Agenda packet — Livingston City Council, June 18, 2024 (part 1 of 3)

CITY COUNCIL SPECIAL AND REGULAR MEETING
AGENDA
JUNE 18, 2024
SPECIAL MEETING: 6:00 P.M. – 7:00 P.M
REGULAR MEETING: 7:00 P.M.

WE ENCOURAGE ALL MEMBERS OF THE PUBLIC TO PARTICIPATE IN THE MEETING VIA TELECONFERENCE BY CALLING (520) 525-8911. ANY MEMBER OF THE PUBLIC

PARTICIPATING VIA TELECONFERENCE WILL BE GIVEN THE OPPORTUNITY TO PROVIDE PUBLIC COMMENT.

ADDITIONALLY, THE REGULAR MEETING WILL BE STREAMED ON YOUTUBE LIVE https://www.youtube.com/channel/UCB_ZmQZIHELh-ECEPZ2VwZg Notice is hereby given that the City Council will hold a Special and Regular Meeting on June 4, 2024, at the City Council Chambers, 663 Main Street, Livingston, California. Assistance will be provided to those requiring accommodations for disabilities in compliance with the Americans with Disabilities Act of 1990. Persons requesting accommodation should contact the Deputy City Clerk at least 24 hours prior to this meeting at (209) 394-8041, Ext. 121. Any writings or documents pertaining to an Open Session item provided to a majority of the members of the legislative body less than 72 hours prior to the meeting shall be made available for public inspection by email if requested. Public comments can be submitted via emailed at [email protected]. Comments must be received by 2:00 p.m. on the day of the City Council meeting in order for them to be distributed to the Council prior to consideration of the matter. You will need to provide: Meeting date, item number, name, email and comment (please limit to 300 words or 3 minutes). Please include: PUBLIC COMMENT in the subject for the email.

Written comments will not be read aloud at the meeting, but will be reported as received for the record.

If you do not receive an acknowledgement of receipt by 4:00 p.m., please call the City Clerk’s Office at (209) 394-8041, Ext. 121 (Note: This technology is not a guaranteed method).

Page 1 ends

SPECIAL MEETING

1. Call to Order

2. Roll Call

3. Pledge of Allegiance.

4. Moment of Silence – First Responders and Military Members.

5. Citizen Comments

CLOSED SESSION
A “Closed” or “Executive” Session of the City Council or the Successor Agency to the Redevelopment Agency of the City of Livingston may be held in accordance with state law which may include, but is not limited to, the following types of items: personnel matters, labor negotiations, security matters, providing instructions to real property negotiators, conference with legal counsel regarding pending litigation. The Closed Session will be held in the City Council Chambers located at 663 Main Street, Livingston, California. Any public comment on Closed Session items will be taken before the Closed Session. Any required announcements or discussion of Closed Session items or actions following the Closed Session will be made in the City Council Chambers, 633 Main Street, Livingston, California.

6. Conference with Labor Negotiator
(Government Code Section 54957.6)
Labor Negotiator: Christopher Lopez, Interim City Manager Employee Organizations:

OE3- Clerical Bargaining Unit
OE3 - Police Supervisory Employees Association.

OE3 - Management/Confidential Bargaining Unit
OE3 - Livingston Police Officer Association
AFSCME- Public Works and Park Unit

7. Conference with Legal Counsel – Anticipated Litigation Significant exposure to litigation pursuant to Gov. Code, § 54956.9(d):
one (1) matter

REGULAR MEETING
CALL TO ORDER Next Resolution No.: 2024-35
Next Ordinance No.: 656
Pledge of Allegiance.

Moment of Silence – First Responders and Military Members.

Roll Call.

Page 2 ends

Closed Session Announcement.

Changes to the Agenda.

CITIZEN COMMENTS
This section of the agenda allows members of the public to address the City Council on any item NOT on the agenda.

Members of the public, when recognized by the Mayor, should come forward to the lectern, and identify themselves.

Comments are normally limited to three (3) minutes. In accordance with State Open Meeting Laws, no action will be taken by the City Council this evening.

ANNOUNCEMENTS AND REPORTS
Supervisor Rodrigo Espinoza Announcements and Reports.

City Staff Announcements and Reports.

City Manager Announcements and Reports.

City Council Members’ Announcements and Reports.

Mayor’s Announcements and Reports.

Vacant
• City Council Alternate Liaison - Parks, Recreation and Arts Commission – Vacant • Merced Integrated Regional Water Management Plan (MIRWMA) – Vacant, Representative and Jason Roth, Alternate Representative.
• Central Valley Division League of California Cities – Maria Soto, Representative and Vacant, Alternate.

Jason Roth
• City Council Liaison - Livingston Planning Commission – Jason Roth • Special City Selection Committee of the San Joaquin Valley Air Pollution Control Board – Jason Roth, Representative and Gurpal Samra, Alternative.
• Merced Integrated Regional Water Management Plan (MIRWMA) – Vacant, Representative and Jason Roth, Alternate Representative.

Maria Soto
• Merced County Local Agency Formation Commission (LAFCO) – Maria Soto, Representative. • Central Valley Division League of California Cities – Maria Soto, Representative and Jason Roth, Alternate.

Gurpal Samra
• Merced County Mosquito Abatement District Board of Directors – Gurpal Samra, Representative and Jason Roth, Alternate.

Page 3 ends

Jose Moran
• Merced County Association of Governments (MCAG) Governing Board – Jose Moran, Representative and Gurpal Samra, Alternate.
• City Council Liaison - Parks, Recreation and Arts Commission – Jose Moran. • Utility Stakeholders Committee – Jose Moran and Gurpal Samra.

CONSENT AGENDA
Items on the Consent Calendar are considered routine or non-controversial and will be enacted by one vote, unless separate action is requested by a member of the public, the City Manager or City Council Member. There will be no separate discussion of these items unless members of the public, City Council or City Manager request that specific items be removed. Public comment on consent agenda items shall be limited to three (3) minutes per-person regardless of the number of items contained within the consent agenda.

1. RATIFY CHECK WARRANTS
Ratify Warrant Register Dated May 31, 2024.

PUBLIC HEARINGS

2. Consideration of a Resolution Amending and/or Approving the Engineer’s Report, for the Livingston Benefit Assessment Districts and the Levy and Collection of Annual Assessments Within Such Districts For Fiscal Year 2024/2025 and Confirming Diagrams and Assessments Pursuant to the Benefit Assessment Act of 1982 and As Provided by Article XIIID of the California Constitution.

Staff Recommendation: Approve Resolution.

3. Consideration of a Resolution Amending and/or Approving the Engineer’s Report for the Citywide Consolidated Landscape Maintenance Assessment District No. 1 and the Levy and Collection of Annual Assessments Within Such District for Fiscal Year 2024/2025 and Confirming Diagrams and Assessments Pursuant to the Provisions of Part 2 of Division 15 of the California Streets and Highways Code and as Provided by Article XIIID of the California Constitution. Staff Recommendation: Approve Resolution.

DISCUSSION AND POTENTIAL ACTION ITEMS

4. Consideration of a Resolution Submitting to the Voters at the General Municipal Election to be Consolidated with the Statewide General Election Held on Tuesday, November 5, 2024, An Ordinance Adopting A Transaction and Use Tax, and a Resolution Submitting to the Voters at the General Municipal Election to be Consolidated with the Statewide General Election Held on Tuesday, November 5, 2024, An Ordinance Adopting A Transaction and Use Tax for Police and Fire Purposes.

Staff Recommendation: Approve Resolution.

5. Consideration of a Resolution Appointing Japjeet Singh as a Commissioner of the City of Livingston Planning Commission, and Appointing Jasneil Singh and Mohinder Kanda as Alternates to the City of Livingston Planning Commission. Staff Recommendation: Approve Resolution.

6. Consideration of a Resolution Appointing a Member to Fill the City Council Vacancy as a Result of Council Member Jatinder Mann’s Resignation. Staff Recommendation: Approve Resolution.

Page 4 ends

7. Mayor will administer the Oath of Office to Appointed Council Member and Appointed Planning Commissioners.

8. Discussion and Direction on the Selection of a Recruitment Firm to Lead the Recruitment Process of a New Permanent City Manager.

9. Discussion and Direction on Submitting a Ballot Measure at the General Election Regarding Changing the Positions of City Clerk and City Treasurer from Elective to Appointive Positions.

COUNCIL DIRECTION ON FUTURE AGENDA ITEMS

ADJOURNMENT

Page 5 ends

AGENDA ITEM:

MEETING DATE:

STAFF REPORT
Warrant Register May 31, 2024
June 18, 2024
PREPARED BY:

REVIEWED BY:

Nancy Fuentes, Accounting Technician
Christopher Lopez, Interim City Manager
RECOMMENDATION:

Ratify the warrant register dated May 31, 2024
DISCUSSION:

Government Code sections 37208(b) and 37209 provide that accounts payable warrants or checks drawn in payment of demands certified or approved by the finance director as conforming to a budget approved by ordinance or resolution of the legislative body need not be audited by the legislative body prior to payment.

In addition, Government Code section 37208(a) provides that payroll warrants or checks need not be audited by the legislative body prior to payment. Payrolls shall be presented to the legislative body for ratification and approval at the first meeting after delivery of the payroll warrants or checks. The sum total of any payroll checks issued within the week prior to the date of the check register is also noted on the accompanying check register.

The following checks have been certified to be in accordance with the City's approved budget.

The checks have been issued and the check register is presented to the City Council for ratification:

May 15, 2024 - May 31, 2024
GENERAL WARRANTS ......................... $ 832,407.22 11142-11321 PAYROLL/WIRE WARRANTS ................. $ 232,426.77 3178-3198 TOTAL WARRANTS .............................. $
ATTACHMENTS:

Warrant Register (detailed by date and check number)
1

Page 6 ends

Accounts Payable
Checks by Date - Summary by Check Date
User: nfuentes
Printed: 6/12/2024 2:23 PM
Check No Vendor No Vendor Name
11142 251 ABS Direct, Inc.
11143 1442 Absolute Solutions
11144 62 Daisy Aguilar
11145 1475 Maria Aguilar
11146 1309 Aleshire & Wynder LLP
11147 250 Alhambra
11148 747 All Star Elite Sports
11149 290 All-Phase Electric Supply Co.
11150 252 Allways Towing
11151 282 AT&T Mobility
11152 1338 Baker Tilly US, LLP
11153 1444 Barco Products, LLC
11154 162 Steve Bassi
11155 672 Bauer Compressors, Inc.

I I 156 193 BSK Associates
I I 157 1100 CAL FIRE
11158 192 Cal Traffic
I I 159 863 California Department of Tax & Fee Admin
11160 272 Charter Communications Holdings, LLC
II 161 1239 Clark Pest Control of Stockton, Inc.
11162 447 Conco West, Inc
11163 1432 Days Generator Service,Inc.
11164 1473 Griselda Del Toro
11165 455 Ernest Packaging Solutions
11166 163 EZ Auto Supply
11167 295 Ferguson Waterworks # 1423
11168 1410 FFP Fund VII TEI Partnership I, LLC
11169 449 Fineline Striping
11170 11 51 Jose Flores
11171 1395 Maribel Franco
11172 322 Fresno City College
11173 188 Frontier
11174 1472 Carlos Fuentes
11175 1471 Anel Gaeta
11176 164 Garza Tire & Wheel, Inc
11177 356 Gouveia Engineering, Inc.
111 78 1098 Granite Construction Company
11179 819 Great West Equipment, Inc.
11180 425 HdL Coren & Cone
11181 1474 Jennifer Hidalgo
11182 358 Hilmar Ready Mix Rockery Nursery, LLC
11183 501 Hunt & Sons, Inc.
11184 3 18 La Rue Communications
11185 1218 Ladd Crane Service
11186 675 Lance, Soll & Lunghard, LLP
11187 643 Cynthia Landeros
11188 268 Language Line Services, Inc.

AP Checks by Date - Summary by Check Date (6/12/2024 2:23 PM) Check Date
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
05/20/2024
City of Livingston
1416 C Street
Livingston,. CA 95334
Check Amount
1,505.94
5,000.00
150.00
132.50
22,450.00
291.39
2,601.83
557.45
280.00
2,036.34
15,000.00
5,568.46

25.00 1,324.24
1,407.00
I, 135.40
2,940.80
2,903.62
351.37
255.00
95,893.00
104,038.30
150.00
2,014.53
935.25
523.34
12,878.07
4,875.00

25.00 150.00
356.00
5,035.71
150.00
150.00
779.30
43,354.32
2,775.64
4,883.25
1,549.50
150.00
231.66
10,691.02
1,941.00
880.00
44,002.35
150.00
199.28
Page I

Page 7 ends

Check No Vendor No Vendor Name Check Date Check Amount
11189 1348 Ana Lara 05/20/2024 150.00
11190 483 Loprest Division ofWRT 05/20/2024 1,542.66
11191 432 MacLeod Watts, Inc 05/20/2024 7,350.00
11192 615 McClatchy Company LLC 05/20/2024 570.48
11193 1469 Marlen Mendoza 05/20/2024 150.00
11194 389 Mid Valley IT 05/20/2024 14,537.69
11195 180 Mission Linen Service 05/20/2024 1,388.18
11196 459 Municipal Maintenance Equipment 05/20/2024 925.11 111 97 199 Northstar Chemical 05/20/2024 5,773.46
11198 302 Office Depot, Inc./ODP Business Solutions. 05/20/2024 145.66 11199 302 Office Depot, Inc./ODP Business Solutions. 05/20/2024 2,132.03 11200 1467 Matthew Ornelas 05/20/2024 150.00
11201 1147 PAC Machine Company, INC. 05/20/2024 3,278.81 11202 1468 Destiny Perez 05/20/2024 150.00
11203 203 PG&E 05/20/2024 452.17
11204 1423 Siomara Pina 05/20/2024 150.00
11205 1466 Pinnacles Dive Center 05/20/2024 1,543.82
11206 303 Price Ford of Turlock 05/20/2024 166.45
11207 430 Quadient Finance USA, Inc. 05/20/2024 372.91
11208 514 Quadient Leasing USA, Inc. 05/20/2024 976.55
11209 499 Safety-Kleen Systems, Inc. 05/20/2024 841.30
11210 407 San Joaquin Valley Air Pollution Contro l D 05/20/2024 160.00 11211 1330 James D Sanders 05/20/2024 150.00
11212 691 Seegers Printing 05/20/2024 156.97
11213 739 Self- Help Enterprises 05/20/2024 97,705.54
11214 589 Shannon Pump Co. 05/20/2024 884.02
11215 439 Sharpening Shop 05/20/2024 1,954.86
I 1216 307 Shred-It, C/0 Stericycle, Inc. 05/20/2024 332.92 11217 323 Springbrook Holding Company LLC 05/20/2024 1,980.00 11218 309 St. Francis Electric 05/20/2024 525.00
11219 412 State of California Department of Transport 05/20/2024 627.72 11220 1436 Sustainable Supply LLC 05/20/2024 2,268.97
11221 440 Target Specialty Products 05/20/2024 2,217.69 11222 530 Telstar Instruments 05/20/2024 1,954.00
11 223 692 Tesco Controls, Inc. 05/20/2024 3,055.00
I 1224 975 The Sign Works 05/20/2024 565.69
11225 310 Totlcom, Inc. 05/20/2024 427.71
11226 284 Trans Union LLC 05/20/2024 239.43
11227 366 USABlueBook 05/20/2024 927.08
11228 11 50 Valley 29 Electric, LLC 05/20/2024 3,004.93 11229 314 Valley Coffee & Water 05/20/2024 72.50
11230 486 Sunil Verma DC 05/20/2024 100.00
11231 1470 Enrique Villalobos 05/20/2024 1,277.34
11232 296 Visual Edge IT, Inc 05/20/2024 729.82
11233 818 Renee Waite-Mendonca 05/20/2024 25.00
11234 536 Robert Wallis 05/20/2024 25.00
11235 210 WGR Southwest, Inc. 05/20/2024 765.00
11236 860 Witmer Public Safety Group 05/20/2024 132.50
Total for 5/20/2024: 569,689.83
11237 395 Administrative Solution, Inc. 05/2 1/2024 105.00 11 238 396 American Fidelity Assurance 05/21/2024 3,282.18 11239 393 Cali fornia State Disbursement Unit 05/21/2024 893 06 11240 405 Premier Access Insurance Company 05/21/2024 19,806.20 11 241 598 Standard Insurance Company RB 05/21/2024 2,759.83 11242 1284 State of California 05/21/2024 65.08
AP Checks by Date - Summary by Check Date (6/12/2024 2 23 PM) Page 2

Page 8 ends

Check No Vendor No Vendor Name Check Date Check Amount
11243 564 Texas Life Insurance 05/21/2024 275.28
11244 608 Vision Service Plan- CA 05/21/2024 432.60
Total for 5/21/2024: 27,6 I 9.23
11245 251 ABS Direct, Inc. 05/31/2024 120.97
11246 1477 Ivan Aguilar 05/31/2024 184.25
11247 1185 Ruby Aguilar 05/3 1/2024 42.50
11 248 UB*0 1999 MARK ANDREOTTI 05/31/2024 5.85
11249 253 AT&T 05/3 1/2024 236.89
11250 566 Barton Overhead Door, Inc. 05/3 1/2024 9,04600 11251 138 1 Brink's Incorporated 05/31/2024 696.44
11252 193 BSK Associates 05/31/2024 3,188.40
11253 909 Canon Financial Services, Inc. 05/31/2024 331.89 11254 621 Covanta Energy, LLC 05/31/2024 538.20
11255 1075 Carlos Cruz 05/31/2024 100.00
11256 787 Custom Weed Control Inc. 05/31/2024 400.00
11257 1089 DAHLIN GROUP 05/3 1/2024 2,410.00
11258 293 Department of Justice Accounting Office 05/31/2024 2, 197.98 11259 547 Don's Mobile Glass 05/3 1/2024 50.00
11260 1464 Eagle Automotive Equipment IV, Inc. 05/31/2024 405.00 11261 UB*01981 Emerald Textile Services, Northern Califon 05/31/2024 750.00 11262 1465 Equipment Specialty PROS 05/31/2024 700.86
11263 163 EZ Auto Supply 05/31/2024 41.08
11264 295 Ferguson Waterworks #1423 05/3 1/2024 550.97
11265 260 First Communications, LLC 05/31/2024 13.09
11266 188 Frontier 05/31/2024 422.84
11267 387 Frontier Communications Corp Frontier Co 05/31/2024 16504 11268 1419 Gemini Group, LLC 05/3 1/2024 5,150.16
11269 1164 Gold Coast Armory LLC 05/31/2024 5,872.27
11270 356 Gouveia Engineering, Inc. 05/31/2024 46,372.41 11271 1306 Governmentjobs.com, Inc. 05/31/2024 11 ,573.20 11272 551 Griswold Industries 05/3 1/2024 11 ,465.96
11273 358 Hilmar Ready Mix Rockery Nursery, LLC 05/31/2024 231.66 11274 267 Hoffman Security 05/31/2024 821.63
11275 501 Hunt & Sons, Inc. 05/31/2024 5,976.10
11276 165 J L Analytical Services, Inc. 05/31/2024 124.00 11277 1026 Julissa Juarez 05/31/2024 150.00
11278 1478 Mandeep Kaur Chana! 05/31/2024 35.00
11279 1021 Anne Land 05/3 1/2024 150.00
11280 807 Yesenia Lara 05/31/2024 150.00
11281 1183 Jorge Lineras 05/3 1/2024 165.00
11282 874 Livingston Self Storage 05/31/2024 1,542.00
11283 UB*020 16 JAIRO ALEJANDRO MARTINEZ BAUTI 05/3 1/2024 75.54 11 284 278 Merced Irrigation District 05/3 1/2024 45,925.98 11285 389 Mid Valley IT 05/31/2024 69.00
11286 180 Mission Linen Service 05/3 1/2024 89204
11287 194 Modesto Welding Products 05/3 1/2024 24.00
11288 UB*Ol951 DAVID MORALES 05/31/2024 116.64
11 289 199 Northstar Chemical 05/3 1/2024 13,082.48
11290 302 Office Depot, Inc./ODP Business Solutions. 05/31/2024 2,619.26 11291 1201 Crystal Ourique 05/31/2024 150.00
11 292 UB*01943 JOSE PACHECO 05/3 1/2024 31.85
11293 667 Max Pangelina 05/31/2024 106.75
11294 203 PG&E 05/31/2024 84.47
11295 273 Potential Electric Inc. 05/3 1/2024 3,025.05
11296 303 Price Ford of Turlock 05/31/2024 478.58
AP Checks by Date - Summary by Check Date (6/12/2024 2:23 PM) Page 3

Page 9 ends

Check No Vendor No Vendor Name Check Date Check Amount
11297 304 Pride of Livingston Parent Boosters 05/31/2024 100.00 11298 920 Sunraj Rajania 05/3 1/2024 200.00
11299 UB*02029 H. RAMIREZ 05/3 1/2024 74.78
11300 605 Razzari Auto Centers 05/3 1/2024 390.00
11301 450 S & A Manufacturing 05/3 1/2024 343.75
11302 499 Safety-Kleen Systems, Inc. 05/31/2024 794.47
11303 UB*02077 SECURITY PAVING COMPANY 05/3 1/2024 933.00 11304 739 Self- Help Enterprises 05/3 1/2024 26,855.52
11 30 5 589 Shannon Pump Co. 05/3 1/2024 3,177.22
11306 439 Sharpening Shop 05/3 1/2024 311.20
11307 307 Shred-It, C/0 Stericycle, Inc. 05/3 1/2024 263.38 11308 UB*0l974 GREGORIO SILVA 05/31/2024 30.94
11 309 834 Speedy Bee Car Wash and Detail Center 05/3 1/2024 332.83 113 10 309 St. Francis Electric 05/3 1/2024 711.00
11 3 11 875 Taylor ER Veterinary Emergency Hospital 05/31 /2024 451 .10 11 3 12 975 The Sign Works 05/3 1/2024 484.88
113 13 310 Totlcom, Inc. 05/3 1/2024 5,617.38
11314 313 U.S. Bank Equipment Finance 05/3 1/2024 323.95 113 15 366 USABlueBook 05/3 1/2024 7,204.53
11316 1204 Valley Sanitation & Rentals LLC 05/3 1/2024 764.47 113 17 UB*01994 MARIA VEGA 05/3 1/2024 146.87
113 18 367 Verizon Wireless 05/3 1/2024 1,702.24
113 19 1476 Victory Tactical Gear, LLC 05/3 1/2024 2,971.09 11320 296 Visual Edge IT, Inc 05/3 1/2024 1,423.29
11 321 860 Witmer Public Safety Group 05/3 1/2024 430.99 Total for 5/31/2024: 235,098.1 6
Report Total ( 180 checks): 832,407.22
AP Checks by Date - Summary by Check Date (6/1 2/2024 2:23 PM) Page 4

Page 10 ends

AGENDA ITEM:

MEETING DATE:

PREPARED BY:

REVIEWED BY:

STAFF REPORT
Proceedings nnder the Benefit Assessment Act of 1982, Government Code Section 54703, et seq., for the approval to levy annnal assessments for the Livingston Benefit Assessment Districts, confirming assessments for fiscal year 2024/2025.

Jnne 18, 2024
Willdan Financial Services
Christopher Lopez, Interim City Manager
RECOMMENDATION:

It is recommended that the City Council consider:

I. Opening the Public Hearing and take any testimony given

2. Closing the Public Hearing and consider comments from the public; and,

3. Adopting Resolution No. 2024- __ , approving the Engineer's Report and the Levy and Collection of Assessments and Confirming the Diagrams and Assessments for Fiscal Year 2024/2025 for the City of Livingston Benefit Assessment Districts.

BACKGROUND:

The City of Livingston annually levies and collects special assessments in the City's Benefit Assessment Districts to offset the cost of providing the annual maintenance of drainage improvement within specific areas of the City. There are currently eighteen (18) individual districts within the City as follows:

Country Glen
Country Roads
Vinewood Estates
Vintage West (Area A & B)
Sundance (Country Villas I, 2, and 3)
Kensington Park South (Vineyard Estates)
Monte Cristo Estates
Monte Cristo Estates II (Briarwood)
Vinewood Estates II (Briarwood)
Bridgeport Village
Davante Villas
Country Lane I (Liberty Square)
Country Lane II (Country Lane, Kishi)
Sundance IV (Country Villas IV)
Strawberry Fields (Mcroy Wilbur)
Parkside-Forecast
La Tierra (Rancho Estrada)
Somerset (Sun Valley Estates)

Page 1 ends

Page 11 ends

DISCUSSION:

This resolution approves the Engineer's Report, orders the levy and collection of assessments and confinns the diagrams and assessments for the Districts.

Since no cost of living adjustments are allowed in four Districts, the proposed fiscal year 2024/2025 assessments will remain the unchanged from the previous year's assessment rates for Country Glen, Country Roads, Vintage West (Area A & B) and Vinewood Estates as the assessment rates in these Districts may not be increased over last year's rates until approved through a ballot of the property owners.

The assessments for the Districts known as Bridgeport, Country Lane I (Liberty Square), Country Lane II (Country Lane, Kishi), Davante Villas, Sundance (Country Villas I, 2, and 3), Kensington Park South (Vineyard Estates), La Tierra (Rancho Estrada), Parkside-Forecast, Monte Cristo, Monte Cristo II (Briarwood), Somerset (Sun Valley Estates), Strawberry Fields, Sundance IV (Country Villas IV), and Vinewood Estates II (Briarwood) were approved by the property owners pursuant to a mailed ballot election conducted in accordance with Article XIII D of the California Constitution.

In each fiscal year following these balloted elections, the City Council may impose the assessments in these Districts at a rate or amount that is less than or equal to the amount authorized for the previous fiscal year after being increased by the approved annual escalation factor, without conducting another mailed ballot election. The approved annual escalation factor for these Districts is based upon the Consumer Price Index, All Urban Consumers, for the San Francisco-Oakland-Hayward Area ("CPI"). The fiscal year 2024/2025 assessment rates within these Districts are proposed to be increased over last year's maximum rates by 3.666%, which is the percentage increase in the CPI, All Urban Consumers, for the San Francisco-Oakland-Hayward Area Annual 2023 calculated from Annual 2022.

Pursuant to Proposition 218, The Right to Vote on Taxes Act, new or increased assessments must be approved by a balloting (vote) of the owners of the property to be assessed. Since the assessment rates are not to be increased by any amount other than the approved CPI, there is no balloting or property owner vote to be considered in approving this year's assessments.

FISCAL IMPACT:

None to City; costs are borne by property owners within the referenced subdivisions.

ATTACHMENTS:

I. Resolution 2024-

2. Engineer's Report with Budget

Page 2 ends

Page 12 ends

RESOLUTION NO. 2024 -

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF LIVINGSTON,

AMENDING AND/OR APPROVING THE ENGINEER'S REPORT, FOR THE

LIVINGSTON BENEFIT ASSESSMENT DISTRICTS AND THE LEVY AND

COLLECTION OF ANNUAL ASSESSMENTS WITHIN SUCH DISTRICTS FOR FISCAL YEAR 2024/2025 AND CONFIRMING DIAGRAMS AND ASSESSMENTS PURSUANT TO THE BENEFIT ASSESSMENT ACT OF 1982 AND AS PROVIDED BY ARTICLE

XIIID OF THE CALIFORNIA CONSTITUTION
The City Council of the City of Livingston, California (hereinafter referred to as the "City Council") does resolve as follows:

WHEREAS, the City Council by Resolution having initiated proceedings, and declared its intention to levy annual assessments for the Livingston Benefit Assessment Districts (the "District" or the "Districts") and to levy and collect assessments against lots and parcels of land within such Districts pursuant to the provisions of the Benefit Assessment Act of 1982, Chapter 6.4, Sections 54703 to 54719 of the Government Code of the State of California (hereinafter referred to as the "Act") to pay for the costs and expenses of operating, maintaining and servicing public drainage improvements and appurtenant facilities located within the public right of ways, designated easements or specified public areas of the City; and WHEREAS, the Engineer selected by the City Council has prepared and filed with the City Clerk, and the City Clerk has presented to the City Council, a written report in connection with the annual levy of assessments against lots and parcels of land within the Districts, and the City Council did by previous Resolution preliminarily approved such report (the "Engineer's Report" or "Report"); and WHEREAS, there has now been presented to this City Council the Report as required by the Act, and as previously directed by Resolution; and
WHEREAS, this City Council has carefully examined and reviewed the Report as presented ( or amended), and is satisfied with each and all of the items and documents as set forth therein, and is satisfied that the levy has been spread in accordance with the benefits received from the improvements, operation, maintenance, monitoring and services to be perfonned, as set forth in said Report; and,
WHEREAS, the City Council desires to levy and collect assessments against lots and parcels of land within the Districts for the fiscal year commencing July I, 2024 and ending June 30, 2025, to pay for the costs and expenses of operating, maintaining, monitoring and servicing public drainage improvements and appurtenant facilities located within the public right of ways, designated easements or specified public areas of the City; and
WHEREAS, the City Council and its legal counsel have reviewed Proposition 218 and found that these assessments comply with applicable provisions of Articles XIIIC and XIIID of the California State Constitution.

