly
Installment
s2,358
s2,604
Ssoo
Prior Years
Collections
S8,40o
s17,500
S:,soo
Years 20-30
2038-2047
s23,583
526,042
so
Approx.

Total Required
S65,ooo
s8o,ooo
s4,0oo
s5,463 $29,400 s4,200 sq,ZOO s24,550 s49,625 s49,625 S149,ooo

Page 157 ends

06/11/2024 Item No.9.

Briggs Ranch
Fiscaf Year 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Ladder Fuel Removal
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:

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3L,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
Installment Costs (see installment Plan and Summary next page) Short-Term I nsta I I ment 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 lnstallment Costs
s56,043.00
7,900.00
4,025.00
1,L40.00
10,725.00
8,000.00
7,650.00
s105,483.00
$1,ooo.oo

0.00 0.00
1,6,431.40
2,289.00
394.36
s20,tt4.76
$t25,597.76
80,575.L8
(45,022.58)
(0.08)
S80,57s.10
st22.28
5L22.28
548
658.94
(s155,767.86)
(78,63L.84)
(170,848.00)
154os,247.701

0.00 (45,022.s8)
(s4s0,270.28)
S49,5oo.oo
79,850.00
32,950.00
8,548.00
s170,848.00

Page 158 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Shrub and Tree Upgrades (E. Natoma & Blue Ravine)
Fence / Wall repair / Replacement
Fence Repair / Replacement (E. Natoma Partial)
Ladder Fuel Removal
Trail Repairs
Pet Stations Repair / Replacement
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Bollard Repair / Replacement
Fence Repair/ Replacement (Blue Ravine Partial)
Fence Repair / Replacement (E. Natoma Partial)
Entry Sign Replacement (Brass Lettering)
lrrigation Upgrades / Replacement (3 Controllers)
Landscape Lighting Upgrades or Replacement
Tree and Landscape lmprovement (Partial Collection)
Long Term lnstallment Summary Totals:

Briggs Ranch
2024-25
Yearly
lnstallment
So,ooo
55,ooo
S9,3oo
So
s4,ooo
s25,300
Prior Years
Collections
Szo,ooo
Szo,ooo
S3,5oo
So
So
s6,ooo
s49,5oo
Year 1
2024
s6,ooo
s6,ooo
ss,3oo
57,550
S4,ooo
$o
s32,950
Year 1
2018
Year 2
2025
s5,ooo
Se,ooo
S9,3oo
so
s4,0oo
$25,300
Year 3
2026
S6,ooo
So,ooo
Sg,goo
So
54,ooo
$o
s25,300
Years 5-10
2023-2027
53,7oz
s8,667
$8,s!7
$zoe
s1,083
5t2,8!7
S1,083
536,977
Year 4.
2027
s6,ooo
s6,ooo
59,300
So
54,ooo
so
S25,3oo
Years 10-20
2028-2037
s8,229
520,4t7
s21,042
s2,083
s1,458
s3O,792
5t,qss
585,479
Year 5
2028
Ss,ooo
s6,ooo
s9,3oo
So
54,000
S2s,3oo
Approx.

Total Required
sso,ooo
Sso,ooo
S5o,ooo
S7,650
s2o,ooo
So,ooo
s183,650
So$o$o
Yearly
lnstallment
s823
52,O42
52,!04
s208
Sr+o
S3,079
Srqo
S8,548
Prior Years
Collections
$40,250
S11,ooo
S9,5oo
s5,oo0
s6,5oo
s1,100
S6,soo
s79,850
Years 2-5
2019.2022
s410
Ssoo
Ssoo
Ssoo
Ssoo
Ssoo
Ssoo
S3,410
Years 20-30
2038-2047
58,229
520,477
52!,042
s2,083
S1,458
53O,7e2
5r,+sa
585,479
Approx.

Total Required
S6o,ooo
$oo,ooo
56o,ooo
slo,ooo
s10,ooo
S75,ooo
slo,ooo
s285,ooo
s41o
Ssoo
Ssoo
ssoo
Ssoo
Ssoo
Ssoo
S3,410

Page 159 ends

06/11/2024 Item No.9.

Broadstone
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,20241
Estimated Reserve (through December 3L,20241
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
lnstallment Costs (see installment Plan and Summary next page) Short-Term I nsta I I ment Pla n (Previously Col lected ) Long-Term I nstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total Installment Costs
$142,ooo.oo
42,000.00

0.00 0.00
52,200.00
110,100.00

0.00 s346,300.00
s1,000.00

0.q0

0.00 51,535.18
4,373.00
210.03
S58,118.21
S4o4,4L8.zl
392,9!7.09
(11,501.12)
(20.s9)
s392,896.10
S164.98
s164.99
2,079
2,381.46
s230,090.46
(269,6t2.14)
(194,037.00)
(s233,ss8.68)

0.00 (11.501.12)
(s24s,059.80)
s10,500.00
101,500.00
23,100.00
58,937.00
St94,037.oo

Page 160 ends

06/11/2024 Item No.9.

Installment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Tree and Landscape lmprovements (Partial Fund
Collection)
Bollard Repair / Replacement {40)
Light Pole / Fixture Replacement of KW
Trail Repairs
Short Term Installment Summary Totals:

Long Term Installment Summary
Project
Repair lrrigation / Replace Shrubs - lron Point Median
Tree & Landscape lmprovements / Replacement
Shrub Replacement - Throughout (Some lrrigation Repair) - Landscape Lighting Replacement
Pet Station Replacement (7)
Signage Repair / Replacement
Turf Removal / lrrigation Retrofit
lrrigation Upgrades and Flow (15 Controllers)
Long Term lnstallment Summary Totals:

Broadstone
2024-25
Yearly
lnstallment
Prior Years
Collections
Approx.

Total Required
Year 3
2026
S+,soo
5z,goo
Sr,:oo
$15,200
s23,100
Years 5-10
2023-2027
57,667
s25,833
S16s,833
s1,583
Sr,zso
S6,583
S33,083
St,qfi
Sz49,7so
Year 4
2027
s4,300
s2,300
s1,3oo
Srs,zoo
s23,1oo
Years 10-20
2028-2037
5L7,eL7
s52,083
S402,083
s2,708
s3,12s
s15,208
s78,958
5r7,2e2
Ssgg,gzs
Year 5
2024
s4,3oo
s2,3oo
S1,3oo
s1s,2oo
s23,1oo
Years 20-30
2038-2047
Stt,gtt
ss2,o83
S402,083
Szloa
Ss,rzs
S15,208
s78,958
sr7,292
s589,375
Year I
2024
Year 2
20ns
s4,300
s2,300
Sr,goo
S1s,2oo
s23,1oo
Yearly
lnstallment
5t,tgz
s5,208
s40,208
527L
s313
SL,szr
s7,896
sL,72e
S58,937
Ss,soo
Ss,soo
s3,5oo
So
s10,5oo
s4,300
S2,3oo
S1,3oo
S1s,2oo
s23,1oo
s4,3oo
s2,3oo
s1,3oo
$1s,2oo
s23,100
s2s,ooo
sls,ooo
Sro,ooo
S76,ooo
s125,000
Prior Years
Collections
Sz,ooo
s3s,000
s35,ooo
Ss,soo
s3,5oo
$3,soo
Slo,soo
S3,soo
S101,5oo
Year 1
2018
Sr,ooo
Ss,ooo
s5,ooo
Ssoo
Ssoo
Ssoo
S1,soo
Ssoo
s14,5oo
Years 2-5
20t9-2022
S4,ooo
s20,000
s20,000
s2,000
s2,ooo
52,000
s6,ooo
s2,ooo
S58,ooo
Approx,
Total Required
Sso,ooo
s160,ooo
Sl,ooo,ooo
s10,000
S11,ooo
54o,ooo
Szoo,ooo
S45,ooo
S1,51E,ooo

Page 161 ends

06/11/2024 Item No.9.

Broadstone No. 3
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,20241
Estimated Reserve (thiough December 3L, 2024')
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
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
So.oo

0.00 25,000.00

0.00 2,275.00

0.00 0.00
s27,275.00
s1,ooo.oo

0.00 0.00
9,875.94
560.00
357.3L
Stt,lgS.zs
s39,068.25
36,460.02
2,608.23)
(s.s8)
s36,454.44
541.eo
S41.s1
583
869.96
S31,431.43
(26,045.50)
(18,058.00)
15t2,672.O71

0.00 (2.608.23)
(s15,280.30)
So.oo
1-6,669.00

0.00 1,389.00
S18,058.00

Page 162 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
None
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Frolect
Paint Streetlight Poles (350 Poles)
Long Term lnstallment Summary Totals:

Broadstone No.3
2024-25
Yearly
lnstallment
Prior Years
Collections
Year 1
2024
Year 1
20L8
sL,667
Year 2
2025
So
Vears 2-5
20t9-2022
s6,668
Year 3
2A26
Years 5-!.0
2023-2027
$7,222
Year4
2027
Years 10-20
2028-2037
S13,8s8
Year 5
2028
so
Years 2O-30
2038-2047
s13,888
Approx.

TotalRequired
So
Approx,
Total Required
S5o,ooo
so
Yearly
lnstallment
s1,389
So
Prior Years
Collections
sto,oeg
so$oSo
s1,389 s16,569 s1,667 s5,ee8 57,222 s13,888 s13,888 s5o,ooo

Page 163 ends

06/11/2024 Item No.9.

Broadstone No.4
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Ladder Fuel Removal
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:

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3I,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
lnstallment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Prbviously Collected)
Long-Term lnstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total tnstallment Costs
s149,405.00

0.00 45,000.00
27,000.00

0.00 0.00

25.000.00
s246,405.00
S1,ooo.oo

0.00 0.00

0.00 8,744.00
r.,210.03
s10,954.03
s257,359.03
t01,2!2.57
(756,746.461
(21.03)
S101,191.54
S40.46
54o.42
2,079
2,500.94
(ss87,370.31)
(154,906.02)
(43.800.00)
(s786,076.33)

0.00 (156,146.45)
l$s42,222.791
$9,5oo.oo

0.00 34,300.00

0.00 s43,8oo.oo

Page 164 ends

06/11/2024 Item No.9.
installment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Repair lrrigation / Replant Shrubs Rathbone, Knopfler,
other lnterior Areas
Landscape Light Repair/ Replacement (60 Lights)
Ladder Fuel Removal
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
None
Long Term lnstallment Summary Totals:
$g,goo sg,soo s34,300 s9,300 s9,300 s9,300 s9,300
Broadstone No.4
2024-25
Yearly
lnstallment
Prior Years
Collections
Year 4
2027
S8,8oo
Ssoo
so
Years 10-20
2028-2037
Year 5
2028
S8,8oo
ssoo
5o
Years 20-30
2038-2047
Approx.

Total Required
Sso,ooo
S6,ooo
S25,ooo
Sgt,ooo
Approx.

Total Required
s8,8oo
Ssoo
so
Yearly
lnstallment
s6,ooo
Sr,soo
So
Prior Years
Collections
s8,8oo
Ssoo
s25,ooo
S8,8oo
ssoo
So
Ss,8oo
Ssoo
So
Year 1
2024
Year 1
2018
Year 2
2025
Year 3
2026
So So
Years 2-5
2019-2022
So So
Years 5-10
2023-2027
$oSoSo so

Page 165 ends

06/11/2024 Item No.9.

Cobble Hills lllReflections ll
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 31,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
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
s25,219.00
5,000.00
1,800.00
1,380,00
2,750.00
13,650.00

0.00 $49,799.00
S1,ooo.oo
0,00

0.00 10,909.14
1,003.00
246.73
s13,158.87
$62,957.87
44,0rL.46
(L8,946.4r1

0.00 $44,011.46
Srrg.ra
s113.14
389
389.00
(s75,758.59)
(41,97r.9L],
(2L7,296.001
(s335,036.50)
5,000.00
|],8,946.4t1
(s348,982.91)
Sgo,ooo.oo
124,500.00

0.00 2,796.00
52t7,296.00

Page 166 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Tree and Landscape lmprovements / Replacement
Mini Park & Path Turf and Shrub Repair / Replacement
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Fence Repair / Replacement (225 feet)
Wall Repairs and Painting (628 feet)
Shrub Replacement - Glenn / Oxburough
Shrub Replacement - Sibley and Corner
Signage Repair / Replacement
Tree and Landscape lmprovements / Replacements
Long Term Installment Summary Totals:

Cobble Hills ll/Reflections ll
2024-25
Yearly
lnstallment
5o
Yearly
Installment
so
so
Se3s
s333
so
s1,525
s2,796
Prior Years
Collections
Sso,ooo
so s4o,ooo
5o Sgo,ooo
Year 2
2025
Years 2-5
2019-2022
s4,ooo
S2,5oo
S2o,ooo
S4,ooo
S4,ooo
S8,ooo
s42,500
Year 3
2026
Years 5-10
2023-2027
s1,ooo
so
$8,750
s2,333
ssoo
S8,1oo
s20,583
Year 4
2027
Years 10-20
2028-2037
So
$o
$9,gzs
s3,333
so
S15,250
527,958
Year 5
2028
Years 20-30
2038-2047
So
so
S9,375
s3,333'so
$1s,2so
527,958
Approx.

Total Required
Sso,ooo
s40,ooo
Sgo,ooo
Approx.

Total Required
slo,ooo
s40,oo0
$6s,ooo
sL5,ooo
S8,ooo
Sss,ooo
s191,600
Year 1
2024
So
so
So
$o
So
So
So
so
so
So
so
so
5o
so
$o
Prior Years
Collections
$1o,ooo
S40,ooo
s42,500
Sz,ooo
s8,ooo
$17,ooo
s124,500
Year 1
2018
51,ooo
s1,oo0
S5,ooo
$1,ooo
$1,ooo
$2,ooo
$u,ooo

Page 167 ends

06/11/2024 Item No.9.

Cobble Ridge
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Fence Repair and Painting
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:

Beginning Reserve Fund Balance (April 30,2024')
Estimated Reserve (through December 3!,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
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
S8,187.00
3,000.00
500.00
300.00

0.00 L,300.00
20,000.00
$g3,z8z.oo
s1,ooo.oo

0.00 0.00
2,921.46
335.00

80.86 S4,ggz.32
$91,624.92
25,266.36
(18,812.15)
rc.08)
s18,812.08
S1s1.eG
S2s7.82
98 98.00
$L25,2L2.90
(1L,749.55)
(62,063.00)
$st,qoo.gs

0.00 (18,812.16)
$32,588.19
s8,75o.oo
33,500.00
L9,250.00
563.00
$G2,063.00

Page 168 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Year 2 Pruning
Year 3 Pruning
Year 4 Pruning
Year 5 Pruning
Fence Repair and Painting
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Fence Repair / Replacement
Shrub Replacement
Tubular Fence Replacement
Tree and Landscape lmprovements / Replacement
Long Term lnstallment Summary Totals: ssss sgg,soo sl,ooo s4,ooo s3,250 Cobble Ridge
2024-25
Yearly
lnstallment
s2s0
s2s0
S2so
Szso
so
s1,000
Prior Years
Collections
s1,750
S1,750
s1,7so
S1,7so
s1,750
S8,750
Year 1
2024
S2so
s2so
s2so
s2so
s18,250
s19,250
Year 1
2018
S2so
s2so
Szso
S2so
Year 2
2025
52so
$2so
S2so
s2so
So
S1,ooo
Years 2-5
20L9-2022
S1,ooo
S1,ooo
s1,000
S1,ooo
Year 3
2026
s2so
S2so
s2so
$2s0
So
S1,ooo
Years 5-10
2023-2027
Szso
s2,500
$zso
s2so
Year 4
2027
S2so
s2so
s2so
s2so
so
s1,oo0
Years 10-20
2028-2037
so
so
So
so
Year 5
2028
s2so
s2s0
Szso
S2so
So
s1,ooo
Approx.

Total Required
53,ooo
53,ooo
'SE,ooo
s3,ooo
S2o,ooo
S32,ooo
Yearly
lnstallment
so
ss53
So
so
Prior Years
Collections
S2o,ooo
s6,5oo
s4,ooo
S3,ooo
Years 20-30
2038-2047
so
So
$o
So
Approx.

Total Required
s2o,o00
s2o,ooo
$4,ooo
Ss,ooo
$o So S47,ooo

Page 169 ends

06/11/2024 Item No.9.

Folsom Heights
Fiscal Year 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement P
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:

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3I,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
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
so.oo

0.00 4,750.00
1,090.00
4,500.00
4,650.00
15,000.00
s29,990.00
$1,ooo.oo

0.00 0.00
13,353.19
341.00
200.55
sL4,894.75
$44,884.75
2!,83L.04
(23,053.7L\

0.00 $21,831.04
s70.88
s70.88
308
308.00
548,797.54
(L9,923.L7)
(1s.000.00)
Stg,zlq3l

0.00 (23,0s3.71)
1s9,779.341
So.oo

0.00 L5,000.00

0.00 s15,ooo.oo

Page 170 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Tree Pruning
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
None
long Term ]nstallment Summary Totals:

Folsom Heights
2024-25
Yearly
lnstallment
so
PriorYears
Collections
So
Year 1
2024
s15,ooo
Year 2
20,25
Years 2-5
20L9-2022
Year 3
2026
Years 5-10
2023-2d27
Year 4
2027
Years 10-20
2024-2037
Year 5
20,28
Years 20-30
2038-2447
Approx.

Total Required
51s,000
S15,ooo
Approx.

Total Required
So
So
So
So
So
so
so
$oso
Yearly
lnstallment
Prior Years
Collections
so $ls,ooo
Year 1
2018
so So so SoSoso SO So

Page 171 ends

06/11/2024 Item No.9.

Folsom Heights No.2
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,20241
Estimated Reserve (through December 3I,2024),
I nstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
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
s40,352.00
30,500.00

0.00 0.00

0.00 S70,852.00
$1,ooo.oo

0.00 0.00

0.00 1,,429.00
200.55
s2,629.56
s73,481.55
74,409.72

0.00 (s.08)
$79,476.49
Szsa.se
s241.s9
308
308.00
$258,251.80
(48,987.7tl
(127,167.0O1
Sgz,toz.og

0.00 0.00
s82,107.09
Sg,soo.oo
107,000.00
500.00
76,167.0O
st27,t67.OO

Page 172 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Fence Work
Tree Care in Open Space
Short Term Installment Summary Totals:

Long Term lnstallment Summary
Project
Glenn Wall Repair
Tree and Landscape lmprovements (Vierra Circle)
Landscape Replacement (Glenn Drive)
long Term lnstallment Summary Totals:
$soo S3,soo ssoo s2s0 Szso
Folsom Heights No. 2
2024-25
Yearly
lnstallment
s2so
Szso
Yearly
lnstallment
s10,o00
s3,333
s2,833
Prior Years
Collections
S1,750
s1,7so
Prior Years
Collections
STo,ooo
s2o,ooo
S17,ooo
Year 2
2025
So
Szso
Years 2-5
20t9-2022
S+o,ooo
s13,333
Srr,ssa
Year 3
2026
So
Szso
Years 5-10
2023-2027
s5o,ooo
5L6,667
Stq,rct
Year 4
2027
Years 10-20
2028-2037
Sloo,ooo
S33,333
S28,333
Year 5
2028
Years 20-30
2038-2047
Sloo,ooo
s33,333
S28,333
Approx.

Total Required
so sz,ooo
so s3,ooo
so s5,ooo
Approx.

Total Required
s25o,ooo
s1oo,oo0
S8s,ooo
Year 1
2024
Szso
Szso
Year 1
2018
Slo,ooo
s3,333
S2,833
so
so
so
sL6,L67 s107,000 $15,167 $Sq,O6t s80,833 stSt,SSl 5t6t,667 s435,000

Page 173 ends

06/11/2024 Item No.9.

