Folsom City Council
July 23, 2024

07/23/2024 Item No.9.

Briggs Ranch
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:

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 30,2024)
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 30,20251
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
s66,043.00
7,900.00
4,025.0O
1,140.00
L0,725.00
8,000.00
7,650.00
s105,483.00
51,0oo.oo

0.00 0.00
L6,431-.40
2,289.00
394.35
520,tL4.76
st25,597.76
80,575.18
(45,022.58)
(0.08)
s80,575.10
s122.28
SDz.ze
648
658.94
(s155,767.86)
(78,631.84)
(L70.848.00)
154os,247.701

0.00 (4s,022.s8)
($450,270.28)
s49,500.00
79,850.00
32,950.00
8,548.00
s170,848.00

07/23/2024 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
2024-2s
Yearly
lnstallment
S6,ooo
5o,ooo
se,3oo
S4,ooo
s25,300
Prior Years
Collections
Szo,ooo
S20,ooo
s3,5oo
5o
so
$s,ooo
s49,500
Year 1
2024
s5,ooo
s6,ooo
s9,3oo
57,550
s4,ooo
Year 2
2025
S6,ooo
s6,ooo
s9,3oo
Year 3
2026
So,ooo
s6,000
s9,3oo
$o
s4,ooo
so
Year 4
2027
So,ooo
s5,ooo
s9,3oo
So
s4,ooo
so
szs,goo
Years 10-20
2028-2037
58,229
52O,417
52!,O42
s2,083
Sr,+sa
53O,792
S1,4s8
Sgs,479
Year 5
2028
$o,ooo
$o,ooo
s9,3oo
5o
S4,ooo
So
s25,300
Approx.

Total Required
Sso,ooo
Sso,ooo
ss0,oo0
S7,650
Szo,ooo
s6,ooo
s183,650
5o
soSo
so
So
S4,ooo
$32,950 s25,3oo s25,3oo
Yearly
lnstallment
S823
s2,O42
5z,toq
s2o8
s146
S3,o7e
Sr+e
Se,s+e
Prior Years
Collections
S40,2so
$11,ooo
se,soo
s5,000
s5,5oo
S1,1oo
s5,soo
Szg,sso
Year 1
2018
S+ro
Ssoo
ssoo
ssoo
Ssoo
Ssoo
Ssoo
S3,410
Years 2-5
20t9-2022
S+ro
Ssoo
Ssoo
Ssoo
Ssoo
Ssoo
Ssoo
S3,410
Years 5-10
2023-2027
S3,702
S8,667
58,917
s708
s1,083
Stz,stt
S1,083
596,977
Yearc 20-30
2038-2047
Se,zzg
520,4r7
52L,042
s2,083
s1,458
530,792
5r,qsa
s85,479
Approx.

Total Required
s60,ooo
s50,oo0
560,000
slo,ooo
slo,ooo
s7s,o00
Slo,ooo
' S285,ooo

07/23/2024 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:

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, 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, 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 Installment Costs
s142,000.00
42,000.00

0.00 0.00
52,200.00
110,100.00

0.00 $g+e,goo.oo
s1,00o.oo

0.00 0.00
51,535.18
4,373.00
1,210.03
s58,118.21
s404,418.21
392,9t7.09
(11,501.12)
(20.e9)
Sggz,ggs.to
$1G4.e8
S164.ss
2,O79
2,38t.46
S23o,o9o.4G
(269,612.14)
(194,037.00)
($233,ss8.68)

0.00 (11,501.12)
(s245,059.80)
Si"o,5oo;oo
101,500.00
23,100.00
s8,937.00
s194,037.00

07/23/2024 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 lnstallment Summary Totals:

Long Term lnstallment 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
Year 1
2024
Year 2
2025
S4,3oo
Sz,soo
s1,3oo
S1s,2oo
523,100
Yearly
lnstallment
5r,7ez
S5,208
s40,208
s27r
Ssrs
S1,sz1
s7,896
sL,729
s58,937
S3,soo
S3,soo
s3,5oo
So
S1o,5oo
s4,300
s2,3oo
s1,3oo
s1s,200
$23,100
s4,3oo
s2,300
Sr,goo
s1s,200
s23,100
Year 3
2026
54,300
S2,3oo
S1,3oo
s1s,2oo
s23,100
Years 5-10
2023-2027
5t,aat
s2s,833
S165,833
Sr,sss
s1,750
S6,583
S33,083
57,4r7
s249,75O
Year 4
2027
54,3oo
S2,3oo
Sr,soo
s1s,200
s23,1oo
Years 10-20
2028-2037
5r7,st7
Ss2,o83
s402,083
52,708
53,12s
$1s,208
s78,958
s\7,292
S589,375
Year 5
2028
Sa,soo
S2,3oo
S1,3oo
s1s,20o
s23,100
Years 20-30
2038-2047
5t7,9t7
552,083
s402,083
5z,toe
S3,125
S15,208
s78,ss8
5u,zez
S589,375
Approx.

Total Required
s2s,oo0
s1s,o00
Sro,ooo
S76,ooo
s126,ooo
Prior Years
Collections
Sz,ooo
s3s,ooo
s35,ooo
Sg,soo
S3,soo
s3,soo
s10,500
s3,5oo
s101,5oo
Year 1
2018
s1,ooo
s5,ooo
s5,ooo
ssoo
ssoo
Ssoo
s1,5oo
Ssoo
s14,500
Years 2-5
zotg-2022
S+,ooo
s20,000
S2o,ooo
s2,oo0
s2,ooo
s2,o0o
56,ooo
s2,oo0
s58,ooo
Approx.

Total Required
Sso,ooo
$15o,ooo
$1,ooo,ooo
$1o,ooo
s11,ooo
$40,ooo
s200,000
5+s,ooo
S1,516,000

07/23/2024 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:

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 30,2024)
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 25,000.00

0.00 2,275.00

0.00 0.00
s27,275.O0
s1,000.00
, 0.00

0.00 9,875.94
560.00
357.31
Stt,l93.zs
s39,068.25
36,460.02
(2,508.23)
(s.s8)
596,4s4.44
S41.eo
S+r.sr
583
869.95
s31,43L.43
(26,045.50)
(18,0s8.00)
l$t2,672.O71

0.00 (2.508.23)
(s15,280.301
So.oo
16,659.00

0.00 1,389.00
s18,058.00

07/23/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Proiect
None
Short Term lnstallment Summary Totals:
long Term lnstallment Summary
Proiect
Paint Streetlight Poles (350 Poles)
Long Term lnstallment Summary Totals:

Broadstone No.3
2024-25
Yearly
lnstallment
Prior Years
Collections
Year 4
2027
Years 10-20
2028-20?7
s13,888
Year 5
zo28
5o
Years 2G30
2038-2047
S13,888
Approx.

Total Required
so
Approx.

Total Required
$so,ooo
Year 1
2524
Year 1
2018
5!,667
Year 2

20.25 Years 2-5
2079-2422
s6,668
Year 3
20i26
5o
Yearc 5-1O
2023.m27
57,222
5o
Yearly
lnstallment
Sr,ssg
Prior Years
Collections
s16,669
5o so $o so
$1,389 st6,Seg sL,667 s6,558 57,222 s13,888 s13,888 S5o,ooo

07/23/2024 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:

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 30,2024)
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 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
s149,405.00

0.00 45,000.00
27,000.00

0.00 0.00

25.000.00
S246,405.00
s1,ooo.00

0.00 0.00

0.00 8,744.00
1,210.03
s10,954.03
$257,359.03
r}t,2L2.57
(155,145.46)
(21.03)
s101,191.54
s40.45
540.42
2,079
2,500.94
(s587,370.31)
(154,9o5.02)
(43,800.00)
($786,076.33)

0.00 (1s6,145.45)
15942,222.791
S9,5oo.oo

0.00 34,300.00

0.00 s43,800.00

07/23/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment SummarY
Project
Repair lrrigation / Replant Shrubs Rathbone, Knopfler,
other lnterior Areas
Landscape Light Repair / Replacement (50 Lights)
Ladder Fuel Removal
Short Term lnstallment Summary Totals:

Long Term lnstallment Summary
Project
None
Long Term lnstallment Summary Totals:
s9,300 s9,500 s34,300 s9,3oo s9,300 s9,300 s9,300
Broadstone No.4
2024-25
Yearly
lnstallment
Prior Years
Collections
Year 5
2028
S8,8oo
Ssoo
so
Years 20-30
2038-2047
Approx.

Total Required
S5o,ooo
So,ooo
525,000
581,ooo
Approx.

Total Required
so
Year 4
2027
s8,8oo
ssoo
5o
Years 10-20
2028-2037
Ss,aoo
ssoo
5o
Yearly
lnstallment
S6,ooo
s3,soo
So
Prior Years
Collections
58,800
ssoo
S25,ooo
S8,8oo
Ssoo
so
s8,8oo
ssoo
$o
Year 1
2024
Year I
2018
Year 2
2025
Year 3
2026
Years 2-5
20t9-2022
Years 5-10
2023-2027
so So so so so So so

07/23/2024 Item No.9.

Cobble Hills lUReflections 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:

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 30,2024)
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
S25,219.00
5,000.00
1,800.00
1,380.00
2,750.00
13,650.00

0.00 s49,799.00
S1,ooo.oo

0.00 0.00
10,909.L4
1,003.00
246.73
s13,158.87
s62,957.87
44,01L.46
(18,946.4L)

0.00 S44,011.4G
s113.14
S113.14
389
389.00
(s75,768.59)
(4r,97t.91)
(2r7.296.001
($335,035.50)
5,000.00
(L8,946.4r1
(s348,982.91)
Sgo,ooo.oo
124,500.00

0.00 2,796.O0
52L7,295.00

07/23/2024 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 Installment 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 lnstallment Summary Totals:

Cobble Hills ll/Reflections ll
2024-25
Yearly
Installment
5o
Yearly
lnstallment
So
so
Sgsa
s333
so
S1,525
52,796
Prior Years
Collections
5s0,oo0
so s4o,ooo
so s90,000
Year 2
2025
Years 2-5
2019-2022
S4,ooo
s2,soo
s2o,ooo
s4,000
S4,ooo
S8,ooo
s42,500
Year 3
2026
Years 5-10
2023-2027
s1,oo0
so
S8,zso
s2,333
Ssoo
Ss,roo
s20,683
Year 4
2027
Years 10-20
2028-2037
so
So
Ss,37s
s3,333
$o
s15,250
527,958
Year 5
2028
Years 20-30
2038-2047
so
so
$g,3zs
s3,333
5o
$15,250
527,958
Approx.