I of 4

Page 13 ends

NOW, THEREFORE, BE IT RESOLVED, DETERMINED, AND ORDERED BY THE CITY

COUNCIL FOR THE CITY OF LIVINGSTON BENEFIT ASSESSMENT DISTRICTS, AS FOLLOWS:

Section 1. The above recitals are true and con-ect.

Section 2. That the Report as presented or amended, is hereby approved , and is ordered to be filed in the Office of the City Clerk as a pennanent record and to remain open to public inspection.

Section 3. Following notice duly given, the City Council has held a full and fair public hearing regarding the Districts, the Engineer's Report prepared in connection with the Districts and the proposed levy and collection of assessments and the City Council has considered all oral and written statements, objections and communications made or filed by interested persons.

Section 4. Based upon its review (and amendments, as applicable) of the Engineer's Report, a copy of which has been presented to the City Council and which has been filed with the City Clerk, and other reports and infonnation, the City Council hereby finds and detennines with respect to the Districts included in the Engineer's Report, that:
(i) the land within the Districts will be specially benefited by the operation, maintenance and servicing of public drainage improvements, within the public right of ways, designated easements or specified public areas of the City ; and (ii) the Districts include all lands so specially benefited; and (iii) the net amount to be assessed upon the lots and parcels within the Districts in accordance with the Engineer's Report for the fiscal year commencing July I, 2024 and ending June 30, 2025 is apportioned by a fonnula and method which fairly distributes the net amount among all assessable lots or parcels in proportion to the estimated special benefits to be received by each lot or parcel from the improvements; and
(iv) only special benefits are assessed, and no assessment is imposed on any parcel, which exceeds the reasonable cost of the proportional special benefit confen-ed on that parcel.

Section 5. The City Council hereby orders the proposed improvements to be made as set forth in the Engineer's Report, which improvements are briefly described as follows: The operation, maintenance, monitoring and servicing of drainage improvements, including but not limited to: lift stations, detention basins, storm drain pipeline and all appurtenant facilities required for the operation and maintenance of the above mentioned improvements. Maintenance shall include, but are not limited to repairing outlets if damaged, cleaning retention basins and repairs related to flooding.

Section 6. The City Council hereby confinns the diagrams and assessments set forth in the Engineer's Report. The maintenance, operation, monitoring and servicing of the public drainage 2 of4

Page 14 ends

improvements and appurtenant facilities shall be perfonned pursuant to the Act. For fiscal year 2024/2025, the County Auditor of Merced County shall enter on the County Assessment Roll opposite each lot or parcel ofland the amount of the assessment, and such assessments shall then be collected at the same time and in the same maimer as the County taxes are collected. After collection by the County, the net amount of the assessment after deduction of any compensation due the County for collection shall be paid to the City Treasurer.

Section 7. The assessments are in compliance with the provisions of the Act and Articles XIIIC and XIIID of the California Constitution, and the City Council has complied with all laws pertaining to the levy of ammal assessments pursuant to the Act and Articles XIIIC and XIIID of the California Constitution.

Section 8. The assessments are levied for the purpose of paying the costs and expenses of the improvements described above for fiscal year 2024/2025.

Section 9. The City Treasurer shall deposit all money representing assessments collected for the Distlicts to the credit of special fund(s) known as "Improvement Fund, City of Livingston Benefit Assessment Districts" and such money shall be expended only for the maintenance, operation, monitoring and servicing of the public drainage improvements and appurtenant facilities as described above for each of the respective districts.

Section I 0. The adoption of this Resolution constitutes the levy of assessments for the fiscal year commencing July I, 2024 and ending June 30, 2025.

Section I I. A certified copy of the diagrams and assessments shall be on file in office of the City Clerk and shall be open for public inspection.

Section 12. The City Clerk or the City's representative, Willdan Financial Services, is hereby authorized and directed to submit such assessments to the County Auditor upon adoption of this Resolution pursuant to the Act.
3 of 4

Page 15 ends

I hereby certify that the foregoing Resolution No. 2024-_ is a full, true and correct copy of a resolution duly passed and adopted by the City Council of the City of Livingston at a regular meeting thereof duly held on the 4th day of June 2024, by the vote recorded as follows:

AYES:

NOES:

ABSENT:

ABSTAIN:

ATTEST
Monica Cisneros, Deputy City Clerk

APPROVED AS TO LEGAL FORM
Roy C. Santos, City Attorney
4 of 4
By:---------- Jose A. Moran, Mayor
Of City of Livingston

Page 16 ends

CITY OF LIVINGSTON

ANNUAL ENGINEER'S REPORT

BENEFIT ASSESSMENT DISTRICTS
FISCAL YEAR 2024/2025
INTENT MEETING: May 21, 2024
PUBLIC HEARING: June 18, 2024
W w1LLDAN

Page 17 ends

ENGINEER'S REPORT AFFIDAVIT
City of Livingston
Merced County, State of California

BENEFIT ASSESSMENT DISTRICTS
This Report describes each District including the improvements, budgets, parcels and assessments to be levied for fiscal year 2024/2025. Reference is hereby made to the Merced County Assessor's maps for a detailed description of the lines and dimensions of parcels within each District.

The undersigned respectfully submits the enclosed Report as directed by the City Council.

Dated this __ 2_3_rd ___ day of __ M_a_y ___ , 2024.

Willdan Financial Services
Assessment Engineer
By: _ ~- ---
Susana Hernandez, Senior Project Manager
District Administration Services
Tyrone Peter
PE# C 81888

Page 18 ends

TABLE OF CONTENTS
I. OVERVIEW .......................................................................................................... 1 A. INTRODUCTION ......................................................................................... 1 B. COMPLIANCE WITH CURRENT LEGISLATION ....................................... 1 C. DISTRICT BOUNDARIES .......................................................................... 3 II. PLANS AND SPECIFICATIONS .......................................................................... 5 A. DESCRIPTION OF EACH DISTRICT'S SERVICES ................................... 5 Ill. METHOD OF APPORTIONMENT ........................................................................ 6 A. BENEFIT ANALYSIS .................................................................................. 6 B. ASSESSMENT METHODOLOGY .............................................................. 7 C. ASSESSMENT RATE PER EDU ................................................................ 9 IV. DISTRICT BUDGET ........................................................................................... 10 A. DESCRIPTION OF BUDGET ITEMS ........................................................ 10 B. DISTRICT BUDGET .................................................................................. 13 V. APPENDIX A - DISTRICT BOUNDARY DIAGRAMS ....................................... 17 VI. APPENDIX B - 2024/2025 ASSESSMENT ROLL ............................................ 19

Page 19 ends

w'w1LLDAN
I. OVERVIEW
A. Introduction
The City of Livingston ("City") annually levies and collects special assessments in order to maintain the improvements within eighteen (18) existing Benefit Assessment Districts ("Districts") within the City.

This Annual Engineer's Report ("Report") describes the assessments per parcel for the Districts for fiscal year 2024/2025. The assessments are based on the historical and estimated costs to maintain the improvements that provide a direct and special benefit to properties within each District. These Districts, by the use of special benefit assessments, will provide funding for the maintenance of public drainage improvements. These improvements are made in accordance with the Benefit Assessment Act of 1982, Chapter 6. 4, Division 2, Title 5 of the Government Code of the State of California commencing with Section 54703 (hereafter referred to as the "Code").

The word "parcel," for the purposes of this Report, refers to an individual property assigned its own assessment parcel number by the Merced County Assessor's Office.

The Merced County Auditor/Controller uses assessment parcel numbers and specific fund numbers, to identify on the tax roll, properties assessed for special district benefit assessments.

Following consideration of public comments and written protests at a noticed public hearing, and review of the Report, the City Council may order amendments to the Report or confirm the Report as submitted. Following final approval of the Report, and confirmation of the assessments, the Council may order the levy and collection of assessments for fiscal year 2024/2025 pursuant to the Code. In such case, the assessment information will be submitted to the County Auditor/Controller and included on the property tax roll for each benefiting parcel for fiscal year 2024/2025.

B. Compliance With Current Legislation
On November 5, 1996, California voters approved Proposition 218. This Constitutional amendment was the latest in a series of initiatives altering the revenue-raising discretion of California local agencies. The provisions of the Proposition are set forth in California Constitutional Articles XIIIC and XIIID.

As relevant to the District, California Constitution Article XIII D, Sections 1 through 5, provide for additional substantive and procedural requirements, as outlined below.

In Proposition 218, "Assessments" are defined as:
" ... any levy or charge upon real property by an agency for a special benefit conferred upon the real property. 'Assessment' includes, but is not limited to, 'special assessment,' 'benefit assessment,' 'maintenance assessment' and 'special assessment tax."' Article XIII D Section 2b
2024/2025 City of Livingston - Benefit Assessment Districts Page 1

Page 20 ends

WWILLDAN
Although District assessments are generally collected on the property tax rolls, District "assessments" are not "taxes." Assessments are distinct from the regular one percent ( 1 % ) property tax and property tax debt overrides in that assessment rates are not levied on an ad valorem basis. The levies contained in this report are considered assessments under Proposition 218.

Proposition 218 requires that beginning July 1, 1997, all new and existing assessments (with some exceptions) conform to new substantive and procedural requirements. However, certain assessments are exempted from the conformity requirement until they are increased. Generally, these exemptions include:
• Assessments used exclusively to fund sidewalks, streets, sewers, water, flood control, drainage systems, or vector control.
• Assessments used exclusively for bond repayments, the cessation of which would violate the Contract Impairment Clause of the U.S. Constitution. • Assessments previously approved by a majority of voters. • Assessments approved by the persons owning all of the property at the time the assessment was initially imposed.

The Districts formed prior to the passage of Proposition 218, designated as Country Glen, Country Roads, Vinewood Estates, and Vintage West A & B maintain improvements that are exempt from the requirements. However, any new or increased assessments, if proposed, will be subject to the substantive and procedural requirements of Proposition 218.

The Districts Sundance (Country Villas 1, 2 and 3), Kensington Park South (Vineyard Estates), Monte Cristo, Monte Cristo II (Briarwood), Vinewood Estates II (Briarwood), Bridgeport Village and Davante Villas, Country Lane I (Liberty Square), Country Lane II (Country Lane, Kishi), Parkside-Forecast, Sundance IV (Country Villas IV), Strawberry Fields, La Tierra (Rancho Estrada) and Somerset (Sun Valley Estates) were formed after the passage of Proposition 218. As such, these Districts were formed in accordance with the substantive and procedural requirements and property owners were balloted for the assessments. The assessments for these Districts included an annual Consumer Price Index inflator.
2024/2025 City of Livingston - Benefit Assessment Districts Page2

Page 21 ends

W w1LLDAN
C. District Boundaries
Country Glen This District is generally located south of "F" Street, and west of Sun Crest Avenue, in the southwest corner of the City. Parcels within the District are located in the Country Glen Subdivision.

Country Roads This District is generally located at the northeast corner of Dwight Way and Walnut Avenue. All parcels within the District are located within the Country Roads Subdivision.

Vintage West (Area A & B) This District is located north of Peach Avenue, through and including Burgundy and Gamay Way, west of Hammatt Avenue, through and including Amaretto Way. All parcels are within the Vintage West Subdivision. Area A parcels are generally west of Chianti Way while Area B parcels are generally east of Chardonnay Way.

Monte Cristo This District is located on Peach Avenue west of Prusso Street.

Monte Cristo II (Briarwood) This District is located on the northeast corner of Peach Avenue and Winton Parkway.

Vinewood Estates This District is generally located north of "F" Street, south of "B" Street, and west of Selma Herndon School. All parcels are within the Vinewood Estates Subdivision.

Vinewood Estates II (Briarwood) This District is generally located south of "B" street and west of Selma Herndon School. All parcels are northwest of the Vinewood Estates Subdivision.

Kensington Park South (Vineyard Estates) This District is located on Dwight Avenue north of Peach Avenue.

Bridgeport Village This District is located south of F Street and east of Winton Parkway.

Davante Villas This District is located south of F Street and east of Arena Canal.

Strawberry Fields This District is located on "I" Street and west of the Arena Canal.

Sundance (Country Villas 1, 2, and 3) This District is located southeast of Walnut Avenue and Dwight Way.

Sundance IV (Country Villas IV) This District is located east of Dwight Way and approximately 1,311 feet south of Walnut Avenue.
2024/2025 City of Livingston - Benefit Assessment Districts Page 3

Page 22 ends

WWILLDAN
Parkside-Forecast This District is located between "F" Street and Peach Avenue, east of Robin.

Country Lane I (Liberty Square) This District is located on the southeast corner of Hammatt Avenue and Aspenglen Way.

Country Lane II (Kishi) This District is located south of Olive Avenue at Hammatt Avenue.

La Tierra (Rancho Estrada) This District is located on the southeast corner of "F" Street and Robin Avenue.

Somerset (Sun Valley Estates) This District is located on the south side of Peach Avenue, west of the Arena Canal.
2024/2025 City of Livingston - Benefit Assessment Districts Page4

Page 23 ends

W w1LLDAN
II. PLANS AND SPECIFICATIONS
A. Description of Each District's Services
The improvements to be serviced and maintained in each District are public drainage improvements and City streets, including , but not limited to: personnel, electrical energy costs, a lift station, detention basin, storm drain pipeline, and all appurtenant facilities required for operation and maintenance of the above-mentioned improvements. Maintenance, servicing and operation shall include, but are not limited to repairing outlets if damaged, cleaning retention basins and repairing damage related to flooding together with implementation of and compliance to applicable municipal storm water quality objectives and State and Regional water quality regulations. Such maintenance, servicing and operation shall be authorized by the City Engineer or the City Manager. The specific Districts are known and designated as:
• Country Glen
• Country Roads
• Vintage West
o Area A
o Area B
• Monte Cristo Estates
• Monte Cristo Estates II (Briarwood)
• Vinewood Estates
• Vinewood Estates II (Briarwood)
• Kensington Park South (Vineyard Estates)
• Bridgeport Village
• Davante Villas
• Strawberry Fields
• Sundance (Country Villas 1, 2, and 3)
• Sundance IV (Country Villas IV)
• Parkside - Forecast
• Country Lane I (Liberty Square)
• Country Lane II (Kishi)
• La Tierra (Rancho Estrada)
• Somerset (Sun Valley Estates)
Improvement plans for the above-mentioned areas are more particularly identified and located in plans filed in the office of the City Engineer 2024/2025 City of Livingston - Benefit Assessment Districts Page 5

Page 24 ends

W w 1LLDAN
Ill. METHOD OF APPORTIONMENT
A. Benefit Analysis

BACKGROUND
The Benefit Assessment Act of 1982 provides that assessments may be apportioned upon all assessable lots or parcels of land within a district in proportion to the estimated benefits to be received by each lot or parcel from the improvements in that district. Additionally, Proposition 218 states:
"In any legal action contesting the validity of any assessment, the burden shall be on the agency to demonstrate that the property or properties in question receive a special benefit over and above the benefits conferred on the public at large and that the amount of any contested assessment is proportional to, and no greater than, the benefits conferred on the property or properties in question." Article XIIID Section 4f Therefore, the agency also has a responsibility to identify the benefits conferred on each parcel, (i.e., "special benefit" versus "general benefit"). Proposition 218 defines special benefit as:
" ... a particular and distinct benefit over and above general benefits conferred on real property located in the district or to the public at large. General enhancement of property value does not constitute 'special benefit."' Article XIIID Section 2i This does not necessarily mean "special benefit" cannot be "estimated benefit".

Proposition 218 requires the City to identify all parcels which have a special benefit conferred upon them and upon which an assessment will be imposed. The proportionate special benefit to each parcel shall be determined in relationship to the entirety of the public improvements or the maintenance and operation expenses being provided, and
"Only special benefits are assessable, and an agency shall separate the general benefits from the special benefits conferred on a parcel. Parcels within a district that are owned or used by any agency, the State of California or the United States shall not be exempt from assessment unless the agency can demonstrate by clear and convincing evidence that those publicly owned parcels in fact receive no special benefit."

SPECIAL BENEFIT
Each and every parcel within each District receives a particular .and distinct benefit from the improvements in that District over and above general benefits conferred by the improvements.
2024/2025 City of Livingston - Benefit Assessment Districts Page 6

Page 25 ends

W w1LLDAN
First, all of the improvements were conditions of approval for the creation or development of the parcels. In order to create or develop the parcels, the City required the original developer to install and guarantee the maintenance of storm water control structures, and appurtenant facilities to serve the parcels. Therefore, each and every parcel within each District could not have been developed in the absence of the installation and promised maintenance of these facilities.

In addition, the improvements continue to confer a particular and distinct special benefit upon parcels within each District because of the nature of the improvements.

The proper maintenance of storm water control and appurtenant facilities specially benefit parcels within each District by alleviating excess water during periods of rain.

This allows individual parcels to be used to their fullest extent. All of the abovementioned contributes to a specific enhancement of each of the parcels within each District.

GENERAL BENEFIT
In addition to the special benefits received by the parcels within each District, there are incidental general benefits conferred by the proposed improvements.

The total benefits are thus a combination of the special benefits to the parcels within each District and the general benefits to the public at large and to adjacent property owners. The portion of the total drainage maintenance costs, which are associated with general benefits, will not be assessed to the parcels in each District, but will be paid from other City Funds.

Because the drainage facilities are located immediately adjacent to properties within each District, and are maintained solely for the benefit of the properties within each District, any benefit received by properties outside of each District is merely incidental.

It is estimated that the general benefit portion of the benefit received from the improvements for each District is less than one (1 %) percent of the total benefit.

Nonetheless, the City has agreed to ensure that no property is assessed in excess of the reasonable cost of the proportional special benefit conferred on that property.

B. Assessment Methodology
The net amount to be assessed upon parcels within each District are apportioned by any method, which fairly distributes the net amount among all parcels that receive benefit from improvements within each District.

The benefit formula used within each District may vary. The formula used for each District reflects the composition of the parcels, and the improvements and services provided, to accurately proportion the costs based on the estimated special benefit to each parcel.

Each parcel in a District is assigned a weighting factor known as an Equivalent Dwelling Unit ("EDU"). All single-family residential properties are assigned an EDU of

1.0. The total EDUs in each District is divided into the total Balance to Levy for the District to establish the Levy per EDU ("Rate"). The Rate is then multiplied by the 2024/2025 City of Livingston - Benefit Assessment Districts Page 7

Page 26 ends

W w1LLDAN
parcel's individual EDU to establish the parcel's levy amount. An explanation of how the weighting factors were determined can be found in the original District formation documents on file with the City.

The following shows the EDU factors for each property type in a District:

Property Type EDU Factor Basis
Developed Residential
Developed Multi-Family
Undeveloped Residential
Developed Commercial/Industrial
Undeveloped Commercial/Industrial
Developed Public

1.00 1.00

0.30 6.00

0.30 6.00
Per Parcel
Per Unit
Per Acre
Per Acre
Per Acre
Per Acre
The total number of EDUs within each District is provided in the District Budget under Section IV. B of this Report.

A residential parcel shall be considered developed if a building permit can be issued on such parcel without further subdivision and the parcel is adjacent to curb and gutter improvements.

The following formulas are used to calculate each property's assessment.

Total Balance to Levy/Total EDU = Levy per EDU (Rate)
Parcel EDU x Levy per EDU (Rate) = Parcel Levy Amount
The table below is a sample levy calculation for a typical residential parcel from each Area of the Vintage West District.

SAMPLE LEVY CALCULATION
TOTAL DISTRICT PROPERTY BALANCE TOTAL = LEVY x PARCEL = PARCEL

TYPE TO LEVY EDU PER EDU EDU LEVY
Vintage West Area A Single Family
Vintage West Area B Single Family
$1,839.00
$11,014.92

75.00 : $24.52 X 1.00 = $24.52
141 .00 : $78.12 X 1.00 = $78.12
All assessed lots or parcels of real property within each District are listed on the Assessment Roll (See Appendix B - 2024/2025 Assessment Roll). The Assessment Roll states the net amount to be assessed upon assessable lands within each District for fiscal year 2024/2025, shows the fiscal year 2024/2025 assessment upon each lot and parcel within each District and describes each assessable lot or parcel of land within each District. These lots and parcels are more particularly described on the County Assessment Roll, which is on file in the office of the Merced County Assessor and by reference is made a part of this report.
2024/2025 City of Livingston - Benefit Assessment Districts Page 8

Page 27 ends

W w1LLDAN
C. Assessment Rate Per EDU
For Fiscal Year 2024/2025, the assessment rate per EDU for the Sundance (Country Villas 1, 2, and 3), Kensington Park South (Vineyard Estates), Monte Cristo, Monte Cristo II (Briarwood), Vinewood Estates II (Briarwood), Bridgeport Village, Davante Villas, Country Lane I (Liberty Square), Country Lane II (Kishi), Sundance IV (Country Villas IV), Strawberry Fields, Parkside-Forecast, La Tierra (Rancho Estrada), and Somerset (Sun Valley Estates) Districts have been increased by the annual percentage increase in the Consumer Price Index (CPI) of "All Urban Consumers" for the San Francisco-Oakland-Hayward Area ("CPI") calculated from Annual 2022 to Annual 2023 of 3.67%. Should the Bureau of Labor Statistics revise such index or discontinue the preparation of such index, the Engineer shall use the revised index or a comparable system as approved by the City Council for determining fluctuations in the cost of living.

The Fiscal Year 2024/2025 maximum rates per EDU for each District are shown in the budget section of this Report.

The following table provides the proposed Assessment Rates per EDU of each District to be levied in Fiscal Year 2024/2025.

Proposed
District . . Assessment
C d o e District R Annual lnflator ate
Per EDU*
401 Country Glen $43.02 Flat Rate
402 Country Roads $17.20 Flat Rate
403 Vintage West Area A $24.52 Flat Rate
404 Monte Cristo $141.58 CPI
405 Monte Cristo II (Briarwood) $141.58 CPI
406 Vinewood Estates $44.58 Flat Rate
407 Vinewood Estates II (Briarwood) $78.83 CPI
408 Kensington Park South (Vineyard Estates) $37.78 CPI 409 Bridgeport Village $143.34 CPI
410 Davante Villas $145.33 CPI
411 Strawberry Fields $143.34 CPI
412 Sundance (Country Villas 1, 2 & 3) $141.52 CPI
413 Sundance IV (Country Villas IV) $143.34 CPI
414 Parkside Forecast $143.34 CPI
415 Country Lane I (Liberty Square) $145.33 CPI
416 Country Lane II (Country Lane, Kishi) $145.33 CPI
417 La Tierra (Rancho Estrada) $143.34 CPI
418 Vintage West Area B $78.12 Flat Rate
420 Somerset (Sun Valley Estates) $141.24 CPI
*Rates have been rounded down to the nearest even penny per Merced County requirements. 2024/2025 City of Livingston - Benefit Assessment Districts Page 9

Page 28 ends

W w1LLDAN
IV. DISTRICT BUDGET
A. Description of Budget Items
The following describes the services and costs that are funded through each District.

The budget displays the operations and maintenance expenses necessary broken down under the direct and admin costs.

DIRECT COSTS:

Personnel Services - Includes labor related costs required to properly maintain, service and/or operate the District improvements and appurtenant facilities.

Personnel services includes items such as salaries, insurance, retirement, Medicare and personnel expenses broken down in separate categories listed under direct costs.

Operations and Maintenance:

Detention Basin/Equip O&M - Includes non-labor costs of maintaining, servicing and/or operating the Detention Basin improvements and related equipment.

Storm Drain O&M - Includes non-labor costs of maintaining and/or serving storm drain improvements.

Utilities - Includes costs for electrical energy provided by Pacific Gas and Electric to operate the District utilities.

Equipment Purchases - Purchases of equipment to be used to maintain, service and/or operate the District improvements. This and any other budget line item that is zero for the current fiscal year may not be listed shown in the Report's budget.

ADMINISTRATION COSTS:

County Administration Fee - The costs to the District for the County to collect assessments on the property tax bills.

District Engineering/Administration - The cost to all particular departments and staff of the City for providing the coordination of District services, operations and maintenance, response to public concerns and education, and procedures associated with the levy and collection of assessments, which are shown as City/District Fees. Also includes the costs of contracting with professionals to provide any additional administrative, legal or engineering services specific to the District, which are shown as Direct Engineering Fees.
2024/2025 City of Livingston - Benefit Assessment Districts Page 10

Page 29 ends

Ww1LLDAN
LEVY BREAKDOWN:

Replenishmentl(Use) of Reserve - Funding transferred from or to the District's Reserve to either offset a portion of the budgeted costs or to replenish the Reserve. The Reserve provides for the collection of funds to operate a District from the time period of July 1 (beginning of the Fiscal Year) through January to compensate for the approximate six-month delay between the start of the District's fiscal year and the receipt of the collections from the County. If sufficiently funded, the Reserve can eliminate the need for the City to transfer funds from non-district accounts to pay for District costs during this period.

General Fund (Contribution)/Repayment - The projected General Fund contribution to the District when projected District expenditures cannot be met by the District's annual assessments or available reserves. A negative amount indicates a projected General Fund contribution while a positive amount represents potential funds available for repayment to the General Fund of a previous contribution.

Rounding Adjustment-A necessary rounding adjustment due to limitations of the County property tax system that requires even penny levy amounts to be placed on the secured tax roll.

Balance to Levy - This is the total amount to be levied and collected through assessments for the current fiscal year. The balance to levy represents the sum of total direct and administration costs, together with any applicable adjustments to the budget as described above.

DISTRICT STATISTICS:

Charge Per EDU - The proposed assessment rate per EDU.

Maximum Rate per EDU - For each District, the maximum rate per EDU is the prior year maximum assessment rate of any District not subject to annual rate increases; the maximum rate per EDU in all other Districts is the prior year maximum assessment rate inflated by the annual percentage CPI increase.

Projected Maximum Assessment - Represents each District's total EDUs times the respective maximum assessment rate per EDU. Since this amount is not affected by rounding or other County requirements, this amount may vary slightly from the Balance to Levy.

OPERATING RESERVE
Projected Beginning Reserve Balance - The projected fund balance as of July 1, 2024.
2024/2025 City of Livingston - Benefit Assessment Districts Page 11

Page 30 ends

WWILLDAN
Replenish /(Use) Operating Reserve - A positive amount increases the levy in order to replenish the reserve (or fund anticipated costs) where a negative amount reduces the levy by using the reserves to offset costs.

Transfer froml(to) the Special Projects Reserve - The amount of Operating Reserve monies expected to be transferred to or from the Special Projects Reserve in order to arrive at an operating reserve balance generally sufficient to fund District expenses for six months, to the extent that funds are available.

Ending Reserve Balance (est.) - This amount represents the projected Operating Reserve balance/(deficit) for each District as of June 30, 2025. The optimum ending balance of the Operating Reserve is considered to be an amount sufficient to fund the estimated costs of the District from July 1, 2025 to December 31, 2025.

SPECIAL PROJECTS RESERVE:

Beginning Reserve Balance - The Special Projects Beginning Reserve Balance is shown as zero as each District's entire beginning reserve balance is shown in the Operating Reserve.

Replenish /(Use) Special Projects Reserve - This amount is added to the levy to replenish the reserves and / or to fund anticipated needs of the District.

Transfer froml(to) the Operating Reserve - The amount of Operating Reserve monies expected to be transferred to or from the Special Projects Reserve in order to arrive at an operating reserve balance generally sufficient to fund District expenses for six months.