Hannaford Cross
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 31,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
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
s16,952.00
2,500.00
800.00
1,250.00
3,450.00
2,O75.00

0.00 Sz7,og7.oo
Sr,ooo.oo

0.00 0.00
L7,285.79
569.00

83.7L
s12,939.50
s39,975.50
20,765.34
(19,811.15)

0.00 $20,165.34
s19s.78
s19s.78
103
103.00
(s32,275.07)
(25,651.00)
(s7,900.00)
(s116,826.07)

0.00 (19,811.16)
($135,637.231
S49,ooo.oo

0.00 8,900.00

0.00 $5z,goo.oo

Page 174 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Lakeside Fence Repair
Year 2 Pruning
Year 3 Pruning
Year 4 Pruning
Year 5 Pruning
Repairs at Guard shack
Short Term lnstallment Summary Totals:

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

Hannaford Cross
2024-25
Yearly
lnstallment
s3,5oo
Saso
s6so
Ss,ooo
S6so
Ssso
s8,9oo
Prior Years
Collections
s7,ooo
s1,750
s1,750
S:s,ooo
s1,750
S1,750
Sqg,ooo
Year 1
2024
s3,5oo
ssso
SGso
s3,ooo
s6so
$3so
sg,goo
Year 1
2018
Year 2
2025
s3,6oo
Soso
Soso
s3,ooo
Soso
SESO
s8,9OO
Year 3
2026
s3,6oo
Soso
ssso
Ss,ooo
$6so
S:so
58,9oo
Year 4
2027
53,600
SGso
SGso
s3,o0o
Seso
S3so
sg,goo
Years 10-20
2028-2037
Year 5
2028
Ss,soo
Seso
s5s0
s3,ooo
Soso
S:so
S8,9oo
Approx.

Total Required
S2s,ooo
s5,ooo
s5,ooo
sso,ooo
S5,ooo
s3,5oo
Ss3,soo
Yearly
lnstallment
Prior Years
Collections
Years 2-5
20t9-2022
Years 5-10
202t-2027
so so
Years 20-30
2038-2047
so
Approx.

Total Required
soso $o 5oso

Page 175 ends

06/11/2024 Item No.9.

Lake Natoma Shores
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,2024')
Estimated Reserve (through December 3L,20241
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
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
s17,638.00
5,000.00
250.00
580.00
890.00
3,200.00

0.00 $27,558.00
S1,ooo.oo

0.00 0.00
7,948.82
531.00

89.4'J.
$3,G09.23
s3t,227.23
20,744.54
(1_5,613.52)
(1.s4)
$15,612.08
$138.16
S183.ss
1L3
113,00
$97,622.04
(20,818.15)
(19,23s.00)
s47,568.89

0.00 (15,613.62)
$31,955.27
S7,ooo.oo
7,750.00
2,600.00
1,885.00
$19,23s.00

Page 176 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
LED Landscape Lights
Year 3 Pruning
Year 4 Pruning
Year 5 Pruning
Short Term lnstallment Summary Totals
Long Term lnstallment Summary
Project
Signage Repair / Replacement
Turf Repair and lrrigation Upgrades
Tree and Landscape lmprovements / Replacement
Long Term lnstallment Summary Totals: $1,885 S7,7so 51,250 55,000 59,792 518,854 518,854 [ak'e Natoma Shores
2024-25
Yearly
lnstallment
Ssso
s6so
S6so
$oso
Yearly
lnstallment
ss21_
$s++
$s21
Prior Years
Collections
s1,7s0
s1,750
Sr.,7so
s1,7so
Prior Years
Collections
s2,soo
s1,750
$3,soo
Year 1
2024
Saso
S6so
s6so
56so
Year 1
2018
ssoo
s2so
Ssoo
Year 2
2025
s6so
SGso
S6so
Soso
Years 2-5
20t9-2022
S2,ooo
s1,000
s2,000
Year 3
2026
SGso
S6so
S6so
s6so
Years 5-10
2023-2027
s2,583
s3,625
s2,583
Year 4
2027
Soso
Soso
SGso
Soso
Years 10-20
2028-2037
$s,208
S8,438
Ss,zos
Year 5
2028
Ssso
s6so
S6so
s6so
Years 20-30
2038-2047
s5,208
s8,438
s5,208
Approx.

Total Required
Ss,ooo
55,ooo
ss,ooo
$5,ooo
Approx.

Total Required
sls,ooo
S22,ooo
S16,ooo
s2,500 s7,000 s2,600 s2,500 s2,500 s2,500 s2,500 s20,000 S53,ooo

Page 177 ends

06/11/2024 Item No.9.

Los Cerros
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement IIqie4S
Ladder Fuel Removal, Paint Streetlight Poles
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:

Beginning Reserve Fund Balance (April 30,20241
Estimated Reserve (through December 3L,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
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
527,642.00
5,300.00
5,200.00
420.00
9,450.00
4,700.00

23.000.00
Sts,7L2.oo
S1,ooo.oo

0.00 0.00
4,410.68
1,310.00
2r7.O9
56,937.77
$82,649.77
40,837.66
(41,8L2.7rl,

0.00 S40,837.6G
s121.18
s121.18
337
337.00
5109,742.49
(39,766.51)
(s1.617.00)
s18,358.98

0.00 (4t,8t2.ttl
($23,453.131
S22,7so.oo
7,000.00
19,450.00
2,477.00
s51,617.00

Page 178 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Ladder Fuel Removal
Tree Replacement
Year 3 Pruning
Year 4 Pruning
Year 5 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 5ummary Totals:

Los Cerros
2024-25
Yearly
lnstallment
so
s1,3oo
s1,3oo
51,30o
s1,3oo
s5,200
Prior Years
Collections
s3,5oo
s3,5oo
s3,5oo
s3,5oo
s3,soo
Ss,2so
522,750
Year 1
2024
s4,5oo
s1,300
s1,3oo
s1,3oo
s1,3oo
$9,750
s19,450
Year 1
20L8
Ssoo
Ssoo
Year 2
2025
so
s1,3oo
Sr,Eoo
51,300
Sr,:oo
So
S5,2oo
Year 3
2026
So
s1,3oo
Sr,soo
s1,300
s1,3oo
So
Ss,zoo
Years 5-10
2023-2021
54,9t7
S5,750
Year 4
2027
so
s1,300
s1,3oo
S1,3oo
s1,3oo
so
s5,2oo
Year 5
2028
5o
s1,3oo
s1,3oo.
5L,3oo
s1,3oo
so
s5,200
Approx.

Total Required
58,ooo
Slo,ooo
$1o,ooo
slo,ooo
Slo,ooo
S15,ooo
s53,ooo
Approx.

Total Required
$3o,ooo
Sgs,ooo
5o
Yearly
lnstallment
s1,104
s1,313
Prior Years
Collections
s3,soo
S3,5oo
Years 2-5
2019-2022
s2,000
s2,000
Years 10-20
2028-2037
51L,o42
$13,i.25
Years 20-30
2038-2047
stL,o42
s1-3,125
52,4t7 S7,OOO 51,000 54,000 510,657 524,L67 524,167 Ses,ooo

Page 179 ends

06/11/2024 Item No.9.

Natoma Station
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Ladder Fuel Removal
Subtotal:
lncidental Costs:

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

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3t,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
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
iLOt,444.OO

1.4,100.00
27,000.00
7,150.00
22,300.00
49,500.00
6,200.00
5227,694.00
s1,ooo.oo
50,000.00

0.00 27,497.3L
6,252.00
807.04
s85,556.35
S313,250.35
L70,293.55
(L42,955.80)
(14.11)
$L70,279.44
$e1.70
5s1.tL
'1,,372
'1,,856.87
(s576,s29.58)
(204,700.23]'
(438.02s.00)
($1,219,254.81)

0.00 (142,956.80)
15t,362,zLt.621
S55,2oo.oo
335,000.00
28,200.00
18,525.00
S+gg,oz5.oo

Page 180 ends

06/11/2024 Item No.9.

Installment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Ladder Fuel Removal
Light Pole Replacement
Shrub & Tree Replacement & Concrete Work on Turnpike
lron Point Rd. Shrub & Tree Replacement
Bigfoot Mini Park Tree Replacement
Tree Replacement / Wall Damage on Black Diamond
Shrub / Tree Replacement on Blue Ravine
Year 1 Pruning
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Tree & Landscape lmprovements / Replacements
Wetland Area lmprovements
Wall Repair and Painting (7800 linear feet)
Mini Park Replanting / Bark ( 2 Parks @ .5 acre)
Road Paver Replacement
Signage Repair / Replacement
Sidewalk Repair
lrrigation Upgrades
Art Repair
long Term lnstallment Summary Totals:

Natoma Station
2024-25
Yearly
lnstallment
5o
S3,5oo
S6,600
s6,6oo
s6oo
55oo
s6,600
s3,6oo
Szs,zoo
Prior Years
Collections
S6,2oo
S7,ooo
s7,0oo
s7,ooo
S7,ooo
s7,ooo
S7,ooo
Sz,ooo
S55,2oo
Year 1
2024
5o
$s,ooo
56,Goo
S6,600
Sooo
Sooo
s6,600
Ss,ooo
s28,2oo
Year 2
2025
So
s3,60o
s6,6oo
So,soo
s6oo
s6oo
s6,600
s3,600
S28,2oo
Year 3
2026
So
Sa,eoo
S6,Goo
So,eoo
Sooo
Sooo
S6,5oo
Ss,eoo
528,2OO
Year 4
2027
5o
S:,ooo
S5,6oo
s5,6oo
$60o
s600
s5,600
S3,6oo
s28,200
Year 5
2028
So
s3,6oo
S6,6oo
S6,6oo
Seoo
Seoo
s6,6oo
Ss,eoo
s28,2oo
Approx.

Total Required
s6,200
s25,oo0
S40,ooo
S40,ooo
slo,ooo
Sro,ooo
Sao,ooo
s2s,o00
Srge,zoo
Yearly
lnstallment
Ss,zso
Sgss
$e,sss
51,o42
S1,37s
Sooz
s1,87s
s87s
s1,2s0
S18,62s
Prior Years
Collections
STo,ooo
s7,ooo
Szo,ooo
s3s,ooo
S7,ooo
S7,ooo
s3s,oo0
s3s,000
sTo,ooo
Sggs,ooo
Year 1
2018
s1o,oo0
s1,ooo
s10,000
ss,ooo
S1,ooo
s1,ooo
s5,000
S5,ooo
Slo,ooo
s48,ooo
Years 2-5
20t9-2022
s40,ooo
s4,ooo
s4o,ooo
520,000
s4,ooo
s4,ooo
s20,000
S2o,ooo
S40,ooo
s192,000
Years 5-10
2023-2027
Szs,ooo
. s4,833
s37,333
59,L67
S6,5oo
53,667
Srz,soo
s8,500
sls,ooo
s122,500
Years 10-20
2028-2037
$37,soo
$9,583
S68,333
sto,4t7
S13,750
$6,667
s18,750
Se,zso
S12,5oo
S18G,2so
Years 20-30
2038-2047
s37,5oo
S9,583
s68,333
ito,qfi
S13,7so
56,667
S18,750
$s,zso
Srz,soo
s186,250
Approx.

Total Required
S160,ooo
s3o,o00
s234,000
s60,ooo
s4o,o00
S23,ooo
s8o,oo0
s56,000
sloo,ooo
s783,ooo

Page 181 ends

06/11/2024 Item No.9.

Natoma Valley
FiscalYear 2024125 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:

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 31,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 20251
Installment Costs (see installment Plan and Summary next page) Short-Term I nsta I I ment 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 lnstallment Costs
539,857.00
5,000.00
500.00
500.00

0.00 3,500.00
10,000.00
Ss9,3sz.oo
sL,ooo.oo

0.00 0.00
1,246.96
1,122.00

70.03 s3,438.99
S02,795.99
82,951.58
(31,398,00)
(0.241
s3t,397.76
Ssgt.aq
$t,oso.oz
79 79.00
s267,153.81
(35,197.33)
(61,4s8.00)
s170,498.48

0.00 (31,398.00)
S139,100.49
s7,ooo.oo
35,000.00
L0,500.00
8,958.00
s51,458.00

Page 182 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Year 3 Pruning
Year 4 Pruning
Year 5 Pruning
lnterior Landscape lmprovements
Short Term lnstallment Summary Totals
Long Term lnstallment Summary
Project
Wall Repair/Replacement
Landscape Replacement on Upper Tier
Landscape Replacement on Lower Tier
Long Term lnstallment Summary Totals:

Natoma Valley
2024-25
Yearly
lnstallment
Szso
s7s0
Szso
So
Yearly
lnstallment
S62s
53,333
S5,ooo
Prior Years
Collections
S1,750
s1,750
Sr,zso
s1,750
Prior Years
Collections
s3s,ooo
$o
so
Year 1
2024
Szso
s7s0
Szso
$8,250
Year 1
20L8
S5,ooo
so
5o
Year 2
2025
STso
STso
$zso
$o
Years 2-5
2019-2022
S20,ooo
$o
So
Year 3
2026
STso
STso
sTso
$o
Years 5-10
2023-2027
Sz,soo
S13,333
Szo,ooo
Year 4
2027
Szso
s7s0
sTso
So
Years 10-20
2028-2037
56,2s0
S33,333
s50,ooo
Year 5
2028
Szso
s7s0
Szso
So
Years 20-30
2038-2047
Ss,zso
s33,333
S5o,ooo
Approx.

Total Required
Ss,soo
S5,5oo
Ss,soo
Slo,ooo
Approx.

Total Required
Sso,ooo
S80,ooo
s120,000
s2,250 s7,000 s10,500 s2,250 52,250 52,250 52,250 s25,5oo 58,958 S35,oo0 55,000 520,000 540,833 589,583 589,583 S250,ooo

Page 183 ends

06/11/2024 Item No.9.

Prairie Oaks Ranch
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Professional Services (Engineer's Report and lP)
Contract Services (All Other Contracts and Services)
Pu bl ications/M a i I i ngs/Com m u n ications
Staff
Overhead
County Auditor Fee
Subtotal:

Total I mprovement 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 30,20241
Estimated Reserve (through December 31,20241
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
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
13,250.00
55,750.00

0.00 s74,ooo.oo
S1,ooo.oo

0.00 0.00

0.00 2,021.00
514.05
Sg,535.oe
$77,53s.06
196,228.55
118,593.49
(8.s7)
s195,219.98
S213.60
$213.61
858
918.53
(5577,635.91)
(51,690.04)

0.00 (S629,325.95)

0.00 118,693.49
(s510,633.46)
$o,oo

0.00 0.00

0.00 so.oo

Page 184 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
None
Short Term Installment Summary Totals:

Long Term lnstallment Summary
Prdect
None
Long Term lnstallment Summary Totals:

Prairie Oaks Ranch
2024-25
Yearly
lnstallrnent
Prior Years
Collections
Year 2
m2s
Years 2-5
m!9-2022
Year 3
2426
Years 5-10
20:23-2027
Year 4
2027
Years l()-Zl
2028-2037
Year 5
2028
$o So
Years 2G30
2038-2!,47
Approx.

Total Required
Approx.

Total Reguired
so
Yearly
lnstallment
Prior Years
Collections
Year 1
2024
Year 1
2018
So $o $o $oSo
5o so 5o So$o so so so

Page 185 ends

06/11/2024 Item No.9.

Prairie Oaks Ranch No. 2
Fiscaf Year 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lm ent Proiects
Year 1 Tree Pruning, Ladder Fuel Removal
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:

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3!,2024lr
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Oth'er Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance {June 30'20251
Installment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan {Previously Collected)
Long-Term I nsta I I m ent Pla n (Previously Col lected ) Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
s101,326.00
67,600.00

0.00 6,700.00

0.00 0.00
L25,000.00
Sgoo,ezs.oo
s1,000.00

0.00 0.00
31,950.74
4,277.OO
514.06
Sgl,Tqt.go
S338,367.80
308,503.19
(29,864.611
(8.29)
$308,494.90
s343.00
s343.01
858
899.40
$r93,770.66
(L42,245.20)
(331,s42.00)
(s280,016.54)

0.00 (29,864.51)
(s309,881.15)
s28,800.00
112,000.00
155,200.00
35,542.00
Sggt,5az.oo

Page 186 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Year 1 Pruning
Year 2 Pruning
Year 3 Pruning
Year 4 Pruning
Year 5 Pruning
Tree Replacement (Replace Empty Areas)
LED Landscape Lights
Landscape Replacement
Fence Replacement
Ladder Fuel Removal
Repair Damaged Walls (Stucco Half Walls)
Short Term lnstallment Summary Totals:

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

Prairie Oaks Ranch No. 2
2024-25
Yearly
lnstallment
So
54,4OO
$4,400
S4,40o
s4,40o
s2,4OO
s4,4oo
54,400
S3,4oo
so
S1,3oo
$33,500
Yearly
lnstallment
se,s83
s9,583
55,477
Ss,ssg
s3,333
52,708
s1,583
s35,542
Prior Years
Collections
S3,ooo
S3,ooo
s3,ooo
Ss,ooo
S3,ooo
5s,ooo
Sg,ooo
S3,ooo
s3,ooo
$soo
s1,5oo
S28,8oo
Year 1
2024
517,ooo
s4,40o
S4,4oo
S4,4oo
$4,400
Sz,4oo
$4,400
S4,4oo
S3,4oo
S104,7oo
sL,3oo
$155,200
Year 2
2025
So
s4,4oo
$4,400
S4,40o
54,4OO
$z,40o
S+,+oo
54,400
S3,40o
So
s1,300
SEg,soo
Years 2-5
2019-2022
so so
so 50
so so
So So
5o 5o
so s0
$o so
so so
Year 3
2026
5o
s4,40o
s4,4oo
S4,4oo
$4,400
Sz,+oo
s4,400
s4,400
S3,qoo
5o
s1,300
$lg,soo
Years 5-10
2023-2027
s4,833
S4,833
SzLaat
s23,333
S23,333
s15,833
s7,333
SLtt,167
Year 4
2027
5o
s4,400
Sq,+oo
s4,400
54,4OO
52,4OO
s4,400
54,40o
S3,qoo
So
s1,300
Sgg,soo
Year 5
2028
5o
s4,400
54,400
s4,400
s4,40o
s2,4oo
s4,400
s4,400
S3,40o
5o
s1,300
SgE,soo
Approx.

Total Required
s2o,ooo
s25,000
s2s,ooo
s25,oo0
s25,ooo
Sls,ooo
s2s,o00
s25,000
S2o,ooo
Slos,ooo
s8,ooo
Sgtg,ooo
Prior Years
Collections
S2o,ooo
s2o,00o
Szo,ooo
s2o,oo0
s20,000
s10,000
S2,ooo
Sl1z,ooo
Year 1
2018
Years 10-20
2028-2037
S95,833
$gs,sss
Ss4,167
Sss,r:s
s33,333
527,o83
sts,g:g
s355,417
Years 20-30
2038-2047
S95,833
S95,833
Ssq,tat
S33,333
s33,333
S27,083
S1s,833
s355,417
Approx.

Total Required
s2so,ooo
s2s0,000
Slso,ooo
Sloo,ooo
s100,000
S75,ooo
S4o,ooo
$965,000

Page 187 ends

06/11/2024 Item No.9.

Prospect Ridge
FiscalYear 2O24l2S Cost Estimate
lmprovement Costs:

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

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

Beginning Reserve Fund Balance (April 30,20241
Estimated Reserve (through December 3I,2024)
I nstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
lnstallment Costs (see installment Plan and Summary next page) Short-Term I nsta I I ment 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 lnstallment Costs
Si.4,67o.oo
1-O,0oo.o0
200.00
300.00
275.00
1,750.00
. 0.00
s27,195.00
s1,000.00

0.00 0.00
2,L80.40
677.00

44.95 S3,902.35
Sgt,ogz.gs
46,L70.75
15,01"3.40
(0.3s)
s46,110.40
$t,2L7.44

51.,377.45
35 35.00
542,206.35
(20,73r.57)
(e1,s83.00)
(s70,108.22)

0.00 15,013.40
(s55,094.82)
S2s,ooo.oo
28,000.00

0.00 38,583.00
s91,583.00

Page 188 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term Installment Summary
Project
Year 1 Pruning
Year 2 Pruning
Year 3 Pruning
Year 4 Pruning
Year 5 Pruning
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Wall Replacement
Plant Replacement
long Term lnstallment Summary Totals:

Prospect Ridge
2024-25
Yearly
lnstallment
so
So
$o
So
So
so
Prior Years
Collections
s5,ooo
s5,ooo
Ss,ooo
s5,ooo
s5,000
s25,oo0
Year 2
2025
Years 2-5
20t9-2022
5o,ooo
s10,oo0
Year 3
2026
Years 5-10
2023-2027
sL44,9!7
. 5r2,9r7
Year 4
2027
Years 10-20
2028-2037
53s9,792
526,O42
Year 5
2028
Years 20-30
2038-2047
53s9,792
526,042
Approx.