Total Required
s5o,ooo
s40,ooo
Sgo,ooo
Approx.

Total Required
Slo,ooo
s40,ooo
s65,ooo
51s,000
S8,ooo
553,600
Stgt,soo
Year 1
2024
So
so
so
5o
so
$o
so
so
So
so
5o
so
So
5o
so
Prior Years
Collections
s1o,oo0
S40,ooo
S42,5oo
57,000
s8,ooo
s17,000
S124,500
Year 1
2018
s1,o0o
S1,ooo
S5,ooo
s1,000
s1,oo0
s2,000
s11,ooo

07/23/2024 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:

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 ieserue (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, 2025)
Installment Costs (see installment Plan and Summary next page) Short-Term lnstallment Plan (Previously Collected)
Long-Term I nstal I ment 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 1,300.00
20,000.00
s33,287.00
s1,ooo.oo

0.00 0.00
2,921.46
335.00

80.86 54,337.32
$97,624.92
25,266.35
(18,8L2.16)
(0.08)
S18,812.09
s1e1.e5
s2s7.82
98 98.00
5L25,212.90
(r1,749.551
{52.063.00)
$51,400.3s

0.00 (18,812.16)
S32,588.19
s8,75o.oo
33,500.00
19,250.00
s63.00
s62,063.00

07/23/2024 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 Installment Summary Totals: Ssss $gg,soo Sl,ooo S4,ooo $g,zso So Cobble Ridge
2024-25
Yearly
lnstallment
s2so
52so
$2so
$2so
So
s1,000
Prior Years
Collections
s1,750
Si.,750
Sr,zso
s1,750
s1,750
s8,750
Year 1
2024
S2so
s2so
s2so
s2so
S18,250
s19,250
Year 1
2018
s2so
s2so
s2s0
Szso
Year 2
2025
-Szso
S2so
S2so
s2s0
so
s1,OOo
Years 2-5
20t9-2022
s1,ooo
Si-,ooo
S1,ooo
s1,ooo
Year 3
2026
s2so
s2so
S2so
S2so
So
St,ooo
Years 5-10
2023-2027
Szso
s2,500
S2so
Szso
Year 4
2027
S2so
s2so
s2so
s2so
So
S1,ooo
Years 10-20
2028-2037
So
So
$o
so
Year 5
2028
s2s0
S2so
S2so
s2so
so
s1,000
Approx.

Total Required
Ss,ooo
$3,ooo
$3,ooo
s3,ooo
s20,ooo
S32,ooo
Yearly
lnstallment
so
ss63
So
so
Prior Years
Collections
S2o,ooo
s6,5oo
S4,ooo
S3,ooo
Years 20-30
2038-2047
So
So
5o
So
Approx.

Total Required
$2o,ooo
s2o,ooo
s4,000
s3,ooo
so S47,ooo

07/23/2024 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 Proiects
Tree Pruning
Subtotal:
lncidental Costs:

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

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

Beginning Reserve Fund Balance (April 30,2024)
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, 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 I nstallment Costs
S1,ooo.oo

0.00 0.00
13,353.19
341.00
200.s5
sLA,894.75
s44,884.75
21,83r.04
(23,053.7r)

0.00 s21,831.04
$70.8s
S70.88
30s
308.00
So.oo

0.00 4,750.00
1,090.00
4,500.00
4,650.00
15,000.00
s29,990.00
548,L97.54
(L9,923.17)
(1s.000.00)
$13,274.t7

0.00 (23,0s3,7r1
15s,77e.341
So.oo

0.00 15,000.00

0.00 s15,000.00

07/23/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Tree Pruning
Short Term lnstallment Summary Totals:
long Term lnstallment Summary
Proiect
None
Long Term lnstallment Summary Totals:

Folsom Heights
2024-25
Yearly
lnstallment
so
Prior Years
Collections
so
Year 2
2025
Years 2-5
2At9-2022
so So
Year 3
2026
Years 5-10
2023-2027
Year 4
2427
Years 10-20
2028-2A17
So
Approx.

Total Required
Sls,ooo
So St5,ooo
Approx.

Total Required
Year 1
2024
S15,ooo
Year 1
2018
Year 5
2028
so So S15,ooo
so
so
So
So
so
so
Yearly
lnstallment
Prior Years
Collections
Years 2G30
20s8-.20p,7
so so Soso so $o

07/23/2024 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:
lncidenlal Costs:

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

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

Beginning Reserve Fund Balance (April 30,2024)
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, 2025)
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 Installment Costs
s40,352.00
30,500.00

0.00 0.00

0.00 0.00

0.00 $70,852.00
s1,ooo.oo

0.00 0.00

0.00 1,,429.0O
200.56
s2,629.56
$73,481.56
74,409.72

0.00 (s.08)
$73,476.48
S238.sG
Sz+r.sg
308
308.00
s258,261.80
(48,987.7rl
(127,t67.OOl
s82,107.09

0.00 0.00
$82,107.09
s3,5oo.oo
L07,000.00
500.00
15,167.00
st27,t67.OO

07/23/2024 Item No.9.

Installment Summary
District
Fiscal Year
Short Term Installment Summary
Project
Fence Work
Tree Care in Open Space
Short Term lnstallment 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:
ssoo s3,500 ssoo
Folsom Heights No. 2
2024-25
Yearly
lnstallment
52so
s2s0
Prior Years
Collections
S1,7so
s1,750
Prior Years
Collections
STo,ooo
s20,0oo
s17,ooo
Year 3
2026
So
Szso
s2s0
Years 5-10
2023-2027
sso,ooo
5L6,667
5L4,!67
Year 4
2027
Years 10-20
2028-2037
s100,000
s33,333
s28,333
Year 5
2028
Years 20-30
203a-2047
Sloo,ooo
Sgs,sgs
s28,333
Approx.

Total Required
50 S2,ooo
so s3,ooo
so s5,ooo
Yearly
lnstallment
Slo,ooo
Ss,sss
s2,833
Year 1
2024
52so
s2so
Year 1
2018
Slo,ooo
SE,sss
s2,833
Year 2
2025
Years 2-5
zot9-2022
s40,ooo
s13,333
s11,333
So
so
so
so
s2so
s2so
Approx.

Total Required
s25o,ooo
Sloo,ooo
S85,ooo
sL6,t67 s107,000 st6,L67 564,667 s80,833 st6t,667 5t6L,667 543s,ooo

07/23/2024 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:

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 30,2024)
Estimated Reserve (through December 3I,2024l,
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 I nstallm ent Pla n (Previously Col lected )
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
2,075.00

0.00 527,O37.00
S1,ooo.oo

0.00 0.00
7L,286.79
569.00

83.77 s12,939.50
s39,976.50
20,t65.34
(19,8L1.15)

0.00 $20,165.34
S1ss.78
Si.9s.78
103
103.00
(532,275.07)
(26,651.00)
(s7,900.00)
(s116,825.07)

0.00 (19,811.16)
(s136,637.231
s49,000.00

0.00 8,900.00

0.00 S57,9oo.oo

07/23/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Proiect
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
53,600
Soso
s6so
5s,ooo
Soso
Seso
s8,9oo
Prior Years
Collections
s7,ooo
S1,7so
St,75o
Sss,ooo
Sr,zso
s1,7so
S49,ooo
Prior Years
Collections
Year 1
2024
s3,6OO
S6so
SGso
Sg,ooo
s6so
Ssso
$8,900
Year 1
20t8
Year 2
2025
53,600
SGso
S6so
S3,ooo
ssso
Ssso
s8,9oo
Year 3
2026
$s,eoo
S6so
S6so
$e,ooo
s6so
S:so
sg,goo
Year 4
2027
S3,600
SGso
S6so
s3,ooo
$6so
Ssso
s8,9oo
Years 10-20
2028-2037
Year 5
2028
S3,600
SGso
s6so
S:,ooo
s6so
Ssso
s8,9OO
Approx.

Total Required
S25,ooo
S5,ooo
S5,ooo
S5o,ooo
Ss,ooo
S3,soo
sg3,5oo
Yearly
lnstallment
Years 2-5
2019-2022
Years 5-10
2023-2027
Years 20-30
2038-2047
Approx.

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

07/23/2024 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/Ma ili ngs/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 30,2024)
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 lnstallment Costs
s1,000.00

0.00 0.00
1,948.82
631.00

89.41 s3,669.23
s3t,227.23
20,744.54
(15,613.62)
(1.s4)
s15,612.08
S17,G38.00
5,000.00
250.00
580.00
890.00
3,200.00

0.00 S27,558.00
s138.16
s183.s8
113
113.00
597,622.04
(20,818.15)
(19.23s.00)
s47,558.89

0.00 (1s.613.52)
53t,955.27
$7,ooo.oo
7,750.00
2,600.00
1,885.00
S19,235.00

07/23/2024 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
Lake Natoma Shores
2024-25
Yearly
lnstallment
Soso
S6so
s6so
$6so
Yearly
lnstallment
ss21
Ss++
Sszr
Prior Years
Collections
s1,7s0
S1,750
s1,750
51,7s0
Prior Years
Collections
s2,5oo
$1,750
S3,5oo
Year 1
2424
$oso
56so
Soso
Soso
Year 1
2018
ssoo
s2s0
Ssoo
Year 2
2025
ssso
ssso
s6so
s6so
Years 2-5
2019-2022
$2,ooo
s1,ooo
52,ooo
Year 3
2026
$oso
S6so
ssso
$6so
Years 5-10
2023-2027
s2,583
S3,62s
S2,583
Year 4
2027
Soso
Soso
S6so
SGso
Years 10-20
2028-2037
Ss,208
s8,438
S5,208
Year 5
2028
s6so
S6so
s6so
s6so
Approx.

Total Required
S5,ooo
S5,ooo
Ss,ooo
s5,ooo
s2,500 s7,000 s2,600 s2,600 $2,500 s2,600 s2,500 s20,000 Years 20-30
2038-2047
s5,208
Sa,+ss
Ss,z08
Approx.

Total Required
sls,ooo
522,OOA
s16,000
51,885 S7,7so 51,250 S5,oo0 58,792 Stg,gsc $18,854 S53,ooo

07/23/2024 Item No.9.