Ending Reserve Balance (est.) -The projected balance of funds in the Special Projects Reserve as of June 30, 2025 These funds are held for future rehabilitation projects, replacements, restorations, upgrades of District improvements or other improvements allowed by the Act. Periodically, funds held in a Special Projects Reserve may be needed to respond to changing maintenance needs of the improvements or other factors. Accordingly, any or all funds held in a Special Projects Reserve are subject to transfer into the same District's Operating Reserve, at the discretion of the Public Works Director, in order to provide for the replacement, maintenance, servicing and operation of the improvements. 2024/2025 City of Livingston - Benefit Assessment Districts Page 12

Page 31 ends

W w 1LLDAN
B. District Budget
Monte
Country Country Vintage Monte Cristo II
Description Glen Roads West Area A Cristo (Briarwood)
Direct Costs
Personnel $752 $1,372 $738 $3,378 $3,415
Operations & Maintenance 460 1,405 3,055 4,096 3,902
Total Direct Costs $1,213 $2,777 $3,794 $7,474 $7,317
Administration Costs 292 495 245 1,077 1,103
Levv Breakdown
Total Direct and Admin Costs $1,505 $3,272 $4,039 $8,551 $8,420 Special Project Reserve Acct 388 168 (2,200) 510 924
General Fund Contribution
Roundinq Adjustment
Balance to Levy $1,892.88 $3,440.00 $1,839.00 $9,061.12 $9,344.28 District Statistics
Charge Per EDU* $43.02 $17.20 $24.52 $141.58 $141.58
Total EDUs 44 200 75 64 66
Total Levied Parcels 44 200 75 64 66
Maximum Rate Per EDU $43.02 $17.20 $24.52 $141.58 $141.58 Projected Maximum Assessment $1,893 $3,440 $1,839 $9,061 $9,344 Operating Reserve
Projected Beqinninq Reserve Balance (7-1-24) $6,810 $7,178 $10,682 $14,151 $13,841 Replenish /(Use) Operatinq Reserve 388 168 (2,200) 510 924 Transfer fm/(to) Spec Projects Reserve (6,446) (5,710) (6,463) (10,385) (10,555) Ending Reserve Balance (est.) (7-1-25) $752 $1,636 $2,019 $4,276 $4,210 Special Projects Reserve
Projected Beqinninq Balance (7 -1-24) $0 $0 $0 $0 $0
Replenish /(Use) Spec Projects Reserve 0 0 0 0 0
Transfer from/ (to) Operating Reserve 6,446 5,710 6,463 10,385 10,555 Ending Reserve Balance (est.) (7-1-25) $6,446 $5,710 $6,463 $10,385 $10,555 *Rates have been rounded to nearest even penny per Merced County Requirements. 2024/2025 City of Livingston - Benefit Assessment Districts Page 13

Page 32 ends

District Budget
(Continued)
Description
Direct Costs
Personnel
Operations & Maintenance
Total Direct Costs
Administration Costs
Levy Breakdown
Total Direct and Admin Costs
Special Project Reserve Acct
General Fund Contribution
RoundinQ Adjustment
Balance to Levy
District Statistics
CharQe Per EDU*
Total EDUs
Total Levied Parcels
Maximum Rate Per EDU
Projected Maximum Assessment
Operating Reserve
Projected BeQinninQ Reserve Balance (7-1-24)
Replenish /(Use) OperatinQ Reserve
Transfer fm/(to) Spec Projects Reserve
Ending Reserve Balance (est.) (7-1-25)
Special Projects Reserve
Projected BeQinninQ Balance (7-1-24)
Replenish /(Use) Soec Projects Reserve
Transfer from I (to) Ooeratinq Reserve
Ending Reserve Balance (est.) (7-1-25)
Vinewood
Estates
$2,115
1,461
$3,576
782
$4,358
1,125
$5,483.34
$44.58
123
123
$44.58
$5,483
$26,434
1,125
(25,380)
$2,179
$0
0 25,380
$25,380
*Rates have been rounded to nearest even penny per Merced County Requirements Kensington
Vinewood Park South
Estates II (Vineyard
(Briarwood) Estates)
$437 $437
265 880
$702 $1,318
187 191
$889 $1,509
294 (375)
$1,182.45 $1,133.40
$78.83 $37.78
15 30
15 30
$78.83 $37.78
$1,182 $1,133
$9,987 $586
294 (375)
(9,836) 0
$444 $211
$0 $0
0 0
9,836 0
$9,836 $0
2024/2025 City of Livingston - Benefit Assessment Districts W w1LLDAN
Bridgeport Davante
Village Villas
$4,330 $8,182
4,157 14,576
$8,486 $22,758
1,476 3,183
$9,962 $25,941
1,792 (3,706)
$11,753.88 $22,235.49
$143.34 $145.33
82 153
82 153
$143.34 $145.33
$11,754 $22,235
$22,452 $30,774
1,792 (3,706)
(19,263) (14,098)
$4,981 $12,971
$0 $0
0 0
19,263 14,098
$19,263 $14,098

Page 14 ends

Page 33 ends

District Budget
(Continued)
Description
Direct Costs
Personnel
Operations & Maintenance
Total Direct Costs
Administration Costs
Levy Breakdown
Total Direct and Admin Costs
Special Project Reserve Acct
General Fund Contribution
Rounding Adjustment
Balance to Levy
District Statistics
Charge Per EDU*
Total EDUs
Total Levied Parcels
Maximum Rate Per EDU
Projected Maximum Assessment
Operating Reserve
Projected BeQinninQ Reserve Balance (7-1-24)
Replenish /(Use) OperatinQ Reserve
Transfer fm/(to) Spec Projects Reserve
Ending Reserve Balance (est.) (7-1-25)
Special Projects Reserve
Projected BeQinninQ Balance (7 -1-24)
Replenish /(Use) Spec Projects Reserve
Transfer from / (to) OperatinQ Reserve
Ending Reserve Balance (est.) (7-1-25)
Strawberry
Fields
$314
323
$637
195
$832
28 $860.04
$143.34
6 6
$143.34
$860
$1 ,597
28 (1,208)
$416
$0
0 1,208
$1,208
Sundance
(Country Sundance IV
Villas (Country Villas
1, 2 & 3) IV)
$9,351 $5,023
11 ,147 4,750
$20,499 $9,773
3,153 1,692
$23,652 $1 1,465
1,680 2,439
$25,332.08 $13,903.98
$141 .52 $143.34
179 97
179 97
$141 .52 $143.34
$25,332 $13,904
$40,311 $21,049
1,680 2,439
(30,166) (17,756)
$11,826 $5,732
$0 $0
0 0
30,166 17,756
$30,166 $17,756
• Rates have been rounded to nearest even penny per Merced County Requirements. 2024/2025 City of Livingston - Benefit Assessment Districts W w1LLDAN
Country
Lane I
Parkside (Liberty
Forecast Square)
$9,744 $2,881
12,175 2,688
$21,919 $5,568
3,286 984
$25,205 $6,553
1,313 1,586
$26,517.90 $8,138.48
$143.34 $145.33
185 56
185 56
$143.34 $145.33
$26,518 $8,138
$30,490 $12,865
1,313 1,586
(19,200) (11 ,174)
$12,603 $3,276
$0 $0
0 0
19,200 11,174
$19,200 $11,174

Page 15 ends

Page 34 ends

District Budget
(Continued)
Direct Costs
Personnel
Description
Operations & Maintenance
Total Direct Costs
Administration Costs
Levy Breakdown
Total Direct and Admin Costs
Special Project Reserve Acct
General Fund Contribution
Rounding Adiustment
Balance to Levv
District Statistics
Charge Per EDU*
Total EDUs
Total Levied Parcels
Maximum Rate Per EDU
Proiected Maximum Assessment
Operating Reserve
Projected Beginning Reserve Balance (7-1-24)
Replenish /(Use) Operating Reserve
Transfer fm/(to) Spec Projects Reserve
Ending Reserve Balance (est.) (7-1-25)
Special Projects Reserve
Projected Beginninq Balance (7-1-24)
Replenish /(Use) Spec Projects Reserve
Transfer from / (to) Operatinq Reserve
Ending Reserve Balance (est.) (7-1-25)
Country
Lane II
(Country
Lane,
Kishi)
$8,427
9,781
$18 208
2,958
$21,166
1,650
$22,816.81
$145.33
157
157
$145.33
$22,817
$18,766
1,650
(9,833)
$10,583
$0
0 9,833
$9,833
• Rates have been rounded to nearest even penny per Merced County Requirements.

W w1LLDAN
La Tierra Vintage Somerset
(Rancho West (Sun Valley
Estrada) Area B Estates)
$4,038 $4,528 $7,145
3,785 2,915 7,467
$7,824 $7,443 $14,612
1,345 1,400 2,305
$9,169 $8,843 $16,917
1,869 2,172 1,868
$11,037.18 $11,014.92 $18,784.92
$143.34 $78.12 $141.24
77 141 133
77 141 133
$143.34 $78.12 $141.24
$11,037 $11,015 $18,785
$14,780 $51,585 $19,742
1,869 2,172 1,868
(12,064) (49,335) (13,152)
$4,584 $4,422 $8,458
$0 $0 $0
0 0 0
12,064 49,335 13,152
$12,064 $49,335 $13,152
2024/2025 City of Livingston - Benefit Assessment Districts Page 16

Page 35 ends

W w 1LLDAN
V. APPENDIX A - DISTRICT BOUNDARY DIAGRAMS
The Boundary Diagram for each District have been previously submitted to the City Clerk in the format required under the Act and are, by reference, hereby made part of this Report.

The Boundary Diagrams are available for inspection at the office of the City Clerk during normal business hours. An overview map showing the general location of the boundaries of each of the City's Benefit Assessment Districts is provided on the follow page.

The lines and dimensions of each lot or parcel within the Districts are those lines and dimensions shown on the maps of the Assessor of the County of Merced, for the year when this Report was prepared, and are also incorporated by reference herein and made part of this Report.
2024/2025 City of Livingston - Benefit Assessment Districts Page 17

Page 36 ends

BLOSS AVE..
~S!,
I VINEWOOO AVE..

FUNT AVE..
lj jflH
PEACH AVE.

F ST.

CITY OF LIVINGSTON

BENEFIT ASSESSMENT DISTRICTS
EUCAL YPn.1S AVE.

BIRD ST.
~ /
OUVle AVE.

I
WALNUT AVE.
;
LEGEND:
- BOUNDARY LINE
- BRlDGEPORTVJUAGE - COUNTRY GLEN - COUNTRY LANE I (LIBERTY SQUARE) - COUNTRY LANE II {KISHI) - COUNTRY ROADS
- OAVANTE VlLLAS

G KENSINGTON PARK SOUTH (VINEYARD ESTATES)
_

LATIERRA
- MONTECRISTOESTATES - MONTECRISTOESTATESII

K PARKSIDE

1. -Mtl STRAWBERRY FIELDS
- SUNDANCE (COUNTRY VILLAS)
- SUNDANCE IV B VINEWOOD ESTATES
p VtNEWOOO ESTATES (BRlARWOOO}
Ell VINTAGE WEST

R SOMERSET (SUN VALLEY ESTATES)
HIGHWAY99
-REVISEO.uE71, 20t11
MuniFinancial
nlMV.olMoa1n<,
s ...... 113 To.,...v.lo.CoJ.k>,.... R'.Ml-3661 Pk<IM (»$1) Ml~- 1o>. (~I! loe?•:'.l&lG

Page 37 ends

W w1LLDAN
VI. APPENDIX B - 2024/2025 ASSESSMENT ROLL
Parcel identification, for each lot or parcel within the District, shall be the parcel as shown on the Merced County Assessor's map for the year in which this Report is prepared. The land use classification for each parcel is based on the Merced County Assessor's Roll. A listing of parcels assessed within each District, along with the corresponding assessment amount of each, is provided in the following pages.

Non-assessable lots or parcels may include areas of public streets and other roadways (typically not assigned an APN by the County); dedicated public easements, open space areas and rights-of-ways including public greenbelts and parkways; utility rights-of-ways; common areas; landlocked parcels, small parcels vacated by the County, bifurcated lots, and any other property that cannot be developed. These types of parcels are considered to receive little or no benefit from the improvements and are therefore exempted from assessment. Properties outside the District boundary receive no direct or special benefits from the improvements provided by the District and are not assessed.

Approval of this Report (as submitted or as modified) confirms the method of apportionment and the maximum assessment rate to be levied against each eligible parcel and thereby constitutes the approved levy and collection of assessments for the fiscal year. The parcels and the amount of assessment to be levied shall be submitted to the County Auditor/Controller and included on the property tax roll for the fiscal year.

If any parcel submitted for collection is identified by the County Auditor/Controller to be an invalid parcel number for the current fiscal year, a corrected parcel number and/or new parcel numbers will be identified and resubmitted to the County Auditor/Controller. The assessment amount to be levied and collected for the resubmitted parcel or parcels shall be based on the method of apportionment and assessment rate approved in this Report.

Therefore, if a single parcel has changed to multiple parcels, the assessment amount applied to each of the new 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.
2024/2025 City of Livingston - Benefit Assessment Districts Page 19

Page 38 ends

City of Livingston
BAD - Country Glen
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-062-001-000 337 PARADISE DR 1.0 $43.02
022-062-002-000 349 PARADISE DR 1.0 43.02
022-062-003-000 361 PARADISE DR 1.0 43.02
022-062-004-000 373 PARADISE DR 1.0 43.02
022-063-001-000 915 HILLTOP AVE 1.0 43.02
022-063-002-000 931 HILLTOP AVE 1.0 43.02
022-063-003-000 947 HILLTOP AVE 1.0 43.02
022-063-004-000 963 HILLTOP AVE 1.0 43.02
022-063-005-000 979 HILLTOP AVE 1.0 43.02
022-063-006-000 995 HILLTOP AVE 1.0 43.02
022-067-026-000 996 HILLTOP AVE 1.0 43.02
022-067-027-000 980 HILLTOP AVE 1.0 43.02
022-067-028-000 964 HILLTOP AVE 1.0 43.02
022-067-029-000 948 HILLTOP AVE 1.0 43.02
022-067-030-000 932 HILLTOP AVE 1.0 43.02
022-067-031-000 916 HILLTOP DR 1.0 43.02
022-071-001-000 988 AUBURN CT 1.0 43.02
022-071 -002-000 976 AUBURN CT 1.0 43.02
022-071-003-000 968 AUBURN CT 1.0 43.02
022-071-004-000 960 AUBURN CT 1.0 43.02
022-071-005-000 948 AUBURN CT 1.0 43.02
022-071-006-000 936 AUBURN CT 1.0 43.02
022-071-007-000 928 AUBURN CT 1.0 43.02
022-071-008-000 920 AUBURN CT 1.0 43.02
022-071-009-000 912 AUBURN CT 1.0 43.02
022-071-011-000 915 AUBURN CT 1.0 43.02
022-071-012-000 925 AUBURN CT 1.0 43.02
022-071-013-000 933 AUBURN CT 1.0 43.02
022-071-014-000 414 PARADISE CT 1.0 43.02
022-071-015-000 426 PARADISE CT 1.0 43.02
022-071-016-000 440 PARADISE CT 1.0 43.02
022-071-017-000 452 PARADISE CT 1.0 43.02
022-071-018-000 466 PARADISE CT 1.0 43.02
022-071-019-000 482 PARADISE CT 1.0 43.02
022-071-020-000 498 PARADISE CT 1.0 43.02
022-071-021-000 499 PARADISE CT 1.0 43.02
022-071-022-000 483 PARADISE CT 1.0 43.02
022-071-023-000 467 PARADISE CT 1.0 43.02
022-071-024-000 453 PARADISE CT 1.0 43.02
022-071-025-000 441 PARADISE CT 1.0 43.02
022-071-026-000 427 PARADISE CT 1.0 43.02
022-071-027-000 41 5 PARADISE CT 1.0 43.02
022-072-001-000 385 PARADISE DR 1.0 43.02
022-072-002-000 399 PARADISE DR 1.0 43.02
Summary Flelds Value
Number of Parcels to be Levied 44
Total EDUs 44.00
Total Charges $1,892.88
Willdan Financial Services Page 1 of 1

Page 39 ends

City of Livingston
BAD - Country Roads
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-271-001-000 828
143-271 -002-000 824
143-271-003-000 812
143-271-004-000 800
143-271-005-000 788
143-271-006-000 776
143-271-007-000 780
143-271-008-000 792
143-271-009-000 804
143-271-010-000 816
143-272-001-000 708
143-272-002-000 720
143-272-003-000 732
143-272-004-000 744
143-272-005-000 756
143-272-006-000 768
143-272-007-000 764
143-272-008-000 752
143-272-009-000 740
143-272-010-000 726
143-272-011-000 712
143-272-012-000 2832
143-272-013-000 2836
143-272-014-000 2842
143-272-015-000 2850
143-272-016-000 2858
143-272-017-000 2866
143-272-018-000 2872
143-272-019-000 2880
143-272-020-000 2886
143-272-021-000 2890
143-272-022-000 2896
143-273-001-000 817
143-273-002-000 805
143-273-003-000 793
143-273-004-000 781
143-273-005-000 769
143-273-006-000 757
143-273-007-000 2837
143-273-008-000 2843
143-273-009-000 2851
143-273-010-000 2859
143-273-011-000 2865
143-273-012-000 2871
143-273-013-000 2879
143-273-014-000 2885
143-273-015-000 2889
143-273-016-000 2897
143-273-017-000 2894
143-273-018-000 2892
143-273-019-000 2888
143-273-020-000 2882
143-273-021-000 2874
Willdan Financial Services

DWIGHT WAY

MAPLE AVE

DWIGHT WAY

MAPLE AVE

MAPLE AVE
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST

MAPLE AVE

MAPLE AVE
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST
ELM ST

BIRCH ST

1.0 1.0

1.0 $17.20

17.20 17.20

Page 1 of 4 ends

Page 40 ends

City of Livingston
BAD - Country Roads
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-273-022-000 2868
143-273-023-000 2860
143-273-024-000 763
143-273-025-000 775
143-273-026-000 787
143-273-027-000 799
143-273-028-000 2850
143-27 4-001-000 2867
143-27 4-002-000 2873
143-27 4,003-000 2881
143-27 4-004-000 2887
143-27 4-005-000 2891
143-27 4-006-000 2895
143-27 4-007-000 2899
143-27 4-008-000 2901
143-27 4-009-000 2915
143-27 4-010-000 785
143-27 4-011-000 795
143-27 4-012-000 801
143-274-013-000 2914
143-27 4-014-000 2900
143-274-015-000 2898
143-27 4-016-000 2894
143-274-017-000 2892
143-27 4-018-000 2888
143-274-019-000 2882
143-27 4-020-000 2874
143-27 4-021-000 800
143-275-001-000 700
143-275-002-000 710
143-275-003-000 724
143-275-004-000 746
143-275-005-000 760
143-275-006-000 768
143-275-007-000 771
143-27 5-008-000 761
143-27 5-009-000 747
143-275-010-000 729
143-275-011-000 709
143-275-012-000 702
143-275-013-000 712
143-275-014-000 722
143-275-015-000 734
143-275-016-000 742
143-275-017-000 758
143-275-018-000 770
143-275-019-000 776
143-275-020-000 788
143-275-021-000 794
143-275-022-000 800
143-275-023-000 806
143-281-002-000 924
143-281-003-000 912
Willdan Financial Services

BIRCH ST

ALDER ST

ALDER WAY

BLACK PINE WAY

BIRCH ST

CEDAR LN

BLACK PINE WAY

ALDER WAY

SYCAMORE ST

CEDAR CT

CEDAR ST

CEDAR LN

DWIGHT WAY

1.0 1.0

1.0 17.20

17.20 17.20

Page 2 of 4 ends

Page 41 ends

City of Livingston
BAD - Country Roads
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-281-005-000 888
143-281-006-000 876
143-281-007-000 864
143-281-008-000 852
143-281-009-000 840
143-281-010-000 836
143-281-011-000 848
143-281-012-000 860
143-281-013-000 872
143-281-014-000 884
143-281-015-000 896
143-281-016-000 908
143-281-017-000 920
143-281-018-000 913
143-281-019-000 901
143-281-020-000 889
143-281-021-000 877
143-281-022-000 865
143-281-023-000 853
143-281-024-000 841
143-281-025-000 2843
143-281-026-000 2851
143-281-027-000 2859
143-281-028-000 2865
143-281-029-000 2871
143-281-030-000 2885
143-281-031-000 2895
143-281-032-000 2899
143-281-033-000 801
143-281-034-000 817
143-281-035-000 2892
143-281-036-000 2888
143-281-037-000 2882
143-281-038-000 2874
143-281-039-000 2868
143-281-040-000 2864
143-281-041-000 2858
143-281-042-000 2859
143-281-043-000 2869
143-281-044-000 2865
143-281-045-000 2867
143-281-046-000 2873
143-281-047-000 2881
143-281-048-000 2887
143-281-049-000 2891
143-281-050-000 827
143-281-051-000 2906
143-281-052-000 2900
143-281-053-000 2894
143-281-054-000 2882
143-281-055-000 2876
143-281-056-000 2870
143-281-057-000 2864
Willdan Financial Services

DWIGHT WAY

MAPLE CT

BLACK PINE WAY

ZELKOVA WAY

ZELKOVAWAY

AMBER CT

ZELKOVAWAY

EVERGREEN CT

1.0 1.0

17.20 17.20

1.0 17.20

Page 3 of 4 ends

Page 42 ends

City of Livingston
BAD - Country Roads
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-281-058-000 2858 EVERGREEN CT 1.0 17.20
143-281-059-000 2859 EVERGREEN CT 1.0 17.20
143-281-060-000 2865 EVERGREEN CT 1.0 17.20
143-281-061-000 NO SITUS ADDRESS 1.0 17.20
143-281-062-000 2877 EVERGREEN CT 1.0 17.20
143-281-063-000 2881 EVERGREEN CT 1.0 17.20
143-281-064-000 2887 EVERGREEN CT 1.0 17.20
143-28 1-065-000 2895 EVERGREEN CT 1.0 17.20
143-281-066-000 2901 EVERGREEN CT 1.0 17.20
143-281-067-000 NO SITUS ADDRESS 1.0 17.20
143-281-068-000 2913 EVERGREEN WAY 1.0 17.20
143-281-069-000 2919 EVERGREEN WAY 1.0 17.20
143-281-070-000 2925 EVERGREEN CT 1.0 17.20
143-281 -071 -000 2931 EVERGREEN WAY 1.0 17.20
143-281 -072-000 2937 EVERGREEN WAY 1.0 17.20
143-281-073-000 2943 EVERGREEN CT 1.0 17.20
143-281-074-000 866 CEDAR LN 1.0 17.20
143-281-075-000 860 CEDAR LN 1.0 17.20
143-281-076-000 854 CEDAR LN 1.0 17.20
143-281-077-000 848 CEDAR LN 1.0 17.20
143-281-078-000 842 CEDAR LN 1.0 17.20
143-281-079-000 836 CEDAR LN 1.0 17.20
143-281-080-000 830 CEDAR LN 1.0 17.20
143-281-081-000 824 CEDAR LN 1.0 17.20
143-281-082-000 818 CEDAR LN 1.0 17.20
143-281-083-000 812 CEDAR LN 1.0 17.20
143-282-001 -000 828 ZELKOVAWAY 1.0 17.20
143-282-002-000 824 ZELKOVAWAY 1.0 17.20
143-282-003-000 816 ZELKOVAWAY 1.0 17.20
143-282-004-000 812 ZELKOVAWAY 1.0 17.20
143-282-005-000 800 ZELKOVAWAY 1.0 17.20
143-282-006-000 2901 BLACK PINE WAY 1.0 17.20
143-282-007-000 817 CEDAR LN 1.0 17.20
143-282-008-000 827 CEDAR LN 1.0 17.20
143-282-009-000 833 CEDAR LN 1.0 17.20
143-282-010-000 839 CEDAR LN 1.0 17.20
143-282-011-000 845 CEDAR LN 1.0 17.20
143-282-012-000 851 CEDAR LN 1.0 17.20
143-282-013-000 857 CEDAR LN 1.0 17.20
143-282-014-000 840 ZELKOVAWAY 1.0 17.20
143-282-015-000 834 ZELKOVAWAY 1.0 17.20
Summary Fields Value
Number of Parcels to be Levied 200
Total EDUs 200.00
Total Charges $3,440.00
Willdan Financial Services Page 4 of 4

Page 43 ends

City of Livingston
BAD - Vintage West
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU AREA CH~~GE
023-091-012-000 2349 BURGUNDY DR 1.0 A $24.52
023-091-013-000 2363 BURGUNDY DR 1.0 A 24.52
023-091-014-000 2377 BURGUNDY DR 1.0 A 24.52
023-091 -015-000 2391 BURGUNDY DR 1.0 A 24.52
023-091-016-000 2403 BURGUNDY DR 1.0 A 24.52
023-091-017-000 2417 BURGUNDY DR 1.0 A 24.52
023-091-018-000 2431 BURGUNDY DR 1.0 A 24.52
023-091-019-000 2449 BURGUNDY DR 1.0 A 24.52
023-091-020-000 2463 BURGUNDY DR 1.0 B 78.12
023-091-021 -000 2477 BURGUNDY DR 1.0 B 78.12
023-093-009-000 1322 CHABLIS CT 1.0 A 24.52
023-093-010-000 1336 CHABLIS CT 1.0 A 24.52
023-093-011-000 1350 CHABLIS CT 1.0 A 24.52
023-093-012-000 1408 CHABLIS CT 1.0 A 24.52
023-093-013-000 1422 CHABLIS CT 1.0 A 24.52
023-093-014-000 1432 CHABLIS CT 1.0 A 24.52
023-093-015-000 1446 CHABLIS CT 1.0 A 24.52
023-093-016-000 1459 CHABLIS CT 1.0 A 24.52
023-093-017-000 1447 CHABLIS CT 1.0 A 24.52
023-093-018-000 1435 CHABLIS CT 1.0 A 24.52
023-093-019-000 1421 CHABLIS CT 1.0 A 24.52
023-093-020-000 1407 CHABLIS CT 1.0 A 24.52
023-093-021-000 1347 CHABLIS CT 1.0 A 24.52
023-093-022-000 1333 CHABLIS CT 1.0 A 24.52
023-093-023-000 1323 CHABLIS CT 1.0 A 24.52
023-093-024-000 1322 CHARDONNAY WAY 1.0 A 24.52
023-093-025-000 1336 CHARDONNAY WAY 1.0 A 24.52
023-093-026-000 1350 CHARDONNAY WAY 1.0 A 24.52
023-093-027-000 1408 CHARDONNAY WAY 1.0 A 24.52
023-093-028-000 1422 CHARDONNAY WAY 1.0 A 24.52
023-093-029-000 1432 CHARDONNAY WAY 1.0 A 24.52
023-093-030-000 1446 CHARDONNAY WAY 1.0 A 24.52
023-093-031-000 1458 CHARDONNAY WAY 1.0 A 24.52
023-094-001-000 1323 CHARDONNAY WAY 1.0 A 24.52
023-094-002-000 1333 CHARDONNAY WAY 1.0 A 24.52
023-094-003-000 1347 CHARDONNAY WAY 1.0 A 24.52
023-094-004-000 1407 CHARDONNAY WAY 1.0 A 24.52
023-094-005-000 1421 CHARDONNAY WAY 1.0 A 24.52
023-094-006-000 1435 CHARDONNAY WAY 1.0 A 24.52
023-094-007-000 1447 CHARDONNAY WAY 1.0 A 24.52
023-094-008-000 1459 CHARDONNAY WAY 1.0 A 24.52
023-094-009-000 1470 CHIANTI DR 1.0 B 78.12
023-094-010-000 1458 CHIANTI DR 1.0 B 78.12
023-094-011-000 1446 CHIANTI DR 1.0 B 78.12
023-094-012-000 1434 CHIANTI DR 1.0 B 78.12
023-094-013-000 1422 CHIANTI DR 1.0 B 78.12
023-094-014-000 1408 CHIANTI DR 1.0 B 78.12
023-094-015-000 1346 CHIANTI DR 1.0 B 78.12
023-094-016-000 1334 CHIANTI DR 1.0 B 78.12
023-094-017-000 1322 CHIANTI DR 1.0 B 78.12
023-100-001-000 2491 BURGUNDY DR 1.0 B 78.12
023-100-002-000 2507 BURGUNDY DR 1.0 B 78.12
023-100-003-000 2521 BURGUNDY DR 1.0 B 78.12
Willdan Financial Services Page 1 of 5