Total Required
so ss,ooo
So S5,ooo
so $s,ooo
So Ss,ooo
so ss,ooo
so s2s,ooo
Yearly
lnstallment
S3s,979
52,604
Prior Years
Collections
s1o,5oo
S17,5oo
Year 1
2024
Year 1
20t,8
5r,soo
$z,soo
So
so
So
so
So
So
5o
so
So
so
So
so
So
So
So
So
so
So
5o
so
So
so
So
5o
Approx.

Total Required
Ssso,ooo
Sso,ooo
s38,583 $28,000 s40OO s16,OO0 s157,833 s385,833 s385,833 s930,000

Page 189 ends

06/11/2024 Item No.9.

Sierra Estates
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 31,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
lnstallment Costs (see installment Plan and Summary next page) Short-Term I nstal I ment Pla n ( Previously Col lected) Long-Term I nstallment Plan (Previously Collected)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
Sr,ooo.oo

0.00 0.00
1,068.83
247.OO

39.25 s2,355.08
s14,083.08
!r,147.75
(2,935.33)
(0.2s)
S11,147.50
s8,533.00
1,500.00
250.00
300.00
530.00
615.00

0.00 Su,7z8.oo
s44s.90
s44s.91
25 25.00
S14,805.08
(9,388.72)
(10,000.00)
(s4,583.64)

0.00 (2,e3s.33)
(s7,518.97)
Slo,ooo.oo

0.00 0.00

0.00 $1o,ooo.oo

Page 190 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Year 1 Pruning
Year 2 Pruning
Year 3 Pruning
Year4 Pruning
Year 5 Pruning
Short Term Installment Summary Totalsl
Long Term lnstallment SummarY
Project
None
long Term lnstallment Summary Totals:

Yearly
lnstallment
Prior Years
Collections
Year 1
2024
Year 1
2018
Sierra Estates
2024-25
Yearly
Installment
So
so
so
so
so
so
Prior Years
Collections
s2,ooo
S2,ooo
Sz,ooo
s2,ooo
S2,ooo
Slo,ooo
Year 2
2025
Years 2-5
20t9-2022
Year 3
2026
Years 5-10
2023-2027
so
Year 4
2027
Years 10-20
2028-2037
Year 5
2028
Years 20-30
20?8-2047
Approx.

Total Required
so s2,ooo
so s2,ooo
So S2,ooo
$o s2,000
5o S2,ooo
so s10,000
Approx.

Total Required
So
So
so
$o
$o
so
so
So
so
So
so
So
So
5o
$o
so
so
so
so
So
so
5o
$o
So
so $o so So so soSo

Page 191 ends

06/11/2024 Item No.9.

Silverbrook
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

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

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3I,20241
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
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
SG,381.oo
1,500.00
500.00
150.00
4L5.00
450.00

0.00 Sg,ag6.oo
s1,000.00

0.00 0.00
837.25
243.00
185.17
5z,zes.qz
itt,661.42
15,490.70
3,829.28
(s.50)
$15,485.10
itsz.z7
St3z.32
28L
Lr7.O7
5Bg,r2r.s2
(7,774.28)
(98,7L1.O0l
(s18,369.76)

0.00 3,829.28
{$14,540.43)
s3,500.00
92,000.00
800.00
2,4L7.OO
S98,7u.oo

Page 192 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Prolect
Tree Replacement
Short Term lnstallment Summary Totals:

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

Silverbrook
2024-25
Yearly
lnstallment
s80o
Prior Years
Collections
S3,5oo
Year 1
2424
Ssoo
Year 1
2018
s5,ooo
Year 2
2A25
s8oo
Years 2-5
20:L9-2022
s20,o00
Year 3
2426
ssoo
Years 5-10
2029-2027
5r+,sat
Year 4
2027
Ssoo
Years 1G20
2024-2037
s24,L67
Year 5
2U28
Ssoo
Alprox.

Total Required
s7,5oo
Yeady
lnstallment
s2,4t7
Prior Yearc
Collections
s92,o0o
Years 20-30
20?8-2047
s24,t67
$7,500
APProx.

Total Required
s15o,ooo
sSoo sg,soo $soo Seoo $eoo Seoo Ssoo
52,4t7 592,000 55,000 520,000 5t4,667 524,!67 524,t67 5150,000

Page 193 ends

06/11/2024 Item No.9.

Steeplechase
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Professional Services (Engineer's Report and lP)
Contract Services {All Other Contracts and Services)
Publications/Mailings/Com munications
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 30,20241
Estimated Reserve (through December 3t,2024)
I nstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
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
s14,301.00
7,500.00
850.00
300.00
2,600.00
3,100.00
L2,8r2.OO
541,463.00
SL,ooo.oo

0.00 0.00
4,905.91
548.00
7r2.78
S6,s66.69
s48,029.69
24,282.72
(23,746.97\

0.00 $24,282.72
s1s7.58
s1s7.58
154
154.00
S38,693.50
(23,478.46)
(19,112.00)
{$r,ass.se;

0.00 (23,746.971
($27,643.93)
S7,ooo.oo

0.00 12,L!2.OO

0.00 $19,112.00

Page 194 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Year 2 Pruning
Year 3 Pruning
Year 4 Pruning
Year 5 Pruning
Trail Repairs
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
None
Long Term lnstallment Summary Totals
Steeplechase
2024-25
Yearly
lnstallment
$oso
Soso
So
56so
So
St,9so
Prior Years
Collections
s1,750
$1,750
s1,7so
s1,750
so
s7,000
Year 1
2024
ssso
s6so
S2,3so
S6so
57,812
5t2,tt2
Year 1
2018
Year 2
2025
Soso
Soso
so
Soso
So
S1,950
Year 3
2026
ssso
S6so
So
ssso
5o
S1,950
Year 4
2027
Soso
$Gso
$o
Seso
so
S1,9so
Years 10-20
2028-2037
Year 5
2028
Soso
Soso
So
Ssso
So
S1,950
Approx.

Total Required
5s,ooo
S5,ooo
$s,ooo
s5,ooo
57,8L2
s27,8t2
Yearly
lnstallment
Prior Years
Collections
Years 2-5
20t9-2022
Years 5-10
2023-2027
Years 20-30
2038-2047
Approx.

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

Page 195 ends

06/11/2024 Item No.9.

The Residences at American River Canyon
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

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

Beginning Reserve Fund Balance (April 30,20241
Estimated Reserve (through December 3L,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
lnstallment Costs {see installment Plan and Summary next page) Short-Term I nsta I I ment Pla n (Previously Collected ) Long-Term I nsta I I ment Pla n (Previously Collected ) Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Yeari
Total I nstallment Costs
s14,906.00
3,000.00
500.00
600.00
900.00
3,750.00

0.00 S23,6s6.00
ss00.00

0.00 0.00
1,62t.05
670.00

34.59 52,825.74
s26,48t.74
L2,844.52
(t3,637.221

0.00 5L2,944.s2
s7ss.s6
s7ss.s5
77 L7.OO
S43,783.55
(17,654,49l'
(22,s00.00)
s3,629.06

0.00 (13,637.221
(s10,008.15)
S19,soo.oo

0.00 3,000.00

0.00 s22,5oo.oo

Page 196 ends

06/11/2024 Item No.9.

District
Fiscal Year
Short Term lnstallment Summary
Proiect
Landscape Replacement
Tree Replacements
Drainage Cleanup
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
noiect
None
Long Term lnstallment Summary Totals:
lnstallment Summary
The Residences at American River Canyon
2024-25
Yearly
lnstallrnent
so
s1,5oo
S1,5oo
Frior Years
Colkctions
S+,soo
S7,5oo
s7,5oo
Yearl
2024
so
S1,5oo
S1,5oo
Year 1
2gt8
Year 2
z0',5
so
s1,5oo
$r,soo
Years 2-5
m';g-,zgn
So $o
Year 3
m26
So
s1,500
s1,soo
Years 5'10
2A2}.2A27
Year4
mn
5o
s1,5oo
s1,5oo
Years 10-20
?si28-m37
Year 5
z0za
so
S1,5oo
s1,5oo
Appr,ox.

Total fie+rired
s4,5oo
Sz,soo
S7,5oo
sg,ooo s19,5oo s3,o0o 53,000 s3,000 s3,000 s3,000 s19,5oo Yearly
lnstallrnent
FrbrYeas
Colbctions
Ytars 20:3O
?o3&2I'/I7
Approx
TotalRequbed
so So $oso $o So

Page 197 ends

06/11/2024 Item No.9.

The Residences at American River Canyon ll
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

Beginning Reserve Fund Balance (April 30,20241
Estimated Reserve (through December 3L,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
lnstallment Costs (see installment Plan and Summary next page) Short-Term I nstallment 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 lnstallment Costs
$soo.oo

0.00 0.00
'J,,621.05
670.00

30.70 s2,82t.75
s26,477.75
15,692.30
(10,785.45)
(0.10)
$ts,692.20
$t,seg.zz
s1,s6e.23
10 10.00
s14,906.00
3,000.00
500.00
500.00
900.00
3,750.00

0.00 s23,656.00
s43,783.55
(17,651.83)
(22,500.00)
53,63L.72

0.00 (10,785.4s)
(s7,153.73)
S19,5oo.oo

0.00 3,000.00

0.00 s22,500.00

Page 198 ends

06/11/2024 Item No.9.

District
Fiscal Year
Short Term lnstallment Summary
Project
Landscape Replacement
Tree Replacements
Drainage Cleanup
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
2024-25
Yearly
lnstallment
$o
s1,5oo
Sr,soo
PriorYearc
Collections
$4,500
57,500
s7,soo
Year I
2024
So
Sr,soo
S1,soo
Year 1
2018
Year2
2Ct25
so
Sr,soo
S1,soo
Years 2-5
20L9-min
Year3
2026
$o
s1,5oo
s1,soo
Year 4
2027
so
S1,5oo
s1-,500
Years tr0-20
2028-2037
YearS
m28
So
S1,5oo
St,5oo
Approx.

Total Required
S4,5oo
S7,5oo
Sz,soo
Yearly
lnstallment
Prior Years
Collections
Years 20-30
mB8-2047
s19,500
Approx.

Total Required
s3,000 s19,5OO s3,OO0 sg,OOO sg,OOO $g,OOO sg,ooo
so so $o
Years 5-10
2023-2027
So $ososo So

Page 199 ends

06/11/2024 Item No.9.

Willow Creek Estates East
Fiscaf Year 2024125 Cost Estimate
lmprovement Costs:

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

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

Beginning Reserve Fund Balance (April 30,20241
Estimated Reserve (through December 3L,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
lnstallment Costs (see installment Plan and Summary next page) Short-Term I nsta I I ment Pla n ( Previousty Col lected) 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 0.00

0.00 1L,950.00
L0,500.00
Sz2,45o.oo

0.00 S1,ooo.oo

0.00 0.00
6,893.92
638.00
450.79
58,982.7t
53t,432.7L
50,058.80
28,626.09

0.00 SGo,058.80
S8o.40
Seo.+o
747
747.O0
(s97,864.13)
(20,955.14)

0.00 (s118,819.27)

0.00 28,626.09
(s90,193.18)
So.oo

0.00 0.00

0.00 So.oo

Page 200 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Proiect
None
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Froject
None
Long Term lnstallment Summary Totals
Willow Creek Estates East
2024-25
Yearly
lnstalknent
Prior Years
Colhctions
Year 2
2A25
So
Years 2-5
20t9-m22
Year 3
2A26
Years 5-1O
2023-2427
Year4
2A27
Years 1G20
2UI8-2037
Year 5
m28
so
Years 20-30
2038-2{A7
Approx.

Total Required
So
Approx.

Total Requdred
So
Year 1
2A24
$o
Yearly
lnstallmst
PriorYears
Collections
So So
Yeai'1
2018
soso
$o so 5o so$o so so

Page 201 ends

06/11/2024 Item No.9.

Willow Creek Estates East No. 2
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Oleander Replacement on Blue Ravine Road
Subtotal:
lncidental Costs:

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

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3I,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
Installment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Lo ng-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
2,100.00
1,500.00

0.00 0.00
10,000.00
$89,431.00
$t,ooo.oo

0.00 0.00

0.00 t,240.00
450.79
s2,690.79
592,t21.79
82,70L.81
(9,419.98)
(10.71)
$82,691.10
s110.70
S110.71
747
747.00
57s,3r7.48
(54,747.86]'
(196,L75.00)
(s175,605.38)

0.00 (9,419.98)
(s185,025.36)
S29,750.00
147,000.00
1-5,550.00
3,875.00
S196,u5.00

Page 202 ends

06/11/2024 Item No.9.

District
Fiscal Year
Short Term lnstallment Summary
Project
2 Flow Packages & Master Valve lnstall
Light pole Replacement (3)
Year 3 Pruning
Year4 Pruning
Year 5 Pruning
Oleander Replacement on Blue Ravine
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
Landscape Replacement on Oak Avenue
Landscape Replacement on Blue Ravine
lrrigation Controller Upgrade (4 Controllers)
Tree and Landscape lmprovement / Replacement
Long Term lnstallment Summary Totals:
lnstallment Summary
Willow Creek Estates East No. 2
2024-25
Yearly
lnstallment
s1,150
Sz,eoo
s600
Sooo
S6oo
$o
s5,550
Prior Years
Collections
Sr,zso
$7,000
s7,ooo
$7,ooo
$7,ooo
So
s29,750
Year 1
2024
S1,150
S2,6oo
S6oo
Sooo
Sooo
slo,ooo
S15,550
Year 1
20t8
5l",ooo
S5,ooo
S5,ooo
Slo,ooo
Year 2
2025
$1,150
52,600
S6oo
Sooo
Sooo
S5,550
Years 2-5
2019-2022
54,ooo
szo,ooo
Szo,ooo
s40,ooo
Year 3
2026
S1,150
s2,600
SGoo
Sooo
Sooo
so
S5,550
Years 5-10
2023-2027
s4,833
5e,167
Sz,soo
s15,000
Year 4
2027
S1,150
S2,6oo
S6oo
Sooo
Saoo
so
s5,550
Year 5
2029
S1,150
S2,6oo
SGoo
Saoo
Sooo
S5,550
Approx.

Total Required
s7,5oo
s2o,ooo
Slo,ooo
$1o,ooo
Slo,ooo
Slo,ooo
s67,5oo
soso
Yearly
lnstallment
Ses8
SL,o4z
Sozs
s1,250
Prior Years
Collections
s7,000
535,000
$35,ooo
Szo,ooo
Years 10-20
2028-2037
s9,583
5ro,4t7
So,2so
S12,5oo
Years 2G30
20t8-2047
59,583
5ro,477
Se,zso
$12,500
Approx.

Total Required
s3o,ooo
Sso,ooo
sso,ooo
Sloo,ooo
s3,875 s147,000 s21,000 s84,000 s36,500 s38,750 s38,750 s24o,ooo

Page 203 ends

06/11/2024 Item No.9.

Willow Creek Estates South
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Service Costs
Electrical
Water
Current Year lmprovement Proiects
Year 3 Tree Pruning, New Planting 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:

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 3L,2024)
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30, 2025)
lnstallment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term lnstallment Plan (Previously Collected)
Shoit-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
s1,ooo.oo

0.00 0.00
t7,696.t8
6,335.00
835.58
$2s,8G7.86
s355,260.86
150,504.90
(204,755.96\
(8.18)
st6o,496.72
$1oe.88
S1os.88
r,424
L,460.73
576,443.oo
20,000.00
6,200.00
10,000.00
39,000.00
37,750.00
L50,000.00
$339,393.00
s493,111.55
(r43,5O7.24)
(216,500.00)
s133,104.31

0.00 (204,7ss.961
{s71,651.65)
s30,000.00

0.00 L86,500.00

0.00 s215,500.00

Page 204 ends

06/11/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Year 3 Pruning
Year 4 Pruning
Year 5 Pruning
New Planting Around Replaced Signs
Wall repair on Oak Ave
Tree Replacements
Silberhorn Landscape Renovation
Turf renovation on Scholar
Short Term Installment Summary Totals:

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

Willow Creek Estates South
2024-25
Yearly
lnstallment
5o
Sz,soo
s2,s00
5o
slo,ooo
S2,5oo
S24,ooo
$1o,ooo
S5t,5oo
Prior Years
Collections
s7,soo
S7,soo
s7,500
s7,500
So
So
$o
so
S3o,ooo
Year 1
2024
522,soo
Sz,soo
S2,5oo
S112,500
Slo,ooo
S2,5oo
s24,000
Slo,ooo
S186,500
Year 2
2025
So
s2,5oo
Sz,5oo
so
Slo,ooo
s2,5oo
s24,ooo
s10,000
Ssr,soo
Year 3
2026
So
Sz,soo
s2,soo
So
slo,ooo
g2,5oo
S24,ooo
Sro,ooo
s51,5oo
Years 5-10
2023-2027
so so
Year 4
2027
5o
S2,soo
S2,5oo
5o
Slo,ooo
Sz,soo
5z4,ooo
Slo,ooo
S51,5oo
Year 5
2028
5o
s2,soo
s2,5oo
so
Sro,ooo
s2,soo
S24,ooo
Sro,ooo
s51,5oo
Years 20-30
2038-2047
Approx.

Total Required
s3o,ooo
S2o,ooo
$2o,ooo
Slzo,ooo
sso,ooo
S12,5oo
S12o,ooo
Sso,ooo
5422,5OO
Yearly
lnstallment
so
Prior Years
Collections
so
Year I
2018
Years 2-5
2019-2022
Years 10-20
2028-2037
Approx.

Total Required
SoSo$o So

Page 205 ends

06/11/2024 Item No.9.

Willow Springs
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

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

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

Beginning Reserve Fund Balance (April 30, 2024)
Estimaied Reserve (through December 3I,2024]l
lnstallment Costs Reserve
Net Available Fund Balance
Contributions from Other Sources
Reserve Fund Collection / (Contribution)
Estimated Reserve Fund Balance (June 30,20251
lnstallment Costs (see installment Plan and Summary next page) Short-Term I nsta I I ment 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 lnstallment Costs
So.oo

0.00 3,000.00

0.00 7,050.00

0.00 0.00
S1o,o5o.oo
S1,ooo.oo

0.00 0.00
4,499.07
259.00
319.69
So,ool.to
$t6,Lt7.76
74,548.38
(1,569.38)

0.00 $14,548.38
S28.14
s28.14
517
517.00
s11,559.98
(L0,745.r7)
(1s.000.00)
(s14,175.19)

0.00 (1,569.38)
lsLs,744.57l
S15,ooo.oo

0.00 0.00

0.00 s15,ooo.oo

Page 206 ends

06/11/2024 Item No.9.
lnstallment 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:

Willow Springs
2024-25
Yearly
lnstallment
$o
Prior Years
Collections
s15,000
Year 2
2025
Years 2-5

20.19-m22
Year 3
2026
So
Years 5-10
2023-2027
Year 4
202V
So
So
Years 10-20
202&2037
Apgrox.

Total Required
s15,ooo
$o $1s,ooo
Approx.

Total Required
Year 1
2024
Year 1
zotS
Year 5
20/,a
so Soso
so$o Sts,ooo So so
Yearly
lnstallrnent
PriorYears
Collections
Years 20-3O
20?8-2047
$o so $o$o so so $o $o

Page 207 ends

06/11/2024 Item No.9.