Los Ceruos
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, 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:

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 30,2024)
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
s27,642.00
5,300.00
5,200.00
420.00
9,450.00
4,700.00

23.000.00
57s,7t2.oo
s1,00o.oo

0.00 0.00
4,4rO.68
1,3L0.00
2t7.09
56,9gl.z7
s82,649.77
40,837.66
(4t,8t2.1t)

0.00 $40,837.56
$121.18
Srzr.rs
337
337.00
$t09,742.49
(39,766.51)
(s1,517.00)
s18,358.98

0.00 141.,812.1.t1
(s23,453.13)
522,750.00
7,000.00
19,450.00
2,4t7.0O
s51,617.00

07/23/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term Installment SummarY
Ladder Fuel Remova,
Proiect
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 Summary Totals:

Los Cerros
2024-25
Yearly
lnstallment
$o
s1,3oo
Sr,:oo
s1,3oo
Sr,Eoo
So
Ss,2oo
Prior Years
Collections
s3,soo
s3,5oo
s3,5oo
53,500
s3,5oo
s5,250
$zz;tso
Year 1
2024
S4,soo
S1,3oo
Sr,soo
s1,300
s1,3oo
s9,750
S19,450
Year 2
2025
so
s1,3oo
s1,3oo
51,300
S1,3oo
So
s5,200
Year 3
2026
5o
Sr,soo
S1,3oo
s1,3oo
s1,3oo
so
S5,2oo
Year 4
2027
so
S1,3oo
S1,3oo
s1,300
s1,3oo
So
s5,2oo
Years 10-20
2028-2037
irt,o42
S13,125
Year 5
2028
$o
51,300
s1,3oo
s1,3oo
S1,3oo
so
s5,200
Approx.

Total Required
s8,ooo
Slo,ooo
$ro,ooo
s10,ooo
slo,ooo
S15,ooo
S63,ooo
Approx.

Total Required
s3o,o00
S3s,ooo
Yearly
lnstallment
s1,104
s1,313
Prior Years
Collections
s3,5oo
s3,5oo
Year 1
20t8
Ssoo
Ssoo
Years 2-5
20t9-2022
s2,ooo
$2,ooo
Years 5-10
2023-2027
Sq,gfi
$5,zso
Years 20-30
2038-2047
5t1,042
s13,125
52,4t7 57,000 S1,OOO S4,O0O 510,567 524,167 524,t67 s55,ooo

07/23/2024 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/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

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

Beginning Reserve Fund Balance (April 30,2024)
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 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
s101,444.00
14,100.00
27,O0O.OO
7,150.00
22,300.00
49,500.00
6,200.00
5227,694.00
s1,ooo.o0
50,000.00

0.00 27,497.3L
6,252.00
907.04
S85,556.3s
S313,250.3s
t70,293.55
(142,956.80)
(14.11)
5t70,279.44
s91.70
Sgr.zr
1,,372
1,856.87
(s576,529.58)
(204,7O0.23)
(438.02s.001
($1,219,254.81)

0.00 (142,9s6.80)
15t,362,21t.621
S55,2oo.oo
336,000.00
28,200.00

18.625.00
s438,025.00

07/23/2024 Item No.9.
lnstallment 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)
MiniPark 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
$o
S3,Goo
Prior Years
Collestions
Ss,zoo
S7,ooo
Year 1
2024
So
s3,5oo
56,500
s5,6oo
$600
s60o
s6,6oo
S3,600
s28,2oo
Year 2
2025
So
Sg,ooo
S6,6oo
So,ooo
$6oo
56oo
So,soo
Ss,ooo
S28,2oo
Year 3
2025
So
s3,6oo
s6,600
S6,Goo
Seoo
Ssoo
s6,600
s3,5oo
s28,2oo
Year 4
2027
So
5s,soo
S6,Goo
s5,6oo
ssoo
Seoo
S6,6oo
Ss,ooo
s28,2OO
Year 5
2028
So
Ss,eoo
S6,6oo
56,600
$Goo
S6oo
56,500
S:,ooo
Szs,zoo
Approx.

Total Required
Ss,zoo
Szs,ooo
S40,ooo
S40,ooo
$1o,ooo
slo,ooo
s40,000
s25,000
s195,200
s6,6oo
s6,5oo
Sooo
Seoo
S6,600
s3,5oo
s28,2oo
57,ooo
s7,ooo
S7,ooo
s7,0oo
s7,000
s7,ooo
S55,2oo
Yearly -lnstallment
Ss,zso
Ses8
56,833
5t,oqz
s1,37s
s667
s1,87s
Sazs
S1,2so
$18,G25
Prior Years
Collections
Szo,ooo
s7,ooo
STo,ooo
Sss,ooo
$z,ooo
s7,ooo
S3s,ooo
Sss,ooo
STo,ooo
$336,000
Year I
2018
slo,ooo
s1,ooo
Sro,ooo
Ss,ooo
S1,ooo
S1,ooo
s5,ooo
Ss,ooo
Sro,ooo
s48,ooo
Years 2-5
20L9-2022
S+o,ooo
s4,ooo
S40,ooo
s2o,ooo
s4,ooo
54,ooo
s2o,o0o
Szo,ooo
s4o,ooo
St92,ooo
Years 5-10
2023-2027
S2s,ooo
s4,833
S37,333
Ss,167
s5,5oo
$3,667
S12,soo
S8,soo
S15,ooo
s122,500
Years 10-20
2028-2037
Ssz,soo
S9,583
568,333
ito,4t7
$13,750
56,667
S18,7so
Ss,zso
S12,5oo
s186,250
Years 20-30
2038-2047
s37,5oo
s9,583
Sea,ggs
5ro,4r7
s13,750
s6,667
s18,7so
$8,7s0
s12,5oo
$186,2s0
Approx.

Total Required
s150,oo0
s3o,ooo
S234,ooo
sso,ooo
s4o,ooo
s23,ooo
$go,ooo
Ss6,ooo
sloo,ooo
s783,000

07/23/2024 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)
Pu blications/Ma ilings/Comm unications
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, 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)
Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total lnstallment Costs
S39,8s7.00
5,000.00
500.00
500.00

0.00 3,500.00
10,000.00
$sg,gsz.oo
s1,000.00

0.00 0.00
t,246.96
t,t22.oo

70.03 S3,agg.99
562,19s.99
82,951.58
(31,398.00)
(0.241
$31,397.76
$397.44
s1,o50.o2
79 79.00
5267,rs3.BI
(35,197.33)
(61,4s8.00)
s170,498.48

0.00 (31,398.00)
s139,100.49
s7,ooo.0o
35,000.00
10,500.00
8,9s8.00
s61,458.00

07/23/2024 Item No.9.

Installment 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
$7so
STso
sTso
so
Yearly
lnstallment
S62s
Ss,sss
S5,ooo
Prior Years
Collections
Si-,750
s1,750
S1,7so
s1,750
Prior Years
Collections
s35,ooo
So
So
Year 1
2024
Szso
STso
sTso
s8,250
Year 1
2018
$s,ooo
so
so
Year 2
2025
$7so
STso
STso
so
Years 2-5
2019-2022
S2o,ooo
so
'so
Year 3
2026
STso
STso
$zso
so
Years 5-10
2023-2027
S7,soo
s13,333
$2o,ooo
Year 4
2027
s7s0
sTso
sTso
so
Years 10-20
2028-2037
s6,2so
Sss,sgs
S5o,ooo
Year 5
2024
sTso
$7so
sTso
So
Years 20-30
2038-2047
S6,2so
s33,333
S5o,ooo
Approx.

Total Required
Ss,soo
s5,5oo
ss,soo
slo,ooo
Sz6,soo
Approx.

Total Required
s50,ooo
s8o,ooo
S12o,ooo
52,250 57,000 Sto,soo 52,250 52,250 52,250 52,250
s8,958 s35,0OO s5,000 520,ooo 540,833 Sgg,Sag $gg,sgg s250,ooo

07/23/2024 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)
Publications/Mailings/Communications
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 3t,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
so.oo

0.00 4,000.00

0.00 13,250.00
56,750.00

0.00 $74,ooo.oo
s1,0o0.oo
0,00

0.00 0.00
2,O2L.OO
514.06
S3,535.06
S77,s35.06
196,228.55
118,693.49
(8.s7)
$196,219.98
s213.50
s213.61
858
918.63
(s577,635.91)
(51,690.04)

0.00 (s629,326.9s)

0.00 1L8.693.49
(s510,633.46)
So.oo

0.00 0.00

0.00 So.oo

07/23/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
None
Short Term lnstallment Summary Totals:

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

Prairie Oaks Ranch
2024-25
Yearly
lnstallment
So 5o
Prior Years
Collections
Year 1
2024
Year 1
zotS
5o
Year 2
2025
Years 2-5
mL9-2022
Year 3
2026
Years 5-10
202?-2027
$o
Year 4
2A27
Years 10-20
2028-2037
Year 5
2028
Years 2G30
2038-2047
Approx.

Total Required
so
Approx.

Total Required
so
So so so so
Yearly
lnstallment
Prior Years
Collections
So so soso So so

07/23/2024 Item No.9.