Page 44 ends

City of Livingston
BAD - Vintage West
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU AREA CH~~GE
023-100-004-000
023-100-005-000
023-100-006-000
023-100-007-000
023-100-008-000
023-100-009-000
023-100-010-000
023-100-01 1-000
023-100-012-000
023-100-013-000
023-100-014-000
023-100-015-000
023-100-016-000
023-100-017-000
023-100-018-000
023-100-019-000
023-100-020-000
023-100-021-000
023-100-022-000
023-100-023-000
023-100-024-000
023-100-025-000
023-100-026-000
023-100-027-000
023-100-028-000
023-1 00-029-000
023-100-030-000
023-100-031-000
023-100-032-000
023-100-033-000
023-100-034-000
023-100-035-000
023-100-036-000
023-100-037-000
023-100-038-000
023-100-039-000
023-100-040-000
023-100-041-000
023-100-042-000
023-100-043-000
023-100-044-000
023-100-045-000
023-100-046-000
023-100-047-000
023-100-048-000
023-110-018-000
023-110-019-000
023-110-020-000
023-110-021 -000
023-110-022-000
023-110-023-000
023-110-024-000
023-110-025-000
Willdan Financial Services
2535 BURGUNDY DR
2551
2565
2579
2593
2607
2621
2635
2634
2620
2606
2607
2621
2635
2634
2620
2606
1458
1446
1434
1422
1346
1334
1322
2570
2552
2534
2508
1323
1333
1347
1407
1421
1435
1449
1458
1446
1434
1422
1408
1401
1407
1421
1435
1449
2349
2363
2377
2391
2403
2402
2390
2376

BURGUNDY DR

CLARET CIR

PINOT DR

BURGUNDY DR

CHIANTI DR

BRANDY CT

ZINFANDEL DR

ZIN FANDEL DR

ZINFANDEL DR

1.0 1.0

1.0 B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
A
A
A
A
A
A
A
A

78.12 78.12

78.12 78. 12

78.12 78.12

78.12 78.1 2

78.12 78.12

78.12 24.52

24.52 24.52

24.52

Page 2 of 5 ends

Page 45 ends

City of Livingston
BAD - Vintage West
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU AREA CH~~GE
023-110-026-000 2362 ZINFANDEL DR 1.0 A 24.52
023-110-027-000 2348 ZINFANDEL DR 1.0 A 24.52
023-110-028-000 2349 JOHANNISBURG DR 1.0 A 24.52
023-110-029-000 2363 JOHANNISBURG DR 1.0 A 24.52
023-110-030-000 2377 JOHANNISBURG DR 1.0 A 24.52
023-110-031-000 2391 JOHANNISBURG DR 1.0 A 24.52
023-110-032-000 2403 JOHANNISBURG DR 1.0 A 24.52
023-110-033-000 1602 CHARDONNAY WAY 1.0 A 24.52
023-110-034-000 2390 JOHANNISBURG DR 1.0 A 24.52
023-110-035-000 2376 JOHANNISBURG DR 1.0 A 24.52
023-110-036-000 2362 JOHANNISBURG DR 1.0 A 24.52
023-110-037-000 2348 JOHANNISBURG DR 1.0 A 24.52
023-110-038-000 2349 PEACH AVE 1.0 A 24.52
023-110-039-000 2363 PEACH AVE 1.0 A 24.52
023-110-040-000 2377 PEACH AVE 1.0 A 24.52
023-110-041-000 2391 PEACH AVE 1.0 A 24.52
023-110-042-000 1618 CHARDONNAY WAY 1.0 A 24.52
023-110-043-000 1634 CHARDONNAY WAY 1.0 A 24.52
023-110-044-000 1633 CHARDONNAY WAY 1.0 A 24.52
023-110-045-000 1617 CHARDONNAY WAY 1.0 A 24.52
023-110-046-000 1601 CHARDONNAY WAY 1.0 A 24.52
023-110-047-000 1547 CHARDONNAY WAY 1.0 A 24.52
023-110-048-000 1535 CHARDONNAY WAY 1.0 A 24.52
023-110-049-000 1521 CHARDONNAY WAY 1.0 A 24.52
023-110-050-000 1507 CHARDONNAY WAY 1.0 A 24.52
02 3-110-051-000 1495 CHARDONNAY WAY 1.0 A 24.52
023-110-052-000 1483 CHARDONNAY WAY 1.0 A 24.52
023-110-053-000 1471 CHARDONNAY WAY 1.0 A 24.52
023-120-001-000 1463 CHIANTI DR 1.0 B 78.12
023-120-002-000 1470 BRANDY CT 1.0 B 78. 12
023-120-003-000 1463 BRANDY WAY 1.0 B 78.12
023-120-004-000 1470 PINOT DR 1.0 B 78.12
023-120-005-000 2621 BRANDY WAY 1.0 B 78.12
023-120-006-000 2631 BRANDY WAY 1.0 B 78.12
023-120-007-000 2641 BRANDY WAY 1.0 B 78.12
023-120-008-000 2651 BRANDY WAY 1.0 B 78.12
023-120-009-000 2661 BRANDY WAY 1.0 B 78.12
023-120-010-000 2671 BRANDY WAY 1.0 B 78.12
023-120-011 -000 2681 BRANDY WAY 1.0 B 78. 12
023-120-012-000 1463 AMARETTO WAY 1.0 B 78.12
023-120-013-000 1477 AMARETTO WAY 1.0 B 78.12
023-120-014-000 1495 AMARETTO WAY 1.0 B 78.12
023-120-015-000 1521 AMARETTO WAY 1.0 B 78.12
023-120-016-000 1537 AMARETTO WAY 1.0 B 78.12
023-120-017-000 1553 AMARETTO WAY 1.0 B 78.12
023-120-018-000 1569 AMARETTO WAY 1.0 B 78.12
023-120-019-000 1585 AMARETTO WAY 1.0 B 78.12
023-120-020-000 1601 AMARETTO WAY 1.0 B 78.12
023-120-021-000 1617 AMARETTO WAY 1.0 B 78.12
023-120-022-000 1633 AMARETTO WAY 1.0 B 78.12
023-120-023-000 2600 BRANDY WAY 1.0 B 78.12
023-120-024-000 2610 BRANDY WAY 1.0 B 78. 12
023-120-025-000 2622 BRANDY WAY 1.0 B 78.12
Willdan Financial Services Page 3 of 5

Page 46 ends

City of Livingston
BAD - Vintage West
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU AREA CH;~GE
023-120-026-000 2632 BRANDY WAY 1.0 B 78.12
023-120-027 -000 2642 BRANDY WAY 1.0 B 78.12
023-120-028-000 2652 BRANDY WAY 1.0 B 78.12
023-120-029-000 2662 BRANDY WAY 1.0 B 78.12
023-120-030-000 2672 BRANDY WAY 1.0 B 78.12
023-120-031-000 2681 BARDOLINO DR 1.0 B 78.12
023-120-032-000 2671 BARDOLINO DR 1.0 B 78.12
023-120-033-000 2661 BARDOLINO DR 1.0 B 78.12
023-120-034-000 2651 BARDOLINO DR 1.0 B 78.12
023-120-035-000 2641 BARDOLINO DR 1.0 B 78.12
023-120-036-000 2631 BARDOLINO DR 1.0 B 78.12
023-120-037-000 2621 BARDOLINO DR 1.0 B 78.1 2
023-120-038-000 1601 ROSE CT 1.0 B 78.12
023-120-040-000 1649 ROSE CT 1.0 B 78.12
023-120-041-000 1633 ROSE CT 1.0 B 78.12
023-120-042-000 1617 ROSE CT 1.0 B 78.12
023-120-043-000 2548 BARDOLINO DR 1.0 B 78.12
023-120-044-000 2570 BARDOLINODR 1.0 B 78.12
023-120-045-000 2584 BARDOLINO DR 1.0 B 78.12
023-120-046-000 1618 ROSE CT 1.0 B 78.12
023-120-04 7-000 1632 ROSE CT 1.0 B 78.12
023-120-048-000 1633 LAMBRUSCO LN 1.0 B 78.12
023-120-049-000 1617 LAMBRUSCO LN 1.0 B 78.12
023-120-050-000 1601 LAMBRUSCO LN 1.0 B 78.12
023-120-051-000 2508 BRANDY WAY 1.0 B 78. 12
023-120-052-000 2520 BRANDY WAY 1.0 B 78.12
023-120-053-000 2534 BRANDY WAY 1.0 B 78.12
023-120-054-000 2550 BRANDY WAY 1.0 B 78.12
023-120-055-000 2568 BRANDY WAY 1.0 B 78.12
02 3-120-056-000 2578 BRANDY WAY 1.0 B 78.12
023-120-057-000 2592 BRANDY WAY 1.0 B 78.12
023-120-058-000 2611 BARDOLINO DR 1.0 B 78.12
023-120-059-000 2593 BARDOLINO DR 1.0 B 78.1 2
023-120-060-000 2579 BARDOLINO DR 1.0 B 78. 12
023-120-061-000 2569 BARDOLINO DR 1.0 B 78.12
023-120-062-000 2551 BARDOLINO DR 1.0 B 78.12
023-120-063-000 2535 BARDOLINO DR 1.0 B 78.12
023-120-064-000 2521 BARDOLINO DR 1.0 B 78.12
023-120-065-000 2507 BARDOLINODR 1.0 B 78.12
023-120-066-000 1482 CHIANTI DR 1.0 B 78.12
023-120-067-000 1494 CHIANTI DR 1.0 B 78.12
023-120-068-000 1522 CHIANTI DR 1.0 B 78.12
023-120-069-000 1534 CHIANTI DR 1.0 B 78.12
023-120-070-000 1552 CHIANTI DR 1.0 B 78.1 2
023-120-071 -000 1568 CHIANTI CT 1.0 B 78.1 2
023-120-072-000 1584 CHIANTI CT 1.0 B 78.12
023-120-073-000 1602 CHIANTI CT 1.0 B 78.12
023-120-07 4-000 1618 CHIANTI CT 1.0 B 78.12
023-120-075-000 1632 CHIANTI CT 1.0 B 78. 12
023-120-076-000 1617 CHIANTI CT 1.0 B 78.12
023-120-077-000 1601 CHIANTI CT 1.0 B 78.12
023-120-078-000 2508 BARDOLINO DR 1.0 B 78.12
023-120-079-000 2520 BARDOLINO DR 1.0 B 78. 12
Willdan Financial Services Page 4 of 5

Page 47 ends

City of Livingston
BAD - Vintage West
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU AREA CH~~GE
023-120-080-000
023-120-081-000
023-120-082-000
023-120-083-000
Summary Fields
Number of Parcels to be Levied
Total EDUs - Area A
Total EDUs - Area B
Total Charges - Area A
Total Charges - Area B
Willdan Financial Services
2534 BARDOLINO DR
1602 LAMBRUSCO LN
1618 LAMBRUSCO LN
1634 LAMBRUSCO LN
Value
216

75.00 141.00
$1,839.00
$11,014.92

1.0 1.0

1.0 1.0
B
B
B
B

78.12 78.12

Page 5 of 5 ends

Page 48 ends

City of Livingston
BAD - Monte Cristo
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-140-001-000 1325 EMERALD DR 1.0 $141.58
022-140-002-000 927 RUBY WAY 1.0 141.58
022-140-003-000 919 RUBY WAY 1.0 141.58
022-140-004-000 1511 SAPPHIRE DR 1.0 141.58
022-140-005-000 1515 SAPPHIRE DR 1.0 141.58
022-140-006-000 1331 EMERALD DR 1.0 141 .58
022-140-007-000 1337 EMERALD DR 1.0 141.58
022-140-008-000 907 TURQUOISE CT 1.0 141.58
022-140-009-000 901 TURQUOISE CT 1.0 141.58
022-140-010-000 904 TURQUOISE CT 1.0 141.58
022-140-011-000 910 TURQUOISE CT 1.0 141 .58
022-140-012-000 1405 EMERALD DR 1.0 141.58
022-140-013-000 1411 EMERALD DR 1.0 141.58
022-140-014-000 1417 EMERALD DR 1.0 141.58
022-140-015-000 1423 EMERALD DR 1.0 141.58
022-140-016-000 1429 EMERALD DR 1.0 141.58
022-151-001-000 1521 SAPPHIRE DR 1.0 141.58
022-151-002-000 1527 SAPPHIRE DR 1.0 141.58
022-151-003-000 1533 SAPPHIRE DR 1.0 141.58
022-151-004-000 1605 SAPPHIRE DR 1.0 141.58
022-151-005-000 1611 SAPPHIRE DR 1.0 141.58
022-151-006-000 1617 SAPPHIRE DR 1.0 141.58
022-151-007-000 1623 SAPPHIRE DR 1.0 141.58
022-151-008-000 1629 SAPPHIRE DR 1.0 141.58
022-151-009-000 906 TOPAZ WAY 1.0 141.58
022-151-010-000 912 TOPAZ WAY 1.0 141.58
022-151-011-000 924 TOPAZ WAY 1.0 141.58
022-151-012-000 930 TOPAZ WAY 1.0 141.58
022-151-013-000 936 TOPAZ WAY 1.0 141.58
022-151-014-000 942 TOPAZ WAY 1.0 141.58
022-151-015-000 948 TOPAZ WAY 1.0 141.58
022-151-016-000 954 TOPAZ WAY 1.0 141.58
022-151-017-000 960 TOPAZ WAY 1.0 141.58
022-151-018-000 933 TOPAZ WAY 1.0 141.58
022-151-019-000 972 TOPAZ WAY 1.0 141.58
022-152-001-000 926 RUBY WAY 1.0 141.58
022-152-002-000 1615 EMERALD DR 1.0 141.58
022-152-003-000 1621 EMERALD DR 1.0 141.58
022-152-004-000 957 TOPAZ WAY 1.0 141.58
022-152-005-000 951 TOPAZ WAY 1.0 141.58
022-152-006-000 945 TOPAZ WAY 1.0 141.58
022-152-007-000 939 TOPAZ WAY 1.0 141.58
022-152-008-000 933 TOPAZ WAY 1.0 141.58
022-152-009-000 1622 SAPPHIRE DR 1.0 141.58
022-152-010-000 1616 SAPPHIRE DR 1.0 141.58
022-152-011-000 1610 SAPPHIRE DR 1.0 141.58
022-152-012-000 934 OPAL CT 1.0 141 .58
022-152-013-000 940 OPAL CT 1.0 141.58
022-152-014-000 944 OPALCT 1.0 141.58
022-152-015-000 946 OPALCT 1.0 141.58
022-152-016-000 941 OPALCT 1.0 141.58
022-152-017-000 935 OPALCT 1.0 141.58
022-152-018-000 929 OPALCT 1.0 141.58
Willdan Financial Services Page 1 of 2

Page 49 ends

City of Livingston
BAD - Monte Cristo
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-152-019-000
022-152-020-000
022-152-02 1-000
022-1 52-022-000
022-152-023-000
022-152-024-000
022-152-025-000
022-152-026-000
022-1 52-027-000
022-1 52-028-000
022-1 52-029-000
Summary Fields
Number of Parcels to be Levied
Total EDUs
Total Charges
Willdan Financial Services
921
932
938
1507
1513
1519
1525
1529
1535
1603
1609
Value
64 64.00
$9,061 .12

OPAL CT

RUBY WAY

EMERALD DR

1.0 1.0

1.0 141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141 .58
141.58

Page 2 of 2 ends

Page 50 ends

City of Livingston
BAD - Monte Cristo II
Fiscal Year 2024-25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-131-001-000 1581
022-131-002-000 NO
022-131-003-000 1569
022-131-004-000 1563
022-131-005-000 1557
022-131-006-000 1551
022-131-007-000 725
022-131-008-000 731
022-131-009-000 737
022-131-010-000 745
022-131-011-000 751
022-131-012-000 1552
022-131-013-000 1558
022-131-014-000 1564
022-131-015-000 1570
022-131-016-000 1576
022-131-017-000 1582
022-131-018-000 1588
022-131-019-000 750
022-131-020-000 744
022-131-021-000 738
022-131-022-000 1588
022-131-023-000 1594
022-132-001-000 1587
022-132-002-000 1593
022-133-001-000 726
022-133-002-000 732
022-133-003-000 738
022-133-004-000 1571
022-133-005-000 739
022-133-006-000 733
022-133-007-000 727
022-133-008-000 1572
022-161-001-000 1599
022-161-002-000 1605
022-161-003-000 1611
022-161-004-000 1617
022-161 -005-000 1623
022-161 -006-000 1629
022-161-007-000 1635
022-161-008-000 1641
022-161-009-000 720
022-161-010-000 726
022-161-011-000 732
022-161-012-000 738
022-161-013-000 744
022-162-001-000 728
022-162-002-000 734
022-162-003-000 740
022-162-004-000 1623
022-162-005-000 741
022-162-006-000 735
022-162-007-000 729
Willdan Financial Services

BAY MEADOW LN

SITUS ADDRESS

BAY MEADOW LN

FAIRLANE DR

MONTECITO DR

KENSINGTON DR

KENSINGTON

BAY MEADOW LN

FAIRLANE DR

MONTECITO DR

KENSINGTON DR

BAY MEADOW LN

CAMBRIA PL

OAKHURST PL

JANTZ DR

CAMBRIA PL

1.0 1.0

1.0 $141.58
141.58
141.58
141.58
141 .58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141 .58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141.58
141 .58
141.58
141.58
141.58
141.58
141.58
141.58
141 .58
141.58
141.58
141.58

Page 1 of 2 ends

Page 51 ends

City of Livingston
BAD - Monte Cristo II
Fiscal Year 2024-25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-162-008-000 1628 BAY MEADOW LN 1.0 141.58
022-163-001-000 1600 BAY MEADOW LN 1.0 141.58
022-163-002-000 733 OAKHURST PL 1.0 141.58
022-163-003-000 739 OAKHURST PL 1.0 141.58
022-163-004-000 745 OAKHURST PL 1.0 141 .58
022-163-005-000 1608 JANTZ DR 1.0 141 .58
022-163-006-000 1614 JANTZ DR 1.0 141.58
022-163-007-000 1620 JANTZ DR 1.0 141 .58
022-163-008-000 1626 JANTZ DR 1.0 141 .58
022-163-009-000 1632 JANTZ DR 1.0 141 .58
022-163-010-000 1638 JANTZ DR 1.0 141.58
022-163-011-000 1644 JANTZ DR 1.0 141.58
022-163-012-000 1650 JANTZ DR 1.0 141.58
Summary Fields Value
Number of Parcels to be Levied 66
Total EDUs 66.00
Total Charges $9,344.28
Willdan Financial Services Page 2 of 2

Page 52 ends

City of Livingston
BAD - Vinewood Estates
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-030-002-000 611 RAVENSWOOD DR 1.0 $44.58
022-030-003-000 629 RAVENSWOOD DR 1.0 44.58
022-030-004-000 647 RAVENSWOOD DR 1.0 44.58
022-030-005-000 665 RAVENSWOOD DR 1.0 44.58
022-030-006-000 683 RAVENSWOOD DR 1.0 44.58
022-030-007-000 707 RAVENSWOOD DR 1.0 44.58
022-030-008-000 713 RAVENSWOOD DR 1.0 44.58
022-030-009-000 719 RAVENSWOOD DR 1.0 44.58
022-030-010-000 725 RAVENSWOOD DR 1.0 44.58
022-030-011-000 731 RAVENSWOOD DR 1.0 44.58
022-030-012-000 712 RAVENSWOOD DR 1.0 44.58
022-030-013-000 664 RAVENSWOOD DR 1.0 44.58
022-030-014-000 646 RAVENSWOOD DR 1.0 44.58
022-030-015-000 628 RAVENSWOOD DR 1.0 44.58
022-030-016-000 610 RAVENSWOOD DR 1.0 44.58
022-030-017-000 611 ALMONDWOOD DR 1.0 44.58
022-030-018-000 629 ALMONDWOOD DR 1.0 44.58
022-030-019-000 647 ALMONDWOOD DR 1.0 44.58
022-030-020-000 665 ALMONDWOOD DR 1.0 44.58
022-030-021-000 680 CHERRYWOOD WA) 1.0 44.58
022-030-022-000 625 BRIARWOOD DR 1.0 44.58
022-030-023-000 624 BRIARWOOD DR 1.0 44.58
022-030-024-000 720 CHERRYWOOD CT 1.0 44.58
022-030-025-000 732 CHERRYWOOD CT 1.0 44.58
022-030-026-000 744 CHERRYWOOD CT 1.0 44.58
022-030-027-000 756 CHERRYWOOD CT 1.0 44.58
022-030-028-000 757 CHERRYWOOD CT 1.0 44.58
022-030-029-000 745 CHERRYWOOD CT 1.0 44.58
022-030-030-000 733 CHERRYWOOD CT 1.0 44.58
022-030-031-000 721 CHERRYWOOD CT 1.0 44.58
022-030-032-000 576 BRIARWOOD DR 1.0 44.58
022-030-033-000 550 BRIARWOOD DR 1.0 44.58
022-041-001-000 737 RAVENSWOOD DR 1.0 44.58
022-041-002-000 743 RAVENSWOOD DR 1.0 44.58
022-041-003-000 749 RAVENSWOOD DR 1.0 44.58
022-041-004-000 755 RAVENSWOOD DR 1.0 44.58
022-041-005-000 761 RAVENSWOOD DR 1.0 44.58
022-041-006-000 767 RAVENSWOOD DR 1.0 44.58
022-041-007-000 773 RAVENSWOOD DR 1.0 44.58
022-041-008-000 779 RAVENSWOOD DR 1.0 44.58
022-041-009-000 556 ELMWOOD WAY 1.0 44.58
022-041-010-000 568 ELMWOOD WAY 1.0 44.58
022-041-011-000 580 ELMWOOD WAY 1.0 44.58
022-041-012-000 592 ELMWOOD WAY 1.0 44.58
022-041-013-000 593 F ST 1.0 44.58
022-041-014-000 581 F ST 1.0 44.58
022-041-015-000 569 F ST 1.0 44.58
022-041-016-000 557 F ST 1.0 44.58
022-042-001 -000 718 RAVENSWOOD DR 1.0 44.58
022-042-002-000 724 RAVENSWOOD DR 1.0 44.58
022-042-003-000 730 RAVENSWOOD DR 1.0 44.58
022-042-004-000 736 RAVENSWOOD DR 1.0 44.58
022-042-005-000 742 RAVENSWOOD DR 1.0 44.58
Willdan Financial Services Page 1 of 3

Page 53 ends

City of Livingston
BAD - Vinewood Estates
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-042-006-000 748 RAVENSWOOD DR 1.0 44.58
022-042-007-000 754 RAVENSWOOD DR 1.0 44.58
022-042-008-000 581 ELMWOOD WAY 1.0 44.58
022-042-009-000 593 ELMWOOD WAY 1.0 44.58
022-042-010-000 731 ALMONDWOOD DR 1.0 44.58
022-042-011-000 725 ALMONDWOOD DR 1.0 44.58
022-042-012-000 719 ALMONDWOOD DR 1.0 44.58
022-042-013-000 713 ALMONDWOOD DR 1.0 44.58
022-042-014-000 707 ALMONDWOOD DR 1.0 44.58
022-043-001-000 657 OAKWOOD WAY 1.0 44.58
022-043-002-000 669 OAKWOOD WAY 1.0 44.58
022-043-003-000 681 OAKWOOD WAY 1.0 44.58
022-043-004-000 675 BRIARWOOD DR 1.0 44.58
022-043-005-000 651 BRIARWOOD DR 1.0 44.58
022-044-001-000 724 ALMONDWOOD DR 1.0 44.58
022-044-002-000 750 ALMONDWOOD DR 1.0 44.58
022-044-003-000 632 OAKWOOD WAY 1.0 44.58
022-044-004-000 644 OAKWOOD WAY 1.0 44.58
022-044-005-000 656 OAKWOOD WAY 1.0 44.58
022-044-006-000 668 OAKWOOD WAY 1.0 44.58
022-044-007-000 680 OAKWOOD WAY 1.0 44.58
022-044-008-000 692 OAKWOOD WAY 1.0 44.58
022-044-009-000 693 ELMWOOD WAY 1.0 44.58
022-044-010-000 681 ELMWOOD WAY 1.0 44.58
022-044-011-000 669 ELMWOOD WAY 1.0 44.58
022-044-012-000 657 ELMWOOD WAY 1.0 44.58
022-044-013-000 645 ELMWOOD WAY 1.0 44.58
022-044-014-000 633 ELMWOOD WAY 1.0 44.58
022-044-015-000 621 ELMWOOD WAY 1.0 44.58
022-044-016-000 609 ELMWOOD WAY 1.0 44.58
022-045-001-000 608 ELMWOOD WAY 1.0 44.58
022-045-002-000 620 ELMWOOD WAY 1.0 44.58
022-045-003-000 632 ELMWOOD WAY 1.0 44.58
022-045-004-000 644 ELMWOOD WAY 1.0 44.58
022-045-005-000 656 ELMWOOD WAY 1.0 44.58
022-045-006-000 668 ELMWOOD WAY 1.0 44.58
022-045-007-000 680 ELMWOOD WAY 1.0 44.58
022-045-008-000 692 ELMWOOD WAY 1.0 44.58
022-045-009-000 693 F ST 1.0 44.58
022-045-010-000 681 F ST 1.0 44.58
022-045-011 -000 669 F ST 1.0 44.58
022-045-012-000 657 F ST 1.0 44.58
022-045-013-000 645 F ST 1.0 44.58
022-045-014-000 633 F ST 1.0 44.58
022-045-015-000 621 F ST 1.0 44.58
022-045-016-000 609 F ST 1.0 44.58
022-046-001-000 650 BRIARWOOD DR 1.0 44.58
022-046-002-000 676 BRIARWOOD DR 1.0 44.58
022-046-003-000 721 OAKWOOD CT 1.0 44.58
022-046-004-000 733 OAKWOOD CT 1.0 44.58
022-046-005-000 745 OAKWOOD CT 1.0 44.58
022-046-006-000 757 OAKWOOD CT 1.0 44.58
022-046-007-000 756 OAKWOOD CT 1.0 44.58
Willdan Financial Services Page 2 of 3

Page 54 ends

City of Livingston
BAD - Vinewood Estates
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-046-008-000 744 OAKWOOD CT 1.0 44.58
022-046-009-000 732 OAKWOOD CT 1.0 44.58
022-046-010-000 720 OAKWOOD CT 1.0 44.58
022-046-011-000 724 BRIARWOOD DR 1.0 44.58
022-046-012-000 750 BRIARWOOD DR 1.0 44.58
022-046-013-000 776 BRIARWOOD DR 1.0 44.58
022-046-014-000 721 ELMWOOD CT 1.0 44.58
022-046-015-000 733 ELMWOOD CT 1.0 44.58
022-046-016-000 745 ELMWOOD CT 1.0 44.58
022-046-017-000 757 ELMWOOD CT 1.0 44.58
022-046-020-000 732 ELMWOOD CT 1.0 44.58
022-046-021-000 720 ELMWOOD CT 1.0 44.58
022-046-022-000 824 BRIARWOOD DR 1.0 44.58
022-046-023-000 850 BRIARWOOD DR 1.0 44.58
022-046-024-000 876 BRIARWOOD DR 1.0 44.58
022-046-025-000 721 F ST 1.0 44.58
022-046-026-000 733 F ST 1.0 44.58
Summary Fields Value
Number of Parcels to be Levied 123
Total EDUs 123.00
Total Charges $5,483.34
Willdan Financial Services Page 3 of 3

Page 55 ends

I
City of Livingston
BAD - Vinewood Estates II
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-030-036-000 505 BRIARWOOD DR 1.0 $78.83
022-030-037-000 513 BRIARWOOD DR 1.0 78.83
022-030-038-000 521 BRIARWOOD DR 1.0 78.83
022-030-039-000 529 BRIARWOOD DR 1.0 78.83
022-030-040-000 537 BRIARWOOD DR 1.0 78.83
022-030-041-000 545 BRIARWOOD DR 1.0 78.83
022-030-042-000 NO SITUS ADDRESS 1.0 78.83
022-030-043-000 639 CHERRYWOOD WAY 1.0 78.83
022-030-044-000 629 CHERRYWOOD WAY 1.0 78.83
022-030-045-000 621 CHERRYWOOD WAY 1.0 78.83
022-030-046-000 308 W RAVENSWOOD CT 1.0 78.83
022-030-04 7-000 602 W RAVENSWOOD CT 1.0 78.83
022-030-048-000 601 E RAVENSWOOD CT 1.0 78.83
022-030-049-000 607 E RAVENSWOOD CT 1.0 78.83
022-030-050-000 609 E RAVENSWOOD CT 1.0 78.83
Summary Fields Value
Number of Parcels to be Levied 15
Total EDUs 15.00
Total Charges $1,182.45
Willdan Financial Services Page 1 of 1