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 2024/25, 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 2024/25 assessments for the Districts. r,o22.oo sro2.94s105,204.68American River Canyon North
160.00 77.7012,432.OOAmerican River Canyon North No. 2
919.56 3L2.96287,785.92American River Canyon North No.3 165.00 218.6036,069.00Blue Ravine Oaks
165.00 L70.9219,301.80Blue Ravine Oaks No. 2
658.94 122.2880,575,10Briggs Ranch
2,38t.46 L64.98392,895.10Broadstone
869.96 41.9036,454.44Broadstone No. 3
2,500.94 40.46101,191.54Broadstone No.4
389.00 Lt3.t444,01L.46Cobble Hills lllReflections ll

98.00 191.961.8,812.08Cobble Ridge
308.00 70.882L,831.04Folsom Heights
308.00 238.5673,476.48Folsom Heights No. 2
103.00 195.7820,t65.34Hannaford Cross
L13.00 138.1615,612.08Lake Natoma Shores
337.00 t2r.t840,837.66Los Cerros
1,856.87 9r.70r70,279.44Natoma Station

79.00 397.443L,397.76Natoma Valley
918.63 213.60796,219.98Prairie Oaks Ranch
308,494.90 899.40 343.00Prairie Oaks Ranch No. 2
46,t10.40 35.00 L,3r7.44Prospect Ridge
tY 2024125
Total
Assessment
FY 2g24l2s
SFEs
FY 2024125
Proposed Rate
per SFEDistrict
City of Folsom
Landscaping and Lighting Districts - Fiscal Year 2024/25 Engineer's ReportSNBs 42

Page 208 ends

06/11/2024 Item No.9.
445.901L,147.50 25.00Sierra Estates
r32.27L5,485.10 1.r7.O7Silverbrook
157.6824,282.72 L54.00Steeplechase
755.56t2,844.52 \7.OOThe Residences at American River Canyon '1,,569.2215,692.20 10.00The Residences at American River Canyon ll

80.4060,058.80 747.OOWillow Creek Estates East
1ro.7082,591.L0 747.OOWillow Creek Estates East No. 2
109.88160,496.72 1,460.73Willow Creek Estates South

28.r414,548.38 517.00Willow Springs
$2,455,406.25 18,082.56Totals
FY 2024l2s
Total
Assessment
FY 2024l2s
SFEs
FY 2024l2s
Proposed Rate
per SFEDistrict
City of Folsom
Landscaping and Lighting Districts - Fiscal Year 2024125 Engineer's ReportswBs 43

Page 209 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River CanYon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024l2S Assessment
227-0090-054-0000
227-0090-065-0000
227-0090-066-0000
227-0090-067-0000
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
227-0300-015-0000
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
227-0300-025-0000
227-0300-026-0000
227-0300-027-0000
227-0300-028-0000
227-0300-029-0000
227-0300-030-0000
227-0310-001-0000
227-0310-002-0000
227-0310-003-0000
227-0310-004-0000
227-0310-005-0000
227-0310-006-0000
227-0310-007-0000
227-0310-008-0000
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-lamily
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

0.0000

1.0000

1.0000
i.0000

1.0000

1.0000
so.oo

0.00 0.00

0.00 702.94
L02.94
702.94
t02.94
702.94
102.94
702.94
102.94
102.94
102.94
r02.94
!o2.94
r02.94
702.94
I02.94
702.94
702.94
102.94
!02.94
L02.94
702.94
r02.94
ro2.94
to2.94
702.94
!02.94
IO2,94
702.94
r02.94
r02.94
!o2.94
r02.94
702.94
702.94
702.94
702.94
702.94
!o2.94
so.oo

0.00 0.00

0.00 702.94
ro2.94
102.94
r02.94
t02.94
102.94
702.94
I07.94
702.94
102.94
702.94
r02.94
1o2.94
!02.94
I02.94
702.94
r02.94
702.94
702.94
102.94
702.94
r02,94
702.94
L02.94
t02.94
702.94
702.94
r02.94
702.94
702.94
!02.94
702.94
102.94
702.94
102.94
702.94
702.94
!o2.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page L of 26 05h3/2024 04:00:18PM

Page 210 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment tY 2024125 Assessment
227-0310-009-0000
227-0310-010-0000
227-0310-011-0000
227-0310-012-0000
227-0310-013-0000
227-0310-014-0000
227-0310-015-0000
227-0310-015-0000
227-0310-017-0000
227-0310-018-0000
227-0310-019-0000
227-0310-020-0000
227-0310-021-0000
227-0310-022-0000
227-0310-023-0000
227-0310-024-0000
227-0310-025-0000
227-0310-026-0000
227-0310-027-OOOO
227-0310-028-0000
227-0310-029-0000
227-0310-030-0000
227-03 10-031-0000
227-0310-032-0000
227-0310-033-0000
227-0310-034-0000
227-0310-035-0000
227-0310-035-0000
227-0310-037-0000
227-0310-038-0000
227-0310-039-0000
227-0310-040-0000
227-0310-041-0000
227-0320-001-0000
227-0320-002-0000
227-0320-003-0000
227-0320-004-0000
227-0320-OO5-OOOO
227-0320-006-0000
227-0320-007-0000
227-0320-008-0000
227-0320-009-0000
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
702.94
I02.94
102.94
r02.94
L02.94
1o2.94
ro2.94
LO2.94
702.94
t02.94
102.94
r02.94
702.94
LO2.94
r02.94
!02.94
r02.94
!o2.94
L02.94
102.94
ro2,94
r02.94
!02.94
702.94
!o2.94
t02.94
r02.94
L02.94
L02.94
!02.94
702.94
702.94
r02.94
702.94
r02.94
L02.94
702.94
702.94
L02.94
102.94
r02.94
L02.94
702.94
!02.94
!02.94
102.94
r02.94
702.94
102,94
702.94
102.94
102.94
702.94
102.94
102.94
702.94
r02.94
702.94
ro2.94
r02.94
702.94
ro2.94
1o2.94
r02.94
702.94
LO2.94
r02.94
r02.94
!o2.94
r02.94
102.94
102.94
702.94
r02.94
r02.94
102.94
r02,94
702.94
!o2.94
102.94
702.94
LO2.94
702.94
702.94
Slight variances may occur due to rounding
copyright @ 2013 by NBS Page 2 of 26 051t3/2024 04:00:18PM

Page 211 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Y ear 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024/25 Assessment
227-0320-010-0000
227-0320-011-0000
227-O320-072-OOO0
227-0320-013-0000
227-0320-014-0000
227-0320-01s-0000
227-0320-015-0000
227-0320-Ot7-OOOO
227-0320-018-0000
227-0320-019-0000
227-0320-020-0000
227-0320-027-0000
227-O320-O22-OOOO
227-0320-023-0000
227-0320-024-OOOO
227-0320-025-0000
227-0320-026-0000
227-O320-O27-OOOO
227-0320-028-0000
227-0320-029-0000
227-0320-030-0000
227-0320-031-0000
zzt-oszo-dzz-oooo
227-0320-033-0000
227-0320-034-0000
227-0320-035-0000
227-0320-035-0000
227-0320-037-OOOO
227-0320-038-0000
227-0320-039-0000
227-0320-040-0000
227-0330-011-0000
227-0330-014-0000
227-0330-015-0000
227-0330-016-0000
227-0330-017-0000
227-0330-018-0000
227-0330-019-0000
227-0330-020-0000
227-0330-021-0000
227-0330-022-0000
227-0330-023-0000
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
LO2.94
702.94
LO2.94
702.94
102.94
702.94
LO2.94
102.94
102.94
702.94
!o2.94
702.94
!o2.94
702.94
ro2.94
r02.94
t02.94
r02.94
L02.94
1o2.94
702.94
LO2.94
r02.94
702.94
LO2.94
LOz.94
to2.94
702.94
r02.94
1o2.94
L02.94
to2.94
702.94
LO2.94
702.94
to2.94
r02.94
ro2.94
102.94
!02.94
ro2.94
102.94
!02.94
I02.94
702.94
702.94
102.94
t02.94
702.94
102.94
r02.94
r02.94
702.94
r02.94
r02.94
102.94
ro2.94
702.94
ro2.94
!02.94
I02,94
r02.94
702.94
702.94
IO2.94
102.94
702.94
102.94
702.94
ro2.94
702.94
!02.94
102,94
702.94
102.94
ro2.94
!o2.94
ro2.94
702.94
702.94
102.94
702.94
702.94
702.94
Slight variances may occur due to rounding
copyright @ 2013 by NBS Page 3 of 26 05/13/2024 04:00:18PM

Page 212 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024125 Assessment Roll
SFEs Maximum Assessment FY 2O24l2S Assessment
227-0330-024-0000
227-0330-025-0000
227-0330-026-0000
227-O330-O27-0000
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
227-0330-035-0000
227-0330-037-0000
227-0330-038-0000
227-0330-039-0000
227-0330-040-0000
227-0330-041-0000
227-O330-O42-OOOO
227-0330-043-0000
227,0330-044-0000
227-0330-045-0000
227-0330-046-0000
227-0330-047-0000
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
227-0330-061-0000
227-0330-062-0000
227-0330-055-0000
227-0330-066-0000
227-0330-067-0000
227-0330-058-0000
227-0340-012-0000
227-0340-013-0000
227-0340-014-0000
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
r02.94
L02.94
102.94
r02.94
r02.94
to2.94
L02.94
702.94
102.94
r02.94
LO2.94
L02.94
1o2.94
702.94
ro2.94
r02.94
r02.94
toz.94
702.94
1o2.94
702.94
toz.94
702.94
ro2.94
L02.94
LOz.94
1o2.94
702.94
r02.94
702.94
102.94
t02.94
702.94
r02.94
r02.94
702.94
102.94
L02.94
1o2.94
r02.94
L02.94
ro2.94
702.94
r02.94
702.94
102.94
102.94
702.94
702.94
102.94
ro2.94
702.94
ro2.94
r02.94
702.94
102.94
r02.94
r02.94
r02.94
IO2.94
702.94
102.94
ro2.94
702.94
r02.94
702.94
1o2.94
L02.94
102.94
702.94
ro2.94
!02.94
L02.94
102.94
702.94
r02.94
102.94
702.94
702.94
702.94
702.94
702.94
ro2.94
r02.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 4 of 26 05/t3/2024 04:00:18PM

Page 213 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2o24l2' Assessment
227-0340-015-0000
227-0340-015-0000
227-0340-017-0000
227-0340-018-0000
227-0340-019-0000
227-0340-020-0000
227-0340-O27-OOOO
227-0340-O22-OOOO
227-0340-023-0000
227-0340-024-0000
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
227-0340-O42-OOOO
227-0340-043-0000
227-0340-044-OOOO
227-0340-045-0000
227-0340-045-0000
227-0340-047-OOOO
227-0340-048-0000
227-0340-049-0000
227-0340-051-0000
227-0340-052-0000
227-0340-055-0000
227-03s0-001-0000
227-0350-002-0000
227-03s0-003-0000
227-0350-004-0000
227-0350-005-0000
227-0350-006-0000
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
to2.94
702.94
r02.94
102.94
102.94
r02.94
r02.94
r02.94
IO2.94
r02.94
r02.94
t02.94
1o2.94
ro2.94
ro2-94
702.94
!o7.94
r02.9,4
r02.9:4
102.94
702.94
L02.94
702.94
102.94
702.94
L02.94
r02.94
702.94
702.94
!02.94
ro2,94
L02.94
t02.94
ro2.94
702.94
r02.94
r02.94
ro2.94
702.94
ro2.94
r02.94
702.94
ro2.94
102.94
102.94
!o2.94
r02.94
!o2.94
102.94
702.94
102.94
r02.94
r02.94
r02.94
ro2.94
702.94
102.94
102.94
102.94
702.94
1o2.94
702.94
1"02.94
702.94
702.94
102.94
ro2.94
r02.94
702.94
!02.94
r02.94
702.94
102.94
702.94
702.94
102.94
702.94
702.94
102.94
ro2.94
!02.94
ro2.94
702.94
r02.94
Slight variances may occur due to rounding
copyright @ 2013 by NBS Page 5 of 26 05/73/2024 04:00:18PM

Page 214 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0350-007-0000
227-0350-008-0000
227-0350-009-0000
227-0350-010-0000
227-0350-011-0000
227-0360-001-0000
227-0360-002-0000
227-0350-003-0000
227-0360-004-0000
227-0360-005-0000
227-0350-006-0000
227-0360-007-0000
227-0360-008-0000
227-0350-009-0000
227-0360-010-0000
227-0360-011-0000
227-0360-072-0000
227-0360-013-0000
227-0360-014-0000
227-0360-015-0000
227-0350-016-0000
227-0360-017-0000
227-0360-018-0000
227-0360-019-0000
227-0350-020-0000
227-0360-O2L-OOOO
227-0360-022-0000
227-0350-029-0000
227-0360-030-0000
227-0360-032-0000
227-0360-033-0000
227-0360-034-0000
227-0350-035-0000
227-0360-036-0000
227-0360-037-0000
227-0360-038-0000
227-0370-001-0000
227-0370-OO2-OOOO
227-0370-003-0000
227-0370-004-0000
227-0370-005-0000
227-0370-006-0000
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

0.0000

1.0000

1.0000
1,0000

1.0000

0.0000

1.0000

1.0000
LO2.94
102.94
t02.94
702.94

0.00 702.94
ro2.94
702.94
to2.94
702.94
702.94
r02.94
t02.94
r02.94
ro2.g4
102.94
r02.94
to2.94
702.94
702.94
L02.94
102.94
102.94
L02.94
702.94
ro2.94
1o2.94
702.94
102.94
702.94
r02.94
!02.94
702.94
L02.94

0.00 ro2.94
702.94
702.94
702.94
102.94
L02.94
102.94
!o2.94
I02.94
ro2.94
r02.94

0.00 r02.94
702.94
ro2.94
r02.94
102.94
!o2.94
I02.94
702.94
102.94
r02.94
LO2.94
702.94
102.94
LOz.94
702.94
!02.94
702.94
!02.94
702.94
!02.94
r02.94
702.94
r02.94
702.94
IO2.94
1o2.94
102.94
I02.94
r02.94

0.00 702.94
!02.94
702,94
702.94
!o2.94
102.94
ro2.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 6 of 25 05/L3/2024 04:00:18PM

Page 215 ends

06/11/2024 Item No.9.

APN
City of Folsom
American River CanYon North
Fiscal Year 2024/25 Assessment Roll
Land Use SFEs Maximum Assessment FY 2024125 Assessment
227-0370-007-0000
227-0370-008-0000
227-0370-009-0000
227-0370-010-0000
227-0370-011-0000
227-0370-012-0000
227-0370-013-0000
227-O370-074-OOOO
227-0370-015-0000
227-0370-016-0000
227-O370-O!7-OOOO
227-0370-018-0000
227-0370.021-0000
227-O370-022-OOOO
227-0370-023-0000
227-O370-O24-OOOO
227-O370-025-0000
227-O370-026-0000
227-O370-027-0000
227-0370-028-0000
227-0370-029-0000
227-0370-030-0000
227-O37I-O3L-OOOO
227-O370-O32-OOOO
227-0370-033-0000
' 227-0370-034-0000
227-0370-035-0000
227-0370-036-0000
227-0370-037-0000
227-0370-038-0000
227-0370-039-0000
227-0370-040-0000
227-0370-041-0000
227-O370-O42-OOOO
227-0370-043-0000
227-O370-O45-OO00
227-O370-041-OOOO
227-0390-001-0000
227-0390-002-0000
227-0390-003-0000
227-0390-004-0000
227-0390-005-0000
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
102.94
L02.94
102.94
!02.94
r02.94
702.94
ro2.94
102.94
IO2.94
r02.94
r02.94
t02.94
102.94
ro2.94
ro2.94
702.94
702.94
702.94
702.94
702.94
102.94
L02.94
ro2.94
ro2.94
102.94
ro2.94
LO2.94
102.94
702.94
102.94
r02.94
102.94
.702.94
LO2.94
702.94
102.94
r02.94
L02.94
702.94
702.94
102.94
702.94
r02.94
1"02.94
707.94
t02.94
702.94
!02.94
702.94
IO2.94
102.94
ro2.94
702.94
102.94
702.94
102.94
702.94
!o2.94
102.94
ro2.94
r02.94
r02.94
702.94
102.94
!02.94
r02.94
702.94
702.94
702.94
I02.94
ro2.94
702.94
102.94
702.94
L02.94
702.94
!o2.94
r02.94
to2.94
702.94
702.94
r02.94
L02.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS PageT of26 05/13/2024 04:00:18PM

Page 216 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024125 Assessment Roll
SFES Maximum Assessment FY 2024125 Assessment
227-0390-005-0000
227-0390-007-0000
227-0390-008-0000
227-0390-009-0000
227-0390-010-0000
227-0390-011-0000
227-O390-012-0000
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
227-0390-02 1-0000
227-0390-022-OOOO
227-0390-023-0000
227-O390-O24-OOO0
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
zzz-oggo-oag-oooo
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
zzz-oggo-b++-oooo
227-0390-045-0000
227-0390-046-0000
227-0390-047-0000
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
L.0000

1.0000

1.0000
702.94
L02.94
L02.94
toz.94
102.94
!02.94
702.94
1o2.94
702.94
r02.94
702.94
t02.94
t02.94
ro2.94
702.94
t02.94
702.94
702.94
r02.94
702.94
r02.94
L02.94
102.94
L02.94
702.94
L07.94
r02.94
102.94
L02.94
1o2.94
702.94
102.94
ro2.94
702.94
102,94
702.94
702.94
702.94
102.94
102.94
r02.94
L02.94
702.94
702,94
702.94
t02.94
702.94
!02,94
L02.94
702,94
ro2.94
r02.94
702.94
702.94
702.94
r02.94
!02.94
toz.94
1o2.94
!02.94
ro2.94
702.94
702.94
702.94
I02.94
102.94
702.94
702.94
r02.94
702.94
!02.94
702.94
ro2.94
702.94
ro2.94
702.94
to2.g4
102.94
702.94
102.94
702.94
L02.94
702.94
102.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS 'Page 8 of 26 os/13/2024 04:00:18PM

Page 217 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024125 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0390-048-0000
227-0390-049-0000
227-0390-050-0000
227-0390-051-0000
227-0390-052-0000
227-0390-053-0000
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
227-0390-051-0000
227-0390-062-0000
227-0390-053-0000
227-0390-064-0000
227-0390-055-0000
227-0390-066-0000
227-0390-067-0000
227-0390-058-0000
227-0390-069-0000
227-O390-O70-0000
227-0390-071-0000
227-0390-072-0000
227-0390-073-0000
227-0390-074-0000
227-0390-075-0000
227-0390-076-0000
227-0390-077-0000
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
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
102.94
102.94
L02.94
L02.94
102.94
702.94
r02.94
t02.94
702.94
r02.94
r02,94
702.94
702.94
702.94
r02.94
702.94
t02.94
102.94
102.94
102.94
r02.94
r02.94
r02.94
L02.94
r02.94
702.94
702.94
702.94
102.94
r02.94
102.94
102.94.