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

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

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 30,2024)
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 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
s101,326.00
57,600.00

0.00 6,700.00

0.00 0.00
125,000.00
S3oo,626.oo
s1,ooo.oo

0.00 0.00
3L,950.74
4,277.00
514.06
537,74t.90
s338,367.80
308,503.19
129,864.61')
(8.29)
s308,494.90
s343.oo
S343.01
858
899.40
5L93,770.66
(r42,245.20)
(331,s42.00)
(s280,016.54)

0.00 (29,864.61)
(s309,881.15)
S28,80o.oo
112,000.00
155,200.00
35,542.00
s331,542.00

07/23/2024 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
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
54,400
S4,40o
S+,+oo
54,400
Sz,+oo
s4,40o
$4,400
Ss,+oo
5o
$1,300
sgg,soo
Yearly
lnstallment
S9,583
Sg,sas
5s,477
Ss,gss
5:,srg
52,708
$1,583
S35,542
Prior Years
Collections
$3,ooo
s3,ooo
S3,ooo
S3,ooo
53,ooo
$3,ooo
Ss,ooo
s3,ooo
S3,ooo
5:oo
S1,5oo
s28,800
Prior Yearc
Collections
S2o,ooo
s2o,ooo
S2o,ooo
Szo,ooo
s20,000
slo,ooo
s2,ooo
Su2,ooo
Year 1
2424
S17,ooo
s4,4oo
s4,4oo
S+,+oo
$4,400
52,4oo
s4,4oo
S4,40o
$3,400
S104,7oo
$1,300
s155,200
Year 1
2018
So
So
So
5o
so
so
$o
So
Year 2
2025
so
5+,+oo
s4,4oo
S4,40o
$4,400
S2,4oo
S4,4oo
S4,4oo
s3,400
so
s1,300
$33,500
Year 3
2026
so
S4,4oo
54,4oo
S4,4oo
S4,4oo
s2,4OO
S4,40o
s4,4oo
s3,4oo
So
s1,3oo
S33,5oo
Years 5-10
2023-2027
s4,833
S4,833
531,667
s23,333
s23,333
S15,833
5t,zzz
Sttt,tst
Year 4
2027
So
s4,4oo
Sa,aoo
s4,4oo
s4,4oo
52,4oo
s4,4oo
54,400
Sg,+oo
So
sL,3oo
Sgg,soo
'Year 5
2028
So
s4,4oo
s4,4oo
54,4oo
54,400
Sz,+oo
s4,400
s4,4oo
S3,4oo
so
s1,3oo
s33,5oo
Approx.

Total Required
$2o,ooo
S2s,ooo
S2s,ooo
s25,ooo
Sz5,ooo
sls,ooo
s25,ooo
$2s,ooo
s20,ooo
s105,000
s8,ooo
S318,ooo
Approx.

Total Required
S2so,ooo
s250,000
s150,ooo
s100,ooo
5100,000
sTs,ooo
s40,ooo
s955,ooo
Years 2-5
2019-2022
So
so
so
So
so
5o
So
so
Years 10-20
2028-2037
$gs,as:

Ses,833
$54,167
s33,333
S33,333
S27,og3
Sts,ggg
s355,417
Years 20-30
203a-2047
Sgs,s:s
Ses,833
Ss4,167
S33,333
$33,333
527,O83
S1s,833
s355,417

07/23/2024 Item No.9.

Prospect Ridge
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Streetlights
lrrigation
Servi 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 blications/Ma i li ngs/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 Balahce (April 30,2A24)
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, 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
514,670.00
10,000.00
200.00
300.00
275.00
1,750.00

0.00 s27,195.00
s1,000.00

0.00 0.00
2,180.40
677.00

44.95 S3,902.35
s31,097.35
46,LLO.75

1.5,013.40
(0.3s)
s45,110.40
$t,917.44
it,zY.qs
35 35.00
S+z,zoe.zs
(20,73L.57]'
(91.s83.00)
(s70,108.221

0.00 15.013.40
(ss5,094.82)
s25,000.00
28,000.00

0.00 38,583.00
s91,583.00

07/23/2024 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
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
So
So
So
so
Prior Years
Collections
Ss,ooo
5s,ooo
5s,ooo
Ss,ooo
Ss,ooo
Szs,ooo
Year 1
2024
Year 1
2018
Sr,soo
s2,500
Year 2
2025
Years 2-5
20t9-2022
S6,ooo
Slo,ooo
Year 3
2026
Years 5-10
2023-2027
5744,9r7
5r2,917
Year 4
2027
Years 10-20
2028-2037
Szsg,tgz
526,O42
Year 5
2028
$o
So
So
So
So
So
Approx.

Total Required
55,ooo
55,ooo
Ss,ooo
Ss,ooo
Ss,ooo
s25,oo0
Approx.

Total Required
s8so,ooo
580,ooo
so
so
So
So
so
So
$o
So
So
So
So
so
So
So
So
So
5o
$o
so
so
So
So
So
So
Yearly
lnstallment
$ss,gzg
52,604
Prior Years
Collections
s1o,5oo
S17,5oo
Years 20-30
2038-2047
Szsg/gz
s26,O42
s38,583 S28,OOO s4,000 s15,000 s157,833 s385,833 SggS,ggg s930,000

07/23/2024 Item No.9.

Sierra Estates
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/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment per SFE
Parcels Levied
5FE Benefit Units
Reserve Fund Balance Analysis:

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 (Iune 30, 2025)
lnstallment Costs (see installment Plan and Summary next page) Short-Term I nsta llment 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
s1,ooo.o0

0.00 0.00
L,068.83
247.OO

39.25 s2,355.08
s14,083.08
11,747.75
(2,935.33)
(0.2s)
S11,147.s0
s44s.9o
S44s.91
25 2s.00
58,533.00
1,500.00
250.00
300.00
s30.00
5L5.00

0.00 $tt,zz8.oo
s14,805.08
(9,388.72)
(10,000.00)
(s4,583.54)

0.00 (2.935.33)
(s7,518.97)
s10,000.00

0.00 0.00

0.00 s10,ooo.oo

07/23/2024 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 Totals:

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

Yearly
lnstallment
Prior Years
Collections
Year 1
2024
Year 1
m18
Sierra Estates
2024-25
Yearly
lnstallment
So
So
so
So
so
so
Prior Years
Collestions
s2,ooo
S2,ooo
s2,ooo
s2,000
S2,ooo
s10,000
Year 2
2025
Years 2-5
20t9-2022
$o
Year 3
2026
Years 5-10
2923-?i027
Year 4
2427
Years 10-20
m28-2o,37
Year 5
2024
so
so
so
So
so
so
Approx.

Total Required
s2,000.

Sz,ooo
S2,ooo
s2,ooo
S2,ooo
Sto,ooo
Approx.

Total Required
So
5o
so
$o
so
so
so
so
So
So
so
SO
So
$o
so
so
5o
So
So
5o
$o
$o
so
so
Years 20-!l{l
2038-2047
So so so $o So 5o $o

07/23/2024 Item No.9.

Silverbrook
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenance Costs
Scheduled
Unscheduled
Str:eetlights
lrrigation
Service Costs
Electrical
Water
Curreht 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:

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, 2024)
Estimated Reserve (through December 37,2024)
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
S6,38i..00
1,500.00
500.00
150.00
415.00
450.00

0.00 S9,396.00
s1,ooo.o0

0.00 0.00
837.25
243.O0
L85.17
52,26s.42
itt,66t.42
15,490.70
3,829.28
(s.60)
$15,485.10
st32.27
SL3z.32
28r
L77.07
s88,121.52
17,774.28)
(98,717.001
{$18,359.76)

0.00 3,829.28
(s14,540.48)
S3,5oo.oo
92,000.00
800.00
2,417.OO
s98,717.00

07/23/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Project
Tree Replacement
Short Term lnstallment Summary Totals:

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

Silverbrook
2024-25
Yearly
lnstallment
Ssoo
PriorYears
Collections
s3,soo
Year I
20,24
Ssoo
Year 1
2018
s5,ooo
Year 2
m25
Seoo
Years 2-5
mL9.2m2
S2o,ooo
Year 3
2026
Ssoo
Years 5-10
x)23-2027
5L4,667
Year4
2027
ssoo
Years 10-20
2028-203V
s24,L67
Year 5
2928
Ssoo
Approx.

Total Required
s7,5oo
Yearly
lnstallment
52,4L7
Prior Years
Cbllections
sg2,ooo
Years 20-30
20,38-.20{7
524,L67
5z,soo
Approx.

Total Requircd
s1s0,000
$8oo $3,500 ssoo ssoo Seoo $soo Ssoo
52,4t7 $gz,ooo Ss,ooo S20,oo0 514,667 524,167 524,167 s15o,ooo

07/23/2024 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/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

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

Beginning Reserve Fund Balance (April 30,2024)
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)
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

12.872.O0
s41,463.00
s1,ooo.oo

0.00 0.00
4,905.91
548.00
1,12.78
s6,566.69
s48,029.59
24,282.72
(23,746.97)

0.00 s24,282.72
s1s7.58
s1s7.68
L54
154.00
s38,693.50
(23,478.46]'
(19,112.00)
(s3,896.96)

0.00 (23,746.97l'
(s27,643.93)
S7,ooo.oo

0.00 12,L!2.00

0.00 s19,112.00

07/23/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment SummarY
Prolect
Year 2 Pruning
Year 3 Pruning
Year 4 Pruning
Year 5 Pruning
Trail Repairs
Short Term Installment Summary Totals:

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

Steeplechase
2024-25
Yearly
lnstallment
ssso
SGso
so
ssso
so
st,gso
Prior Years
Collections
$1,750
S1,7so
Sr,zso
Sr,zso
So
s7,000
Year 1
2424
s6so
SGso
S2,350
s6s0
57,8!2
SLz,ttz
Year 1
2018
Year 2
2A7S
Soso
Soso
so
Soso
So
S1,9so
Year 3
2926
$6so
Soso
So
$6so
So
$1,950
Years S1O
2023-2JJ27
Year4
m27
ssso
s6so
So
ssso
5o
s1,950
Years 10-20
2Ur8-2037
Year 5
2U28
ssso
s6so
so
Soso
So
s1,950
Approx.

Total Required
s5,000
S5,ooo
s5,ooo
s5,ooo
57,812
527,8t2
Yearly
lnstalhnent
Prior Years
Collecti,ons
Years 20-3O
2ou3-zm7
Approx.

Total Required
Years 2-5
20L9-?,A22
So So so So $o $o so so

07/23/2024 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/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

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

Beginning Reserve Fund Balance (April 30,2024)
Estimated Reserve (through December 37,2024)
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
s14,906.00
3,000.00
500.00
500.00
900.00
3,750.00

0.00 s23,656.00
Ssoo.oo

0.00 0.00
7,62!.05
670:00

34.69 s2,825.74
s26,481.74
72,844.52
(13,637.22)

0.00 5t2,844.52
S7ss.s6
STss.sG
t7

17.00 S43,783.55
(17,654.49],
(22.s00.00)
s3,629.06

0.00 {L3,537,221
(s1o,o08.15l
s19,500.00

0.00 3,000.00

0.00 s22,500.00

07/23/2024 Item No.9.