Page 56 ends

City of Livingston
BAD - Kensington Park South
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
023-100-050-000
023-100-051-000
023-100-052-000
023-100-053-000
023-100-054-000
023-100-055-000
023-100-056-000
023-100-057-000
023-100-058-000
023-100-059-000
023-100-060-000
023-100-061-000
023-100-062-000
023-100-063-000
023-100-064-000
023-100-065-000
023-100-066-000
023-100-067-000
023-1 00-068-000
023-100-069-000
023-100-070-000
023-100-071-000
023-100-072-000
023-100-073-000
023-100-07 4-000
023-100-075-000
023-1 00-076-000
023-1 00-077-000
023-100-078-000
023-100-079-000
Summary Fields
Number of Parcels to be Levied
Total EDUs
Total Charges
Willdan Financial Services
2797
2783
2769
2755
2741
2740
2754
2768
2782
2796
2775
2761
2747
2733
2719
2705
2691
2677
2663
2649
2648
2662
2676
2690
2704
2718
2732
2746
2760
2774
Value
30 30.00
$1 ,133.40

COLLEEN CT

CLARET CIR

1.0 1.0

1.0 1.0
$37.78

37.78 37.78

37.78

Page 1 of 1 ends

Page 57 ends

City of Livingston
BAD - Bridgeport
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-073-001-000 901 MISTY HARBOUR DR 1.0 $143.34
022-073-002-000 913 MISTY HARBOUR DR 1.0 143.34
022-073-003-000 923 MISTY HARBOUR DR 1.0 143.34
022-073-004-000 933 MISTY HARBOUR DR 1.0 143.34
022-073-005-000 943 MISTY HARBOUR DR 1.0 143.34
022-073-006-000 953 MISTY HARBOUR DR 1.0 143.34
022-073-007-000 963 MISTY HARBOUR DR 1.0 143.34
022-073-008-000 973 MISTY HARBOUR DR 1.0 143.34
022-073-009-000 983 MISTY HARBOUR DR 1.0 143.34
022-07 4-001 -000 900 MISTY HARBOUR DR 1.0 143.34
022-07 4-002-000 903 BRIDGEPORT AVE 1.0 143.34
022-07 4-003-000 915 BRIDGEPORT AVE 1.0 143.34
022-07 4-004-000 925 BRIDGEPORT AVE 1.0 143.34
022-07 4-005-000 935 BRIDGEPORT AVE 1.0 143.34
022-07 4-006-000 945 BRIDGEPORT AVE 1.0 143.34
022-07 4-007-000 955 BRIDGEPORT AVE 1.0 143.34
022-07 4-008-000 965 BRIDGEPORT AVE 1.0 143.34
022-07 4-009-000 975 BRIDGEPORT AVE 1.0 143.34
022-074-010-000 985 BRIDGEPORT AVE 1.0 143.34
022-07 4-011-000 980 MISTY HARBOUR DR 1.0 143.34
022-07 4-012-000 970 MISTY HARBOUR DR 1.0 143.34
022-074-013-000 960 MISTY HARBOUR DR 1.0 143.34
022-074-014-000 950 MISTY HARBOUR DR 1.0 143.34
022-07 4-015-000 940 MISTY HARBOUR DR 1.0 143.34
022-07 4-016-000 930 MISTY HARBOUR DR 1.0 143.34
022-07 4-017-000 920 MISTY HARBOUR DR 1.0 143.34
022-07 4-018-000 910 MISTY HARBOUR DR 1.0 143.34
022-075-001-000 902 BRIDGEPORT AVE 1.0 143.34
022-075-002-000 912 BRIDGEPORT AVE 1.0 143.34
022-075-003-000 922 BRIDGEPORT AVE 1.0 143.34
022-075-004-000 932 BRIDGEPORT AVE 1.0 143.34
022-075-005-000 942 BRIDGEPORT AVE 1.0 143.34
022-075-006-000 952 BRIDGEPORT AVE 1.0 143.34
022-075-007-000 962 BRIDGEPORT AVE 1.0 143.34
022-075-008-000 972 BRIDGEPORT AVE 1.0 143.34
022-075-009-000 982 BRIDGEPORT AVE 1.0 143.34
022-101-001-000 1033 MISTY HARBOUR DR 1.0 143.34
022-101-002-000 1043 MISTY HARBOUR DR 1.0 143.34
022-101-003-000 1053 MISTY HARBOUR DR 1.0 143.34
022-101-004-000 1063 MISTY HARBOUR DR 1.0 143.34
022-101-005-000 1073 MISTY HARBOUR DR 1.0 143.34
022-101-006-000 1023 MISTY HARBOUR DR 1.0 143.34
022-101-007-000 1013 MISTY HARBOUR DR 1.0 143.34
022-101-008-000 1003 MISTY HARBOUR DR 1.0 143.34
022-101-009-000 993 MISTY HARBOUR DR 1.0 143.34
022-102-001-000 521 SEAPORT VILLAGE OF 1.0 143.34
022-102-002-000 541 SEAPORT VILLAGE OF 1.0 143.34
022-1 02-003-000 551 SEAPORT VILLAGE OF 1.0 143.34
022-102-004-000 1015 BRIDGEPORT AVE 1.0 143.34
022-102-005-000 1005 BRIDGEPORT AVE 1.0 143.34
022-102-006-000 995 BRIDGEPORT AVE 1.0 143.34
022-102-007-000 990 MISTY HARBOUR DR 1.0 143.34
022-102-008-000 1000 MISTY HARBOUR DR 1.0 143.34
Willdan Financial Services Page 1 of 2

Page 58 ends

City of Livingston
BAD - Bridgeport
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-102-009-000 1010 MISTY HARBOUR DR 1.0 143.34
022-103-001-000 520 SEAPORT VILLAGE DF 1.0 143.34
022-103-002-000 530 SEAPORT VILLAGE DF 1.0 143.34
022-103-003-000 540 SEAPORT VILLAGE DF 1.0 143.34
022-103-004-000 550 SEAPORT VILLAGE DF 1.0 143.34
022-103-005-000 560 SEAPORT VILLAGE DF 1.0 143.34
022-103-006-000 570 SEAPORT VILLAGE DF 1.0 143.34
022-103-007-000 577 MONT CLIFF WAY 1.0 143.34
022-103-008-000 567 MONT CLIFF WAY 1.0 143.34
022-103-009-000 557 MONT CLIFF WAY 1.0 143.34
022-103-010-000 547 MONT CLIFF WAY 1.0 143.34
022-103-011-000 537 MONT CLIFF WAY 1.0 143.34
022-103-012-000 527 MONT CUFF WAY 1.0 143.34
022-103-013-000 580 SEAPORT VILLAGE DF 1.0 143.34
022-103-014-000 587 MONT CLIFF WAY 1.0 143.34
022-104-001-000 502 MONT CLIFF WAY 1.0 143.34
022-104-002-000 512 MONT CLIFF WAY 1.0 143.34
022-104-003-000 522 MONT CLIFF WAY 1.0 143.34
022-104-004-000 532 MONT CLIFF WAY 1.0 143.34
022-104-005-000 542 MONT CLIFF WAY 1.0 143.34
022-104-006-000 552 MONT CLIFF WAY 1.0 143.34
022-104-007-000 562 MONT CLIFF WAY 1.0 143.34
022-104-008-000 572 MONT CLIFF WAY 1.0 143.34
022-104-009-000 582 MONT CLIFF WAY 1.0 143.34
022-107-001-000 NO SITUS ADDRESS 1.0 143.34
022-107-002-000 1002 BRIDGEPORT AVE 1.0 143.34
022-107-003-000 1012 BRIDGEPORT AVE 1.0 143.34
022-107-004-000 1022 BRIDGEPORT AVE 1.0 143.34
022-107-005-000 1032 BRIDGEPORT AVE 1.0 143.34
Summary Fields Value
Number of Parcels to be Levied 82
Total EDUs 82.00
Total Charges $11,753.88
Willdan Financial Services Page 2 of 2

Page 59 ends

City of Livingston
BAD - Davante Villas
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-081-001-000 902 BRIARWOOD DR 1.0 $145.33
022-081-002-000 912 BRIARWOOD DR 1.0 145.33
022-081-003-000 922 BRIARWOOD DR 1.0 145.33
022-081-004-000 938 BRIARWOOD DR 1.0 145.33
022-081-005-000 952 BRIARWOOD DR 1.0 145.33
022-081 -006-000 951 DALLAS CT 1.0 145.33
022-081-007-000 935 DALLAS CT 1.0 145.33
022-081-008-000 925 DALLAS CT 1.0 145.33
022-081 -009-000 915 DALLAS CT 1.0 145.33
022-081-010-000 903 DALLAS CT 1.0 145.33
022-081-011-000 902 DALLAS CT 1.0 145.33
022-081-012-000 912 DALLAS CT 1.0 145.33
022-081-013-000 922 DALLAS CT 1.0 145.33
022-081-014-000 938 DALLAS CT 1.0 145.33
022-081-015-000 NO SITUS ADDRESS 1.0 145.33
022-081-016-000 951 MONTELENA CT 1.0 145.33
022-081-017-000 935 MONTELENA CT 1.0 145.33
022-081-018-000 925 MONTELENA CT 1.0 145.33
022-081-019-000 915 MONTELENA CT 1.0 145.33
022-081-020-000 903 MONTELENA CT 1.0 145.33
022-081-021-000 902 MONTELENA CT 1.0 145.33
022-081-022-000 912 MONTELENA CT 1.0 145.33
022-081-023-000 922 MONTELENA CT 1.0 145.33
022-081-024-000 938 MONTELENA CT 1.0 145.33
022-081-025-000 952 MONTELENA CT 1.0 145.33
022-081-026-000 951 CHASTANET CT 1.0 145.33
022-081-027-000 935 CHASTANET CT 1.0 145.33
022-081-028-000 925 CHAST ANET CT 1.0 145.33
022-081-029-000 915 CHAST ANET CT 1.0 145.33
022-081-030-000 901 CHASTANET CT 1.0 145.33
022-081-031-000 902 CHASTANET CT 1.0 145.33
022-081-032-000 902 PATZER ST 1.0 145.33
022-081-033-000 912 PATZER ST 1.0 145.33
022-081-034-000 912 CHAST ANET CT 1.0 145.33
022-081-035-000 922 CHASTANET CT 1.0 145.33
022-081-036-000 922 PATZER ST 1.0 145.33
022-081-037-000 938 PATZER ST 1.0 145.33
022-081 -038-000 938 CHAST ANET CT 1.0 145.33
022-081-039-000 954 PATZER ST 1.0 145.33
022-081 -040-000 952 CHASTANET CT 1.0 145.33
022-081-041-000 964 PATZER ST 1.0 145.33
022-081-042-000 962 CHASTANET CT 1.0 145.33
022-081-043-000 978 PATZER ST 1.0 145.33
022-081-044-000 990 PATZER ST 1.0 145.33
022-081-045-000 888 VINE CLIFF WAY 1.0 145.33
022-081-046-000 876 VINE CLIFF WAY 1.0 145.33
022-081-047-000 864 VINE CLIFF WAY 1.0 145.33
022-081-048-000 852 VINE CLIFF WAY 1.0 145.33
022-081-049-000 840 VINE CLIFF WAY 1.0 145.33
022-081-050-000 839 CHANDON CT 1.0 145.33
022-081-051-000 851 CHANDON CT 1.0 145.33
022-081-052-000 863 CHANDON CT 1.0 145.33
022-081-053-000 875 CHANDON CT 1.0 145.33
022-081-054-000 887 CHANDON CT 1.0 145.33
Willdan Financial Services Page 1 of 3

Page 60 ends

City of Livingston
BAD - Davante Villas
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-081 -055-000
022-081-056-000
022-081-057-000
022-081-058-000
022-081-059-000
022-081-060-000
022-081-061-000
022-081-062-000
022-081-063-000
022-082-001-000
022-082-002-000
022-082-003-000
022-082-004-000
022-082-005-000
022-082-006-000
022-082-007-000
022-082-008-000
022-082-009-000
022-083-001-000
022-083-002-000
022-083-003-000
022-083-004-000
022-083-005-000
022-083-006-000
022-084-001-000
022-084-002-000
022-084-003-000
022-084-004-000
022-084-005-000
022-084-006-000
022-084-007-000
022-084-008-000
022-084-009-000
022-084-010-000
022-084-011-000
022-084-012-000
022-084-013-000
022-084-014-000
022-084-015-000
022-091 -001-000
022-091-002-000
022-091-003-000
022-091-004-000
022-091-005-000
022-091-006-000
022-091-007-000
022-091-008-000
022-091-009-000
022-091-010-000
022-091-011-000
022-091-012-000
022-091-013-000
022-092-001-000
022-092-002-000
Willdan Financial Services
893 CHANDON CT
897 CHANDON CT
898 CHANDON CT
894 CHANDON CT
888 CHANDON CT
876 CHANDON CT
864 CHANDON CT
852 CHANDON CT
840 CHANDON CT
975 MONTELENA AVE

NO SITUS ADDRESS
995 MONTELENA AVE
1005 MONTELENA AVE
1015 MONTELENA AVE
1025 MONTELENA AVE
992 DALLAS DR
982 DALLAS DR
972 DALLAS DR
975 DALLAS DR
985 DALLAS DR
995 DALLAS DR
992 BRIARWOOD DR
982 BRIARWOOD DR
972 BRIARWOOD DR
656 F ST
668 F ST
903 BRIARWOOD DR
915 BRIARWOOD DR
925 BRIARWOOD DR
669 MIADORA CT
657 MIADORA CT
656 MIADORA CT
668 MIADORA CT
680 MIADORA CT
965 BRIARWOOD DR
975 BRIARWOOD DR
687 CALERO CT
669 CALERO CT
657 CALERO CT
1035 MONTELENA AVE
1045 MONTELENA AVE
1055 MONTELENA AVE
1065 MONTELENA AVE
1075 MONTELENA AVE
1072 DALLAS DR
1062 DALLAS DR
1052 DALLAS DR
1042 DALLAS DR
1032 DALLAS DR
1022 DALLAS DR
1012 DALLAS DR
1002 DALLAS DR
839 LATOUR WAY
851 LATOUR WAY

1.0 145.33

Page 2 of 3 ends

Page 61 ends

City of Livingston
BAD - Davante Villas
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-092-003-000 863 LATOUR WAY 1.0 145.33
022-092-004-000 875 LATOUR WAY 1.0 145.33
022-092-005-000 887 LATOUR WAY 1.0 145.33
022-092-006-000 893 LATOUR WAY 1.0 145.33
022-092-007-000 1042 AMARONE WAY 1.0 145.33
022-092-008-000 1052 AMARONE WAY 1.0 145.33
022-092-009-000 1062 AMARONE WAY 1.0 145.33
022-092-010-000 1072 AMARONE WAY 1.0 145.33
022-093-002-000 NO SITUS ADDRESS 1.0 145.33
022-093-003-000 NO SITUS ADDRESS 1.0 145.33
022-093-004-000 772 MONT CLIFF WAY 1.0 145.33
022-093-005-000 762 MONT CLIFF WAY 1.0 145.33
022-093-006-000 752 MONT CLIFF WAY 1.0 145.33
022-093-007-000 742 MONT CLIFF WAY 1.0 145.33
022-093-008-000 732 MONT CLIFF WAY 1.0 145.33
022-093-009-000 722 MONT CLIFF WAY 1.0 145.33
022-093-010-000 712 MONT CLIFF WAY 1.0 145.33
022-094-001-000 656 CALERO CT 1.0 145.33
022-094-002-000 668 CALERO CT 1.0 145.33
022-094-003-000 1003 BRIARWOOD DR 1.0 145.33
022-094-004-000 1013 BRIARWOOD DR 1.0 145.33
022-094-005-000 1023 BRIARWOOD DR 1.0 145.33
022-094-006-000 669 SEAPORT VILLAGE DR 1.0 145.33
022-094-007-000 657 SEAPORT VILLAGE DR 1.0 145.33
022-095-001-000 1005 DALLAS DR 1.0 145.33
022-095-002-000 1015 DALLAS DR 1.0 145.33
022-095-003-000 1025 DALLAS DR 1.0 145.33
022-095-004-000 1035 DALLAS DR 1.0 145.33
022-095-005-000 1045 DALLAS DR 1.0 145.33
022-095-006-000 1055 DALLAS DR 1.0 145.33
022-095-007-000 1065 DALLAS DR 1.0 145.33
022-095-008-000 1075 DALLAS DR 1.0 145.33
022-095-009-000 1072 BRIARWOOD DR 1.0 145.33
022-095-010-000 1062 BRIARWOOD DR 1.0 145.33
022-095-011 -000 1052 BRIARWOOD DR 1.0 145.33
022-095-012-000 1042 BRIARWOOD DR 1.0 145.33
022-095-013-000 1032 BRIARWOOD DR 1.0 145.33
022-095-014-000 1022 BRIARWOOD DR 1.0 145.33
022-095-015-000 1012 BRIARWOOD DR 1.0 145.33
022-095-016-000 1002 BRIARWOOD DR 1.0 145.33
022-096-001-000 656 SEAPORT VILLAGE DR 1.0 145.33
022-096-002-000 668 SEAPORT VILLAGE DR 1.0 145.33
022-096-003-000 1053 BRIARWOOD DR 1.0 145.33
022-096-004-000 1063 BRIARWOOD DR 1.0 145.33
022-096-005-000 1073 BRIARWOOD DR 1.0 145.33
Summary Fields Value
Number of Parcels to be Levied 153
Total EDUs 153.00
Total Charges $22,235.49
Willdan Financial Services Page 3 of 3

Page 62 ends

City of Livingston
BAD-Strawberry Fields
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-096-006-000
022-096-007-000
022-097-001-000
022-097-002-000
022-097-003-000
022-097-004-000
Summary Fields
Number of Parcels to be Levied
Total EDUs
Total Charges
Willdan Financial Services
669
657
650
660
670
684
Value
6 6.00
$860.04

MONT CLIFF WAY

1.0 1.0

1.0 1.0
$1 43.34
143.34
143.34
143.34
143.34
143.34

Page 1 of 1 ends

Page 63 ends

City of Livingston
BAD - Sundance (Country Villas)
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-291-001 -000 2881 TULARE CT 1.0 $141 .52
143-291-002-000 2873 TULARE CT 1.0 141.52
143-291-003-000 2865 TULARE CT 1.0 141.52
143-291-004-000 2859 TULARE ST 1.0 141.52
143-291-005-000 2849 TULARE ST 1.0 141.52
143-291-006-000 2841 TULARE CT 1.0 141.52
143-291-007-000 2835 TULARE CT 1.0 141 .52
143-291-008-000 2827 TULARE CT 1.0 141.52
143-291-009-000 2825 TULARE CT 1.0 141.52
143-291-010-000 2828 TULARE CT 1.0 141 .52
143-291-011-000 2836 TULARE CT 1.0 141.52
143-291-012-000 2842 TULARE CT 1.0 141.52
143-291-013-000 2850 TULARE CT 1.0 141.52
143-291-014-000 2860 TULARE CT 1.0 141.52
143-291-015-000 2866 TULARE CT 1.0 141.52
143-291-016-000 2874 TULARE CT 1.0 141.52
143-291-017-000 2882 TULARE ST 1.0 141.52
143-291-018-000 2883 FRANQUETTE CT 1.0 141 .52
143-291-019-000 2875 FRANQUETTE CT 1.0 141 .52
143-291-020-000 2867 FRANQUETTE CT 1.0 141.52
143-291-021-000 2861 FRANQUETTE CT 1.0 141 .52
143-291-022-000 2851 FRANQUETTE CT 1.0 141.52
143-291-023-000 2843 FRANQUETTE CT 1.0 141.52
143-291-024-000 2837 FRANQUETTE CT 1.0 141.52
143-291-025-000 2829 FRANQUETTE CT 1.0 141.52
143-291-026-000 2827 FRANQUETTE CT 1.0 141 .52
143-291-027-000 2830 FRANQUETTE CT 1.0 141.52
143-291-028-000 2838 FRANQUETTE CT 1.0 141.52
143-291-029-000 2844 FRANQUETTE CT 1.0 141.52
143-291-030-000 2852 FRANQUETTE CT 1.0 141.52
143-291 -031-000 2862 FRANQUETTE CT 1.0 141.52
143-291-032-000 2868 FRANQUETTE CT 1.0 141.52
143-291-033-000 2876 FRANQUETTE CT 1.0 141.52
143-291-034-000 2884 FRANQUETTE CT 1.0 141.52
143-291-035-000 2885 TEHAMA DR 1.0 141 .52
143-291-036-000 2871 TEHAMA DR 1.0 141.52
143-291-037-000 2861 TEHAMA DR 1.0 141 .52
143-291-038-000 2853 TEHAMA DR 1.0 141.52
143-291-039-000 2845 TEHAMA DR 1.0 141.52
143-291-040-000 2839 TEHAMA DR 1.0 141.52
143-291-041-000 2831 TEHAMA DR 1.0 141.52
143-291-042-000 2823 TEHAMA DR 1.0 141.52
143-291-043-000 2817 TEHAMA DR 1.0 141 .52
143-292-001-000 549 VINA CT 1.0 141.52
143-293-001-000 548 VINA CT 1.0 141.52
143-293-002-000 551 CHANDLER CT 1.0 141.52
143-294-001-000 550 CHANDLER CT 1.0 141.52
143-294-002-000 549 ALDRICH AVE 1.0 141.52
143-295-001-000 2909 TULARE ST 1.0 141.52
143-295-002-000 2917 TULARE ST 1.0 141 .52
143-295-003-000 2923 TULARE ST 1.0 141.52
143-295-004-000 2931 TULARE ST 1.0 141.52
143-295-005-000 2937 TULARE ST 1.0 141.52
Willdan Financial Services Page 1 of 4

Page 64 ends

City of Livingston
BAD - Sundance (Country Villas)
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-295-006-000 2945
143-295-007-000 2953
143-295-008-000 2959
143-295-009-000 2965
143-295-010-000 650
143-295-011-000 644
143-295-012-000 636
143-295-013-000 630
143-295-014-000 622
143-295-015-000 616
143-295-016-000 608
143-295-017-000 602
143-296-001-000 2910
143-296-002-000 2911
143-296-003-000 2919
143-296-004-000 2925
143-296-005-000 2933
143-296-006-000 2941
143-296-007-000 2949
143-296-008-000 2955
143-296-009-000 2954
143-296-010-000 2946
143-296-011-000 2938
143-296-012-000 2932
143-296-013-000 2924
143-296-014-000 2918
143-297-001 -000 2912
143-297-002-000 2913
143-297-003-000 2921
143-297-004-000 2927
143-297-005-000 2935
143-297-006-000 2943
143-297-008-000 2957
143-297-009-000 2956
143-297-010-000 2948
143-297-011-000 2940
143-297-012-000 2932
143-297-013-000 2922
143-297-014-000 2918
143-298-001-000 548
143-298-002-000 551
143-299-001-000 550
143-301-001-000 548
143-301-002-000 542
143-301-003-000 536
143-301-004-000 NO
143-301-005-000 524
143-301-006-000 NO
143-301-007-000 512
143-301-008-000 506
143-301-009-000 500
143-301-010-000 501
143-301-011-000 507
Willdan Financial Services

TULARE ST

SERR AVE

TULARE ST

FRANQUETTE ST

TULARE ST

FRANQUETTE ST

TEHAMA DR

FRANQUETTE ST

ALDRICH AVE

SAUBER CT

SERR CT

SITUS ADDRESS

SERR CT

SITUS ADDRESS

SERR CT

1.0 1.0

1.0 141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141 .52
141.52
141.52
141.52
141.52
141.52
141 .52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141.52
141 .52
141 .52
141.52
141.52
141.52
141 .52
141.52
141.52
141.52
141 .52
141.52
141 .52
141 .52
141.52
141.52
141 .52
141 .52
141.52
141.52
141.52

Page 2 of 4 ends

Page 65 ends

City of Livingston
BAD - Sundance (Country Villas)
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-301-012-000 513 SERR CT 1.0 141.52
143-301-013-000 519 SERR CT 1.0 141.52
143-301-014-000 525 SERR CT 1.0 141.52
143-301-015-000 NO SITUS ADDRESS 1.0 141.52
143-301-016-000 537 SERR CT 1.0 141.52
143-301-017-000 543 SERR CT 1.0 141.52
143-301-018-000 549 SERR CT 1.0 141.52
143-301-019-000 542 SAUBER CT 1.0 141.52
143-301-020-000 536 SAUBER CT 1.0 141.52
143-301-021-000 530 SAUBER CT 1.0 141.52
143-301-022-000 524 SAUBER CT 1.0 141.52
143-301-023-000 518 SAUBER CT 1.0 141.52
143-301-024-000 512 SAUBER CT 1.0 141.52
143-301-025-000 506 SAUBER CT 1.0 141.52
143-301-026-000 500 SAUBER CT 1.0 141.52
143-301-027-000 501 SAUBER CT 1.0 141.52
143-301-028-000 507 SAUBER CT 1.0 141.52
143-301-029-000 513 SAUBER CT 1.0 141.52
143-301-030-000 519 SAUBER CT 1.0 141.52
143-301-031-000 525 SAUBER CT 1.0 141.52
143-301-032-000 531 SAUBER CT 1.0 141.52
143-301-033-000 537 SAUBER CT 1.0 141.52
143-301-034-000 543 SAUBER CT 1.0 141 .52
143-301-035-000 542 ALDRICH AVE 1.0 141.52
143-301-036-000 536 ALDRICH AVE 1.0 141.52
143-301-037-000 530 ALDRICH AVE 1.0 141 .52
143-301-038-000 524 ALDRICH AVE 1.0 141.52
143-301-039-000 518 ALDRICH AVE 1.0 141.52
143-301-040-000 512 ALDRICH AVE 1.0 141.52
143-301-041-000 506 ALDRICH AVE 1.0 141.52
143-301-042-000 502 ALDRICH AVE 1.0 141.52
143-301-043-000 500 ALDRICH AVE 1.0 141.52
143-302-044-000 501 ALDRICH AVE 1.0 141.52
143-302-045-000 503 ALDRICH AVE 1.0 141 .52
143-302-046-000 507 ALDRICH AVE 1.0 141 .52
143-302-04 7-000 513 ALDRICH AVE 1.0 141.52
143-302-048-000 519 ALDRICH AVE 1.0 141 .52
143-302-049-000 525 ALDRICH AVE 1.0 141.52
143-302-050-000 531 ALDRICH AVE 1.0 141.52
143-302-051-000 537 ALDRICH AVE 1.0 141.52
143-302-052-000 543 ALDRICH AVE 1.0 141.52
143-302-053-000 542 CHANDLER CT 1.0 141.52
143-302-054-000 536 CHANDLER CT 1.0 141.52
143-302-055-000 530 CHANDLER CT 1.0 141.52
143-302-056-000 524 CHANDLER CT 1.0 141.52
143-302-057-000 518 CHANDLER CT 1.0 141 .52
143-302-058-000 NO SITUS ADDRESS 1.0 141 .52
143-302-059-000 NO SITUS ADDRESS 1.0 141 .52
143-302-060-000 500 CHANDLER CT 1.0 141.52
143-302-061-000 NO SITUS ADDRESS 1.0 141 .52
143-302-062-000 NO SITUS ADDRESS 1.0 141.52
143-302-063-000 513 CHANDLER CT 1.0 141.52
143-302-064-000 NO SITUS ADDRESS 1.0 141.52
Willdan Financial Services Page 3 of 4

Page 66 ends

City of Livingston
BAD - Sundance (Country Villas)
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-302-065-000
143-302-066-000
143-302-067-000
143-302-068-000
143-302-069-000
143-302-070-000
143-302-071-000
143-302-072-000
143-302-073-000
143-302-07 4-000
143-302-075-000
143-302-076-000
143-302-077-000
143-302-078-000
143-302-079-000
143-302-080-000
143-302-081-000
143-302-082-000
143-302-083-000
143-302-084-000
Summary Fields
Number of Parcels to be Levied
Total EDUs
Total Charges
Willdan Financial Services
NO
531
537
548
NO
536
NO
524
518
512
506
500
501
507
513
519
525
NO
537
543
Value
179
179.00
$25,332.08
SITUS ADDRESS 1.0 141.52
CHANDLER CT 1.0 141.52
CHANDLER CT 1.0 141 .52
CHANDLER CT 1.0 141.52
SITUS ADDRESS 1.0 141.52
VINA CT 1.0 141.52
SITUS ADDRESS 1.0 141.52
VINA CT 1.0 141.52
VINA CT 1.0 141.52
VINA CT 1.0 141.52
VINA CT 1.0 141.52
VINA CT 1.0 141.52
VINA CT 1.0 141 .52
VINA CT 1.0 141.52
VINA CT 1.0 141.52
VINA CT 1.0 141.52
VINA CT 1.0 141 .52
SITUS ADDRESS 1.0 141.52
VINA CT 1.0 141.52
VINA CT 1.0 141.52