L02.94
L02.94
102.94
r02.94
L02.94
L02.94
r02.94
ro2.94
702.94
102.94
102.94
102.94
r02.94
702.94
L02.94
702.94
702.94
702.94
702.94
r02.94
ro2.94
702.94
702.94
r02.94
102.94
702.94
702.94
702.94
1o2.94
ro2.94
702.94
r02.94
702.94
702.94
702.94
ro2.94
\02.94
r02.94
102.94
702.94
102.94
702.94
702.94
t02.94
ro2.94
702.94
r02.94
r02.94
702.94
102.94
702.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 9 of 26 OSlt3/2024 04:00:18PM

Page 218 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024125 Assessment Roll
SFEs Maximum Assessment tY 2024125 Assessment
227-0390-090-0000
227-0390-091-0000
227-0390-092-0000
227-0390-093-0000
227-0390-094-0000
227-0390-095-0000
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
227-0390-106-0000
227-0390-107-0000
227-0390-108-0000
227-0390-109-0000
227-0390-110-0000
227-0390-111-0000
227-0390-772-OOOO
227-0390-113-0000
227-0390-114-0000
227-0390-115-0000
227-0400-001-0000
227-0400-OO2-OOOO
227-0400-003-0000
227-0400-004-0000
227-0400-005-0000
227-0400-005-0000
227-0400-007-0000
227-C400-008-0000
227-0400-009-0000
227-0400-010-0000
227-0400-011-0000
227-0400-OI2-OOOO
227-0400-013-0000
227-0400-014-0000
227-0400-015-0000
227-0400-015-0000
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
102.94
702.94
L02.94
102.94
102.94
702.94
r02.94
r02.94
r02.94
r02.94
702.94
102.94
r02.94
r02,94
102.94
702.94
r02.94
702.94
102.94
r02.94
702.94
1o2.94
r02.94
t02.94
702.94
ro2.94
r02.94
702.94
r02.94
r02.94
r02.94
702.94
to2.94
t02.94
702.94
702.94
L02.94
702.94
702.94
ro2.94
702.94
702.94
702.94
702.94
1o2.94
r02.94
702.94
102.94
r02.94
r02.94
102.94
r02.94
r02.94
702.94
r02.94
702.94
r02.94
702.94
r02.94
702.94
r02.94
702.94
102.94
ro2.94
702.94
702.94
702.94
102.94
r02.94
102.94
702.94
702.94
t02.94
ro2.94
702.94
102.94
r02.94
702.94
702.94
ro2.94
r02.94
702.94
702.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 10 of 26 0s173/2024 04:00:18PM

Page 219 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFES Maximum Assessment FY 2024125 Assessment
227-0400-077:OOOO
227-0400-018-0000
227-0400-019-0000
227-0400-020-0000
227-0400-021-0000
227-O400-022-OOOO
227-0400-023-0000
227-O400-024-OOOO
227-0400-025-0000
227-0400-026-0000
227-0400-027-OOOO
227-0400-028-0000
227-0400-029-0000
zzz-oaoo-ogo-oooo
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-OOOO
227-0400-043-0000
227-0400-044-OOOO
227-0400-045-0000
227-0400-046-0000
227-0400-047-0000
227-0400-048-0000
227-0400-049.0000
227-0400-050-0000
227-0400-051-0000
227-0400-052-0000
227-0400-053-0000
227-0400-054-OOOO
227-0400-055-0000
227-0400-056-0000
227-0400-057-0000
227-0400-058-0000
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
r02.94
102.94
L02.94
102.94
r02.94
102.94
702.94
702.94
702.94
102.94
!02,94
102.94
702.94
102.94
702.94
102.94
t02.94
!o2.94
L02.94
102.94
L02.94
r02.94
702.94
102.94
r02.94
L02.94
702.94
102.94
t02.94
102.94
L02.94
!o2.94
L02.94
102.94
t02.94
r02.94
t02.94
L02.94
102.94
1o2.94
r02.94
r02.94
r02.94
t02.94
702.94
L02.94
102.94
!02.94
102.94
r02.94
702.94
102.94
702.94
102.94
702.94
702.94
702.94
!02.94
102.94
!02.94
r02.94
702.94
r02.94
702.94
r02.94
102.94
702.94
ro2.94
702.94
ro2.94
r02.94
!o2.94
r02.94
I02.94
102.94
702.94
L02.94
702.94
r02.94
r02.94
702.94
702.94
702.94
r02,94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 11 of 26 05/t3/2024 04:00:18PM

Page 220 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024125 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0400-059-0000
227-0400-060-0000
227-0400-061-0000
227-0400-062-0000
227-0400-063-0000
227-0400-064-0000
227-0400-065-0000
227-0400-065-0000
227-0400-067-0000
227-0400-068-0000
227-0400-069-0000
227-0400-070-0000
227-0400-071-0000
227-0400-072-OOOO
227-0400-073-0000
227-0400-074-OOOO
227-0400-075-0000
227-0400-076-0000
227-0400-077-0000
227-0400-078-0000
227-0400-079-0000
227-0400-080-0000
227-0410-001-0000
227-O4IO-OO2-0000
227-0410-003-0000
227-04!O-OO4-OOOO
227-0410-005-0000
227-04!0-006-0000
227-0410-007-0000
227-0410-008-0000
227-0410-009-0000
227-0410-010-0000
227-0410-011-0000
227-0470-072-0000
227-0410-013-0000
227-O4IO-O74-0000
227-0410-015-0000
227-0410-018-0000
227-0410-019-0000
227-0410-020-0000
227-0470-O27-OOOO
227-O4IO-O22-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-Famity
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
702.94
LOz.94
102.94
ro2.94
ro2.94
L02.94
to2.94
ro2.94
r02.94
L02.94
702.94
r02.94
702.94
102.94
r02.94
LO2.94
702.94
!02.94
r02.94
!o2.94
ro2.g4
r02.94
LO2,94
102.94
102.94
LOz.94
102.94
102.94
L02.94
!02.94
L02.94
r02.94
r02.94
r02.94
102.94
102.94
702.94
r02.94
t02.94
702.94
r02.94
102.94
102.94
L02.94
702.94
ro).s4
r02.94
702.94
702,94
r02.94
ro2.94
702.94
r02.94
702.94
102.94
702.94
r02.94
r02.94
702.94
702,94
102.94
t02.94
r02.94
102.94
702.94
ro2.94
702.94
ro2.94
r02.94
r02.94
102.94
702.94
702.94
102.94
702.94
702.94
702.94
toz.94
r02.94
r02.94
702.94
r02.94
t02.94
702.94
Slight variances may occur due to rounding
copyright @ 2013 by NBS Page L2 ol 26 05173/2024 04:00:18PM

Page 221 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024/25 Assessment
227-0410-023-0000
227-0470-024-OOOO
227-0410-025-0000
227-0410-025-0000
227-0410-027-0000
227-0410-028-0000
227-O4LO-O29-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
227-0410-040-0000
227-0410-041-0000
227-O470-042-OOOO
227-0410-043-0000
227-0410-044-0000
227-0410-045-0000
227-0410-046-0000
227-O4IO-O47-OOOO
227-0410-048-0000
227-O41O-049-OOOO
227-0410-050-0000
227-0410-051-0000
227-O4LO-O52-OOOO
227-0410-053-0000
zzz-o+r6-oss-oooo
227-0410-056-0000
227-0420-001-0000
227-0420-O02-OOOO
227-0420-003-0000
227-0420-OO4-OOOO
227-0420-005-0000
227-0420-006-0000
227-O420-O07-OOOO
227-0420-008-0000
227-0420-OO9-OOOO
227-0420-010-0000
227-0420-011-0000
227-O420-OI2-OOO0
227-0420-013-0000
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
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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

0.0000

1.0000

1.0000
1,0000

1.0000

1.0000
t02.94
ro2.94
L02.94
!o2.94
702.94
702.94
702.94
702.94
L02.94
ro2.94
702.94
L02.94
702.94

0.00 LO2.94
702.94
r02.94
102.94
r02.94
102.94
LOz.94
702.94
702.94
102.94
r02.94
702.94
702.94
702.94
ro2.94
702.94
ro2.94
ro2.94
702.94
L02.94
702.94
r02.94
L02.94
702.94
702.94
L02.94
702.94
702.94
102.94
r02.94
\o2.94
r02.94
102.94
!02.94
702.94
toz.94
702.94
102.94
102.94
r02.94
702.94
0,00
r02.94
LO2.94
702.94
!02.94
702.94
!02.94
102.94
102.94
!02.94
702.94
702.94
102.94
702.94
LO2.94
102.94
!o2.94
ro2..94
702.94
ro2.94
702.94
!o2.94
702.94
702.94
ro2.94
702.94
t02.94
102.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 13 of 25 05lt3/2024 04:00:18PM

Page 222 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River CanYon North
Fiscal Year 2024/25 Assessment Roll
SFES Maximum Assessment FY 2024125 Assessment
227-0420-074-OOOO
227-O420-O15-OOOO
227-0420-015-0000
227-0420-077-OOOO
227-0420-018-0000
227-0420-019-0000
227-0420-O20-OOOO
227-O4ZO-O27-OOOO
227-O420-022-OOOO
227-0420-023-0000
227-O420-024-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
227-0430-014-0000
227-0430-015-0000
227-0430-018-0000
227-0430-019-0000
227-0430-020-0000
227-0430-021-0000
227-0430-022-OOOO
227-0430-023-0000
227-0430-024-0000
227-0430-025-0000
227-O470-OO1-OOOO
227-0470-002-0000
227-0470-003-0000
227-0470-004-OOOO
227-0470-005-0000
227-0470-005-0000
227-O470-007-0000
227-0470-008-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
.Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000
1,0000

1.0000

0.0000

1.0000

0.0000

1.0000
'1.O0oo

1.0000

1.0000
702.94
102.94
LO2.94
!02.94
LOz.94
!o2.94
LO2.94
702.94
LOz.94
r02.94

0.00 1o2.94
702.94
1o2.94
ro2.94
!o2.94
\02.94
102.94
702,94
r02.94
r02.94
LO2.94
!02.94
r02.94
toz.94
r02.94
t02.94
!o2.94
L02.94
1o2.94
r02.94
702.94
r02.94

0.00 702.94
102.94
102.94
to2.94
702.94
\02,94
102.94
702.94
IO2.94
102.94
102.94
r02.94
702.94
ro2.94
r02.94
702.94
r02.94
ro2.94

0.00 L02.94
!02.94
ro2,94
t02.94
r02.94
702.94
!o2.94
702.94
IO2.94
r02.94
r02.94
r02.94
702.94
ro2.94
r02.94
702.94
r02,94
102.94
!02.94
!02.94
702.94
102.94

0.00 702.94
102.94
702.94
102.94
702.94
toz.94
r02.94
ro2.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 14 of 26 05h3/2024 04:00:18PM

Page 223 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
APN Land Use SFEs FY 2024125 Assessment
227-0470-009-0000
227-0470-OIO-OOOO
227-0470-011.0000
227-O470-O12-OOOO
227-O470-073-OOOO
227-O470-014-OOOO
227-O470-0I5-OOOO
227-O470-076-0000
227-O470-Or7-OOOO
227-0470-018-0000
227-O470-O!9-OOOO
227-0470-O20-OOOO
227-O470-027-OOOO
227-O470-O72-OOOO
227-O470-023-OOOO
227-O470-027-OOOO
227-O470-028-0000
227-O470-O29-OOOO
227-0470-030-0000
227-O470-032-OOOO
227-0470-033-0000
227-O470-O34-OOOO
227-O470-O3S-OOOO
227-0470-036-0000
227-O470-037-OOOO
227-0480-001-0000
227-0480-002-0000
227-0480-003-0000
227-0480-004-0000
227-0480-005-0000
227-0480-006-0000
227-0480-007-0000
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
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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

0.0000

1.0000

0.0000

1.0000

1.0000
r02.94
702.94
102.94
702.94
toz.94
1o2.94
I02.94
t02.94
IO2.94
702.94
ro2.94
1o2.94
102.94
t02.94
ro2.94
702.94
r02.94
ro2,94
1o2.94

0.00 L02.94
1o2.94
r02.94

0.00 0.00
102.94
r02.94
r02.94
L02.94
t02,94
ro2.94
702.94
toz.94
ro2.94
r02.94
L02.94
ro2.94
702.94
r02.94
L02.94
ro2.94
102.94
102.94
702.94
702.94
102.94
702.94
!02.94
r02.94
!02.94
702.94
702.94
702.94
702,94
702.94
102.94
702.g4
102.94
702.94
702.94
102.94

0.00 r02.94
r02.94
!02.94

0.00 0.00
702.94
102.94
!o2.94
r02.94
702.94
r02.94
702.94
r02.94
102.94
702.94
r02.94
ro2.94
702.94
102.94
r02.94
702.94
1-O2.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 15 of 26 05/7312024 04:00:18PM

Page 224 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Y ear 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0480-018-0000
227-0480-019-0000
227-0480-020-0000
227-0480-021-0000
227-0480-022-OOOO
227-0480-023-0000
227-O480-O24-OOOO
227-0480-025-0000
227-0480-026-0000
227-0480-027-0000
227-0480-028-0000
227-0480-029-0000
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-OOO0
227-0480-040-0000
227-0480-041-0000
227-0480-O42-OOOO
227-0480-043-0000
227-0480-044-0000
227-0480-045-0000
227-0480-045-0000
227-0480-047-0000
227-0480-048-0000
227-0480-049-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
227-0480-055-0000
227-0480-057-0000
227-0510-001-0000
227-0510-002-0000
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-Fami[y
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
r02.94
702.94
L02.94
toz.94
702.94
!o2.94
t02.94
ro2.94
702.94
r02.94
102.94
ro2.94
102.94
t02.94
102.94
!o2.94
702.94
702.94
t02.94
r02.94
r02.94
L02.94
!o2.94
r02.94
!o2.94
702.94
702.94
!02.94
L02.94
!o2.94
ro2.94
702.94
L02.94
L02.94
!o2.94
r02.94
702.94
t02,94
102.94
702.94
r02.94
!o2.94
702.94
102.94
702.94
ro2.94
r02.94
702.94
702.94
102.94
702.94
702.94
702.94
102.94
702.94
702.94
702.94
r02.94
102.94
!02.94
L02.94
702.94
702,94
702.94
L02.94
102.94
!02.94
702.94
L02.94
r02.94
702.94
!o2.94
102.94
702.94
702.94
702.94
!o2.94
702.94
702.94
r02.94
r02.94
702.94
LO2.g4
102.94
slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 16 of 26 05/t312024 04:00:18PM

Page 225 ends

06/11/2024 Item No.9.

APN
City of Folsom
American River CanYon North
Fiscal Year 2024/25 Assessment Roll
Land Use SFEs Maximum Assessment FY 2024/25 Assessment
227-0510-003-0000
227-0510-004-0000
227-0510-005-0000 '
227-0510-006-0000
227-0510-007-0000
227-0510-008-0000
227-0510-009-0000
227-0510-010-0000
227-0510-011-0000
227-0510-012-0000
227-0510-013-0000
227-0510-014-0000
227-0510-015-0000
227-0510-016-0000
227-0510-017-0000
227-0510-018-0000
227-0510-019-0000
227-0510-020-0000
227-0510-021-0000
227-0510-022-0000
227-0510-023-0000
227-0510-024-0000
227-0510-025-0000
227-0510-026-0000
227-O5!O-O27-OOOO
227-0510-028-0000
227-0510-029-0000
227-0510-030-0000
227-0510-031-0000
227-0510-032-0000
227-0510-033-0000
227-0510-034-0000
227-0510-035-0000
227-0510-035-0000
227-0510-037-0000
227-0510-038-0000
227-0510-039-0000
227-O570-O40-OOOO
227-0510-041-0000
227-0510-042-0000
227-0510-043-0000
227-0510-044-0000
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
!o2.94
L02.94
102.94
r02.94
102.94
!02.94
LOz.94
r02.94
t02.94
r02.94
702.94
toz.94
702.94
L02.94
ro2.94
L02.94
702.94
!02.94
102.94
702.94
r02.94
102.94
r02.94
L02.94
702.94
ioz.gq
102.94
102.94
L02.94
!o2.94
r02.94
r02.94
ro2.94
t02.94
!o2.94
L02.94
102.94
ro2.94
r02.94
702.94
r02.94
1o2.94
r02.94
702.94
r02.94
ro2.94
102.94
!02.94
ro2.94
102.94
to2.94
r02.94
702.94
ro2,94
702.94
702.94
702.94
!02.94
r02.94
702.94
IO2,94
702.94
!o2.94
702.94
!02.94
toz.94
702.94
LO2.94
702.94
!02.94
!o2.94
702.94
L02.94
702.94
r02.94
LO2.94
!02.94
102.94
102.94
ro2.94
102.94
702.94
t02.94
r02.94
Slight variances may occur due to rounding
copyright @ 2013 by NBS Page t7 ot 26 os/L312024 04:00:18PM

Page 226 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River CanYon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0510-048-0000
227-0510-049-0000
227-0510-050-0000
227-0510-051-0000
227-0510-052-0000
227-0510-053-0000
227-0510-054-0000
227-0510-055-0000
227-0510-056-0000
227-0510-057-0000
227-0510-058-0000
227-0510-059-0000
227-0540-001-0000
227-0540-002-0000
227-0540-003-0000
227-0540-004-0000
zzz-os+o-oos-oooo
227-0540-006-0000
227-0540-007-0000
227-0540-008-0000
227-0540-009-0000
227-0540-010-0000
227-0540-011-0000
227-0540-072-0000
227-0540-013-0000
227-0540-014-0000
227-0540-015-0000
227-0540-015-0000
227-0540-017-0000
227-0540-018-0000
227-0540-019-0000
227-0540-020-0000,
227-0540-021-0000
227-O540-O22-O000
zz7-osao-ozg-oooo
227-O540-O24-OOOO
227-0540-025-0000
227-0540-026-0000
227-O540-O2t-OO00
227-0540-028-0000
227-0540-029-0000
227-0540-030-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family '
Single-Family
Non-Assessable

1.0000

1.0000
1,0000

1.0000

0.0000

1.0000

0.0000

1.0000

0.0000
702.94
ro2.94
702.94
!02.94
102.94
!02.94
ro2.94
702.94

0.00 102.94
702.94
r02.94
t02.94
r02.94
L02.94
!o2.94
r02.94
L02.94
\o2,94
702.94
r02.94
702.94
to2.94
r02.94
702.94
ro2.94
702.94
!02.94
102.94
702.94
r02.94

0.00 ro2.94
L02.94
1o2.94
r02.94
toz.94
102.94
r02.94
t02.94
r02.94

0.00 702.94
I02.94
ro2.94
r02.94
L02.94
I02.94
702.94
IO2.94

0.00 r02.94
702.94
r02.94
702.94
r02.94
702.94
!o2.94
702.94
!02.94
102.94
102.94
t02.94
ro2.94
!02.94
702.94
702.94
r02,94
702.94
702.94
ro2.94
!o2.94
r02.94

0.00 702.94
702.94
!o2.94
702.94
!02.94
r02.94
702.94
t02.94
ro2.94

0.00 Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 18 of 26 05 / 13 /2024 04:00: 1-8PM

Page 227 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024/25 Assessment
227-0540'031-0000
227-0540-032-0000
227-0540-033-0000
227-0540-034-0000
227-0540-035-0000
227-0540-036-0000
227-0550-001-0000
227-0550-002-0000
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
227-0550-012-0000
227-0550-013-0000
227-0550-014-0000
227-0550-015-0000
227-0550-015-0000
227-0550-017-0000
227-0560-001-0000
227-0560-002-0000
227-O550-003-0000
227-0560-004-0000
227-0550-005-0000
227-0560-006-0000
227-0560-007-0000
227-0550-008-0000
227-0560-009-0000
227-0550-010-0000
227-0560-011-0000
227-0560-012-0000
227-0560-013-0000
227-0560-014-0000
227-0560-015-0000
227-0560-015-0000
227-0560-017-0000
227-0560-018-0000
227-0550-019-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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

0.0000

1.0000

1.0000
1,0000

1.0000

1.0000
702.94
LO2.94
702.94
L02.94
702.94
!02.94

0.00 0.00
t02.94
102.94
702.94
L02.94
ro2.94
toz.94
t02.94
!o2.94
t02.94
702.94
r02.94
702.94
702.94
702.94
!o2.94
r02.94
702.94
102.94
102.94
!o2.94
102.94
!02.94
ro2.94
702.94
102.94
702.94
702.94
L02.94
702.94
r02.94
102.94
ro2.94
702.94
702.94
702.94
702.94
702.94
!02.94
702.94
102.94

0.00 0.00
ro2.94
r02.94
702.94
ro2.94
702.94
102.94
702.94
!02.94
702.94
702.94
102.94
702.94
r02.94
102.94
!02.94
r02.94
102.94
r02.94
702.94
102.94
r02.94
702.94
702.94
702.94
702.94
r02.94
r02.94
702.94
102.94
702.94
702.94
r02,94
102.94
!02.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 19 of 26 05l13/2024 04:00:18PM

Page 228 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFES Maximum Assessment FY 2024125 Assessment
227-0550-020-0000
227-0560-021-0000
227-0560-022-0000
227-0560-023-0000
227-0560-024-0000
227-0560-025-0000
227-0560-026-0000
227-0560-027-0000
227-0550-028-0000
227-0560-029-0000
227-0570-001-0000
227-O570-OO2-0000
227-0570-003-0000
227-0570-004-0000
227-0570-005-0000
227-0570-006-0000
227-0570-007-0000
227-0570-008-0000
227-0570-009-0000
227-0570-010-0000
227-0570-011-0000
227-0570-072-0000
227-0570-013-0000
227-O570-014-OOOO
227-0570-015-0000
227-O570-076-0000
227-0570-O!7-0000
227-0570-018-0000
227-0570-019-0000
227-0570-020-0000
227-O570-O2\-OOOO
227-O570-022-OOOO
227-0570-023-0000
227-O570-O24-OOOO
227-0570-025-0000
227-O570-O25-OOOO
227-0570-027-OOOO
227-0580-001-0000
227-0580-002-0000
227-0580-003-0000
227-0580-004-0000
227-0580-005-0000
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
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

0.0000

1.0000

1.0000
1o2.94
r02,94
L02.94
702,94
r02.94
L02,94
L02.94
1o2.94
r02.94
ro2.94
102.94
L02.94
ro2.94
r02.94
102.94
r02.94
r02.94
!o2.94
L02.94
r02.94
IO2.94
L02.94
!02.94
702.94
702.94.
102.94
r02.94
L02.94
702.94
!02.94
102.94
702.94
102.94
702.94
!02.94