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

Long Term lnstallment Summary
Project'
None
Long Term Installment Summary Totals:
lnstallment Summary
The Residences at American River Canyon
2024-25
Yearly
lnstallrnent
so
S1,5oo
s1,5oo
PrisrYears
Collections
S4,5oo
S7,5oo
S7,soo
Year 1
2024
So
s1,5oo
s1,5oo
Year 1
2018
So
Year 2
'2025
So
s1,5oo
$r,soo
Years 2-5
2At9-2Un
Year 3
2026
so
S1,5oo
$1,soo
Years $10
?ja2u2027
Year 4
2A27
So
s1,5oo
sL,5oo
Years 10-2O
2A7&m37
Year 5
2{n8
So
51,500
s1,soo
Appror,
Total Requhed
54,5oo
Sz,soo
s7,soo
s3,000 s19,5oo sg,ooo s3,o0o sg,ooo s3,000 s3,000 Stg,soo Yearly
lnstallraert
PriorYears
Collections
Years 2&'30
28;,/,";2W'
Approlc
Total Required
so $o so So so So 5o

07/23/2024 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:

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

Beginning Reserve Fund Balance (April 30,2024)
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, 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
ss00.00

0.00 0.00
t,521.05
670.00

30.70 s2,82t.75
526,477.75
15,692.30
(10,785.45)
(0.10)
s15,592.20
s14,906.00
3,000.00
500.00
600.00
900.00
3,750.00

0.00 s23,656.00
$L,s69.22
S1,5G9.23
10 L0.00
S43,783.55
(17,651.83)
(22,s00.00)
$9,63L.72

0.00 (10.78s.4s)
(s7,153.73)
s19,500.00

0.00 3,000.00

0.00 s22,500.00

07/23/2024 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 Installment Summary Totals:

Installment Summary
The Residences at American River Canyon ll
2024-25
Yearly
lnstallment
$o
S1,soo
S1,5oo
Prior Years
Collections
s4,5oo
s7,5oo
$7,500
Year 1
2024
so
S1,soo
sL,5oo
Year 1
2018
Year 2
2025
$o
s1,5oo
s1,soo
Year 3
2026
so
$1,soo
S1,soo
Years 5-10
2023-2027
Year 4
2027
5o
S1,5oo
sr,soo
Years 10-20
2028-2037
Year 5
2028
so
s1,5oo
S1,soo
Approx.

Total Required
s4,5oo
S7,5oo
Sz,soo
s3,000 s19,500 sg,ooo s3,000 $g,ooo s3,000 s3,000 $19,soo Yearly
lnstallment
Prior Years
Collections
Years 20-30
2038-2047
Approx.

Total Required
Years 2-5
2019-2022
So So so so $o so SoSo

07/23/2024 Item No.9.

Willow Creek Estates East
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:

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 30,2024)
Estimated Reserve (through December 3'J,, 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 Plan (Previously Col lected ) Long-Term I nsta I I ment Pla n ( Previously Col lected) Short-Term lnstallment Plan (Collected this Year)
Long-Term lnstallment Plan (Collected this Year)
Total Installment Costs
so.oo

0.00 0.00

0.00 11,950.00
10,500.00

0.00 S22,450.00
s1,ooo.oo

0.00 0.00
6,893.92
638.00
450.79
s8,982.71
59t,432.7t
60,058.80
28,626.09

0.00 s50,058.80
s8o.40
S8o.40
747
747.OO
(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

07/23/2024 Item No.9.
lnstallment Summary
District
Fiscal Year
Short Term lnstallment Summary
Proiect
None
Short Term lnstallment Summary Totals:

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

Willow Creek Estates East
2024-25
Yearly
lnstallment
Prior Years
Collections
Year 2
2425
So
Years 2-5
2019-2422
Year 3
2026
Yearc91O
2023-2027
Year 4
2027
Years 10-20
21t28-2037
Year 5
zo28
So
Years 20-!X!
2A38.2@-7
Approx
To-talRequired
5o
Approx
TotalRequired
Yearly
lnstallment
Prior Years
Collestions
Year 1
2024
Year 1
2018
5o So So So5o
so 5o so so so $o $o $o

07/23/2024 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 lmorovement 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/Communications
Staff
Overhead
County Auditor Fee
Subtotal:

Total lmprovement Costs
Total Maximum Assessment Revenue
Reserve Fund Collection / (Contribution)
Rounding Adjustments
Balance to Assess to District Properties
Actual Assessment per SFE
Maximum Assessment pe1 SFE
Parcels Levied
SFE Benefit Units
Reserve Fund Balance Analysis:

Beginning Reserve Fund Balance (April 30,2024)'
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, 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 I nstallment Costs
Sss,831.oo
20,000.00
2,L00.00
1,500.00

0.00 0.00
10,000.00
$gg,clt.oo
s1,0oo.oo

0.00 0.00

0.00 '1,,24O.O0
450.79
52,690.79
$92,t21..79
82,701.8r
(9,419.98)
(10.71)
s82,591.10
s11o.7o
s110.71
747
747.OO
57s,377.48
(54,747.86)
(196.17s.00)
(s175,605.38)

0.00 (9,419.98)
(s185,025.36)
s29,750.00
147,000.00
15,550.00
3,87s.00
s195,175.00

07/23/2024 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 Installment 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
52,600
ssoo
$600
ssoo
S5,550
Prior Years
Collections
s1,750
s7,000
s7,ooo
S7,ooo
s7,ooo
So
s29,750
Year 1
2024
51,150
s2,600
S6oo
s600
Sooo
Slo,ooo
s15,550
Year 1
2018
S1,ooo
S5,ooo
ss,ooo
Slo,ooo
Year 2
2025
Si-,150
s2,600
ssoo
s600
S600
Year 3
2025
s1,1s0
$2,600
S600
$6oo
55oo
so
Year 4
2027
s1,150
s2,5oo
ssoo
Sooo
$ooo
5o
s5,550
Years 10-20
2028-2037
$9,583
'Lo,4t7S6,2so
s12,soo
Year 5
2028
S1,i-50
S2,600
s6oo
ssoo
$600
so
s5,550
Approx.

Total Required
S7,5oo
Szo,ooo
slo,ooo
51o,oo0
slo,ooo
Slo,ooo
s67,5oo
soso
55,550 55,550
Yearly
lnstallment
ssss
5!,042
s62s
s1,250
Prior Years
Collections
S7,ooo
s35,ooo
s3s,o00
sTo,ooo
Years 2-5
20t9-2022
s4,oo0
Szo,ooo
s2o,o00
S40,ooo
Years 5-10
2023-2027
s4,833
59,167
S7,5oo
s15,000
Years 20-30
2038-2047
s9,583
ito,+tt
SG,25o
Si-2,500
Approx.

Total Required
53o,ooo
sSo,ooo
s50,000
Sloo,ooo
$3,875 5147,OOO S21,OOO s84,000 s36,500 sgg,zso s38,750 s240,000

07/23/2024 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/Mai I i ngs/Com m un ications
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, 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 lnsta 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
s1,ooo.oo

0.00 0.00
17,696.18
6,335.00
836.68
Szs,86z.ge
S3G5,200.86
160,504.90
(204,755.961
(8.18)
5t60,496.72
S1os.88
S109.88
1,424
1,460.73
s75,443.00
20,000.00
6,200.00
10,000.00
39,000.00
37,750.00
L50.000.00
s339,393.00
s493,111.55
(143,507.24l,
(216.500.00)
$133,104.31

0.00 (204,7s5.96)
(s71,651.65)
S3o,ooo.oo

0.00 186,500.00

0.00 $zt6,soo.oo

07/23/2024 Item No.9.

Installment Summary
District
Fiscal Year
Short Term Installment 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 lnstallment Summary Totals:

Willow Creek Estates South
2024-25
Yearly
lnstallment
So
s2,soo
Sz,soo
so
Si.o,ooo
$2,500
S24,ooo
Slo,ooo
s51,5oo
Prior Years
Collections
s7,5oo
s7,soo
S7,soo
57,500
So
So
5o
so
Sgo,ooo
Prior Years
Collections
so so
Year 1
2024
Szz,soo
5z,soo
s2,5oo
5112,s00
slo,ooo
s2,5oo
s24,ooo
s10,ooo
s186,500
Year 2
2025
So
Sz,soo
$2,500
5o
s10,0oo
s2,5oo
s24,ooo
s1o,oo0
s51,500
Year 3
2026
So
s2,500
s2,5oo
so
slo,ooo
s2,soo
S24,ooo
$1o,ooo
S51,5oo
Year 4
2027
5o
s2,5oo
S2,soo
so
Slo,ooo
S2,5oo
$24,ooo
Slo,ooo
s51,500
Year 5
2028
So
s2,soo
Sz,soo
5o
Slo,ooo
s2,5oo
s24,ooo
51o,oo0
Sst,soo
Years 20-30
2038-2047
Approx.

Total Required
Sso,ooo
s20,ooo
s2o,ooo
s120,000
Sso,ooo
s12,5oo
S120,ooo
Sso,ooo
s422,500
Yearly
lnstallment
Year 1
20L8
Years 2-5
2019-202?'
Years 5-10
2023-2027
Years 10-20
2028-2037
So
Approx.

Total Required
$oso So $o So

07/23/2024 Item No.9.