Page 4 of 4 ends

Page 67 ends

City of Livingston
BAD- Sundance IV
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-311-001-000 2817
143-311-002-000 2823
143-311-003-000 2831
143-311-004-000 2839
143-311-005-000 2845
143-311-006-000 2853
143-311-007-000 2861
143-311-008-000 2871
143-311-009-000 2885
143-31 1-010-000 2895
143-312-001-000 425
143-312-002-000 437
143-312-003-000 449
143-312-004-000 461
143-312-005-000 473
143-313-001-000 425
143-313-002-000 437
143-313-003-000 449
143-313-004-000 461
143-313-005-000 473
143-313-006-000 472
143-313-007-000 460
143-313-008-000 448
143-313-009-000 436
143-313-010-000 424
143-314-001-000 425
143-314-002-000 437
143-314-003-000 449
143-314-004-000 461
143-314-005-000 473
143-314-006-000 472
143-314-007-000 460
143-314-008-000 448
143-314-009-000 436
143-314-010-000 424
143-315-001-000 2816
143-315-002-000 2822
143-315-003-000 2830
143-315-004-000 2838
143-315-005-000 2844
143-315-006-000 2852
143-315-007-000 2860
143-315-008-000 2870
143-315-009-000 2884
143-315-010-000 2894
143-316-001-000 2913
143-316-002-000 2921
143-316-003-000 2927
143-316-004-000 2935
14 3-316-005-000 2943
143-316-006-000 2949
143-316-007-000 2957
143-316-008-000 2965
Willdan Financial Services

TRIGGER LN

EVANS LN

SUNDANCE ST

EVANS LN

ALDRICH AVE

SUNDANCE ST

AUTRY LN

TRIGGER LN

1.0 1.0

1.0 $143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34
143.34

Page 1 of 2 ends

Page 68 ends

City of Livingston
BAD- Sundance IV
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
143-316-009-000 2973 TRIGGER LN 1.0 143.34
143-316-010-000 2981 TRIGGER LN 1.0 143.34
143-316-011-000 2989 TRIGGER LN 1.0 143.34
143-316-012-000 2997 TRIGGER LN 1.0 143.34
143-316-013-000 412 ROGERS AVE 1.0 143.34
143-316-014-000 424 ROGERS AVE 1.0 143.34
143-316-015-000 436 ROGERS AVE 1.0 143.34
143-316-016-000 448 ROGERS AVE 1.0 143.34
143-316-017-000 460 ROGERS AVE 1.0 143.34
143-316-018-000 472 ROGERS AVE 1.0 143.34
143-316-019-000 480 ROGERS AVE 1.0 143.34
143-316-020-000 488 ROGERS AVE 1.0 143.34
143-316-021-000 496 ROGERS AVE 1.0 143.34
143-317-001-000 424 ALDRICH AVE 1.0 143.34
143-317-002-000 2924 TRIGGER LN 1.0 143.34
143-317-003-000 2930 TRIGGER LN 1.0 143.34
143-317-004-000 2938 TRIGGER LN 1.0 143.34
143-317-005-000 2946 TRIGGER LN 1.0 143.34
143-317-006-000 2952 TRIGGER LN 1.0 143.34
143-317-007-000 2960 TRIGGER LN 1.0 143.34
143-317-008-000 2968 TRIGGER LN 1.0 143.34
143-317-009-000 2978 TRIGGER LN 1.0 143.34
143-317-010-000 2979 SILVER LN 1.0 143.34
143-317-011-000 2969 SILVER LN 1.0 143.34
143-317-012-000 2961 SILVER LN 1.0 143.34
143-317-013-000 2953 SILVER LN 1.0 143.34
143-317-014-000 2947 SILVER LN 1.0 143.34
143-317-015-000 2939 SILVER LN 1.0 143.34
143-317-016-000 2931 SILVER LN 1.0 143.34
143-317-017-000 2925 SILVER LN 1.0 143.34
143-317-018-000 448 ALDRICH AVE 1.0 143.34
143-317-019-000 436 ALDRICH AVE 1.0 143.34
143-318-001-000 473 WYATT EARP CT 1.0 143.34
143-318-002-000 485 WYATT EARP CT 1.0 143.34
143-318-003-000 497 WYATT EARP CT 1.0 143.34
143-318-004-000 496 WYATT EARP CT 1.0 143.34
143-318-005-000 484 WY A TT EARP CT 1.0 143.34
143-318-006-000 472 WY A TT EARP CT 1.0 143.34
143-318-007-000 473 CISCO CT 1.0 143.34
143-318-008-000 485 CISCO CT 1.0 143.34
143-318-009-000 497 CISCO CT 1.0 143.34
143-318-010-000 496 CISCO CT 1.0 143.34
143-318-011-000 484 CISCO CT 1.0 143.34
143-318-012-000 472 CISCO CT 1.0 143.34
Summary Fields Value
Number of Parcels to be Levied 97
Total EDUs 97.00
Total Charges $13,903.98
Willdan Financial Services Page 2 of 2

Page 69 ends

City of Livingston
BAD-Parkside
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-062-005-000 377 TASHIMA DR 1.0 $143.34
022-062-006-000 371 TASHIMA DR 1.0 143.34
022-062-007-000 363 TASHIMA DR 1.0 143.34
022-062-008-000 355 TASHIMA DR 1.0 143.34
022-062-009-000 343 TASHIMA CT 1.0 143.34
022-062-010-000 335 TASHIMA CT 1.0 143.34
022-062-011-000 NO SITUS ADDRESS 1.0 143.34
022-062-012-000 321 TASHIMA DR 1.0 143.34
022-062-013-000 1012 PARADISE DR 1.0 143.34
022-062-014-000 322 PARADISE DR 1.0 143.34
022-062-015-000 328 PARADISE DR 1.0 143.34
022-062-016-000 334 PARADISE DR 1.0 143.34
022-067-007-000 301 PARADISE DR 1.0 143.34
022-067-008-000 307 PARADISE DR 1.0 143.34
022-067-009-000 315 PARADISE DR 1.0 143.34
022-067-010-000 951 DOSANGH CT 1.0 143.34
022-067-011-000 939 DOSANGH CT 1.0 143.34
022-067-012-000 923 DOSANGH CT 1.0 143.34
022-067-013-000 310 DOSANGH CT 1.0 143.34
022-067-014-000 308 DOSANGH CT 1.0 143.34
022-067-015-000 300 DOSANGH CT 1.0 143.34
022-067-016-000 301 DOSANGH CT 1.0 143.34
022-067-017-000 307 DOSANGH CT 1.0 143.34
022-067-018-000 315 DOSANGH CT 1.0 143.34
022-067-019-000 323 DOSANGH CT 1.0 143.34
022-067-020-000 329 DOSANGH CT 1.0 143.34
022-067-021-000 335 DOSANGH CT 1.0 143.34
022-067-022-000 912 DOSANGH CT 1.0 143.34
022-067-023-000 924 DOSANGH CT 1.0 143.34
022-067-024-000 938 DOSANGH CT 1.0 143.34
022-067-025-000 950 DOSANGH CT 1.0 143.34
022-068-004-000 1085 FERNWOOD WAY 1.0 143.34
022-068-005-000 1067 FERNWOOD WAY 1.0 143.34
022-068-006-000 1049 FERNWOOD WAY 1.0 143.34
022-068-007-000 1031 FERNWOOD WAY 1.0 143.34
022-068-008-000 1013 FERNWOOD WAY 1.0 143.34
022-069-001-000 320 TASHIMA DR 1.0 143.34
022-069-002-000 328 TASHIMA DR 1.0 143.34
022-069-003-000 336 TASHIMA DR 1.0 143.34
022-069-004-000 344 TASHIMA DR 1.0 143.34
022-069-005-000 354 TASHIMA DR 1.0 143.34
022-069-006-000 362 TASHIMA DR 1.0 143.34
022-069-007-000 368 TASHIMA DR 1.0 143.34
022-069-008-000 376 TASHIMA DR 1.0 143.34
022-105-002-000 407 TASHIMA CT 1.0 143.34
022-105-003-000 419 TASHIMA CT 1.0 143.34
022-105-004-000 429 TASHIMA CT 1.0 143.34
022-105-005-000 437 TASHIMA CT 1.0 143.34
022-105-006-000 447 TASHIMA CT 1.0 143.34
022-105-007-000 457 TASHIMA CT 1.0 143.34
022-105-008-000 469 TASHIMA CT 1.0 143.34
022-105-009-000 454 TASHIMA CT 1.0 143.34
022-105-010-000 444 TASH IMA CT 1.0 143.34
Willdan Financial Services Page 1 of 4

Page 70 ends

City of Livingston
BAD-Parkside
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-105-011-000 436 TASHIMA CT 1.0 143.34
022-105-012-000 428 TASHIMA CT 1.0 143.34
022-105-013-000 418 TASHIMA CT 1.0 143.34
022-105-014-000 406 TASHIMA CT 1.0 143.34
022-105-015-000 398 TASHIMA CT 1.0 143.34
022-105-016-000 390 TASHIMA CT 1.0 143.34
022-108-001-000 385 TASHIMA DR 1.0 143.34
022-108-002-000 393 TASHIMA DR 1.0 143.34
022-111-001-000 1103 FERNWOOD WAY 1.0 143.34
022-111-002-000 1125 FERNWOOD WAY 1.0 143.34
022-111-003-000 1147 FERNWOOD WAY 1.0 143.34
022-111-004-000 1169 FERNWOOD WAY 1.0 143.34
022-111-005-000 1191 FERNWOOD WAY 1.0 143.34
022-111-006-000 1213 FERNWOOD WAY 1.0 143.34
022-112-001-000 321 JASMINE LN 1.0 143.34
022-112-002-000 327 JASMINE LN 1.0 143.34
022-112-003-000 335 JASMINE LN 1.0 143.34
022-112-004-000 343 JASMINE LN 1.0 143.34
022-112-005-000 353 JASMINE LN 1.0 143.34
022-1 12-006-000 359 JASMINE LN 1.0 143.34
022-112-007-000 369 JASMINE LN 1.0 143.34
022-112-008-000 375 JASMINE LN 1.0 143.34
022-113-001-000 1169 VINEMAPLE WAY 1.0 143.34
022-113-002-000 1191 VINEMAPLE WAY 1.0 143.34
022-113-003-000 1213 VINEMAPLE WAY 1.0 143.34
022-113-004-000 1210 FERNWOOD WAY 1.0 143.34
022-113-005-000 1190 FERNWOOD WAY 1.0 143.34
022-113-006-000 1168 FERNWOOD WAY 1.0 143.34
022-114-001-000 350 JASMINE LN 1.0 143.34
022-114-002-000 358 JASMINE LN 1.0 143.34
022-114-003-000 360 JASMINE LN 1.0 143.34
022-114-004-000 376 JASMINE LN 1.0 143.34
022-114-005-000 1201 PARKSIDE WAY 1.0 143.34
022-114-006-000 1200 VINEMAPLE WAY 1.0 143.34
022-121-001-000 1235 FERNWOOD WAY 1.0 143.34
022-121-002-000 1257 FERNWOOD WAY 1.0 143.34
022-122-002-000 1301 FERNWOOD WAY 1.0 143.34
022-122-003-000 1323 FERNWOOD WAY 1.0 143.34
022-122-004-000 1345 FERNWOOD WAY 1.0 143.34
022-122-005-000 1367 FERNWOOD WAY 1.0 143.34
022-122-006-000 1389 FERNWOOD WAY 1.0 143.34
022-122-007-000 1401 FERNWOOD WAY 1.0 143.34
022-122-008-000 1423 FERNWOOD WAY 1.0 143.34
022-122-009-000 308 KENSINGTON DR 1.0 143.34
022-122-010-000 316 KENSINGTON DR 1.0 143.34
022-122-011-000 324 KENSINGTON DR 1.0 143.34
022-122-012-000 334 KENSINGTON DR 1.0 143.34
022-122-013-000 340 KENSINGTON DR 1.0 143.34
022-122-014-000 346 KENSINGTON DR 1.0 143.34
022-122-015-000 354 KENSINGTON DR 1.0 143.34
022-123-001-000 1235 VINEMAPLE WAY 1.0 143.34
022-123-002-000 1257 VINEMAPLE WAY 1.0 143.34
022-123-003-000 1256 FERNWOOD WAY 1.0 143.34
Willdan Financial Services Page 2 of 4

Page 71 ends

City of Livingston
BAD-Parkside
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-123-004-000
022-124-001-000
022-124-002-000
022-124-003-000
022-124-004-000
022-125-001-000
022-1 25-002-000
022-125-003-000
022-125-004-000
022-125-005-000
022-125-006-000
022-125-007-000
022-125-008-000
022-125-009-000
022-125-010-000
022-125-011-000
022-125-012-000
022-125-013-000
022-125-014-000
022-125-015-000
022-125-016-000
022-125-017-000
022-125-018-000
022-125-019-000
022-125-020-000
022-125-021-000
022-125-022-000
022-125-023-000
022-125-024-000
022-126-001-000
022-171-001-000
022-171-002-000
022-171-003-000
022-171-004-000
022-171-005-000
022-171-006-000
022-171-007-000
022-171-008-000
022-1 71-009-000
022-171-010-000
022-171-011-000
022-171-012-000
022-171-013-000
022-171-014-000
022-171-015-000
022-171-016-000
022-171-017-000
022-172-001-000
022-172-002-000
022-172-003-000
022-172-004-000
022-172-005-000
022-172-006-000
Willdan Financial Services
1234
353
359
369
375
321
343
351
355
367
373
327
335
343
351
355
367
373
374
368
356
352
344
336
328
320
321
327
335
1444
1697
1675
1653
1629
1607
1597
1587
1575
1543
1515
307
315
323
333
339
345
353
320
328
336
344
354
353

FERNWOOD WAY

LILAC LN

MANDARIN CT

KENSINGTON DR

MANDARIN CT

KENSINGTON DR

PINECREST DR

VIEIRA ST

LIVE OAK WAY

REDWOOD WAY

1.0 143.34

Page 3 of 4 ends

Page 72 ends

City of Livingston
BAD-Parkside
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-172-007-000 343 REDWOOD WAY 1.0 143.34
022-172-008-000 335 REDWOOD WAY 1.0 143.34
022-172-009-000 327 REDWOOD WAY 1.0 143.34
022-172-010-000 321 REDWOOD WAY 1.0 143.34
022-173-001-000 1466 PINECREST DR 1.0 143.34
022-173-002-000 1488 PINECREST DR 1.0 143.34
022-173-003-000 1516 PINECREST DR 1.0 143.34
022-173-004-000 1544 PINECREST DR 1.0 143.34
022-173-005-000 1576 PINECREST DR 1.0 143.34
022-173-006-000 1588 PINECREST DR 1.0 143.34
022-173-007-000 1598 PINECREST DR 1.0 143.34
022-173-008-000 368 REDWOOD WAY 1.0 143.34
022-173-009-000 360 REDWOOD WAY 1.0 143.34
022-173-010-000 352 REDWOOD WAY 1.0 143.34
022-173-011-000 331 PEACH AVE 1.0 143.34
022-173-012-000 1656 SPRUCE CT 1.0 143.34
022-173-013-000 1697 SPRUCE CT 1.0 143.34
022-173-014-000 1675 SPRUCE CT 1.0 143.34
022-173-015-000 1653 SPRUCE CT 1.0 143.34
022-173-016-000 1629 SPRUCE CT 1.0 143.34
022-173-017-000 1607 SPRUCE CT 1.0 143.34
022-173-018-000 1608 VIEIRA ST 1.0 143.34
022-173-019-000 1632 VIEIRA ST 1.0 143.34
022-173-020-000 1656 VIEIRA ST 1.0 143.34
022-173-021-000 1676 VIEIRA ST 1.0 143.34
022-173-022-000 1698 VIEIRA ST 1.0 143.34
Summary Fields Value
Number of Parcels to be Levied 185
Total EDUs 185.00
Total Charges $26,517.90
Willdan Financial Services Page 4 of 4

Page 73 ends

City of Livingston
BAD- Country Lane I ( Liberty Square)
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
023-034-001-000 2133 ASPENGLEN WAY 1.0 $145.33
023-034-002-000 2143 ASPENGLEN WAY 1.0 145.33
023-034-003-000 2153 ASPENGLEN WAY 1.0 145.33
023-034-004-000 2163 ASPENGLEN WAY 1.0 145.33
023-034-005-000 2173 ASPENGLEN WAY 1.0 145.33
023-034-006-000 2183 ASPENGLEN WAY 1.0 145.33
023-034-007 -000 2193 ASPENGLEN WAY 1.0 145.33
023-034-008-000 2203 ASPENGLEN WAY 1.0 145.33
023-034-009-000 2213 ASPENGLEN WAY 1.0 145.33
023-034-010-000 2223 ASPENGLEN WAY 1.0 145.33
023-035-001-000 2130 ASPENGLEN WAY 1.0 145.33
023-035-002-000 2140 ASPENGLEN WAY 1.0 145.33
023-035-003-000 2150 ASPENGLEN WAY 1.0 145.33
023-035-004-000 2160 ASPENGLEN WAY 1.0 145.33
023-035-005-000 2170 ASPENGLEN WAY 1.0 145.33
023-035-006-000 899 JORDONOLLA WAY 1.0 145.33
023-035-007-000 889 JORDONOLLA WAY 1.0 145.33
023-035-008-000 877 JORDONOLLA WAY 1.0 145.33
023-035-009-000 867 JORDONOLLA WAY 1.0 145.33
023-035-010-000 855 JORDONOLLA WAY 1.0 145.33
023-035-011-000 845 JORDONOLLA WAY 1.0 145.33
023-035-012-000 2193 KAPREIL WAY 1.0 145.33
023-035-013-000 2183 KAPREILWAY 1.0 145.33
023-035-014-000 2173 KAPREIL WAY 1.0 145.33
023-035-015-000 2163 KAPREILWAY 1.0 145.33
023-035-016-000 2153 KAPREIL WAY 1.0 145.33
023-035-017-000 2143 KAPREIL WAY 1.0 145.33
023-035-018-000 2133 KAPREIL WAY 1.0 145.33
023-035-019-000 2130 KARINA LAU CT 1.0 145.33
023-035-020-000 2140 KARINA LAU CT 1.0 145.33
023-035-021-000 2150 KARINA LAU CT 1.0 145.33
023-035-022-000 2160 KARINA LAU CT 1.0 145.33
023-035-023-000 2170 KARINA LAU CT 1.0 145.33
023-035-024-000 2173 KARINA LAU CT 1.0 145.33
023-035-025-000 2163 KARINA LAU CT 1.0 145.33
023-035-026-000 2153 KARINA LAU CT 1.0 145.33
023-035-027-000 2143 KARINA LAU CT 1.0 145.33
023-035-028-000 2133 KARINA LAU CT 1.0 145.33
023-036-001-000 898 JORDONOLLA WAY 1.0 145.33
023-036-002-000 888 JORDONOLLA WAY 1.0 145.33
023-036-003-000 878 JORDONOLLA WAY 1.0 145.33
023-036-004-000 868 JORDONOLLA WAY 1.0 145.33
023-036-005-000 856 JORDONOLLA WAY 1.0 145.33
023-036-006-000 846 JORDONOLLA WAY 1.0 145.33
023-036-007-000 834 JORDONOLLA WAY 1.0 145.33
023-036-008-000 824 JORDONOLLA WAY 1.0 145.33
023-043-001-000 2130 KAPREIL WAY 1.0 145.33
023-043-002-000 2140 KAPREILWAY 1.0 145.33
023-043-003-000 2150 KAPREIL WAY 1.0 145.33
023-043-004-000 2160 KAPREILWAY 1.0 145.33
023-043-005-000 2170 KAPREIL WAY 1.0 145.33
023-043-006-000 2180 KAPREIL WAY 1.0 145.33
023-043-007 -000 2190 KAPREIL WAY 1.0 145.33
023-043-008-000 2200 KAPREILWAY 1.0 145.33
Willdan Financial Services Page 1 of 2

Page 74 ends

City of Livingston
BAD- Country Lane I ( Liberty Square)
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
023-043-009-000
023-043-010-000
Summary Fields
Number of Parcels to be Levied
Total EDUs
Total Charges
Willdan Financial Services
2210
814
Value
56 56.00
$8,138.48

KAPREIL WAY

JORDONOLLA WAY

1.0 1.0
145.33
145.33

Page 2 of 2 ends

Page 75 ends

City of Livingston
BAD- Country Lane II (Country Lane)
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
Willdan Financial Services
023-011-001-000
023-011-002-000
023-011-003-000
023-011-004-000
023-01 1-005-000
023-011 -006-000
023-011 -007 -000
023-011-008-000
023-011-009-000
023-011-01 0-000
023-011-011-000
023-011-012-000
023-011-013-000
023-011-014-000
023-011-015-000
023-011-016-000
023-012-001-000
023-012-002-000
023-012-003-000
023-012-004-000
023-012-005-000
023-012-006-000
023-012-007 -000
023-012-008-000
023-012-009-000
023-012-010-000
023-012-011-000
023-012-012-000
023-012-013-000
023-012-014-000
023-013-001 -000
023-013-002-000
023-013-003-000
023-013-004-000
023-013-005-000
023-013-006-000
023-013-007-000
023-014-001-000
023-014-002-000
023-014-003-000
023-014-004-000
023-014-005-000
023-014-006-000
023-014-007 -000
023-014-008-000
023-014-009-000
023-015-001-000
023-015-002-000
023-015-003-000
023-015-004-000
023-015-005-000
023-015-006-000
023-015-007-000
023-015-008-000
023-015-009-000
023-015-010-000
023-015-011-000
2085
2075
2065
2055
2047
2035
2025
1157
1141
1127
1113
1101
1085
1071
1059
1045
1138
1137
1125
111 3
1097
1079
1065
1047
1064
1064
1078
1098
1112
1126
1138
1126
1112
1098
1078
1064
1048
2123
2133
2143
2153
2163
2173
2183
2193
2201
2124
2134
2144
2154
2164
2174
2184
1137
1127
1115
2183

KISHI DR

NARADAWAY

SHOJI CT

NARADAWAY

SHOJI CT

KISHI DR

OHKI ST

KINOSHITA CT

1.0 $145.33

1.0 145.33

Page 1 of 3 ends

Page 76 ends

City of Livingston
BAD- Country Lane II (Country Lane)
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
023-015-012-000 2173 KINOSHITA CT 1.0 145.33
023-015-013-000 2163 KINOSHITA CT 1.0 145.33
023-015-014-000 2153 KINOSHITA CT 1.0 145.33
023-015-015-000 2143 KINOSHITA CT 1.0 145.33
023-015-016-000 2133 KINOSHITA CT 1.0 145.33
023-015-017-000 2123 KINOSHITA CT 1.0 145.33
023-015-019-000 2126 KINOSHITA CT 1.0 145.33
023-015-020-000 2142 KINOSHITA CT 1.0 145.33
023-015-021-000 2154 KINOSHITA CT 1.0 145.33
023-015-022-000 2164 KINOSHITA CT 1.0 145.33
023-015-023-000 2174 KINOSHITA CT 1.0 145.33
023-015-024-000 2184 KINOSHITA CT 1.0 145.33
023-015-025-000 1079 OHKI ST 1.0 145.33
023-015-026-000 1065 OHKI ST 1.0 145.33
023-015-027-000 1047 OHKI ST 1.0 145.33
023-015-028-000 2183 WAKAMI DR 1.0 145.33
023-015-029-000 2173 WAKAMI DR 1.0 145.33
023-015-030-000 2163 WAKAMI DR 1.0 145.33
023-015-031-000 2153 WAKAMI DR 1.0 145.33
023-015-032-000 2143 WAKAMI DR 1.0 145.33
023-015-033-000 2133 WAKAMI DR 1.0 145.33
023-016-002-000 1148 OHKI ST 1.0 145.33
023-016-003-000 1136 OHKI ST 1.0 145.33
023-016-004-000 1124 OHKI ST 1.0 145.33
023-016-005-000 1112 OHKI ST 1.0 145.33
023-016-006-000 1098 OHKI ST 1.0 145.33
023-016-007-000 1078 OHKI ST 1.0 145.33
023-016-008-000 1064 OHKI ST 1.0 145.33
023-016-009-000 1048 OHKI ST 1.0 145.33
023-021-001-000 1033 NARADAWAY 1.0 145.33
023-021-002-000 1019 NARADAWAY 1.0 145.33
023-021-003-000 1007 NARADAWAY 1.0 145.33
023-021-004-000 999 NARADAWAY 1.0 145.33
023-021-005-000 977 NARADAWAY 1.0 145.33
023-021-006-000 965 NARADAWAY 1.0 145.33
023-021-007-000 955 NARADAWAY 1.0 145.33
023-021-008-000 945 NARADAWAY 1.0 145.33
023-022-001-000 935 NARADAWAY 1.0 145.33
023-023-001-000 1048 NARADAWAY 1.0 145.33
023-023-002-000 1020 NARADAWAY 1.0 145.33
023-023-003-000 2035 WAKAMI DR 1.0 145.33
023-023-004-000 2047 WAKAMI DR 1.0 145.33
023-023-005-000 2055 WAKAMI DR 1.0 145.33
023-023-006-000 2065 WAKAMI DR 1.0 145.33
023-023-007-000 2089 WAKAMI DR 1.0 145.33
023-023-008-000 2109 WAKAMI DR 1.0 145.33
023-023-009-000 2123 WAKAMI DR 1.0 145.33
023-023-010-000 1028 WILLOW BROOK CT 1.0 145.33
023-023-011-000 1019 WILLOW BROOK CT 1.0 145.33
023-023-012-000 1035 WILLOW BROOK CT 1.0 145.33
023-024-001-000 2034 WAKAMI DR 1.0 145.33
023-024-002-000 1030 NARADAWAY 1.0 145.33
023-024-003-000 2054 WAKAMI DR 1.0 145.33
023-024-004-000 2064 WAKAMI DR 1.0 145.33
023-024-005-000 2086 WAKAMI DR 1.0 145.33
023-024-006-000 2100 WAKAMI DR 1.0 145.33
023-024-007-000 2114 WAKAMI DR 1.0 145.33
Willdan Financial Services Page 2 of 3

Page 77 ends

City of Livingston
BAD- Country Lane II (Country Lane)
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
023-024-008-000 2126 WAKAMI DR 1.0 145.33
023-024-009-000 2123 GRAPEVINE DR 1.0 145.33
023-024-010-000 2111 GRAPEVINE DR 1.0 145.33
023-024-011-000 2099 GRAPEVINE DR 1.0 145.33
023-024-012-000 2085 GRAPEVINE DR 1.0 145.33
023-024-013-000 2065 GRAPEVINE DR 1.0 145.33
023-024-014-000 2055 GRAPEVINE DR 1.0 145.33
023-024-015-000 2047 GRAPEVINE DR 1.0 145.33
023-024-016-000 2035 GRAPEVINE DR 1.0 145.33
023-025-001-000 2034 GRAPEVINE DR 1.0 145.33
023-025-002-000 2046 GRAPEVINE DR 1.0 145.33
023-025-003-000 2054 GRAPEVINE DR 1.0 145.33
023-025-004-000 2064 GRAPEVINE DR 1.0 145.33
023-025-005-000 2086 GRAPEVINE DR 1.0 145.33
023-025-006-000 2100 GRAPEVINE DR 1.0 145.33
023-025-007-000 2114 GRAPEVINE DR 1.0 145.33
023-025-008-000 2126 GRAPEVINE DR 1.0 145.33
023-026-001-000 1009 MORI CT 1.0 145.33
023-026-002-000 2184 WAKAMI DR 1.0 145.33
023-026-003-000 2194 WAKAMI DR 1.0 145.33
023-026-004-000 2204 WAKAMI DR 1.0 145.33
023-026-005-000 2214 WAKAMI DR 1.0 145.33
023-026-006-000 2224 WAKAMI DR 1.0 145.33
023-026-007 -000 2223 NATSU RD 1.0 145.33
023-026-008-000 2213 NATSU RD 1.0 145.33
023-026-009-000 2203 NATSU RD 1.0 145.33
023-026-010-000 2193 NATSU RD 1.0 145.33
023-026-011-000 2183 NATSU RD 1.0 145.33
023-026-012-000 986 MORI CT 1.0 145.33
023-026-013-000 994 MORI CT 1.0 145.33
023-027-001-000 999 MORI CT 1.0 145.33
023-027-002-000 989 MORI CT 1.0 145.33
023-027-003-000 983 MORI CT 1.0 145.33
023-027 -004-000 975 MORI CT 1.0 145.33
023-027-005-000 965 MORI CT 1.0 145.33
023-027-006-000 955 MORI CT 1.0 145.33
023-027-007-000 941 MORI CT 1.0 145.33
023-027-008-000 931 MORI CT 1.0 145.33
023-027-009-000 932 MORI CT 1.0 145.33
023-027-010-000 942 MORI CT 1.0 145.33
023-027-011-000 954 MORI CT 1.0 145.33
023-027-012-000 964 MORI CT 1.0 145.33
023-027-013-000 974 MORI CT 1.0 145.33
Summary Fields Value
Number of Parcels to be Levied 157
Total EDUs 157.00
Total Charges $22,816.81
Willdan Financial Services Page 3 of 3