0.00 0.00
r02,94
102.94
!02.94
702.94
702.94
702.94
t02.94
702.94
!02.94
r02.94
!02.94
ro2.94
702.94
ro2.94
702.94
r02.94
ro2.94
702.94
102.94
t02.94
702.94
r02.94
102.94
102.94
r02.94
ro2.94
102.94
102.94
ro2.94
r02.94
702.94
702.94
!o2.94
702.94
702.94
702.94
702.94
702.94
102.94
!02.94

0.00 0.00
ro2.94
702.94
r02.94
702.94
ro2.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 20 of 26 0s/13/2024 04:00:18PM

Page 229 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Y ear 2024/25 Assessment Roll
SFEs Maximum Assessment tY 2024125 Assessment
227-0580-006-0000
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
227-0580-015-0000
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
227-0580-025-0000
227-0580-025-0000
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
227-0580-046-0000
227-0580-047-0000
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
t02.94
102.94
L02.94
to2.94
r02.94
!02.94
102.94
702.94
toz.94
LOz.94
102.94
t02.94
t02.94
702.94
L02.94
102.94
r02.94
r02.94
r02.94
702.94
1"02.94
102.94
1o2.94
702.94
102.94
r02.94
LOz.94
702.94
L02.94
702.94
t02,94
102.94
102.94
L02.94
702.94
r02.94
702.94
LO2.94
r02.94
702.94
L02.94
702.94
702.94
702.94
702.94
r02,94
r02.94
702.94
ro2.94
702.94
102.94
702.94
702.94
IO2.94
702.94
I02.94
ro2.94
702.94
702.94
!o2.94
102.94
102.94
I02,94
702.94
L02.94
102.94
!o2.94
702.94
r02.94
r02.94
702.94
!02.94
I02.94
702.94
702.94
702.94
r02.94
ro2.g4
702.94
702.94
102.94
702.94
702.94
102.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 21 of 26 05h3/2024 04:00:18PM

Page 230 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024/25 Assessment
227-0580-048-0000
227-0580-049-0000
227-0580-050-0000
227-0580-051-0000
227-0580-052-0000
227-0s80-053-0000
227-0580-054-0000
227-0580-055-0000
227-0580-056-0000
227-0580-057-0000
227-0580-058-0000
227-0580-059-0000
227-0580-060-0000
227-0580-051-0000
227-0580-062-0000
227-0580-053-0000
227-0580-064-0000
227-0580-065-0000
227-0580-066-0000
227-0580-057-0000
227-0580-068-0000
227-0580-069-0000
227-0580-070-0000
227-0580-071-0000
227-O580-072-OOOO
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
227-0580-081-0000
227-0580-082-0000
227-0580-083-0000
227-0580-084-0000
227-0580-085-0000
227-0580-086-0000
227-0580-087-0000
227-0580-088-0000
227-0580-089-0000
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
702.94
ro2.94
102.94
ro2,94
ro2.94
ro2.94
LO2.94
102.94
702.94
ro2.94
!o2.94
r02.94
ro2.94
102.94
LO2.94
LOz.94
102.94
!o2.94
102.94
702.94
IO2.94
LO2.94
L02.94
702.94
1o2.94
ro2.94
702.94
102.94
ro2.94
!02.94
LOz.94
ro2.94
102.94
r02.94
LO2.94
702.94
702.94
ro2.94
toz.94
.702.94
r02.94
LO2.94
702.94
702.94
702.94
!02.94
r02.94
702.94
LO2.94
702.94
r02.94
102.94
r02.94
702.94
t02.94
702.94
102.94
102.94
r02.94
102.94
r02.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
r02.94
102.94
702.94
102.94
r02.94
ro2.94
702.94
102.94
ro2.94
102.94
702.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 22 of 26 05/1312024 04:00:18PM

Page 231 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0580-090-0000
227-0580-091-0000
227-0580-092-0000
227-0580-093-0000
227-0580-094-0000
227-0580-095-0000
227-0580-096-0000
227-0580-097-0000
227-0580-098-0000
227-0580-099-0000
227-0580-100-0000
227-0580-101-0000
227-0580-102-0000
zzz-05s0-tog-oooo
227-0580-104-0000
227j0580-105-0000
227-0580-106-0000
227-0580-107-0000
227-0580-108-0000
227-0580-109-0000
227-0580-110-0000
227-0580-111-0000
227-O5AO-II2-OOOO
227-0580-113-0000
227-0580-114-0000
227-0580-115-0000
227-0580-116-0000
227-0580-1 17-0000
227-0580-118-0000
227-0580-119-0000
227-0580-120-0000
227-0580-121-0000
227-054O-122-OOOO
227-0580-123-0000
227-0580-124-0000
227-0580-125-0000
227-0580-126-0000
227-0580-127-OOOO
227-0580-128-0000
227-0580-129-0000
227-0580-130-0000
227-0580-131-0000
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
102.94
L02.94
LOz.94
t02.94
702.94
!o2.94
ro2.94
102.94
r02.94
LO2.94
LOz.94
1o2.94
r02.94
ro2,94
toz.94
!o2.94
102.94
702.94
L02.94
to2.94
102.94
702.94
I02.94
102.94
702.94
ro2.94
102.94
t02.94
702.94
702.94
t02.94
102.94
102.94
702.94
1o2.94
r02.94
702.94
r02.94
702.94
702.94
LO2.94
!o2.94
to2.94
702.94
702.94
r02.94
102.94
702.94
102.94
\o2.94
r02.94
702.94
102.94
102.94
702.94
I02.94
702.94
702,94
702.94
!02.94
702.94
!02.94
ro2.94
ro2.94
r02.94
702.94
r02.94
702.94
102.94
r02,94
702.94
!02.94
702.94
702.94
\o2.94
ro2.94
r02.94
702.94
!02.94
702,94
ro2.94
!02.94
702.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 23 of 26 051t312024 04:00:18PM

Page 232 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0580-132-0000
227-0580-133-0000
227-0580-134-0000
227-0580-135-0000
227-0580-139-0000
227-0580-140-0000
227-0580-141-0000
227-0580-142-0000
227-0580-143-0000
227-0580-144-0000
227-0580-145-0000
227-0580-145-0000
227-0580-147-0000
227-0580-148-0000
227-0580-149-0000
227-0580-150-0000
227-0580-151-0000
227-0580-152-0000
227-0590-007-0000
227-0590-010-0000
227-0590-011-0000
227-0590-012-0000
227-0590-013-0000
227-0590-014-0000
227-0590-01s-0000
227-0590-015-0000
227-0590-017-0000
227-0590-018-0000
227-0590-019-0000
227-0590-020-0000
227-0590-021-0000
227-O590-O22-OOOO
227-0590-023-0000
227.0590-024-0000
227-0590-025-0000
227-0590-025-0000
227-0500-001-0000
227-O600-002-0000
227-0600-003-0000
227-0600-004-0000
227-0500-005-0000
227-0600-006-0000
Single-Family
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

0.0000

1.0000

1.0000
1,0000

1.0000

0.0000

1.0000

1.0000
r02.94

0.00 0.00

0.00 102.94
ro2.94
702.94
L02.94
702.94
702.94
702.94
r02.94
102.94
702.94
702.94
102.94

0.00 0.00

0.00 L02.94
102.94
702.94
r02.94
L02.94
'ro2.94
702.94
102.94

0.00 0.00

0.00 0,00

0.00 0.00

0.00 102.94
702.94
r02.94
702.94
702.94
ro2.94
r02.94
702.94
702.94
102.94
702.94
\o2.94

0.00 0.00

0.00 702.94
!02.94
r02.94
702.94
L02.94
102.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page24 of 26 051t312024 04:00:18PM

Page 233 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0500-007-0000
227-0600-008-0000
227-0500-009-0000
227-0600-010-0000
227-0500-011-0000
227-0500-012-0000
227-0500-013-0000
227-0600-014-0000
227-0500-015-0000
227-0600-016-0000
227-0600-017-0000
227-0600-018-0000
227-0500-019-0000
227-0600-020-0000
zzz-osoo-ozr-oooo
227-0600-022-0000
227-0600-023-0000
227-0600-024-0000
227-0600-025-0000
227-0600-026-0000
227-0600-027-OOOO
227-0500-028-0000
227-0500-029-0000
227-0600-030-0000
227-0610-003-0000
227-0610-004-0000
227-0510-005-0000
227-0510-006-0000
227-0610-007-0000
227-0510-008-0000
227-0610-009-0000
227-0510-010-0000
227-0610-011-0000
227-O5rO-072-0000
227-0610-013-0000
227-0610-014-0000
227-0510-01s-0000
227-0510-016-0000
227-0610-077-OOOO
227-0510-018-0000
227-0610-019-0000
227-0610-020-0000
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
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable

1.0000

0.0000

1.0000

1.0000
0_0000
102.94
L02.94
ro2.94
1o2.94
ro2.94
702.94
t02.94
ro2.94
r02.94
r02.94
!o2.94
L02.94
!o2.94
ro2.94
toz.94
r02.94
r02.94
702.94
102.94

0.00 0.00

0.00 !o2.94
702.94
702.94
ro2.94
702.94
!02.94
102.94
1o2.94
L02.94
r02.94
r02.94
L02.94
!o2.94
ro2..g4
702.94
!o2.94
ro2.94

0.00 1o2.94
702.94
\o2.94
702.94
r02.94
702.94
702.94
102.94
I02.94
r02.94
ro2.94
702.94
702.94
702.94
102.94
102.94
702.94
702.94
ro2.94

0.00 0.00

0.00 102.94
702.94
r02.94
702.94
r42.94
702.94
t02.94
702.94
702.94
702.94
702.94
L02.94
!o2.94
702.94
702.94
102.94
102.94

0.00 Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 25 of 26 05/73/2024 04:00:18PM

Page 234 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0510-021-0000
227-0610-022-0000
227-0610-023-0000
227-0510-025-0000
227-0610-026-0000
227-0540-001-0000
227-0640-003-0000
227-0550-001-0000
227-0650-002-0000
227-0650-003-0000
227-0650-004-0000
227-0650-005-0000
227-0650-006-0000
227-0550-007-0000
227-0650-008-0000
227-0550-009-0000
227-0650-010-0000
227-0650-011-0000
227-0650-012-0000
227-0550-013-0000
227-0550-014-0000
227-0650-015-0000
227-0550-016-0000
227-0650-017-0000
227-0650-018-0000
227-0650-019-0000
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable

0.0000

1.0000

0.0000
0,0000

1.0000

1.0000
1,0000

1.0000

0.0000

0.00 0.00

0.00 ro2.94
r02.94

0.00 0.00
ro2.94
102.94
102.94
t02.94
702.94
102.94
r02.94
102.94
102.94
ro2.94
702.94
102.94
to2.94
t02.94
L02.94
702.94
ro2.94

0.00 0.00

0.00 ro2.94
702.94

0.00 0.00
r02.94
702.94
102.94
702.94
702.94
r02.94
702.94
r02.94
t02.94
702.94
!02.94
702.94
702.94
I02.94
702.94
t02.94
702.94

0.00 0.00
1,075 Accounts 1,022.0000 s10s,204.68 $105,204.08
1,076 Total Accounts 1,022.0000 s10s,204.68 $10s,204.68 Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 26 ol 26 05/t3/2024 04:00:18PM

Page 235 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River CanYon North No. 2
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0090-064-0000
227-0090-055-0000
227-0090-066-0000
227-0090-057-0000
227-0540-001-0000
227-0540-002-0000
227-0540-003-0000
227-0s40-004-0000
227-0540-005-0000
227-0540-005-0000
227-0540-007-0000
227-0540-008-0000
227-0540-009-0000
227-0540-010-0000
227-0540-011-0000
227-0540-012-0000
227-0540-013-0000
227-0540-014-0000
227-0540-015-0000
227-0540-016-0000
227-O540-Ot7-OOOO
227-0540-018-0000
227-0540-019-0000
227-0540-020-0000
227-0540-021-0000
227-0540-022-OOOO
227-0540-023-0000
227-O540-O24-OOOO
227-0540-025-0000
227-0540-025-0000
227-0540-027-0000
227-0540-028-0000
227-0540-029-0000
227-0540-030-0000
227-0540-031-0000
227-0540-032-0000
227-0540-033-0000
227-0540-034-0000
227-0540-035-0000
227-0540-035-0000
227-0550-001-0000
227-0550-002-0000
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable

0.0000

1.0000

0.0000

1.0000

0.0000

1.0000

0.0000

0.0000
So.oo

0.00 0.00

0.00 77.70

77.70 77.70

0.00 77.70

77.70 77.-t0

77.70 77.70

77.-lO

77.70 0.00

77.70 77.70

0.00 0.00
So.oo

0.00 0.00

0.00 77.70

77.70 77.70

0.00 77.70

77.70 77.70

77.70 77.70
77,70

77.70 77.70

77.70 0.00

77.70 77.70

0.00 0.00
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page L of 5 05/73/2024 04:00:32PM

Page 236 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North No. 2
Fiscal Year 2024/25 Assessment Roll
SFES Maximum Assessment FY 2024125 Assessment
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
227-0550-012-0000
227-O550-013-0000
227-0550-014-0000
227-0550-015-0000
227-0550-016-0000
227-0550-017-0000
227-0560-001-0000
227-0550-002-0000
227-0560-003-0000
227-0560-004-0000
227-0560-005-0000
227-0560-006-0000
227-0560-007-0000
227-0560-008-0000
227-0550-009-0000
227-0560-010-0000
227-0560-011-0000
227-0560-012-0000
227-0560-013-0000
227-0560-014-0000
227-0560-015-0000
227-0550-016-0000
227-0s60-017-0000
227-0560-018-0000
227-0560-019-0000
227-0560-020-0000
227-0550-021-0000
227-0560-022-0000
zzz-osoo-ozg-ooob
227-0550-024-0000
227-0560-025-0000
227-0560-025-0000
227-0560-027-0000
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

77.70 77.70

77.70 77.70
77,70

77.70 77.70

77.70 77,70

77.70 77.70

77.70 77.70
77,70
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 2 of 5 05/13/2024 04:00:32PM

Page 237 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North No. 2
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0550-028-0000
227-0560-029-0000
227-0570-001-0000
227-0570-002-0000
227-0570-003-0000
227-0570-OO4-OOOO
227-0570-005-0000
227-0570-006-0000
227-O570-OO7-OOOO
227-0s70-008-0000
227-0570-009-0000
227-0570-010-0000
227-0570-011-0000
227-0570-O72-OOOO
227-0570-013-0000
227-0570-014-0000
227-0570-015-0000
227-0570-016-0000
227-0570-017-0000
227-0570-018-0000
227-0570-019-0000
227-O570-020-0000
227-0570-021-0000
227-O570-022-0000
227-O570-O23-OOOO
227-O570-024-OOOO
227-05'10-025-0000
227-0570-026-0000
227-O570-027-0000
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
227-0590-015-0000
227-0590-077-OOOO
227-0590-018-0000
227-0590-019-0000
227-0590-020-0000
227-0590-021-0000
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
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable

1.0000

0.0000

1.0000

0.0000

77.70 77.70

77.70 77.70
7t.70

77.70 77.70

77.70 77.10

77.70 77.70

0.00 0.00

77.70 77.70

77.70 77.70
0,00

77.70 77.70

77.70 0.00

0.00 77.70

77.70 77.70

77.70 77,70

77.70 0.00
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 3 of 5 05h312024 04:00:32PM

Page 238 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North No. 2
Fiscal Year 2024125 Assessment Roll
SFEs Maximum Assessment FY 2024/25 Assessment
227-0590-022-0000
227-0590-023-0000
227-0590-024-0000
227-0590-025-0000
227-0590-025-0000
227-0500-001-0000
227-0600-002-0000
227-0500-003-0000
227-0600-004-0000
227-0500-005-0000
227-0600-005-0000
227-0500-007-0000
227-0600-008-0000
227-0600-009-0000
227-0600-010-0000
227-0500-011-0000
227-0600-012-0000
227-0600-013-0000
227-0600-014-0000
227-0500-015-0000
227-0500-016-0000
227-0600-017-0000
227-0500-018-0000
227-0600-019-0000
227-0600-020-0000
227-0600-021-0000
227-0600-022-0000
227-0500-023-0000
227-0600-024-0000
227-0600-025-0000
227-0600-026-0000
227-0600-027-OOOO
227-0500-028-0000
227-0600-029-0000
227-0500-030-0000
227-0610-003-0000
227-0610-004-0000
227-0510-005-0000
227-0610-006-0000
227-0510-007-0000
227-0610-008-0000
227-0610-009-0000
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

0.0000

1.0000

1.0000
1:oooo

1.0000

0.0000

1.0000

0.00 0.00

77.'10

77.70 77.70

77.70 77.70
77,70

0.00 0.00

0.00 0.00
. 0.00

77.70 77.70

77.70 77.J0

77.70 77.70

77.70 0.00

0.00 0.00

0.00 77.70

77.70 77.70

77.70 77.70
77,70

77.70 77.70

0.00 0.00
0,00

0.00 0.00

77.70 77.70

77.70 Slight variances may occur due to rounding
copyright @ 2013 by NBS Page 4 of 5 05/73/2024 04:00:32PM

Page 239 ends

06/11/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North No. 2
Fiscal Year 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0510-010-0000
227-0510-011-0000
227-0610-012-0000
227-0510-013-0000
227-0610-014-0000
227-0510-015-0000
227-0610-015-0000
227-0610-017-OOOO
227-0610-018-0000
227-0510-019-0000
227-0510-020-0000
227-0610-02I-0000
227-0610-022-0000
227-0610-023-0000
227-0610-025-0000
227-0610-025-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family

1.0000

0.0000

1.0000

77.70 77.70

77.10 77.70

77.70 77.70

0.00 0.00

77.70 77.70

0.00 0.00

77.tO

77.70 184 Accounts 160,0000 s12,432.00 S12,432.00
184 Total Accounts 150.0000 Sr2,432.00 s12,432.00
Slight variances may occur due to rounding
Copyright @ 20L3 by NBS Page 5 of 5 oS/t3/2024 04:00:32PM

Page 240 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2o24l2s
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-OOOO
227-0300-023-0000
227-0300-024-0000
227-0300-025-0000
227-0300-025-0000
227-0300-027-OOOO
227-0300-028-0000
227-0300-029-0000
227-0300-030-0000
227-0310-001-0000
227-0310-002-0000
227-0310-003-0000
227-0310-004-0000
227-0310-005-0000
227-0310-006-0000
227-0310-007-0000
227-03 10-008-0000
227-0310-009-0000
227-0310-010-0000
227-0310-011-0000
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
S312.96
3r2.96
312,96
312.96
312.96
312.96
312.96
312.95
312.96
gLz.96
312.96
3r2.95
3r2.96
312.96
312,96
312.96
312.96
3r2.96
372.96
312.96
312.96
312.96
312.95
312.96
312.96
312.96
3r2,96
372.96
3!2.96
312.96
3r2.96
312.96
3r2.95
312.96
312.96
372.96
3r2.96
r72.96
312,95
372.96
312.96
s312.95
312.96
372.96
312.96
372.96
3r2.96
312.96
312.96
372.96
3!2.s6
312.96
372.96
312.96
372.96
3r2.96
312.96
3!2.96
372.96
312.96
372.96
312.96
372.96
3r2.96
372.96
3r2.96
312.96
372.96
372.96
372.96
372.96
312.96
372.96
372.96
312.96
312.96
312.96
372.96
312.96
3r2.96
3t2.96
372.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 7 ot 27 05h4/202410:54:02AM