Willow Springs
FiscalYear 2024125 Cost Estimate
lmprovement Costs:

General Maintenbnce 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 blications/Maili ngs/Comm u n ications
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 30,2024)
Estimated Reserve (through December 37, 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 3,000.00

0.00 7,050.00

0.00 0.00
s10,050.00
$1,000.00

0.00 0.00
4,489.07
259.00
319.59
56,0ol.z6
$t6,tt7.76
14,548.38
(1,569.38)

0.00 $14,548.38
s28.14
s28.14
517
517.00
Si.i.,569.98
r0,745.171
(15,000.00)
(s14,175.19)

0.00 (1,569.38)
(s1s,744.57)
S15,ooo.oo

0.00 0.00
o.o0
$15,000.00

07/23/2024 Item No.9.
ps, ,s$q$oso$o$0g0*$,$aI {#trlrgne:tugtlqFAlq t urn*r $unl auoN
0sd5r$c*@o$6lp$m0?I$ 6
$aurllqsul uIaI
rsp1o1 fumuun6grEtr{tpp$ }ren.L ltsl6
@sT$ooo'srs 09,tsd,iesl}uool galo:tqs cai
paur;plrrul urrst u@qsi
't*a[l@{$trrFill
EE.iEIE
stp{srltlcllt{t
fu s,utlgr$ lurulltgtstNi

07/23/2024 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 2O24/25 assessments for the Districts. s105,204.68 7,022.0O s102.94American River Canyon North 12,432.00 160.00 77.70American River Canyon North No. 2 3L2.96287,785.92 919.56American River Canyon North No. 3 218.5036,069.00 155.00Blue Ravine Oaks
1r0.9218,301.80 165.00Blue Ravine Oaks No. 2
L22.2880,575.10 658.94Briggs Ranch
164.98392,896.10 2,381.46Broadstone

41.9036,454.44 859.96Broadstone No. 3
2,500.94 40.4610L,191.54Broadstone No.4
tL3.L444,OrL.46 389.00Cobble Hills lllReflections ll

98.00 191.9618,812.08Cobble Ridge
308.00 70.882t,83L.04Folsom Heights
238.5673,476.48 308.00Folsom Heights No.2
103.00 195.7820,165.34Hannaford Cross
113.00 1_38.1615,612.08Lake Natoma Shores
337.00 721.7840,837.66Los Cerros
1,856.87 91.70170,279.44Natoma Station

79.00 397.4431,,397.76Natoma Valley
196,2r9.98 918.63 2L3.60Prairie Oaks Ranch
308,494.90 899.40 343.00Prairie Oaks Ranch No. 2
1,,3L7.4446,Lt0.40 35,00Prospect Ridge
FY 2024125
Total
Assessment
FY 2024l2s
SFEs
FY 2O24lZ5
Proposed Rate
per SFEDistrict
City of Folsom
Landscaping and Lighting Districts - Fiscal Year 2024/25 Engineer's ReportCINBS 42

07/23/2024 Item No.9.
445.90II,747.50 25.00Sierra Estates
732.27L5,485.10 117.07Silverbrook
157.6824,282.72 154.00Steeplechase

17.00 755.56L2,844.52The Residences at American River Canyon 1,569.2215,692.20 10.00The Residences at American River Canyon ll 747.OO 80.4050,058.80Willow Creek Estates East
747.OO L10.7082,69t.L0Willow Creek Estates East No. 2
109.88160,496.72 '1,,460.73Willow Creek Estates South
s17.00 28.r414,548.38Willow Springs
18,082.56$2,4s5,4o6.2sTotals:

FY 2024l2s
Total
Assessment
FY 2O24l2S
SFEs
FY 2024l2s
Proposed Rate
per SFEDistrict
City of Folsom
Landscaping and Lighting Districts - Fiscal Year 2024/25 Engineer's ReporttlrNBS 43

07/23/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Y ear 2024/25 Assessment Roll
SFEs Maximum Assessment FY 2O24l2S Assessment
227-0090-064-0000
227-0090-055-0000
227-0090-066-0000
227-0090-067-0000
227-0300-001-0000
227-0300-002-0000
227-0300-003-0000
zzz-osoo-ooq-oooo
227-0300-005-0000
227-0300-006-0000
227-0300-007-0000
227-0300-008-0000
227-0300-009-0000
227-0300-010-0000
227-0300-011-0000
227-0300-012-0000
227-0300-013-0000
227-0300-014-0000
227-0300-015-0000
227-0300-016-0000
227-0300-017-0000
227-0300-018-0000
227-0300-019-0000
227-0300-020-0000
227-0300-021-0000
227-0300-022-0000
227-0300-023-0000
227-0300-024-0000
227-0300-025-0000
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-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

0.0000

0.0000

0.0000

0.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
so.oo

0.00 0.00

0.00 702.94
102.94
702.94
ro2.94
702.94
702.94
102.94
102.94
102.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
r02.94
r02.94
702.94
102.94
r02.94
ro2.94
r02.94
702.94
102.94
702.94
702.94
\o2.94
r02.94
t02.94
r02.94
ro2.94
702.94
ro2.94
702.94
702.94
So.oo

0.00 0.00

0.00 ro2.94
702.94
102.94
702.94
r02.94
ro2.94
102.94
L02.94
102.94
102.94
702.94
102.94
L02.94
702.94
702.94
702.94
702.94
702.94
702.94
102.94
702.94
702.94
ro2.94
102.94
102.94
702.94
702.94
702,94
702.94
LO2.94
102.94
r02.94
102.94
to2.94
702.94
102.94
r02.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page L of 26 05113/2024 04:00:18PM

07/23/2024 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
227-0310-009-0000
227-0310-010-0000
227-0310-011-0000
227-0310-012-0000
227-0310-013-0000
227-0310-014-0000
227-0310-015-0000
227-0310-016-0000
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
227-0310-02s-0000
227-0310-026-0000
227-0310-027-OOOO
227-0310-028-0000
227-0310-029-0000
227-0310-030-0000
227-0310-031-0000
227-0310-032-0000
227-0310-033-0000
227-0310-034-0000
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
227-0320-002-0000
227-0320-003-0000
227-0320-004-0000
227-0320-005-0000
227-0320-005-0000
227-0320-007-OOOO
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-ramily
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
!o2.94
102.94
1o2.94
102.94
t02.94
702.94
102.94
ro2,94
102.94
t02.94
102.94
702.94
702.94
to2.94
ro2.94
r02.94
702.94
102.94
to2.94
r02.94
702.94
702.94
1o2.94
r02.94
r02.94
702.94
102.94
ro2.94
102.94
702.94
702.94
702.94
L02.94
!o2.94
702.94
ro2.94
702.94
702.94
702.94
ro2.94
102.94
702.94
ro2.94
702.94
702.94
102.94
702.94
702.94
102.94
702.94
702,94
102.94
102.94
702.94
102.94
102.94
702.94
702.94
702.94
102.94
102.94
.toz.94
102.94
1o2.94
r02.94
702.94
toz,94
t02.94
702.94
1o2.94
702.94
L02.94
702.94
toz.94
102.94
102.94
702.94
102.94
ro2.94
702.94
702.94
702.94
1o2,94
L02.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 2 of 26 os/13/2024 04:00:18PM

07/23/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2024125 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0320-010-0000
227-0320-011-0000
227-0320-012-0000
227-0320-013-0000
227-0320-014-0000
227-0320-015-0000
227-0320-016-0000
227-O320-O77-OOOO
227-0320-018-0000
227-0320-019-0000
227-0320-020-0000
227-0320-021-0000
227-O320-O22-O000
227-0320-023-0000
227-0320-024-0000
227-O320-O25-O000
227-0320-026-0000
227-0320-027-OOO0
227-0320-028-0000
227-O320-OZ9-O000
227-0320-030'0000
227-0320-031-0000
227-0320-032-0000
227-0320-033-0000
227-0320-034-0000
227-0320-035-0000
227-0320-036-0000
227-0320-037-OOO0
227-0320-038-0000
227-0320-039-0000
227-0320-040-0000
227-0330-01 1-0000
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

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
102.94
r02.94
102.94
702.94
702.94
102.94
L02.94
102.94
1o2.94
r02.94
1o2.94
r02.94
102.94
t02.94
102.94
102.94
702.94
r02.94
102.94
702.94
102.94
702.94
102.94
ro2.94
702.94
t02.94
102,94
702.94
r02.94
L02.94
102.94
r02.94
102.94
102.94
r02.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
102.94
102,94
ro2.94
102.94
702.94
r02.94
702.94
702.94
702.94
102.94
702.94
702.94
102.94
702.94
102.94
toz.94
702.94
102.94
702.94
702.94
702.94
r02.94
702.94
r02.94
702.94
102.94
702.94
r02.94
102.94
r02.94
702.94
702.94
ro2.94
r02.94
102.94
toz.94
ro2.94
t02.94
t02.94
102.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 3 of 26 05173/2024 04:00:18PM

07/23/2024 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
227-0330-024-0000
227-0330-025-0000
227-0330-026-0000
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
227-0330-03s-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
227-0330-046-0000
227-0330-047-0000
227-0330-048-0000
227-0330-049-0000
227-0330-050-0000
227-0330-0s3-0000
227-0330-054-0000
227-0330-057-0000
227-0330-0s8-0000
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
227-0330-068-0000
227-0340-O72-OOO0
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

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
702.94
ro2.94
ro2.94
702.94
ro2.94
L02.94
102.94
r02.94
702.94
t02.94
r02.94
ro2.94
r02.94
702.94
r02.94
r02.94
r02.94
r02.94
702.94
ro2.94
702.94
r02.94
702.94
ro2.94
102,94
102.94
102.94
1o2.94
102.94
702.94
ro2.94
r02,94
to2.94
702.94
ro2.94
r02.94
!02.94
ro2.94
ro2.g4
102.94
ro2.94
102.94
702.94
702.94
702,94
102.94
702.94
702.94
702.94
r02.94
102.94
L02.94
ro2.94
LO2.94
102.94
ro2.94
702.94
702.94
102.94
ro2.94
102.94
702.94
ro2.94
702.94
ro2.94
102.94
702.94
r02.94
102.94
702.94
to2.94
LO2.94
702.94
702.94
1o2.94
102.94
102.94
702.94
702.94
702.94
702.94
702.94
702.94
1o2.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 4 of 26 05/t3/2024 04:00:18PM

07/23/2024 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
227-0340-015-0000
227-0340-015-0000
227-0340-017-0000
227-0340-018-0000
227-0340-019-0000
227-0340-020-0000
227-0340-021-0000
227-O340-O22-OOOO
227-0340-023-0000
227-O340-024-OAOO
227-0340-025-0000
227-0340-026-0000
227-0340-027-OOO0
227-0340-028-0000
227-0340-029-0000
227-0340-030-0000
227-O340-O31-OO00
227-0340-032-0000
227-0340-033-0000
227-0340-034-0000
227-0340-035-0000
227-0340-036-0000
227-0340-037-OOOO
227-0340-038-0000
227-0340-039-0000
227-0340-042-0000
227-0340-043-0000
227-0340-044-0000
227-0340-045-0000
227-0340-046-0000
227-0340-047-OOOO
227-0340-048-0000
227-0340-049-0000
227-0340-051-0000
227-0340-052-0000
227-0340-055-0000
227-0350-001-0000
227-0350-002-0000
227-0350-003-0000
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

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
t02.94
102.94
r02.94
702.94
LOz.94
ro2.94
!02.94
r02.94
toz.94
1o2.94
r02.94
702.94
702.94
102.94
r02.94
702.94
r07.94
702.94
1o2.94
r02.94
702.94
1o2.94
r02.94
102.94
102.94
702.94
102.94
702.94
102.94
102.94
702,94
702.94
702.94
102.94
702,94
r02.94
702.94
702.94
102.94
702.94
702.94
702.94
702.94
702.94
ro2.94
1O2,94
702.94
102..94
r02.94
702.94
r02.94
102.94
102.94
toz,94
ro2.94
!o2.94
702,94
ro2.94
102.94
702.94
702.94
702.94
702.94
ro2.94
702.94
102.94
1o2.94
702.94
L02.94
ro2.94
702.94
702.94
toz.94
r02.94
702.94
702,94
102.94
702.94
toz.94
toz.94
702,94
102.94
r02.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 5 of 26 05/t3/2024 04:00:18PM

07/23/2024 Item No.9.