Page 78 ends

City of Livingston
BAD- La Tierra
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-064-001-000 253 MADRID WAY 1.0 $143.34
022-064-002-000 247 MADRID WAY 1.0 143.34
022-064-003-000 241 MADRID WAY 1.0 143.34
022-064-004-000 235 MADRID WAY 1.0 143.34
022-064-005-000 229 MADRID WAY 1.0 143.34
022-064-006-000 915 TALARA DR 1.0 143.34
022-064-007-000 931 TALARA DR 1.0 143.34
022-064-008-000 947 TALARA DR 1.0 143.34
022-064-009-000 963 TALARA DR 1.0 143.34
022-064-010-000 979 TALARA DR 1.0 143.34
022-064-011-000 995 TALARA DR 1.0 143.34
022-064-012-000 1013 TALARA DR 1.0 143.34
022-064-013-000 1031 TALARA DR 1.0 143.34
022-064-014-000 1049 TALARA DR 1.0 143.34
022-064-015-000 1067 TALARA DR 1.0 143.34
022-065-001-000 232 MADRID WAY 1.0 143.34
022-065-002-000 240 MADRID WAY 1.0 143.34
022-065-003-000 246 MADRID WAY 1.0 143.34
022-065-004-000 252 MADRID WAY 1.0 143.34
022-065-005-000 253 PARADISE DR 1.0 143.34
022-065-006-000 247 PARADISE DR 1.0 143.34
022-065-007-000 241 PARADISE DR 1.0 143.34
022-065-008-000 235 PARADISE DR 1.0 143.34
022-066-001-000 232 PARADISE DR 1.0 143.34
022-066-002-000 240 PARADISE DR 1.0 143.34
022-066-003-000 246 PARADISE DR 1.0 143.34
022-066-004-000 252 PARADISE DR 1.0 143.34
022-066-005-000 253 MERIDA WAY 1.0 143.34
022-066-006-000 247 MERIDA WAY 1.0 143.34
022-066-007-000 241 MERIDA WAY 1.0 143.34
022-066-008-000 235 MERIDA WAY 1.0 143.34
022-067-001-000 916 BARCELONA DR 1.0 143.34
022-067-002-000 932 BARCELONA DR 1.0 143.34
022-067-003-000 948 BARCELONA DR 1.0 143.34
022-067-004-000 964 BARCELONA DR 1.0 143.34
022-067-005-000 980 BARCELONA DR 1.0 143.34
022-067-006-000 994 BARCELONA DR 1.0 143.34
022-068-001-000 1020 BARCELONA DR 1.0 143.34
022-068-002-000 1040 BARCELONA DR 1.0 143.34
022-068-003-000 1060 BARCELONA DR 1.0 143.34
022-111-007-000 1256 BARCELONA DR 1.0 143.34
022-1 11-008-000 1234 BARCELONA DR 1.0 143.34
022-111-009-000 1208 BARCELONA DR 1.0 143.34
022-111-010-000 1184 BARCELONA DR 1.0 143.34
022-111-011-000 1164 BARCELONA DR 1.0 143.34
022-111-012-000 1144 BARCELONA DR 1.0 143.34
022-1 11-013-000 1124 BARCELONA DR 1.0 143.34
022-111-014-000 1104 BARCELONA DR 1.0 143.34
022-111-015-000 1080 BARCELONA DR 1.0 143.34
022-115-001-000 1085 TALARA DR 1.0 143.34
022-115-002-000 1103 TALARA DR 1.0 143.34
022-115-003-000 11 25 TALARA DR 1.0 143.34
022-115-004-000 1133 TALARA DR 1.0 143.34
Willdan Financial Services Page 1 of 2

Page 79 ends

City of Livingston
BAD- La Tierra
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
022-115-005-000 1147 TALARA DR 1.0 143.34
022-115-006-000 1169 TALARA DR 1.0 143.34
022-11 5-007-000 11 81 TALARA DR 1.0 143.34
022-115-008-000 1191 TALARA DR 1.0 143.34
022-115-009-000 1192 TALARA DR 1.0 143.34
022-115-010-000 1180 TALARA DR 1.0 143.34
022-115-011-000 1168 TALARA DR 1.0 143.34
022-11 5-012-000 1144 TALARA DR 1.0 143.34
022-115-013-000 1130 TALARA DR 1.0 143.34
022-115-014-000 232 MERIDA WAY 1.0 143.34
022-1 15-015-000 240 MERIDA WAY 1.0 143.34
022-115-016-000 246 MERIDA WAY 1.0 143.34
022-115-017-000 252 MERIDA WAY 1.0 143.34
022-115-018-000 1139 BARCELONA DR 1.0 143.34
022-115-019-000 11 59 BARCELONA DR 1.0 143.34
022-11 5-020-000 1179 BARCELONA DR 1.0 143.34
022-115-021-000 1199 BARCELONA DR 1.0 143.34
022-11 5-022-000 1215 BARCELONA DR 1.0 143.34
022-1 15-023-000 253 LILAC LN 1.0 143.34
022-115-024-000 247 LILAC LN 1.0 143.34
022-11 5-025-000 241 LILAC LN 1.0 143.34
022-115-026-000 235 LILAC LN 1.0 143.34
022-11 5-027-000 225 LILAC LN 1.0 143.34
022-11 5-028-000 215 LILAC LN 1.0 143.34
Summary Fields Value
Number of Parcels to be Levied 77
Total EDUs 77.00
Total Charges $11 ,037.18
Willdan Financial Services Page 2 of 2

Page 80 ends

City of Livingston
BAD-Somerset
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
047-581-001-000 1702 SUN VALLEY AVE 1.0 $141.24
04 7-581-002-000 1714 SUN VALLEY AVE 1.0 141.24
04 7-581-003-000 1728 SUN VALLEY AVE 1.0 141.24
04 7-581-004-000 1742 SUN VALLEY AVE 1.0 141.24
04 7-581-005-000 1756 SUN VALLEY AVE 1.0 141.24
047-582-001-000 1701 SUN VALLEY AVE 1.0 141.24
04 7-582-002-000 1711 SUN VALLEY AVE 1.0 141.24
04 7-582-003-000 1723 SUN VALLEY AVE 1.0 141.24
04 7-582-004-000 1735 SUN VALLEY AVE 1.0 141.24
04 7-582-005-000 1745 SUN VALLEY AVE 1.0 141.24
04 7-582-006-000 1755 SUN VALLEY AVE 1.0 141.24
04 7-582-007-000 1767 SUN VALLEY AVE 1.0 141 .24
04 7-582-008-000 1777 SUN VALLEY AVE 1.0 141.24
04 7-582-009-000 961 SPRING BROOK DR 1.0 141.24
047-582-010-000 951 SPRING BROOK DR 1.0 141.24
047-582-011-000 941 SPRING BROOK DR 1.0 141.24
04 7-582-012-000 931 SPRINGBROOK DR 1.0 141.24
047-582-013-000 921 SPRING BROOK DR 1.0 141.24
04 7-582-014-000 909 SPRING BROOK DR 1.0 141.24
04 7-582-015-000 1789 WELLS AVE 1.0 141.24
047-582-016-000 1801 WELLS AVE 1.0 141.24
047-582-017-000 1811 WELLS AVE 1.0 141.24
04 7-582-018-000 1821 WELLS AVE 1.0 141.24
047-582-019-000 1831 WELLS AVE 1.0 141.24
04 7-582-020-000 1841 WELLS AVE 1.0 141.24
047-582-021 -000 1851 WELLS AVE 1.0 141.24
04 7-582-022-000 1861 WELLS AVE 1.0 141.24
04 7-582-023-000 1871 WELLS AVE 1.0 141.24
04 7-582-024-000 1883 WELLS AVE 1.0 141.24
04 7-582-026-000 1905 SUN VALLEY AVE 1.0 141.24
04 7-582-027-000 1915 SUN VALLEY AVE 1.0 141.24
04 7-582-028-000 1929 SUN VALLEY AVE 1.0 141.24
04 7-582-029-000 978 NEWCASTLE DR 1.0 141 .24
04 7-582-030-000 988 NEWCASTLE DR 1.0 141.24
047-582-031-000 998 NEWCASTLE DR 1.0 141 .24
04 7-583-001-000 1804 SUN VALLEY AVE 1.0 141 .24
04 7-583-002-000 1820 SUN VALLEY AVE 1.0 141.24
04 7-583-003-000 1836 SUN VALLEY AVE 1,0 141.24
047-584-001-000 978 SPRINGBROOK DR 1.0 141.24
04 7-584-002-000 977 GOLDEN LEAF DR 1.0 141.24
04 7-584-003-000 967 GOLDEN LEAF DR 1.0 141 .24
04 7-584-004-000 957 GOLDEN LEAF DR 1.0 141.24
04 7-584-005-000 945 GOLDEN LEAF DR 1.0 141.24
04 7-584-006-000 935 GOLDEN LEAF DR 1.0 141 .24
04 7-584-007-000 923 GOLDEN LEAF DR 1.0 141.24
04 7-584-008-000 924 SPRING BROOK DR 1.0 141.24
04 7-584-009-000 936 SPRING BROOK DR 1.0 141 .24
04 7-584-010-000 946 SPRINGBROOK DR 1.0 141 .24
047-584-011-000 958 SPRING BROOK DR 1.0 141.24
04 7-584-012-000 968 SPRINGBROOK DR 1.0 141 .24
04 7-585-001-000 1848 SUN VALLEY AVE 1.0 141.24
04 7-585-002-000 1860 SUN VALLEY AVE 1.0 141.24
04 7-585-003-000 1870 SUN VALLEY AVE 1.0 141.24
Willdan Financial Services Page 1 of 3

Page 81 ends

City of Livingston
BAD-Somerset
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
04 7-585-004-000 1884 SUN VALLEY AVE 1.0 141.24
04 7-585-005-000 1896 SUN VALLEY AVE 1.0 141.24
04 7 -585-006-000 1910 SUN VALLEY AVE 1.0 141.24
04 7-586-001-000 978 GOLDEN LEAF DR 1.0 141.24
04 7-586-002-000 977 PARK VIEW DR 1.0 141.24
04 7-586-003-000 967 PARK VIEW DR 1.0 141.24
04 7-586-004-000 957 PARK VIEW DR 1.0 141.24
04 7-586-005-000 945 PARK VIEW DR 1.0 141.24
04 7-586-006-000 935 PARK VIEW DR 1.0 141.24
04 7-586-007-000 923 PARK VIEW DR 1.0 141.24
04 7-586-008-000 924 GOLDEN LEAF DR 1.0 141.24
04 7 -586-009-000 936 GOLDEN LEAF DR 1.0 141.24
04 7-586-010-000 946 GOLDEN LEAF DR 1.0 141.24
04 7-586-011 -000 958 GOLDEN LEAF DR 1.0 141.24
04 7-586-012-000 968 GOLDEN LEAF DR 1.0 141.24
047-591-001-000 1001 GOLDEN LEAF DR 1.0 141.24
04 7-591 -002-000 1013 GOLDEN LEAF DR 1.0 141.24
04 7-591 -003-000 1025 GOLDEN LEAF DR 1.0 141.24
04 7-591-004-000 1035 GOLDEN LEAF DR 1.0 141.24
04 7-591-005-000 1047 GOLDEN LEAF DR 1.0 141.24
04 7-591 -006-000 1057 GOLDEN LEAF DR 1.0 141.24
047-591 -007-000 1069 GOLDEN LEAF DR 1.0 141.24
04 7-591-008-000 1079 GOLDEN LEAF DR 1.0 141.24
047-591-009-000 1098 GOLDEN LEAF DR 1.0 141.24
047-591 -010-000 1099 GOLDEN LEAF DR 1.0 141 .24
04 7-591 -01 1-000 11 11 GOLDEN LEAF DR 1.0 141.24
047-591 -012-000 1123 GOLDEN LEAF DR 1.0 141.24
04 7-591-013-000 1135 GOLDEN LEAF DR 1.0 141.24
047-591-014-000 1838 ST IVES AVE 1.0 141.24
047-591 -015-000 1848 ST IVES AVE 1.0 141.24
047-591 -016-000 1860 ST IVESAVE 1.0 141.24
047-591 -017-000 1872 ST IVES AVE 1.0 141.24
047-591-018-000 1884 ST IVES AVE 1.0 141.24
047-591-019-000 1896 ST IVES AVE 1.0 141.24
04 7-591-020-000 1910 ST IVES AVE 1.0 141.24
047-592-001-000 1847 SOUTHPORT AVE 1.0 141.24
04 7-592-002-000 1859 SOUTHPORT AVE 1.0 141.24
04 7-592-003-000 1871 SOUTHPORT AVE 1.0 141.24
04 7-592-004-000 1883 SOUTHPORT AVE 1.0 141.24
04 7-592-005-000 1895 SOUTHPORT AVE 1.0 141 .24
04 7-592-006-000 1909 SOUTHPORT AVE 1.0 141.24
04 7-593-001-000 1848 SOUTHPORT AVE 1.0 141.24
04 7-593-002-000 1847 YORK AVE 1.0 141.24
04 7-593-003-000 1859 YORK AVE 1.0 141.24
04 7-593-004-000 1871 YORK AVE 1.0 141.24
04 7 -593-005-000 1883 YORK AVE 1.0 141.24
04 7-593-006-000 1895 YORK AVE 1.0 141.24
04 7-593-007-000 1909 YORK AVE 1.0 141.24
04 7-593-008-000 1910 SOUTHPORT AVE 1.0 141 .24
04 7-593-009-000 1896 SOUTHPORT AVE 1.0 141.24
04 7-593-010-000 1884 SOUTHPORT AVE 1.0 141.24
047-593-011-000 1870 SOUTHPORT AVE 1.0 141.24
04 7-593-012-000 1860 SOUTHPORT AVE 1.0 141.24
Willdan Financial Services

Page 2 of 3 ends

Page 82 ends

City of Livingston
BAD-Somerset
Fiscal Year 2024/25 Preliminary Assessment Roll

ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CHARGE
047-594-001-000 1848 YORK AVE 1.0 141.24
04 7-594-002-000 1847 ST IVES AVE 1.0 141.24
04 7-594-003-000 1859 ST IVES AVE 1.0 141.24
04 7-594-004-000 1871 ST IVES AVE 1.0 141.24
04 7-594-005-000 1883 ST IVES AVE 1.0 141.24
04 7-594-006-000 1895 ST IVES AVE 1.0 141.24
04 7-594-007-000 1909 ST IVES AVE 1.0 141.24
04 7-594-008-000 1910 YORK AVE 1.0 141.24
04 7-594-009-000 1896 YORK AVE 1.0 141.24
04 7-594-010-000 1884 YORK AVE 1.0 141.24
047-594-011-000 1870 YORK AVE 1.0 141.24
047-594-012-000 1860 YORK AVE 1.0 141.24
04 7-596-001-000 1008 NEWCASTLE DR 1.0 141.24
04 7-596-002-000 1014 NEWCASTLE DR 1.0 141.24
04 7-596-003-000 1024 NEWCASTLE DR 1.0 141.24
04 7-596-004-000 1034 NEWCASTLE DR 1.0 141.24
04 7 -596-005-000 1042 NEWCASTLE DR 1.0 141.24
04 7-596-006-000 1055 NEWCASTLE DR 1.0 141.24
04 7-596-007-000 1065 NEWCASTLE DR 1.0 141.24
04 7 -596-008-000 1074 NEWCASTLE DR 1.0 141.24
04 7-596-009-000 1082 NEWCASTLE DR 1.0 141.24
047-596-010-000 1092 NEWCASTLE DR 1.0 141.24
04 7-596-011-000 1104 NEWCASTLE DR 1.0 141.24
04 7-596-012-000 1116 NEWCASTLE DR 1.0 141.24
04 7-596-013-000 1122 NEWCASTLE DR 1.0 141.24
04 7-596-014-000 1134 NEWCASTLE DR 1.0 141.24
04 7-596-015-000 1146 NEWCASTLE DR 1.0 141.24
Summary Fields Value
Number of Parcels to be Levied 133
Total EDUs 133.00
Total Charges $18,784.92
Willdan Financial Services Page 3 of 3

Page 83 ends

AGENDA ITEM:

MEETING DATE:

PREPARED BY:

REVIEWED BY:

STAFF REPORT
Proceedings under the Landscape and Lighting Act of 1972, California Streets and Highways Code 22500, et. seq.: for the approval to levy annual assessments for the Citywide Consolidated Landscape Maintenance Assessment District No. 1 and confirming assessments for fiscal year 2024/2025.

June 18, 2024
Willdan Financial Services
Christopher Lopez, Interim City Manager
RECOMMENDATION:

It is recommended that the City Council consider:

I. Opening the Public Hearing and take any testimony given

2. Closing the Public Hearing and consider comments from the public; and,

BACKGROUND:

The City of Livingston annually levies and collects special assessments in the Citywide Consolidated Landscape Maintenance Assessment District No. I (the District) to offset the cost of providing the maintenance of landscape improvements within specific areas of the City. There are currently twenty-six Benefit Zones (the "Zones") within the District as follows:

Almond Glen
Country Glen
Country Roads
Harvest Manor
Vinewood Estates
Vintage West
North Residential
South Residential
Central Residential
North Commercial
Downtown Commercial
South Commercial
Monte Cristo Estates
Vinewood Estates II (Briarwood)
Monte Cristo Estates II (Briarwood)
Kensington Park South (Vineyard Estates)
Bridgeport Village
Davante Villas
Country Lane I (Liberty Square)
Country Lane II (Country Lane, Kishi)
Parkside-Forecast
Sundance IV (Country Villas IV)
Strawberry Fields
La Tierra (Rancho Estrada)
Somerset (Sun Valley Estates)
Sundance (Country Villas !, 2, and 3)
Page I

Page 84 ends

DISCUSSION:

This resolution approves the Engineer's Report, orders the levy and collection of assessments and confirms the diagrams and assessments for fiscal year 2024/2025 for the District and Zones.

Since no cost of living adjustments are allowed in the twelve (12) original Zones, the proposed fiscal year 2024/2025 assessments in these Zones will remain unchanged from the previous year's assessment rates for Almond Glen, Country Glen, Country Roads, Harvest Manor, Vintage West, Vinewood Estates, North Residential, South Residential, Central Residential, North Commercial, Downtown Commercial, and South Commercial as the assessment rates in these Districts may not be increased over last year's rates until approved through a ballot of the property owners.

The assessments within the Zones known as Bridgeport Village, Country Lane I (Liberty Square), Country Lane II (Country Lane, Kishi), Sundance (Country Villas 1, 2, and 3), Davante Villas, Kensington Park South (Vineyard Estates), La Tierra (Rancho Estrada), Parkside-Forecast, Monte Cristo, Monte Cristo II (Briarwood), Strawberry Fields, Somerset (Sun Valley Estates), Sundance IV (Country Villas IV), and Vinewood Estates II (Briarwood) were approved through a balloting of the property owners pursuant to Article XIII D of the California Constitution.

Pursuant to Proposition 218, The Right to Vote on Taxes Act, new or increased assessments must be approved by a balloting (vote) of the owners of the property to be assessed. Since the assessment rates are not to be increased by any amount other than the approved CPI increase, there is no balloting or property owner vote to be considered in approving this year's assessments.

FISCAL IMPACT:

None to City; costs are borne by property owners within the referenced subdivisions.

ATTACHMENTS:

1. Resolution 2024-

2. Engineer's Report with Budget

Page 2 ends

Page 85 ends

RESOLUTION NO. 2024-

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF LIVINGSTON,

AMENDING AND/OR APPROVING THE ENGINEER'S REPORT FOR THE CITYWIDE CONSOLIDATED LANDSCAPE MAINTENANCE ASSESSMENT DISTRICT NO. 1 AND

THE LEVY AND COLLECTION OF ANNUAL ASSESSMENTS WITHIN SUCH DISTRICT FOR FISCAL YEAR 2024/2025 AND CONFIRMING DIAGRAMS AND ASSESSMENTS PURSUANT TO THE PROVISIONS OF PART 2 OF DIVISION 15 OF

THE CALIFORNIA STREETS AND HIGHWAYS CODE AND AS PROVIDED BY

ARTICLE XIIID OF THE CALIFORNIA CONSTITUTION
The City Council of the City of Livingston, California (hereinafter referred to as the "City Council") does resolve as follows:

WHEREAS, the City Council by its Resolution No. 2024-_ initiated proceedings, and declared its intention to levy annual assessments for the Citywide Consolidated Landscape Maintenance Assessment District No. I (the "District") and Benefit Zones (the "Zones") and to levy and collect assessments against lots and parcels of land within such District and Zones pursuant to the provisions of the Landscaping and Lighting Act of 1972, Part 2 of Division 15 of the California Streets and Highways Code, c01mnencing with Section 22500 (the "Act"), to pay for the costs and expenses of operating, maintaining and servicing ornamental structures, landscaping and appurtenant facilities located within the public right of ways, designated easements or specified public areas of the City; and
WHEREAS, the Engineer selected by the City Council has prepared and filed with the City Clerk, and the City Clerk has presented ( or amended) to the City Council, an Engineer's Report prepared by Willdan Financial Services in connection with the annual levy of assessments against lots and parcels of land within the District and Zones (the "Engineer's Report" or "Report") and the City Council did by previous Resolution amend or approve the Report presented at that time; and WHEREAS, there has now been presented to this City Council the Report as required by Chapter 3, Section 22623 of said Act, and as previously directed by Resolution; and WHEREAS, this City Council has carefully examined and reviewed the Report as presented ( or amended), and is satisfied with each and all of the items and documents as set forth therein, and is satisfied that the proposed assessments have been spread in accordance with the benefits received from the improvements, operation, maintenance and services to be perfonned, as set forth in said Report; and
WHEREAS, the City Council desires to levy and collect assessments against lots and parcels of land within the District and Zones for the fiscal year commencing July I, 2024 and ending June 30, 2025, to pay for the costs and expenses of operating, maintaining and servicing ornamental structures, landscaping and appurtenant facilities located within the public right of ways, designated easements or specified public areas of the City; and
WHEREAS, the City Council and its legal counsel have reviewed Proposition 218 and found that I of 4

Page 86 ends

these assessments comply with applicable provisions of Articles XIIIC and XIIID of the California State Constitution.

NOW, THEREFORE, BE IT RESOLVED, DETERMINED, AND ORDERED BY THE CITY

COUNCIL FOR THE CITY OF LIVINGSTON CONSOLIDATED LANDSCAPE MAINTENANCE ASSESSMENT DISTRICT NO. 1, AS FOLLOWS:

Section I. The above recitals are true and co1Tect.

Section 2. That the Report as presented or amended is hereby approved and is ordered to be filed in the Office of the City Clerk as a pennanent record and to remain open to public inspection.

Section 3. Following notice duly given, the City Council has held a full and fair public hearing regarding the District, the Engineer's Report prepared in cmmection with the District and Zones and the proposed levy and collection of assessments and the City Council has considered all oral and written statements, objections and communications made or filed by interested persons.

Section 4. Based upon its review (and amendments, as applicable) of the Engineer's Report, a copy of which has been presented to the City Council and which has been filed with the City Clerk, and other reports and infonnation, the City Council hereby finds and determines with respect to the District and Zones included in the Engineer's Report, that:
(i) the assessable land within the District and Zones will be specially benefited by the operation, maintenance and servicing of the improvements and appurtenant facilities as described in Section 5 below and in the Engineer's Report; and
(ii) the District and Zones includes all lands so specially benefited; and (iii) the net amount to be assessed upon the lots and parcels within the Disttict and Zones in accordance with the Engineer's Report for the fiscal year commencing July I, 2024 and ending June 30, 2025 is apportioned by a fonnula and method which fairly distributes the net amount among all assessable lots or parcels in proportion to the estimated special benefits to be received by each lot or parcel from the improvements as to the respective Zones; and
(iv) only special benefits are assessed, and no assessment is imposed on any parcel, which exceeds the reasonable cost of the proportional special benefit confe1Ted on that parcel.

Section 5. The City Council hereby orders the proposed improvements to be made as set forth in the Engineer's Report, which improvements are briefly described as follows: The operation, maintenance and servicing of ornamental structures, lighting improvements, walls, landscaping, including trees, shrubs, grass and other ornamental vegetation, and appurtenant facilities, including inigation systems, located within the public right of ways, designated easements or specified public 2 of 4

Page 87 ends

areas of the City. Maintenance means the furnishing of services and materials for the ordinaty and usual maintenance, operation and servicing of the ornamental structures, landscaping and appurtenant facilities, including repair, removal or replacement of all or patt of any of the ornamental structures, landscaping or appurtenant facilities; providing for the life, growth, health and beauty of the landscaping, including cultivation, irrigation, trimming, spraying, fertilizing and treating for disease or injury; the removal of tri1runings, rubbish, debris and other solid waste; and the cleaning, sandblasting and painting of walls and other improvements to remove or cover graffiti.

Servicing means the furnishing of water and electricity for the irrigation of the landscaping and lighting and the maintenance of any of the lighting improvements or ornamental structures or appurtenant facilities.

Section 6. The City Council hereby confinns the diagratns and assessments set forth in the Engineer's Report. The maintenance, operation and servicing of the above described improvements and appurtenant facilities shall be perfonned pursuant to the Act. For fiscal year 2024/2025, the County Auditor of Merced County shall enter on the County Assessment Roll opposite each lot or parcel of land the amount of the assessment, and such assessments shall then be collected at the same time and in the same maimer as the County taxes are collected. After collection by the County, the net atnount of the assessment after deduction of any compensation due the County for collection shall be paid to the City Treasurer.

Section 7. The assessments are in compliance with the provisions of the Act and Articles XIIIC and XIIID of the California Constitution, and the City Council has complied with all laws pertaining to the levy of atmual assessments pursuant to the Act and Articles XIIIC and XIIID of the California Constitution.

Section 8. The assessments are levied for the purpose of paying the costs and expenses of the improvements described above for fiscal year 2024/2025.

Section 9. The City Treasurer shall deposit all money representing assessments collected for the District and Zones to the credit of a special fund known as "Improvement Fund, City of Livingston Landscape Maintenance Assessment District No. 1" and such money shall be expended only for the maintenance, operation and servicing of the improvements and appurtenant facilities as described above and herein.

Section 10. The adoption of this Resolution constitutes the levy of assessments for the fiscal year connnencing July 1, 2024 and ending June 30, 2025.

Section 11. A certified copy of this Resolution, the Engineers Report, as approved or amended, shall be on file in the office of the City Clerk and shall be open for public inspection.

Page 88 ends

AYES:

NOES:

ABSENT:

ABSTAIN:

ATTEST
Monica Cisneros, Deputy City Clerk

APPROVED AS TO LEGAL FORM
Roy C. Santos, City Attorney
4 of4
By:----------- Jose A. Moran, Mayor
Of City of Livingston

Page 89 ends

CITY OF LIVINGSTON

ANNUAL ENGINEER'S REPORT

CITYWIDE CONSOLIDATED LANDSCAPE
MAINTENANCE ASSESSMENT DISTRICT NO. 1
FISCAL YEAR 2024/2025
INTENT MEETING: May 21, 2024
PUBLIC HEARING: June 18, 2024
W w1LLDAN

Page 90 ends

ENGINEER'S REPORT AFFIDAVIT

CITYWIDE CONSOLIDATED LANDSCAPE MAINTENANCE
ASSESSMENT DISTRICT NO. 1
City of Livingston
Merced County, State of California
This report describes the Citywide Consolidated Landscape Maintenance Assessment District No. 1 including the improvements, budgets, parcels and assessments to be levied for fiscal year 2024/2025. Reference is hereby made to the Merced County Assessor's maps for a detailed description of the lines and dimensions of parcels within the District.

The undersigned respectfully submits the enclosed Report as directed by the City Council.
23rd May Dated this _____ day of ______ , 2024.