Page 241 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
tY 202412s
Assessment
227-0310-012-0000
227-0310-013-0000
227-0310-014-0000
227-0310-015-0000
227-0310-016-0000
227-0310-017-0000
227-0310-018-0000
227-0310-019-0000
227-0310-020-0000
227-0310-021-0000
227-O3IO-022-OOOA
227-0310-023-0000
227-O370-O24-O9OO
227-0310-025-0000
227-0310-026-0000
227-O370-O27-OOOO
227-0310-028-0000
227-O3LO-029-OOOO
227-0310-030-0000
227-0310-031-0000
227-0310-032-0000
227-0310-033-0000
zzt-otto-ot+-ooiao
227-0310-035-0000
227-0310-036-0000
227-0310-037-0000
227-0310-038-0000
227-0310-039-0000
227-0310-040-0000
227-0310-041-0000
227-0320-001-0000
227-0320-OO2-OOOO
227-0320-003-0000
227-0320-004-0000
227-0320-005-0000
227-0320-006-0000
227-0320-OO7-OOOO
227-0320-008-0000
227-0320-009-0000
227-0320-010-0000
227-O320-O71-OOOO
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Fami[y
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
312.95
312.95
312.96
312.95
3r2.96
3L2.96
3t2.96
372.96
372.96
372.96
312.96
3r2.96
312.96
312.96
312,96
312.95
312.95
372.96
3r2.96
312.96
372.96
3r2.96
312.96
312.96
312.96
312.96
312.96
312.96
372.96
372.96
372.96
3L2.96
312.95
312.96
372.96
3r2.96
3r2.96
312.96
372.96
312.96
372.96
3r2.96
3r2.96
3!2.96
312.96
312.96
3r2.96
372.96
372.96
312.96
r12.96
312.96
3r2.96
372.96
3r2.96
3r2.96
372.96
372.96
3r2.96
312.96
312.96
372.96
372.96
312.96
312.96
3L2,96
3r2.96
312.95
372.96
372.96
372.96
372.95
3t2.96
372.96
372.96
3r2.96
372.96
3r2.96
3r2.96
312.96
3r2.96
372.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 2 of 27 05114/202410:54:02AM

Page 242 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2O24l2S
Assessment
227-0320-O12-OOOO
227-0320-013-0000
227-0320-014-0000
zzz-oizo-ors-oooo
227-0320-016-0000
227-O320-Or7-OOOO
227-0320-018-0000
227-0320-019-0000
227-0320-020-0000
227-O320-O27-OOOO
227-0320-022-0000
227-0320-023-0000
227-0320-024-OOOO
227-0320-025-0000
227-0320-026-0000
227-A3zo-o27-oooo
227-0320-028-0000
227-0320-O29-OOOO
227-0320-030-0000
227-0320-031-0000
227-0320-032-0000
227-0320-033-0000
227-0320-034-OOOO
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
227-0330-016-0000
227-0330-017-0000
227-0330-018-0000
227-0330-019-0000
227-0330-020-0000
227-0330-021-0000
227-0330-022-0000
227-0330-023-0000
227-0330-024-0000
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
312.96
312.96
312.96
312.96
372.96
312.96
312.96
3r2.96
372.96
3r2.96
312.96
372.96
312.96
3t2.96
312.96
312.96
372.96
312.96
372.96
3r2.96
3L2.96
3!2.96
312.96
372.96
3r2.96
312.96
3I2.96
3L2.96
312.96
3r2.96
312.96
312.96
3t2.96
3!2.96
312.96
312.95
312,96
3t2.96
372.95
312.96
312.95
372.96
372.96
3!2.96
372.96
312.96
3r2.96
312.96
372.96
312.96
3\2.96
112.96
312.96
3L2.96
372.96
312.96
3L2.96
372.96
3r2.96
3r2.96
312,96
372.96
3!2.96
312.96
372.96
3I2,96
372.96
3t2.96
312.96
372.s;5
312.96
312.96
312.96
3!2.96
3!2.95
rtz.96
372.95
3L2.96
3r2.96
372.96
3r2.95
312.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 3 of 27 05/L4/202410:54:02AM

Page 243 ends

06/11/2024 Item No.9.

APN Zone
City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
Land Use SFEs
Maximum
Assessment
FY 2o24l2s
Assessment
227-0330-025-0000
227-0330-025-0000
227-0330-027-0000
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
227-0330-035-0000
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
227-0330-045-0000
227-0330-047-0000
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
227-0330-050-0000
227-0330-061-0000
227-0330-062-0000
227-0330-065-0000
227-0330-056-0000
227-0330-067-0000
227-0330-068-0000
22t-0340-012-0000
227-0340-013-0000
227-0340-014-0000
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
312.96
312.95
312.95
3Lz:s6
312.96
312.96
3!2.96
372.96
3I2.96
312.95
3r2.96
312.95
312.96
3L2.96
312.96
312.96
312.95
372.96
3r2.96
312.96
312.96
312.95
312.96
3 12.96
312,96
312.96
312.96
312.96
372.96
3L2.96
372.96
3r2.96
312.95
3!2.96
3r2.96
372.96
3r2.96
3t2.96
3t2.96
3r2.96
3r2.96
372.96
3r2.96
372.96
312.95
3r2.96
312.96
312.96
3r2.96
372.96
3!2.96
372.96
312.95
3r2.96
372.96
372.96
372.96
312.96
3r2.96
312.96
3!2.96
3r2.96
372.96
372.96
rr2.96
372.96
3r2.96
372.96
372.96
3r2.96
312.96
3\2.96
372.96
3r2.96
312.96
312,96
312.96
372.96
372.96
3r2.96
372.96
312.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBs Page 4 of 27 05 / t4 / 2024 10:54:02AM'

Page 244 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024125
Assessment
227-0340-015-0000
227-0340-016-0000
227-O340-Ot7-OOOO
227-0340-018-0000
227-0340-019-0000
227-0340-020-0000
227-0340-021-0000
227-O340-022-OOOO
227-0340-023-0000
227-0340-024-0000
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-O340-O32-OOOO
227-0340-033-0000
227-0340-034-0000
227-0340-035-0000
227-0340-036-0000
227-0340-037-0000
227-0340-038-0000
227-0340-039-0000
227-0340-042-0000
227-0340-043-0000
227-O340-044-OOOO
227-0340-045-0000
227-0340-046-0000
227-O340-O47-0000
227-0340-048-0000
227-0340-049-0000
227-0340-051-0000
227-0340-052-0000
227-0340-055-0000
227-0350-001-0000
227-0350-002-0000
227-0350-003-0000
227-0350-004-0000
227-0350-005-0000
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
312.96
312.96
312.96
312.96
372.96
312.96
372.96
312.95
312.96
372.96
312.96
3r2.96
3t2.96
312.96
3!2.96
312.96
372.96
372.96
3L2.96
312.96
3L2.96
312.96
312.96
3r2.96
3r2.96
312.95
312.96
312.96
372.96
312.96
312.95
3L2.96
372.96
372.96
3r2.96
372.96
312.96
312.96
312.96
312.96
3r2.96
372.96
3r2.96
372.96
372.96
312.96
3r2.96
372.96
3r2.96
372.96
3!2.96
372.96
312.96
3r2.96
3r2.96
372.96
372.96
372.96
312.96
3r2.96
3!2.96
372.96
372.96
3r2.96
372.96
312.96
3L2.96
372.96
3r2.96
372.96
3r2,96
372.96
312.95
3r2.96
372.96
312.96
372.95
312.96
312.96
312.96
372.96
312.95
Slight variances may occur due to rounding
Copyright @ 20L3 by NBS Page 5 of 27 OS / t4 I 2024 1.0:54 : 02AM

Page 245 ends

06/11/2024 Item No.9.

APN Zone
City of Folsom
American River Canyon North No. 3
Fiscaf Year 2024/25 Assessment Roll
Land Use SFEs
Maximum
Assessment
FY 2o24l2s
Assessment
227-0350-006:0000
227-0350-007-0000
227-0350-008-0000
227-0350-009-0000
227-0350-010-0000
227-0350-011-0000
227-0360-001-0000
227-0350-002-0000
227-0360-003-0000
227-0360-004-0000
227-0360-005-0000
227-0350-006-0000
227-0360-007-0000
227-0350-008-0000
227-0360-009-0000
227-0350-010-0000
227-0350-011-0000
227-0360-012-0000
227-0360-013-0000
227-0360-014-0000
227-0350-015-0000
227-0360-015-0000
227-0360-017-0000
227-0360-018-0000
227-0360-019-0000
227-0350-020-0000
227-0350-021-0000
227-0360-022-0000
227-0360-029-0000
227-0360-030-0000
227-0360-032-0000
227-0360-033-0000
227-0350-034-0000
227-0360-035-0000
227-0360-036-0000
227-0360-037-0000
227-q360-038-0000
227-0370-001-0000
227-O370-OO2-OOOO
227-0370-003-0000
227-0370-OO4-OOOO
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Famiiy
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A

1.0000

0.0000

1.0000

1.0000
1,0000

1.0000

1.0000
1,0000

1.0000

1.0000
1,0000

1.0000

0.0000

1.0000

1.0000
312.96
312.95
3r2.96
312.95
372.96

0.00 312.96
372.96
3r2.96
372.96
3r2.96
3r2.96
312.96
372.96
3t2,96
372.96
312.95
312.96
312.96
312.96
3r2.96
3L2.96
312.96
372.96
3t2.96
372.96
3r2.96
312.96
312.96
3r2.96
312.95
372,96
312.95
3!2.96
3t;.s6

0.00 312.96
3L2.96
312.95
312.95
3L2.96
3r2.96
3r2.96
372.96
3L2.96
3r2.96

0.00 372.96
372.96
372.96
3r2.96
372.96
372.96
372.96
3L2.96
312.96
312.96
372.96
3r2.96
312.96
3!2.96
rr2.96
372.96
312.96
372.96
312.96
372.96
372.96
372.96
312.95
312.96
312.96
3!2.96
372.96
372.96
372.96

0.00 312.96
372.96
372.96
3r2.96
372.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 6 of 27 05h4/2024 L0:54:024M

Page 246 ends

06/11/2024 Item No.9.

APN Zone
City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
Land Use SFEs
Maximum
Assessment
FY 2024l2s
Assessment
227-0370-005-0000
227,0370-006-0000
227-0370-007-0000
227-0370-008-0000
227-0370-009-0000
227-0370-010-0000
227-0370-011-0000
227-O370-O12-OOOO
227-0370-013-0000
227-0370-014-0000
227-0370-015-0000
227-O370-016-0000
277-0370-077-OOOO
227-0370-018-0000
227-O370-02!-OOOO
227.O370-022-OOOO
227-0370-023-0000
227-O370-024-OOOO
227-0370-025-0000
227-0370-026-0000
227-O370-027-0000
227-0370-O28-OOOO
227-0370-029-OOOO
227-0370-030-0000
227-0370-03I-OOOO
227-0370-032-0000
227-0370-033-0000
227-O370-034-OOOO
227-0370-035-0000
227-0370-036-0000
227-0370-037-0000
227-0370-038-0000
227-0370-039-0000
227-0370-040-0000
227-0370-041-OOOO
227-0370-042-OOOO
227-0370-043-OOOO
227-0370-045-0000
227-O370-047-OOOO
227-0390-001-0000
227-0390-002-0000
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-iamily
Single-Family
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
312.96
312.96
312.96
3t2.96
372.96
3L2.96
372.96
372.96
312.96
312.96
372,96
3r2.95
312.96
312.96
3r2.96
312.96
372.96
372.96
3r2.95
3t2.96
312.96
312.96
312.96
372.96
3r2.96
372.96
312.96
312.96
312.96
3r2.96
372.96
312.95
372.96
372.96
312.96
3r2.96
312.96
312.96
3r2.96
312.95
372,96
372.96
312.96
372.96
372.96
312.96
372.96
3r2.95
3r2.96
372.96
3;,Lz.s6
312.95
372.96
3r2.96
312.96
3L2.96
312.95
3r2.96
372.96
372.96
372.96
372.96
372.96
312.96
3r2.96
372.96
312.96
312.96
312.96
372..96
372.96
312.96
372.96
312.96
372.96
372.95
312.96
372.96
372.96
372,96
312.96
372.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 7 ot 27 05/14/202410:54:02AM

Page 247 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
Zone Land Use SFEs
Maximum
Assessment
tY 2024l2s
AssessmentAPN
227-0390-003-0000
227-0390-004-0000
227-0390-005-0000
227-0390-006-0000
227-0390-007-0000
227-0390-008-0000
227-0390-009-0000
227-0390-010-0000
227-0390-011-0000
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
227-0390-022-0000
227-0390-023-0000
227-0390-024-0000
227-0390-025-0000
227-0390-026-0000
227-0390-027-0000
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
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
312.96
312.96
3!2.96
312.96
312.96
312.96
312.96
372.96
3L2.96
3r2.96
372.95
3L2.96
372.96
3!2.96
372.96.
312.96
312.96
372.96
3!2.96
312.96
312.96
312.96
312.96
372.96
J12.96
3r2.96
3L2.96
3r2.96
372.96
312.96
3r2.96
3!2.96
3r2.96
372.96
3!2.96
372.96
3t2.96
3I2.96
372.96
312.96
3\2.96
372.96
3L2.96
3!2.96
372.96
312.95
312.96
372.95
312.96
372.96
312.96
372.96
372.96
312.96
3L2.96
372.96
312.96
372.96
372,95
372.96
3!2.96
3r2.96
3r2.96
312,95
372.96
312.96
372.96
372.96
372.96
312.96
3L2.96
3\2.96
312.95
3r2.96
372.96
3L2.96
3r2.96
3L2.96
3r2.96
372.96
312.96
372.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 8 of 27 o5lL4/202410:54:02AM

Page 248 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2O24l2S
Assessment
227-0390-044-0000
227-0390-045-0000
227-0390-046-0000
227-0390-047-0000
227-0390-048-0000
227-0390-049-0000
227-0390-050-0000
227-0390-051-0000
227-0390-052-0000
227-0390-053-0000
227-0390-054-0000
227-0390-055-0000
227-0390-056-0000
227-0390-057-0000
227-0390-058-0000
227-0390-059-0000
227-0390-060-0000
227-0390-061-0000
227-0390-062-0000
227-0390-063-0000
227-0390-054-0000
227-0390-065-0000
227-0390-066-0000
227-0390-067-OOOO
227-0390-068-0000
227-0390-059-0000
227-0390-070-0000
227-0390-071-0000
227-O390-O72-OOOO
227-0390-073-0000
227-0390-074-0000
227-0390-075-0000
227-0390-076-0000
227-0390-077-0000
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
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Sihgle-Family
Single-Family
Single-Family
Single-Family
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
3r2.96
3L2.96
312,96
372.96
312.95
312.96
312.96
3r2.96
312.96
372.96
312.96
372.96
312.96
372.96
312.96
312.96
312.95
312.96
312.95
312.96
312.95
312.96
312.96
372.96
312.96
312.95
312.96
312.95
372.96
frz.96
3r2.96
3r2.96
312.95
3t2.96
372.96
3r2.96
312.96
312.95
372.96
312.96
3L2.96
312.96
372.96
312.96
372.96
312.96
3r2.96
312.96
372.96
312.96
312.96
312,96
372.96
3r2.96
372.96
3!2.96
372.96
312.96
3r2.96
312.96
3r2.96
3L2.96
3!2.96
3r2.96
372.96
372.96
372.95
3r2.96
372.96
312.95
312.96
372.96
312.96
372.96
372.96
3r2.96
372.96
312.96
3L2.96
372.96
372.96
312.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 9 of 27 05/741202410:54:02AM

Page 249 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024l2s
Assessment
227-0390-085-0000
227-0390-085-0000
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
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-O390-LO2-OOOO
227-0390-103-0000
227-0390-104-0000
227-0390-105-0000
227-0390-106-0000
227-O390-IO7-OOO0
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-O390-L\4-OOOO
227-0390-115-0000
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
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Sipgle-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
3t2.96
3L2.96
372.96
312.96
372.96
3t2.96
312.96
312.96
372.96
312.96
372.96
372.96
3L2.96
312.96
3r2.96
372.96
312.96
3L2.96
372.96
3r2.96
312.96
312.96
312.96
3r2.96
372.96
312.96
312.95
312.96
3L2.96
312.96
372.96
3r2.96
312.96
372.96
372.96
372.96
312.96
3r2.96
312.96
372.96
372.96
3I2.96
372.96
312.96
372.96
312.96
3t2.96
312.96
372.95
312.96
312.95
3L2.96
3r2.96
3r2.96
372.96
3r2.96
372.96
312.95
3r2.96
372.96
3r2.96
372.96
312.96
372.95
372.96
3r2.96
312.95
3t2,96
312.95
3!2.96
312.96
3r2.96
312.96
312.95
3!2.96
312.96
372.96
372.96
3L2.96
3!2.96
312.96
3L2.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 10 of 27 05/14/202410:54:02AM

Page 250 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
tY 202412s
Assessment
227-0400-011-0000
227-0400-012-0000
227-0400-013-0000
227-0400-014-0000
227-0400-015-0000
227-0400-016-0000
227-0400-017-0000
227-0400-018-0000
227-0400-019-0000
ziz-o+oo-ozo-oooo
227-0400-021-0000
227-0400-022-OOOO
227-0400-023-0000
227-0400-024-0000
227-0400-025-0000
227-0400-026-0000
227-O400-O27-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-OOOO
227-0400-043-0000
227-0400-044-0000
227-0400-045-0000
227-0400-045-0000
227-0400-047-OOOO
227-0400-048-0000
227-0400-049-0000
227-0400-050-0000
227-0400-051-0000
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
312.96
3r2.96
312.96
372.96
3L2.96
312.96
312.96
372.96
3I2.96
312.96
3r2,96
3r2.96
312.96
312.96
3!2.96
312.96
372.96
312.96
3r2.96
3r2.96
3r2.96
3!2.96
312.96
3r2.96
3r2.96
372.96
312.96
312.96
372.96
372.96
312.96
312.96
312.95
312.96
3r2.96
312.95
312.96
372.96
372.96
312.96
3L2.96
3r2.96
372.95
3L2.96
3L2.96
3r2.96
372.96
3t2.96
3!2.96
3r2.96
372.96
3L2.96
312.96
3r2.96
372.95
3!2.96
312.96
3!2.96
3r2.96
312.95
372.96
372.96
3!2,96
372.96
312.96
3r2.96
312.95
3L2.96
3t2.96
3!2.96
3r2.96
312.96
3r2.96
3r2.95
3!2.96
372.96
312.96
372.96
372.96
372.96
312.96
3r2.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page tI ot 27 OSI14/202410:54:02AM

Page 251 ends

06/11/2024 Item No.9.

City of Folsom
American River CanYon North No. 3
Fiscal Year 2024/25 Assessment Roll
l-and Use SFEs
Maximum
Assessment
FY 202412s
AssessmentAPN Zone
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
227-0400-050-0000
227-0400-061-0000
227-0400-052-0000
227-0400-063-0000
227-0400-054-0000
227-0400-065-0000
227-0400-066-0000
227-0400-067-0000
227-0400-068-0000
227-0400-059-0000
227-0400-070-0000
227-0400-071-0000
227-O400-O72-OOOO
227-0400-073-0000
227-0400-074-OOOA
227-0400-07s-0000
227-0400-075-0000
227-0400-077-OOOO
227-0400-078-0000
227-0400-079-0000
227-0400-080-0000
227-0410-001-0000
227-0410-002-0000
227-0410-003-0000
227-0410-004-0000
227-0410-005-0000
227-0410-006-0000
227-O4IO-OO7-OOOO
227-0410-008-0000
227-0410-009-0000
227-0410-010-0000
227-0410-011-0000
227-O4LO-OI2-OOOO
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A.

Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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.OOO0

1.0000

1.0000
1,0000

1.0000

1.0000
3t2.95
312.96
312.96
312.95
312.96
312.96
312.96
312.95
372.96
3!2.96
372.96
312.95
372.96
312.96
372.96
312.96
372.96
312.96
3L2.96
312.96
312.95
312,96
312.96
312.96
312.96
372.96
312.96
312.95
3L2.96
312.96
3r2.96
3r2.96
312.95
372,96
372.96
3r2.96
3t2.96
312.95
3L2.96
312.96
372.96
3r2.96
312.96
3r2.96
372.96
3r2.96
3r2.96
312.96
3t2.96
312.96
372.96
372.96
312.96
312.96
3r2.96
3t2.96
3\2.96
312.96
3I2.96
312.95
3r2.96
312.96
3!2.96
312.96
372.96
372,96
312.96
.3!2.95
372.96
372.96
312.96
3r2.96
3!2.96
372.96
3!2.96
3r2.96
3r2.96
3r2.96
372.96
372.96
3r2.96
3!2.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page t2 of 27 05/t41202410:54:02AM

Page 252 ends

06/11/2024 Item No.9.