City of Folsom
American River Canyon North
Fiscal Year 2O24125 Assessment Roll
APN Land Use SFEs Maximum Assessment tY 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
227-0360-003-0000
227-0360-004-0000
227-0360-00s-0000
227-0360-006-0000
227-0360-007-0000
227-0360-008-0000
227-0360-009-0000
227-0360-010-0000
227-0360-011-0000
227-0360-012-0000
227-0360-013-0000
227-0360-014-0000
227-0360-015-0000
227-0360-016-0000
227-0360-017-0000
227-0360-018-0000
227-0360-019-0000
227-0360-020-0000
227-0360-021-0000
227-0360-022-0000
227-0360-029-0000
227-0360-030-0000
227-0360-032-0000
227-0360-033-0000
227-0360-034-0000
227-0360-035-0000
227-0360-036-0000
227-0360-037-0000
227-0360-038-0000
227-0370-001-0000
227-0370-002-0000
227-0370-003-0000
227-0370-004-0000
227-0370-005-0000
227-0370-006-0000
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

1.0000

1.0000

1.0000

0.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

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

1.0000

1.0000

1.0000

1.0000

1.0000
702.94
702.94
702.94
LO2.94

0.00 702.94
702.94
102.94
702.94
102.94
102.94
toz.94
702.94
702.94
702.94
r02.94
102.94
r02,94
702.94
702.94

1.02.94 7A2.94
702.94
702.94
ro2.94
t02.94
102.94
702.94
t02.94
LO2.94
ioz.gq
702.94
702.94
702.94

0.00 702.94
ro2.94
702.94
102.94
702.94
702.94
1o2.94
702.94
t02.94
702.94
102.94

0.00 702.94
r02.94
702,94
r02.94
702.94
702.94
102.94
702.94
1o2.94
r02.94
to2.94
102.94
702.94
102.94
702.94
702.94
702.94
702.94
102.94
ro2.94
102.94
toz.94
LOz.94
702.94
r02.94
LOz,94
"702.94
702.94
102,94

0.00 702.94
to2.94
1a7.94
ro2.94
r02.94
r02.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 6 of 26 05/t3/2024 04:00:18PM

07/23/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O24l25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-O370-007-OOOO
227-0370-008-0000
227-0370-009-0000
227-0370-010-0000
227-0370-011-0000
227-O370-O72-OOOO
227-0370-013-0000
227-0370-014-0000
227-0370-015-0000
227-0370-016-0000
227-O370-077-OOOO
227-0370-018-0000
227-0370-021-0000
227-O370-022-OOOO
227-O370-023-0000
227-O370-O24-OOOO
227-0370-O25-OOOO
227-0370-026-0000
227-O370-027-0000
227-0370-028-0000
227-0370-029-0000
227-0370-030-0000
227-0370-031-0000
227-0370-032-0000
227-0370-033-0000
zzz-o:zo-og+-oooo
227-0370-03s-oooo
227-0370-036-0000
227-0370-037-0000
227-0370-038-0000
227-0370-039-0000
227-O370-040-0000
227-O370-O4T-OOOO
227-0370-O42-OOOO
227-0370-043-0000
227-0370-045-0000
227-O370-047-OOOO
227-0390-001-0000
227-0390-002-0000
227-0390-003-0000
227-0390-004-0000
zzz-o:so-obs-oooo
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
SinBleiFamily
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
702.94
702.94
102.94
702.94
102.94
702.94
702.94
102.94
702.94
r02.94
L02.94
r02.94
ro2.94
702,94
702.94
t02.94
702.94
702.94
r02.94
702,94
702.94
702.94
702.94
702.94
702.94
r02.94
702.94
1o2.94
102.94
702.94
702.94
702.94
r02.94
702.94
702.94
102.94
102.94
702.94
102.94
102.94
702.94
102.94
102.94
ro2.94
LO2.94
102.94
702.94
702.94
1o2.94
102.94
102.94
ro2.94
102.94
!o2.94
102.94
702.94
ro2.94
to2.94
L02.94
102.94
102.94
ro2.94
702.94
ro2.94
1o2.94
102.94
702,94
702.94
702.94
702.94
102.94
ro2.94
r02.94
1o2.94
1o2.94
LOz.94
102.94
102.94
1o2.94
702.94
ro2.94
702.94
102,94
102.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS , PageT of26 05/t3/2024 04:00:18PM

07/23/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O24l25 Assessment Roll
SFES Maximum Assessment FY 2024125 Assessment
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
227-0390-016-0000
227-O390-Ot7-OOOO
227-0390-018-0000
227-0390-019-0000
227-0390-020-0000
227-0390-02L-0000
227-O390-O22-OOOO
227-0390-023-0000
227-0390-024-0000
227-0390-02s-0000
227-0390-026-0000
227-0390-027-OOAO
227-0390-028-0000
227-0390-029-0000
227-0390-030-0000
227-0390-031-0000
227-0390-032-0000
227-0390-033-0000
227-0390-034-0000
227-0390-035-0000
227-0390-036-0000
227-0390-037-0000
227-0390-038-0000
227-0390-039-0000
227-0390-040-0000
227-0390-041-0000
227-0390-042-0000
227-0390-043-0000
227-0390-044-0000
227-0390-045-0000
227-0390-046-0000
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

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
702.94
ro2.94
702.94
702.94
702.94
702.94
702.94
102.94
102.94
r02.94
1o2.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
702.94
ro2.94
r02.94
1o2.94
r02.94
702.94
ro2.94
r02.94
702.94
102.94
102.94
702.94
702.94
702.94
702.94
102.94
702.94
ro2.94
702.94
r02.94
r02.94
102.94
702.94
702.94
102.94
702.94
r02.94
102.94
r02.94
1o2,94
1o2.94
102.94
702.94
102.94
702.94
702.94
102.94
702.94
702.94
LO2.94
ioz.s+
702.94
102.94
r02.94
102.94
702.94
ro2.94
1o2,94
702.94
ro2.94
ro2.94
L02.94
!o2.94
702.94
102.94
702.94
702.94
702.94
r02.94
102.94
to2.94
702.94
ro2.94
102.94
102.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 8 of 26 05/L3/2024 04:00:L8PM

07/23/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O24l25 Assessment Rolt
SFEs Maximum Assessment FY 2024125 Assessment
227-0390-048-0000
227-0390-049-0000
227-0390-0s0-0000
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
227-0390-064-0000
227-0390-065-0000
227-0390-066-0000
227-0390-067-0000
227-0390-068-0000
227-0390-069-0000
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
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
Sinjle-Family
Single-Family
Single-Family
Singld-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
702,94
1o2.94
702.94
702.94
702.94
702,94
702.94
702.94
702.94
702.94
702.94
102.94
1o2.94
702,94
702.94
702.94
ro2.94
702.94
702.94
702.94
702.94
702.94
ro2.94
102.94
702.94
102.94
702.94
toz.94
702.94
r02.94
702.94
ro2.94
702.94
!o2.94
ro2.94
102.94
r02.94
r02.94
702.94
102.94
702.94
702.94
702.94
702.94
702,94
702.94
702.94
102,94
702.94
702,94
!o2.94
102.94
702.94
102.94
1o2.94
102.94
r02.94
ro2.94
102.94
ro2.94
702.94
102.94
702.94
ro2.94
102.94
102.94
702.94
702.94
102.94
102.94
ro2.94
102.94
ro2.94
102.94
702.94
702,94
702.94
702.94
702.94
702.94
r02.94
ro2.94
102.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 9 of 26 05/t3/2024 04:00:L8PM

07/23/2024 Item No.9.

City of Folsom
American River Canyon North
Fiscal Year 2024/25 Assessment Roll
APN Land Use SFEs Maximum Assessment FY 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-O390-r07-OOO0
227-0390-108-0000
227-0390-109-0000
zzz-o:go-rro-oooo
227-0390-111-0000
227-O390-712-OOOO
227-0390-113-0000
227-0390-114-0000
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
227-0400-011-0000
227-0400-012-0000
227-0400-013-0000
227-0400-014-0000
227-0400-015-0000
227-0400-016-0000
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
SingleFamily
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.O0oo

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
702.94
102.94
r02.94
ro2.94
102.94
r02.94
LO2.94
702.94
r02.94
102.94
702.94
ro2.94
702.94
ro2.94
to2.94
!02.94
ro2.94
r02.94
!o2.94
ro2.94
702.94
ro2.94
r02.94
702.94
1o2.94
702.94
1o2.94
702.94
702.94
102.94
702.94
702.94
r02.94
r02.94
702.94
to2.94
702.94
702.94
702.94
L02.94
102.94
r02.94
102.94
702.94
ro2.94
102.94
102.94
702.94
702.94
702.94
ro2.94
102.94
102.94
102.94
to2.94
102.94
r02.94
ro2.g4
702.94
ro2.94
r02.94
102.94
ro2.94
702.94
102.94
702.94
702.94
702.94
102.94
102,94
702.94
702.94
LO2.94
ro2.g4
1o2.94
ro2.94
L02.94
L02,94
702.94
ro2.94
702.94
702,94
1o2.94
702.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 10 of 26 0s/13/2024 04:00:18PM

07/23/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O24l25 Assessment Roll
SFES Maximum Assessment tY 2024125 Assessment
227-0400-017-0000
227-0400-018-0000
227-0400-019-0000
227-0400-020-0000
227-0400-021-0000
227-0400-022-0000
227-0400.023-0000
227-O400-O24-OOOO
227-0400-025-0000
227-0400-026-0000
227-O400-O27-OOOO
227-0400-028-0000
227-0400-029{000
227-0400-030-0000
227-0400-03 1-0000
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
I
227-0400-039-0000
227-0400-040-0000
227-0400-041-0000
227-O400-O42-O000
227-0400-043-0000
227-0400-044-0000
227-0400-045-0000
227-0400-046-0000
227-O400-O47-0000
227-0400-048-0000
227-0400-049-0000
227-0400-050-0000
227-0400-0s1-0000
227-0400-052-0000
227-0400-053-0000
227-0400-054-0000
227-0400-055-0000
227-0400-056-0000
227-0400-057-0000
227-0400-058-0000
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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