City of Folsom
American River CanYon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
tY 2O24-l2S
Assessment
227-0410-013-0000
227-O4LO-OI4-OOOO
227-0410-015-0000
227-0410-018-0000
227-0410-019-0000
227-O41O-O20-OOOO
227-0410-021-0000
227-O4LO-O22-OOOO
227-0410-023-0000
227-O470-O24-OOOO
227-0410-025-OOOO
227-0410-026-0000
227-O41O-O27-OOOO
227-0410-028-0000
227-O41O-029-OOOO
227-0410-030-0000
227-0410-031-0000
227-04!O-032-OOOO
227-0410-037-0000
227-0410-038-0000
227-0410-039-0000
227-0410-040-0000
227-O4IO-041-OOOO
227-O470-O42-OOOO
227-0410-043-0000
227-0470-044-0000
227-0410-045-0000
227-0410-046-0000
227-O470-O47-OOOO
227-O41O-048-OOOO
227-0410-049-0000
227-0410-050-0000
227-0410-051-0000
227-0410-052-0000
227-0410-053-0000
227-0410-055-0000
227-0410-056-0000
227-0420-001-0000
227-O420-OO2-OOOO
227-0420-003-0000
227-O420-OO4-OOOO
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
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
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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

0.0000

1.0000

1.0000.

1.0000

1.0000
312.96
312.96
312.96
312.96
372.96
3L2.96
3r2.96
3!2.96
3r2.96
312.95
3r2.96
372.96
312.96
372.96
3L2,96
372.95
3L2.96
312.96
312.96
372.96
372.96

0.00 312.95

31.2.96 312.96
312.95
3r2,96
312.95
3t2.96
312.96
372.96
372.96
372.96
372.96
372.96
312.96
312.96
312.96
312.95
312.96
3r2.96
3r2.96
312.96
312.95
372.96
3r2.96
312.96
312.95
312.96
372.96
372.96
312.96
3L2.96
312.96
312.96
312.95
312.96
3!2.96
372.96
372.96
312.96
3r2.96

0.00 312.96
312.96
372.96
372.96
3L2.95
312.96
3!2.96
3r2.96
372.96
3r2.96
372.96
3!2.96
372.96
372.95
3r2.96
312.96
372.96
372.96
tr2.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page L3 of 27 05/t4/2024 L0:54:02AM

Page 253 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024125
Assessment
227-0420-005-0000
227-0420-006-0000
227-O420-OO7-OOO0
227-0420-008-0000
227-0420-009-0000
227-0420-010-OOOO
227-0420-011-0000
227-O420-OI2-OOOO
227-0420-013-0000
227-O420-03.4-OOOO
227-0420-015-0000
227-0420-016-0000
227-0420-077-OOOO
227-0420-018-0000
227-O420-Or9-OOOO
227-0420-020-0000
227-0420-O2r-OOOO
227-0420-022-OOOO
227-O420-O23-OOOO
227-O420-O24-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-O!2-OOOO
227-0430-013-0000
227-0430-014-0000
227-0430-015-0000
227-0430-018-0000
227-0430-019-0000
227-0430-020-0000
227-0430-O27-OOOO
227-0430-022-OOOO
227-0430-023-0000
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
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A

1.0000

0.0000

1.0000

1.0000
312.95
3r2.96
372.96
312.96
312.95
312.96
372.96
3r2.96
372.96
3!2.96
312.96
312.96
312.95
3r2.96
312.95
312.96
3L2.96
372.96
3L2.95

0.00 3r2.96
3r2.96
312.96
3r2.96
312.96
312.96
3L2.96
312.96
372.96
312.96
312.96
3!2.96
312.96
3t2.96
312.96
312.96
312.95
312.96
3r2.96
312.95
372.96
372.96
312.96
372.96
372.96
372.96
372.96
372.96
312.95
372.96
3!2.96
3r2.96
312.95
372.96
3r2.96
3r2,96
372.96
3!2.96
3L2.96
372.96

0.00 312.95
312.96
372.95
372.96
3\2.96
372.96
312.96
372.95
3!2.96
312.96
372.96
372.96
3r2.96
3!2.96
312.96
372.96
t72.96
372.95
312.96
312.96
312.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page !4 of 27 05/14/202410:54:02AM

Page 254 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024l2s
Assessment
227-0430-024-0000
227-0430-025-0000
227-0470-001-0000
227-O470-002-0000
227-0470-003-0000
227-0470-OO4-OOOO
227-0470-005-0000
227-0470-005-0000
22t-0470-OO7-0000
227-0470-008-0000
227-0470-009-0000
227-0470-010-0000
227-O470-O1I-OOOO
227-0470-Or2-O000
227-0470-013-0000
227-0470-014-0000
227-0470-015-0000
22t-O470-016-0000
227-0470-017-OOO0
227-0470-018-0000
227-0470-Ot9-0000
227-0470-020-0000
227-0470-027-0000
227-0470-022-OOOO
227-0470-023-OOOO
227-0470-027-OOOO
227-0470-O28-OOOO
22t-O470-029-AOOO
227-0470-030-0000
227-0470-032-OOOO
227-0470-033-0000
227-0470-034-OOOO
227-0470-035-0000
227-0470-035-0000
227-0470-037-OOOO
227-0480-001-0000
227-0480-002-0000
227-0480-003-0000
227-0480-004-0000
227-0480-005-0000
227-0480-006-0000
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A

1.0000

0.0000

1.0000

0.0000

1.0000

0.0000

1.0000

1.0000
1".0000

1.0000
312.96

0.00 3L2.96
372.96
3t2.96
312.96
3t2.96
312.96
3L2.96
312.96
312.96
3t2.96
312.96
3r2.96
3r2.96
312.95
312.96
312.95
312.96
312.95
312.96
312.96
3L2.96
3L2.96
312.96
312.96
3r2.96
3r2.96
312.96

0.00 3r2.96
3L2.96
312.96
0,00

0.00 312.96
312.95
372.96
3r2.96
312.96
3\2.96
372.96

0.00 312.96
312.96
3r2.96
312.96
3r2.96
312.96
372.96
3!2.96
312.96
312.96
312.96
3r2.96
372.96
372.96
372.96
372,96
372.96
312.96
372.96
372.96
372,95
372.96
372.96
312.96
312.96
372.95
372.96

0.00 3\2.96
3!2.96
312.96

0.00 0,00
372.96
312.96
312.96
372.96
372.96
372.96
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
,Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Paee'J.5 of 27 05114/202410:54:02AM

Page 255 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024125
Assessment
227-0480-007-0000
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
227-0480-077-OOOO
227-0480-018-0000
227-0480-019-0000
227-0480-020-0000
227-0480-021-0000
227-0480-022-OOOO
227-0480-023-0000
227-0480-024-OOOO
227-0480-025-0000
227-0480-025-0000
227-0480-077-0000
227-0480-028-0000
227-0480-029-OOOO
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
227-0480-04r-OOOO
227-O4aO-042-OOOO
227-0480-043-0000
227-0480-044-0000
227-0480-045-0000
227-0480-046-0000
227-0480-047-OOOO
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
iingle-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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
312.96
312.96
312.96
3I2.96
312.96
312,96
312.95
312.96
312.95
312.96
312.96
3r2.96
312.95
312.96
312.95
312.96
3r2.96
312.96
3r2.96
372.96
312.96
372.96
3r2,96
372.96
312.95
3r2.96
372.96
312.96
3r2.96
3r2.96
372.96
3!2.96
312.96
372.96
3t2,96
3r2.96
372.96
3r2.96
3r2.96
312.95
3t2.96
3L2.96
372.95
372.96
312.96
3L2.96
372.95
312.96
312.96
3r2.96
3r2.96
312.96
3r2.96
312.96
372.96
3!2.96
312.96
312.95
372.96
372.95
312.96
312.96
3!2.96
372.96
372.96
312.96
372.95
3!2.96
312.96
372.96
312.96
3r2.95
3I2,9F
312.96
312.95
372.96
372.95
3r2.96
372.96
3L2.96
3r2.95
3!2.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 76 ot 27 05/141202410:54:02AM

Page 256 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024125 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024125
Assessment
227-0480-048-0000
227-0480-049-0000
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
227-0510-001-0000
227-0510-002-0000
227-0510-003-0000
227-0510-004-0000
227-0510-005-0000
227-0510-005-0000
227-0510-007-0000
227-0510-008-0000
227-0510-009-0000
227-0510-010-0000
227-0510-011-0000
227-0510-012-0000
227-0510-013-0000
227-0510-014-0000
227-0510-015-0000
227-0510-016-0000
227-0510-017-0000
227-0510-018-0000
227-0510-019-0000
227-0510-020-0000
227-0510-021-0000
227-05!0-022-0000
227-0510-023-0000
227-0510-024-0000
227-0510-025-0000
227-0510-026-0000
227-0570-027-OOOO
227-0510-028-0000
227-0510-029-0000
227-0510-030-0000
227-0s10-031-0000
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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.OO0o

1.0000

1.0000
312.96
3r2.96
372.96
312.96
372.96
3r2.96
3L2.96
3r2.96
312.95
3t2.e6
312.96
312.95
312.95
312.96
3r2.96
3r2.96
3L2.96
312.96
3r2.96
372.96
3t7.96
Jrz.96
372.96
3r2.96
312.95
312.96
3r2.96
3r2.96
372.96
312.96
312.96
372.96
312.96
372.96
312.95
312.96
312.95
312.96
312.96
372.95
3r2.96
372.96
3r2.96
3r2.96
372.96
312.96
372.96
3r2.96
312.96
372.96
372.96
312.96
3L2.96
3L2.96
3r2.96
372.96
3t2.96
3r2.96
3r2.96
372.96
312.95
3r2.96
372.96
372.96
312.96
3!2.96
312.96
372.96
3L2.96
312.96
312.95
372.96
372.96
372.96
372.96
312.95
r72.96
372.96
312.96
312.96
112.96
372.96
Slight variances may occur due to rounding
Copyright @ 2013 by NBS PageLT ot27 05 / L4 / 2024 1"0 : 54 :024M

Page 257 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024l2s
Assessment
227-0510-032-0000
227-0510-033-0000
227-0510-034-0000
227-0510-035-0000
227-0510-036-0000
227-0510-037-0000
227-0510-038-0000
227-0510-039-0000
227-0510-040-0000
227-0510-041-0000
227-O5I0-O42-OOOO
227-0510-043-0000
227-0510-044-0000
227-0510-048-0000
227-0510-049-0000
227-0510-050-0000
227-0510-051-0000
227-0510-052-0000
227-0510-053-0000
227-0510-054-0000
227-0510-055-0000
227-0510-056-0000
227-0510-057-0000
227-0510-058-0000
227-0510-059-0000
227-0640-001-0000
227-0640-003-0000
227-0650-001-0000
227-06s0-002-0000
227-0550-003-0000
227-0650-004-0000
227-0550-005-0000
227-0650-006-0000
227-0650-007-0000
227-0550-008-0000
227-06s0-009-0000
227-0550-010-0000
227-0650-011-0000
227-0650-012-0000
227-0650-013-0000
227-0550-014-0000
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A
Zone A

1.0000

1.0000
1,0000

1.0000

0.0000

1.0000

0.0000

1.0000

1.0000
3t2.96
312.95
372.96
312.96
3r2.96
312.96
312.96
312.96
372.96
3t2.96
312.96
372.96
312.96
312.96
372.96
3L2.96
3r2.96
372.96
312.96
312.96
312.96

0.00 3L2.96
372.96
312.96

0.00 0.00
3r2.96
3L2.96
312.95
372.96
372.96
372.96
3!2.96
372.96
312.96
312.96
312.96
312.96
3t2.96
372.96
372.96
3r2.96
312.96
312.96
372.96
372.96
312.96
372.96
372.96
3!2.96
372.96
312.95
3r2.96
312.96
3!2.96
372.96
372.95
3r2.96
3r2.96
312.95
3r2.96

0.00 3r2.96
r72.96
372.96

0.00 0.00
3r2.96
372.96
312.96
372.96
3r2.96
372.96
972.96
3r2.96
372.95
312.95
3r2.96
372.96
372.96
3!2.96
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Singlb-Family
Single-Family
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 18 of 27 05/74/202410:54:02AM

Page 258 ends

06/11/2024 Item No.9.

City of Folsom
American River CanYon North No. 3
Fiscal Year 2024/25 Assessment Roll
Land Use SFEs
Maximum
Assessment
FY 2024125
AssessmentAPN Zone
227-0550-015-0000
227-0650-016-0000
227-0550-017-0000
227-0650-018-0000
227-0650-019-0000
227-0580-001-0000
227-0580-002-0000
227-0580-003-0000
227-0580-004-0000
227-0580-005-0000
227-0580-006-0000
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
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
Zone A
Zone A
Zone A
Zone A
Zone A
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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

0.0000

0.8300

0.8300
.

0.8300

0.8300
312.96
3r2.96
372.96

0.00 0.00
259,76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.75
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259,76
259.76
259.76
259.76
259.76
259.76
2s9.76
312.96
3r2.96
3!2.96

0.00 0.00
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.16
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.75
259.76
259.75
259.76
2s9.16
259.75
259.76
259.76
259.76
259.76
259.76
2s9.76
Slight variances may occur due to rounding
Copyright @ 2013 bY NBS Paee !9 of 27 05|74/2024 L0:54:02AM

Page 259 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024125
Assessment
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
227-0580-046-0000
227-0580-047-0000
227-O580-048-0000
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
227-0580-056-0000
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
227-0580-065-0000
227-0580-056-0000
227-0580-067-0000
227-0580-068-0000
227-0580-069-0000
227-0580-070-0000
227-0580-077-OOOO
227-0580-072-0000
227-0580-073-0000
227-0580-074-0000
227-0580-075-0000
227-0580-076-0000
227-0580-077-0000
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone I
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

0.8300

0.8300
259.76
259.75
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259,76
259.76
259.76
259.76
2s9.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
2s9.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.75
259.76
259.76
2s9.76
259.76
259.75
259.76
259.76
259.76
259.76
259.75
259.76
259.76
259.76
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 20 of 27 051L4/202410:54:02AM

Page 260 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024125
Assessment
227-0580-078-0000
227-0580-079-0000
227-0580-080-0000
227-0580-081-0000
227-0580-082-0000
227-0580-083-0000
227-0580-084-0000
227-0580-085-0000
227-0580-086-0000
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
zzz-osso-ros-oooo
227-0580-106-0000
227-0580-107-0000
227-0580-108-0000
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
227-0580-118-0000
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Famiiy
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

0.8300

0.8300
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259,76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259,76
259.76
259.76
259.16
259.76
259.76
2s9.76
259,76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.75
259.76
259.76
259.76
259.76
259.76
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 27 of 27 05/t4/202410:54:02AM

Page 261 ends

06/11/2024 Item No.9.

City of Folsom
American River Canyon North No. 3
Fiscal Year 2024/25 Assessment Roll
APN Zone Land Use SFEs
Maximum
Assessment
FY 2024125
Assessment
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
227-0580-127-0000
227-0580-128-0000
227-0580-129-0000
227-0580-130-0000
227-0580-131-0000
227-0s80-132-0000
227-0580-133-0000
227-0580-134-0000
227-0580-135-0000
227-0580-139-0000
227-0580-140-0000
227-0580-141-0000
227-0580-142-0000
227-0580-143-0000
227-0580-144-0000
227-0580-145-0000
227-0580-146-0000
227-0580-147-0000
227-0580-148-0000
227-0580-149-0000
227-0580-150-0000
227-0580-151-0000
227-0580-152-0000
227-0090-054-0000
227-0090-065-0000
227-0090-056-0000
227-0090-067-0000
227-0540-001-0000
227-0540-002-0000
227-0540-003-0000
227-0540-004-0000
227-0540-005-0000
227-0540-005-0000
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone B
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C

0.8300

0.0000

0.5000

0.5000
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259.76

0.00 0.00

0.00 155.48
155.48
156.48
155.48
155.48
1s6.48
259.76
259.76
259.76
259.76
259.76
259.76
259.76
259,76
259.76
259.76
259.76
259.76
259.76
259.76

0.00 0.00

0.00 . 0.00

0.00 0.00

0.00 156.48
156.48
156.48
156.48
156.48
155.48
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Slight variances may occur due to rounding
Copyright @ 20L3 by NBS Page 22 ol 27 05/t4/202410:54:02AM

Page 262 ends

06/11/2024 Item No.9.

City of Folsom
American River CanYon North No. 1
Fiscat Year 2024/25 Assessment Roll
Land Use SFEs
Maximum
Assessment
tY 2024l2s
AssessmentAPN Zone
227-0540-007-0000
227-0540-008-0000
227-0540-009-0000
227-0540-010-0000
227-0540-011-0000
227-0540-012-0000
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
227-0540-020-0000
227-0540-021-0000
227-O540-022-OOOO
227-0540-023-0000
227-0540-024-OOOO
227-0540-025-0000
227-0540-025-0000
227-0540-027-0000
227-0540-028-0000
227-0540-029-0000
227-0540-030-0000
227-0540-03 1-0000
227-0540-032-0000
227-0540-033-0000
227-0540-034-0000
227-0540-035-0000
227-0540-036-0000
227-0550-001-0000
227-0550-002-0000
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
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Tone C
Zone C
lone L
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Non-Assessable
Non-Assessable
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

0.5000

0.s000

0.5000

0.0000

0.5000

0.s000

0.5000

0.0000

0.5000

0.0000

0.5000

0.5000
155.48
156.48
156.48
155.48
156.48
156.48
156.48
155.48
156.48
155.48
156.48
156.48
156,48

0.00 156.48
155.48
156.48
155.48
156.48
155.48
156.48
156.48
155.48

0.00 156.48
156.48
156.48
155.48
156.48
155.48

0.00 0.00
156.48
156.48
155.48
156.48
155,48
155.48
156.48
156.48
756.48
155.48
156.48
156.48
155.48
156.48
156.48
156.48
156.48
156.48
155.48
156.48
156.48
156,48

0.00 156.48
155.48
156.48
156.48
156.48
156.48
156.48
156.48
156.48

0.00 156.48
156.48
156.48
155.48
156.48
156.48

0.00 0.00
156.48
156.48
156.48
156.48
755.48
156.48
155.48
156.48
156.48
Slight variances may occur due to rounding
Copyright @ 2013 bY NBS PaEe 23 of 27 05/L4/202410:54:02AM

Page 263 ends

06/11/2024 Item No.9.

City of Folsom
American River CanYon North No. 3
Fiscal Year 2024/25 Assessment Roll
Zone Land Use SFEs
Maximum
Assessment
FY 2o24l25
AssessmentAPN
227-0550-012-0000
227-0550-013-0000
227-0550-014-0000
227-0550-015-0000
227-0550-016-0000
227-0550-017-0000
227-0560-001-0000
227-0560-002-0000
227-0560-003-0000
227-0560-004-0000
227-0560-005-0000
227-0560-006-0000
227-0560-007-0000
227-0550-008-0000
227-0560-009-0000
227-0550-010-0000
227-0560-011-0000
227-0560-012-0000
227-0560-013-0000
227-0560-014-0000
227-0560-015-0000
227-0560-015-0000
227-0560-017-0000
227-0s50-018-0000
227-0560-019-0000
227-0550-020-0000
227-0560-021-0000
227-0550-022-0000
227-0560-023-0000
227-0560-024-0000
227-0560-025-0000
227-0560-025-0000
227-0560-027-0000
227-0560-028-0000
227-0550-029-0000
227-0s70-001-0000
227-O570-OO2-OOOO
227-0570-003-0000
227-0570-004-0000
227-0570-005-0000
227-0570-005-0000
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Zone C
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
3ingle-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

0.5000

0.s000

0.5000

0.s000

0.5000

0.5000
156.48
156.48
155.48
156.48
155.48
156.48
155.48
156.48
155.48
156.48
156.48
156.48
156.48
156.48
156.48
156.48
155.48
156.48
156.48
155.48
156.48
156.48
155.48
156.48
ise .+a
156.48
156.48
155.48
156.48
155.48
156.48
756.48
156.48
156.48
155.48
156.48
155.48
155.48
155.48
156.48
155.48
155.48
156.48
156.48
155.48
156.48
156.48
156.48
156.48
156.48
155.48
156.48
156.48
155.48
156.48
156.48
155.48
156.48
156.48
156.48
156.48
156.48
156,48
155.48
156.48
155.48
156.48
156.48
155.48
156.48
155.48
156.48
156.48
156.48
156.48
156.48
156.48
155.48
155.48
155.48
156.48
156.48
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 24 of 27 05 / 14 / 2024 l-0 : 54 :02AM

Page 264 ends

Folsom City CouncilJune 11, 2024

Folsom City Council
June 11, 2024