1.0ooo

1.0000

1.0ooo

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
102.94
702.94
L02.94
r02.94
r02.94
r02.94
102.94
702.94
r02.94
702.94
ro2.94
702,94
102.94
r02.94
r02.94
702.94
ro2.94
r02.94
702.94
702.94
r02.94
r02.94
L02.94
702.94
102.94
702.94
102.94
702.94
702.94
702.94
702.94
702.94
ro2.94
r02.94
702.94
702.94
ro2.94
702.94
702.94
702.94
102.94
L02.94
702.94
702.94
ro2.94
r02.94
t02.94
roz.94
r02.94
r02.94
r02.94
702.94
702.94
702.94
to2.94
102.94
ro2.94
102.94
102.94
702.94
702.94
r02.94
702.94
702.94
1o2.94
102.94
102.94
102,94
t02.94
702.94
702.94
702.94
702.94
102.94
702.94
r02.94
r02.94
702.94
702.94
102.94
702.94
102.94
702.94
r02.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 1L of 26 0sh3/2024 04:00:18PM

07/23/2024 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
227-0400-059-0000
227-0400-060-0000
227-0400-061-0000
227-0400-062-0000
227-0400-063-0000
227-0400-064-0000
227-0400-065-0000
227-0400-066-0000
227-0400-067-0000
227-0400-068-0000
227-0400-069-0000
227-0400-070-0000
227-O400-O7T-OOOO
227-O400-O72-OOOO
227-0400-073-0000
227-O400-O74-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
227-0410-002-0000
227-0410-003-0000
227-0410-004-0000
227-0410-005-0000
227-0410-006-0000
227-0410-007-0000
227-0410-008-0000
227-0410-009-0000
227-0410-010-0000
227-0410-011-0000
227-0410-012-0000
227-0410-013-0000
227-0410-014-0000
227-0410-015-0000
227-0410-018-0000
227-0410-019-0000
227-0410-020-0000
227-O410-O21-OOOO
227-0410-022-0000
Single-Family
Single-Family
Single-Family
Single-Family
single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
102.94
702.94
702.94
702.94
ro2.94
702.94
r02.94
102,94
102.94
L02.94
102.94
702.94
ro2.94
102,94
r02.94
702.94
102,94
702.94
r02.94
702.94
702.94
t02.94
702.94
r02.94
102.94
r02.94
702.94
ro2.94
102.94
702.94
102.94
702.94
702.94
102.94
r02.94
ro2.94
702.94
ro2,94
702.94
702.94
702.94
702.94
102.94
1o2.94
1o2.94
102.94
702.94
102.94
102.94
702.94
r02.94
702.94
1o2.94
1o2.94
t02.94
702.94
102.94
702.94
702.94
1o2.94
t02.94
1o2.94
702.94
lo2.94
r02.94
702.94
LO2.94
r02.94
ro2.94
toz.94
702.94
r02.94
702.94
102.94
t02.94
1o2.94
1o2.94
102.94
ro2.94
702.94
702.94
702.94
1o2.94
102.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 12 of 26 05/13/2024 04:00:18PM

07/23/2024 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
227-0410-023-0000
227-O4I0-024-OOOO
227-0410-025-0000
227-0410-026-0000
227-O4r0-027-0000
227-0410-028-0000
227-0410-029-0000
227-0410-030-0000
227-0410-031-0000
227-0410-032-0000
227-O4r0-O37-OOOO
227-0410-038-0000
227-0410-039-0000
227-0410-040-0000
227-O41O-O41-OOOO
227-0470-042-0000
227-O4I0-O43-OOOO
227-O410-O44-OOOO
227-0410-045-0000
227-0410-046-0000
227-O4r0-O47-OOOO
227-0410-048-0000
227-O4LO-049-OOOO
227-0410-050-0000
227-0410-051-0000
227-0410-0s2-0000
227-0410-053-0000
227-0410-055-0000
227-0410-0s6-0000
227-0420-001-0000
227-O420-002-OOOO
227-0420-003-0000
227-0420-004-0000
227-0420-005-0000
227-0420-006-0000
227-O420-OO7-0000
227-0420-008-0000
227-0420-009-0000
227-0420-010-0000
227-0420-077-0000
227-O420-O12-OOOO
227-O420-O73-OOO0
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
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-Famjly
Single-Family
Single-Family
Single-Family

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
0,0000

1.0000

1.0000
1,0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
r02.94
to2.94
r02.94
702.94
r02.94
1A2.94
ro2.94
t02.94
L02.94
r02.94
r02.94
702.94
1o2.94

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

0.00 1o2.94
702.94
102.94
102.94
102.94
102.94
r02.94
702.94
L02.94
702.94
702.94
702.94
702.94
702.94
702.94
LOz.94
102.94
r02.94
702.94
102.94
102.94
102.94
102.94
102.94
702.94
702,94
102,94
r02.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 13 of 26 05/73/2024 04:00:18PM

07/23/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O24125 Assessment Roll
SFEi Maximum Assessment FY 2024125 Assessment
227-O420-O14-OOOO
227-0420-015-0000
227-0420-016-0000
227-O420-O77-OOOO
227-0420-018-0000
227-0420-019-0000
227-0420-020-0000
227-O420-027-OOOO
227-0420-022-0000
227-O420-O23-OO00
227-0420-024-0000
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-O430-OO7-0000
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-O430-O74-OOOO
227-0430-015-0000
227-0430-018-0000
227-0430-019-0000
227-0430-020-0000
227-0430-021-0000
227-O430-O22-OOOO
227-0430-023-0000
227-O430-O24-O000
227-0430-025-0000
227-0470-001-0000
227-O470-OO2-OOO0
227-0470-003-0000
227-O470-004-0000
227-0470-005-0000
227-0470-006-0000
227-O470-OO7-OOOO
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

1.0000

1.0000

1.0000
1,0000

1.0000

1.0000

0.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

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

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
102.94
102.94
roz.94
r02.94
r02.94
702.94
702.94
1o2.94
702.94
102.94

0.00 r02.94
102.94
102.94
r02.94
r02.94
702.94
toz.94
702.94
1o2.94
702.94
ro2.94
102.94
!02.94
702.94
702.94
102.94
r02.94
r02.94
L02.94
LO2.94
ro2.94
ro2.g4

0.00 102.94
102.94
702.94
702.94
702.94
ro2.94
702.94
102.94
102.94
702.94
toz.94
102.94
ro2.94
702.94
702.94
r02.94
702.94
702.94

0.00 ro2.94
r02.94
LOz.g4
ro2.94
ro2.94
r02.94
r02.94
ro2.94
to2,94
r02.94
702.94
702.94
102.94
1o2.94
707.94
102.94
102.94
r02.94
t02.94
702.94
1o2.94
102.94

0.00 102.94
1o2.94
ro2.94
102.94
toz.94
102.94
r02.94
102.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page 14 of 26 05/73/2024 04:00:18PM

07/23/2024 Item No.9.

APN Land Use
City of Folsom
American River Canyon North
Fiscal Year 2O24l25 Assessment Roll
SFEs Maximum Assessment FY 2024125 Assessment
227-0470-009-0000
227-0470-010-0000
227-O470-O!7-OOOO
227-O470-072-OOO0
227-0470-013-0000
227-O470-O14-OOOO
227-O470-075-0000
227-0470-016-0000
227-O470-017-0000
227-0470-018-0000
227-0470-019-0000
zz7-o470-020-0000
227-0470-027-0000
227-O470-O22-OOOO
227-O470-023-0000
227-O470-027-OOOO
227-O470-028-0000
227-O470-O29-O000
227-0470-030-0000
227-O470-O32-OOOO
227-O470-033-0000
227-0470-O34-0000
227-0470-035-0000
227-0470-036-0000
227-0470-037-0000
227-0480-001-0000
227-0480-002-0000
227-0480-003-0000
227-0480-004-0000
227-0480-005-0000
227-0480-006-0000
227-O480-OO7-0000
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-Or7-OOOO
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
SinBle-Family
Single-Family
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

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.OOO0
r.oooo

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

0.0000

1.0000

1.0000

1.0000

0.0000

0.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000
702.94
702.94
102.94
702.94
702.94
102.94
102.94
ro2.94
r02.94
LO2.94
ro2.94
702.94
LO2.94
ro2.94
702.94
102.94
ro2.94
702.94
ro2.94

0.00 702.94
r02.94
L02.94

0.00 0.00
702,94
702.94
102.94
702.94
702.94
ro2.94
102.94
702.94
102.94
r02.94
ro2.94
702.94
702.94
ro2.94
ro2.94
102.94
702.94
702.94
ro2.94
ro2.94
102.94
702.94
1o2.94
102.94
1o2.94
to2.94
702.94
702.94
102.94
1o2.94
LO2.94
toz.94
1o2.94
102.94
r02.94
102.94

0.00 102.94
1a2.94
ro2.94

0.00 0.00
toz.94
102.94
702.94
702.94
ro2.94
702.94
702.94
702.94
702.94
702.94
102.94
702.94
ro2.94
ro2.94
702.94
102.94
LOz.94
Slight variances may occur due to rounding
Copyright @ 2013 by NBS Page L5 of 26 05h3/2024 04:00:18PM

07/23/2024 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
227-0480-018-0000
227-0480-019-0000
227-0480-020-0000
227-0480-021-0000
227-0480-022-0000
227-0480-023-0000
227-0480-024-0000
227-O480-O25-OOOO
227-0480-026-0000
227-0480-027-OOOO
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-O480-O37-OOO0
227-0480-038-0000
227-0480-039-0000
227-0480-040-0000
227-0480-041-0000
227-O4aO-O42-OOOO
227-0480-043-0000
227-0480-044-0000
227-0480-045-0000
227-0480-046-0000
227-0480-047-0000
zzz-bqgo-o+g-oooo
227-0480-049-0000
227-0480-0s0-0000
227-0480-051-0000
227-0480-052-0000
227-0480-0s3-0000
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
SinBle-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family
Single-Family