Willdan Financial Services
Assessment Engineer
Susana Hernandez, Senior Project Manager
District Administration Services
Tyrone Peter
PE# C 81888

Page 91 ends

TABLE OF CONTENTS
I. OVERVIEW .......................................................................................................... 1 A. INTRODUCTION ........................................................................................... 1 B. COMPLIANCE WITH CURRENT LEGISLATION ......................................... 1 C. ZONE BOUNDARIES OF DISTRICT ............................................................ 3 D. IMPROVEMENTS AUTHORIZED BY THE 1972 ACT .................................. 5 II. PLANS AND SPECIFICATIONS .......................................................................... 7 A. GENERAL DESCRIPTION OF THE DISTRICT AND SERVICES ................ 7 Ill. METHOD OF APPORTIONMENT ........................................................................ 8 A. BENEFIT ANALYSIS .................................................................................... 8 B. ASSESSMENT METHODOLOGY ................................................................ 9 C. ASSESSMENT RATE PER EDU ................................................................ 10 IV. DISTRICT BUDGET ........................................................................................... 12 A. DESCRIPTION OF BUDGET ITEMS .......................................................... 12 B. DESCRIPTION OF SPECIAL BENEFIT ..................................................... 15 C. DISTRICT BUDGET .................................................................................... 16 D. SPECIAL PROJECTS RESERVE - CAPITAL IMPROVEMENT PLAN ..... 21 V. APPENDIX A - DISTRICT BOUNDARY DIAGRAM ........................................ 26 VI. APPENDIX B - 2024/2025 ASSESSMENT ROLL ........................................... 27

Page 92 ends

W w1LLDAN
I. OVERVIEW
A. Introduction
The City of Livingston ("City") annually levies and collects special assessments in order to maintain the improvements within the Citywide Consolidated Landscape Maintenance Assessment District No. 1 (the "District"). The District is a consolidation of several original landscape districts or zones within the City. Each of the original zones was established as a separate benefit zone before being consolidated into the single District.

Assessments are levied annually for the District pursuant to the 1972 Act, being Part 2 of Division 15 of the California Streets and Highways Code (the "Act").

The District currently includes twenty-six (26) "benefit zones" ("Zones"). Each Zone includes specific improvements that provide a special benefit to the parcels within the Zone. The improvements that benefit properties within each Zone and the costs of those improvements and services are identified and budgeted separately for each Zone.

This Annual Engineer's Report ("Report") describes the District, any annexations, or changes to the District, and the proposed assessments for fiscal year 2024/2025. The proposed assessments are based on the historical and estimated cost to maintain the improvements that provide a direct and special benefit to properties within the District.

The cost of improvements and the annual levy includes all expenditures, deficits, surpluses, revenues, and reserves. Each parcel is assessed proportionately for only those improvements provided and for which the parcel receives benefit.

The word "parcel," for the purposes of this Report, refers to an individual property assigned its own assessment parcel number by the County of Merced Assessor's Office.

The County of Merced Auditor-Controller uses assessment parcel numbers and specific fund numbers to identify on the tax roll properties assessed for special district benefit assessments.

Following consideration of public comments and written protests at a noticed public hearing, and review of the Annual Engineer's Report, the City Council may order amendments to the Report or confirm the Report as submitted. Following final approval of the Report, and confirmation of the assessments, the Council may order the levy and collection of assessments for fiscal year 2024/2025 pursuant to the Act. In such case, the assessment information will be submitted to the County Auditor-Controller and included on the property tax roll for each benefiting parcel for fiscal year 2024/2025.

B. Compliance with Current Legislation
On November 5, 1996, California voters approved Proposition 218. This Constitutional amendment was the latest in a series of initiatives altering the revenue-raising discretion of California local agencies. The provisions of the Proposition are set forth in California Constitutional Articles XIIIC and XIIID.
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 1

Page 93 ends

WWILLDAN
As relevant to the District, California Constitution Article XIII D, Sections 1 through 5, provide for additional substantive and procedural requirements, as outlined below.

Although District assessments are generally collected on the property tax rolls, District "assessments" are not "taxes." Assessments are distinct from the regular one percent (1 %) property tax and property tax debt overrides in that assessment rates are not levied on an ad valorem basis. The levies contained in this report are considered assessments under Proposition 218.

Proposition 218 requires that beginning July 1, 1997, all new and existing assessments (with some exceptions) conform to new substantive and procedural requirements.

However, certain assessments are exempted from the conformity requirement until they are increased. Generally, these exemptions include:
• Assessments used exclusively to fund sidewalks, streets, sewers, water, flood control, drainage systems, or vector control.
• Assessments used exclusively for bond repayments, the cessation of which would violate the Contract Impairment Clause of the U.S. Constitution. • Assessments previously approved by a majority of voters. • Assessments approved by the persons owning all of the property at the time the assessment was initially imposed.

Zones designated as Almond Glen, Country Glen, Country Roads, Harvest Manor, Vinewood Estates, Vintage West, North Residential, South Residential, Central Residential, North Commercial, Downtown Commercial and South Commercial were all formed prior to the passage of Proposition 218 and are exempt from the procedural requirements. However, any new or increased assessments, if proposed, will be subject to the substantive and procedural requirements of Proposition 218.

The Zones Vinewood Estates II (Briarwood), Monte Cristo, Monte Cristo II (Briarwood), Sundance (Country Villas 1, 2, and 3), Kensington Park South (Vineyard Estates), Bridgeport Village, Davante Villas, Country Lane I (Liberty Square), Country Lane II (Country Lane, Kishi), Parkside-Forecast, Sundance IV (Country Villas IV), Strawberry Fields, La Tierra (Rancho Estrada), and Somerset (Sun Valley Estates) were formed after the passage of Proposition 218. As such, these Zones were formed in accordance with the substantive and procedural requirements and property owners were balloted for 2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 2

Page 94 ends

W w1LLDAN
the assessments. The assessments for these Zones included the annual Consumer Price Index inflater.

C. Zone Boundaries of District
Zone 1 - Almond Glen This Zone is generally located north of Walnut Avenue, south of Grapevine, east of Olds Avenue, and west of the City limits. All parcels within the Zones are located in the Almond Glen Subdivision.

Zone 2 - Country Glen This Zone is generally located south of "F" Street, and west of Sun Crest Avenue, in the southwest corner of the City. Parcels within the Zone are located in the Country Glen Subdivision.

Zone 3 - Country Roads This Zone is generally located at the northeast corner of Dwight Way and Walnut Avenue. All parcels within the Zone are located within the Country Roads Subdivision.

Zone 4 - Harvest Manor This Zone is located south of Olive Avenue, north of Grapevine, east of Livingston Cressey Road, and west of Olds Avenue. All parcels within this Zone are located in the Harvest Manor Subdivision.

Zone 5 - Vinewood Estates This Zone is generally located north of F Street, south of B Street, and west of Selma Herndon School. All parcels are within the Vinewood Estates Subdivision.

Zone 5B - Vinewood Estates II (Briarwood) This Zone is generally located south of "B" street and west of Selma Herndon School. All parcels are northwest of the Vinewood Estates Subdivision.

Zone 6 - Vintage West This Zone is located north of Peach Avenue, through and including Burgundy and Gamay Way, west of Hammatt Avenue, through and including Amaretto Way. All parcels are within the Vintage West Subdivision.

Zone 7 - North Residential This Zone consists of all residential parcels north of the 99 Freeway.

Zone 8 - South Residential This Zone consists of the residential parcels south of the downtown business area.

Zone 9 - Central Residential This Zone consists of the residential parcels south of the 99 Freeway and generally adjacent to the downtown business area.

Zone 10 - North Commercial This Zone consists of the commercial and industrial parcels north of the 99 Freeway.

Zone 11 - Downtown Commercial This Zone consists of the commercial and industrial parcels within the downtown business area south of the 99 Freeway. 2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 3

Page 95 ends

WWILLDAN
Zone 12 - South Commercial This Zone consists of the commercial parcels in the southern part of the City.

Zone 13- Monte Cristo This Zone is located on Peach Avenue west of Prusso Street.

Zone 13B - Monte Cristo II (Briarwood) This Zone is generally located on the northeast corner of Peach Avenue and Winton Parkway.

Zone 14 - Sundance (Country Villas 1, 2, and 3) This Zone is located southeast of Walnut Avenue and Dwight Way.

Zone 15 - Kensington Park South (Vineyard Estates) This Zone is generally located on Dwight Avenue north of Peach Avenue.

Zone 16 - Bridgeport Village This Zone is generally located south of F Street and east of Winton Parkway.

Zone 17 - Davante Villas This Zone is generally located south of F Street and east of Arena Canal.

Zone 18 - Country Lane I (Liberty Square) This Zone is generally located at the southeast of Hammatt Avenue and Aspenglen.

Zone 19 - Country Lane II (Kishi) This Zone is generally located on Olive Avenue at Hammatt Avenue.

Zone 20 - Parkside-Forecast This Zone is located between "F" Street and Peach Avenue, east of Robin Avenue.

Zone 21 - Sundance IV (Country Villas IV) This Zone is located east of Dwight Way and approximately 1,311 feet south of Walnut Avenue.

Zone 22 - Strawberry Fields This Zone is located on "I" Street and west of the Arena Canal.

Zone 23 - La Tierra (Rancho Estrada) This Zone is located on the southeast corner of "F" Street and Robin Avenue.

Zone 24 - Somerset (Sun Valley Estates) This Zone is located on the south side of Peach Avenue, west of the Arena Canal.
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 4

Page 96 ends

W w1LLDAN
D. Improvements Authorized by the 1972 Act
As applicable or may be applicable to a proposed or existing district, the 1972 Act defines improvements to mean one or any combination of the following:
• The installation or planting of landscaping.
• The installation or construction of statuary, fountains, and other ornamental structures and facilities.
• The installation or construction of public lighting facilities. • The installation or construction of any facilities which are appurtenant to any of the foregoing or which are necessary or convenient for the maintenance or servicing thereof, including, but not limited to, grading, clearing, removal of debris, the installation or construction of curbs, gutters, walls, sidewalks, or paving, or water, irrigation, drainage, or electrical facilities.
• The maintenance or servicing, or both, of any of the foregoing. • The acquisition of any existing improvement otherwise authorized pursuant to this section.
• Incidental expenses associated with the improvements including, but not limited to:
• The cost of preparation of the report, including plans, specifications, estimates, diagram, and assessment;
• The costs of printing, advertising, and the publishing, posting and mailing of notices; • Compensation payable to the County for collection of assessments; • Compensation of any engineer or attorney employed to render services; • Any other expenses incidental to the construction, installation, or maintenance and servicing of the improvements;
• Any expenses incidental to the issuance of bonds or notes pursuant to Section 22662.5.
• Costs associated with any elections held for the approval of a new or increased assessment.

The 1972 Act defines "Maintain" or "maintenance" to mean furnishing of services and materials for the ordinary and usual maintenance, operation, and servicing of any improvement, including:
• Repair, removal, or replacement of all or any part of any improvement. 2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 5

Page 97 ends

WWILLDAN
• Providing for the life, growth, health, and beauty of landscaping, including cultivation, irrigation, trimming, spraying, fertilizing, or treating for disease or injury. • The removal of trimmings, rubbish, debris, and other solid waste. • The cleaning, sandblasting, and painting of walls and other improvements to remove or cover graffiti.

Furthermore, the 1972 Act specifies that where the cost of improvements (other than maintenance and operations) is greater than can be conveniently raised from a single annual assessment, an assessment to be levied and collected in annual installments. In that event, the governing body may choose to do any of the following:
• Provide for the accumulation of the moneys in an improvement fund until there are sufficient moneys to pay all or part of the cost of the improvements as provided in the Act.
• Provide for a temporary advance to the improvement fund from any available and unencumbered funds of the local agency to pay all or part of the cost of the improvements and collect those advanced moneys from the annual installments collected through the assessments.
• Borrow an amount necessary to finance the estimated cost of the proposed improvements. The amount borrowed, including amounts for bonds issued to finance the estimated cost of the proposed improvements. 2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 6

Page 98 ends

W w1LLDAN
II. PLANS AND SPECIFICATIONS
A. General Description of the District and Services
The District provides for maintenance, servicing and operation of landscaped improvements, park maintenance, graffiti removal, and associated appurtenances located within the public right-of-way and dedicated landscape easements in twenty-six (26) areas throughout the City: Twenty (20) subdivision-specific areas and six (6) areas formerly comprising the Citywide Zone.

Each Zone has specific improvements that provide a special and direct benefit to the parcels within the Zones. All parcels that are identified as being within a Zone, share in both the cost and the benefits of the improvements. The costs associated with the improvements are equitably spread between all benefiting parcels within that Zone.

Improvements within the District are generally parks, ornamental structures, streetlights, landscaped medians and parkways and appurtenant facilities located within public places within the boundaries . of the District and Zones. District improvements also include turf, ground cover, shrubs and trees, irrigation systems, walkways, other ornamental vegetation, irrigation systems and appurtenant facilities.

Services provided include all necessary service, operations, and maintenance required to keep the improvements in a healthy, vigorous condition and in proper working order.

Maintenance includes the furnishing of services and materials for the ordinary and usual maintenance, operation and servicing of the ornamental structures, landscaping and appurtenant facilities, including repair, removal or replacement of all or part of any of the ornamental structures, landscaping, lighting improvements or appurtenant facilities; providing for the life, growth, health and beauty of the landscaping, including cultivation, irrigation, trimming, spraying, fertilizing and treating for disease or injury; the removal of trimmings, rubbish, debris and other solid waste; and the cleaning, sandblasting and painting of walls and other improvements to remove or cover graffiti. Servicing includes the furnishing of water and electricity for the irrigation and/or lighting as well as maintenance of any of the ornamental structures or appurtenant facilities. Operation includes the continual operation of the streetlight improvements.

Zones 5B Vinewood Estates II (Briarwood)), 13B Monte Cristo II (Briarwood), 14 Sundance (Country Villas 1, 2 and 3), 15 Kensington Park South (Vineyard Estates), 16 Bridgeport Village, 17 Davante Villas, 18 Country Lane I (Liberty Square), and 19 Country Lane II (Kishi), 20 Parkside-Forecast, 21 Sundance IV (Country Villas IV), 22 Strawberry Fields, 23 La Tierra (Rancho Estrada), and 24 Somerset (Sun Valley Estates) include streetlight maintenance as part of their assessments. 2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 7

Page 99 ends

W w1LLDAN
Ill. METHOD OF APPORTIONMENT
A. Benefit Analysis
Pursuant to the 1972 Act, the legislative body establishes and determines the "estimated benefit received" by each parcel from the improvements. Additionally, Proposition 218 states:
"In any legal action contesting the validity of any assessment, the burden shall be on the agency to demonstrate that the property or properties in question receive a special benefit over and above the benefits conferred on the public at large and that the amount of any contested assessment is proportional to, and no greater than, the benefits conferred on the property or properties in question." Article XIIID Section 4f Therefore, the agency also has a responsibility to identify the benefits conferred on each parcel, (i.e., "special benefit" versus "general benefit"). Proposition 218 defines special benefit as:
" ... a particular and distinct benefit over and above general benefits conferred on real property located in the district or to the public at large. General enhancement of property value does not constitute 'special benefit."' Article XIIID Section 2i This does not necessarily mean "special benefit" cannot be "estimated benefit".

Proposition 218 requires the City to identify all parcels which have a special benefit conferred upon them and upon which an assessment will be imposed. The proportionate special benefit to each parcel shall be determined in relationship to the entirety of the public improvements or the maintenance and operation expenses being provided, and "Only special benefits are assessable, and an agency shall separate the general benefits from the special benefits conferred on a parcel. Parcels within a district that are owned or used by any agency, the State of California or the United States shall not be exempt from assessment unless the agency can demonstrate by clear and convincing evidence that those publicly owned parcels in fact receive no special benefit." Article XIII D Section 4a (Emphasis added)
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 8

Page 100 ends

W w1LLDAN
B. Assessment Methodology
The benefit formula used within each Zone of the District may vary. The formula used for each Zone reflects the composition of the parcels, and the improvements and services provided, to accurately proportion the costs based on estimated special benefit to each parcel.

Each parcel in the District is assigned a weighting factor known as an Equivalent Dwelling Unit ("EDU"). Each single-family residential property is assigned an EDU of 1.0 while the other assessable properties are assigned EDU factors based upon property type to arrive at the total EDU for each Zone. The total EDU in each Zone is divided into the total Balance to Levy for the Zone to establish the Levy per EDU (Rate) for each Zone. The Rate is then multiplied by each parcel's individual EDU to establish the parcel's levy amount. An explanation of how the weighting factors were determined can be found in the original District formation documents on file with the City.

The following shows the EDU factors for each property type in the District:

Property Type EDU Factor Basis
Developed Residential
Developed Multi-Family
Undeveloped Residential
Developed Commercial/Industrial
Undeveloped Commercial/Industrial
Developed Public

1.00 1.00

0.30 6.00

0.30 6.00
Per Parcel
Per Unit
Per Acre
Per Acre
Per Acre
Per Acre
A residential parcel shall be considered developed if a building permit can be issued on such parcel without further subdivision and the parcel is adjacent to curb and gutter improvements.

The following formulas are used to calculate each property's assessment within each Zone.

Total Balance to Levy/Total EDU= Levy per EDU (Rate)
Parcel EDU x Levy per EDU (Rate)= Parcel Levy Amount
The total levy per EDU will vary between benefit zones due to the different costs to maintain the improvements within each Zone. The table below is a sample levy calculation for a parcel in the Almond Glen Zone.
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 9

Page 101 ends

W w1LLDAN

SAMPLE LEVY CALCULATION
TOTAL

BALANCE TOTAL LEVY PARCEL PARCEL
ZONE Property Type TO LEVY EDU = per EDU x EDU = LEVY
Almond Glen SingleFamily $6,815.76 84.00 = $81.14 x 1.00 = $6,815.76 All assessed lots or parcels of real property within each Zone are listed on the Assessment Roll (See Appendix B - 2024/2025 Assessment Roll). The Assessment Roll states the net amount to be assessed upon assessable lands within each Zone for fiscal year 2024/2025, shows the fiscal year 2024/2025 assessment upon each lot and parcel within each Zone and describes each assessable lot or parcel of land within each Zone.

These lots and parcels are more particularly described on the County Assessment Roll, which is on file in the office of the Merced County Assessor and by reference is made a part of this report.

C. Assessment Rate per EDU
For Fiscal Year 2024/2025, the assessment rates for Vinewood Estates II (Briarwood), Monte Cristo, Monte Cristo II (Briarwood), Sundance (Country Villas 1, 2, and 3), Kensington Park South (Vineyard Estates), Bridgeport Village, Davante Villas, Country Lane I (Liberty Square), Country Lane II (Country Lane, Kishi), Parkside-Forecast, Sundance IV (Country Villas IV) , Strawberry Fields, La Tierra (Rancho Estrada), and Somerset (Sun Valley Estates) Zones have been increased by the annual percentage increase in the Consumer Price Index (CPI) of "All Urban Consumers" for the San Francisco-Oakland-Hayward Area ("CPI") calculated from Annual 2023 to Annual 2024 of

3.666%. Should the Bureau of Labor Statistics revise such index or discontinue the preparation of such index, the Engineer shall use the revised index, or a comparable system as approved by the City Council for determining fluctuations in the cost of living.

The maximum assessment rates per EDU of each Zone for FY 2024/2025 are shown in the budget section of this Report.
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 10

Page 102 ends

W w1LLDAN
The following table shows the proposed assessment rate per EDU for each Zone for FY 2024/2025:

District . . Applied Rate Annual
Code Zone Description EDUs per EDU* lnflator
301 1 Almond Glen 84.00 $81.14 None
302 2 Country Glen 44.00 $52.64 None
303 3 Country Roads 200.00 $81.22 None
304 4 Harvest Manor 215.00 $52.64 None
305 6 Vintage West 310.00 $81.22 None
306 13 Monte Cristo 64.00 $145.08 CPI
307 138 Monte Cristo II (Briarwood) 66.00 $287.20 CPI
308 5 Vinewood Estates 123.00 $52.64 None
309 SB Vinewood Estates II (Briarwood) 15.00 $137.38 CPI 310 15 Kensington Park South (Vineyard Estates) 30.00 $161.63 CPI 311 16 Bridgeport Village 82.00 $500.30 CPI
312 17 Davante Villas 153.00 $719.33 CPI
313 22 Strawberry Fields 6.00 $500.30 CPI
314 14 Sundance (Country Villas 1,2,3) 179.00 $145.04 CPI 315 21 Sundance IV (Country Villas IV, Dunmore) 97.00 $327.75 CPI 316 20 Parkside Forecast 185.00 $252.06 CPI
317 18 Country Lane I (Liberty Square) 56.00 $531.09 CPI 318 19 Country Lane II (Kishi) 157.00 $1,005.02 CPI
319 23 La Tierra (Rancho Estrada) 77.00 $798.14 CPI
320 7 North Residential 386.74 $52.64 None
321 8 South Residential 722.99 $52.64 None
322 9 Central Residential 525.73 $52.64 None
323 10 North Commercial 1,605.52 $11.44 None
324 11 Downtown Commercial 113.11 $11.44 None
325 12 South Commercial 49.25 $11.44 None
326 24 Somerset (Sun Valley) 133.00 $552.03 CPI
* The rates have been rounded down to nearest even penny per Merced County requirements 2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 11

Page 103 ends

W w1LLDAN
IV. DISTRICT BUDGET
A. Description of Budget Items
The following describes the services and costs that are to be funded for the District for each Zone.

DIRECT COSTS:

Unless otherwise specified, the improvements and services funded by the District are provided at a consistent level throughout the District.

Landscape O&M - Landscape operations and maintenance costs, including all costs for materials and utilities required to properly maintain the landscaping, irrigation systems, certain drainage areas, and appurtenant facilities for the landscaped areas within each Zone. All improvements within the District are maintained and serviced on a regular basis. The frequency and specific maintenance operations required within the District are determined by City staff but are generally scheduled weekly. All parcels are assessed for this service.

Park O&M - Park operations and maintenance costs include materials and supplies required for proper maintenance and care for parks throughout the City. Park improvements include turf, landscaping, irrigation systems and all appurtenant facilities.

All parcels are assessed for park operations and maintenance costs. These costs include the operation and maintenance costs associated with the soccer field. The isolated nature of Livingston makes the continued maintenance of this facility of special benefit to all residential, commercial, and industrial properties in the District. All parcels are assessed for these costs.

Personnel Services - Includes labor related costs required to properly maintain, service and/or operate the district improvements and appurtenant facilities. Personnel services includes items such as salaries, insurance, retirement, Medicare and personnel expenses broken down in separate categories listed under direct costs.

Maintenance Support - Includes costs related to communications of support personnel and information technology services separated into categories and listed under direct and administration costs.

Graffiti Removal - Includes costs to all parcels in the District for the removal of graffiti, including the cost of labor and materials. Based on information provided by the Public Works Department, 60% of the total cost funded by the District is borne by the residential properties. The balance is borne by the commercial parcels within the District or is considered of general benefit to the community as a whole. Publicly-owned properties do not specifically benefit from graffiti removal. The proportion of publicly-owned properties to other properties in the District is used as a calculation tool to identify a general benefit component.
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 12

Page 104 ends

WWILLDAN
Equipment O&M - Includes costs to operate and maintain equipment used to maintain and /or service the district improvements.

Equipment Purchase - Purchase of equipment to be used to maintain, service and/or operate the district improvements.

Streetlight Maintenance - Includes costs necessary to maintain the streetlight improvements.

ADMINISTRATION COSTS:

County Administration Fees - The costs to the District for the County to collect assessments on the property tax bills.

District Engineering/Administration - The cost to all particular departments and staff of the City, for providing the coordination of District services, operations and maintenance, response to public concerns, educational conferences, and procedures associated with the levy and collection of assessments. Also includes the costs of contracting with professionals to provide any additional administrative, legal or engineering services specific to the District. Includes items shown under "City/District Fees" and "Direct Engineer Fee".

Travel/Conference/Meetings- Travel and Conference meetings include pesticide seminars to maintain current licenses for employees that spray chemicals, Landscaping seminars and classes that assist to enhance the skill sets of employees.

LEVY BREAKDOWN:

Rep/enishmentl(Use) of Reserve - Funding transferred from or to the Zone's Reserve to either offset a portion of the budgeted costs or to replenish the Reserve. The Reserve provides for the collection of funds to operate a Zone from the time period of July 1 (beginning of the Fiscal Year) through January to compensate for the approximate sixmonth delay between the start of the District's fiscal year and the receipt of the collections from the County. If sufficiently funded, the Reserve can eliminate the need for the City to transfer funds from non-district accounts to pay for district costs during this period.

General Fund (Contribution)/Repayment - The projected General Fund contribution to a Zone when projected Zone expenditures cannot be met by the Zone's annual assessments or available reserves. A negative amount indicates a projected General Fund contribution while a positive amount represents potential funds available for repayment to the General Fund of a previous contribution. 2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 13

Page 105 ends

I
Ww1LLDAN
Rounding Adjustment - The necessary rounding adjustment due to limitations of the County property tax system that requires even penny levy amounts to be placed on the secured tax roll.

Balance to Levy - This is the total amount to be levied and collected through assessments for the current fiscal year for each Zone. The balance to levy represents the sum of total direct and administration costs, together with any applicable adjustments to the budget as described above.

DISTRICT STATISTICS
Charge Per EDU- The proposed assessment rate per EDU.

Net EDUs - The total EDUs of each Zone expected to be subject to the assessment.

Excludes Exempt EDUs.

Exempt EDUs - Total EDUs of properties used primarily as places of worship which are to be exempted from this year's assessment.

Maximum Rate per EDU - For each Zone, the maximum rate per EDU is the prior year maximum assessment rate of any Zone not subject to annual rate increases; the maximum rate per EDU in all other Zones is the prior year maximum assessment rate inflated by the annual percentage CPI increase.

Projected Maximum Assessment - Represents each Zone's Net EDUs times the respective maximum assessment rate per EDU. Since this amount is not affected by rounding or other County requirements, this amount may vary slightly from the Balance to Levy.

OPERATING RESERVE
Projected Beginning Reserve Balance - The projected fund balance as of July 1, 2024.

Replenish /(Use) Operating Reserve - A positive amount increases the levy in order to replenish the reserve (or fund anticipated costs) where a negative amount reduces the levy by using the reserves to offset costs.

Transfer froml(to) the Special Projects Reserve - The amount of Operating Reserve monies expected to be transferred to or from the Special Projects Reserve in order to arrive at an operating reserve balance generally sufficient to fund Zone expenses for six months, to the extent that funds are available.

Ending Reserve Balance (est.) - This amount represents the estimated Operating Reserve balance/(deficit) for each Zone as of June 30, 2025. The size of each Zone's Operating Reserve is limited by Streets and Highways Code 22569 which states that an Operating Reserve shall not exceed the estimated costs of maintenance and services 2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 14

Page 106 ends

W w1LLDAN
from the first day of the fiscal year (July 1) to the date that the Agency expects to receive the first apportionment of collections from the County, which is considered to be December 31, for the purpose of calculating the allowable size of the Operating Reserve.

SPECIAL PROJECTS RESERVE
Beginning Reserve Balance - The Special Projects Beginning Reserve Balance is shown as zero. This Report shows each Zone's entire beginning reserve as being held in the Operating Reserve.

Replenish /(Use) Special Projects Reserve - This amount is added to the levy to replenish the reserve and / or to fund anticipated needs of a Zone.

Transfer froml(to) the Operating Reserve - The amount of Operating Reserve monies expected to be transferred to or from the Special Projects Reserve.

Ending Reserve Balance (est.) - The projected balance of funds in the Special Projects Reserve as of June 30, 2025. These funds are budgeted for future rehabilitation projects, replacements, restorations, upgrades of District improvements or other improvements described in subdivisions (a) to (d) of Section 22525 of the Act; each Zone's Special Project Capital Improvement Plan is provided within the Budget Section of this Report.

Periodically, funds held in a Special Projects Reserve for these purposes may be needed to respond to the Zone's changing maintenance needs or other factors. Accordingly, any or all funds held in a Special Projects Reserve are subject to transfer into the same Zone's Operating Reserve, at the discretion of the Public Works Department, in order to provide for the maintenance and operation of the improvements.

B. Description of Special Benefit
The maintenance of the improvements provides the following special benefits to properties within the District:
• Enhanced desirability of properties within the District. • Improved aesthetic appeal to properties within the District providing a positive representation of the area.
• Enhanced adaptation of the urban environment within the natural environment from adequate green space and landscaping.
• Environmental enhancement through improved erosion resistance, dust and debris control, and reduced noise and air pollution.
• Reduced personal property loss and reduced vandalism resulting from enhanced surroundings.
• Increased promotion of business and business opportunities resulting from a positive representation of the area.
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 15

Page 107 ends

: .. -
Description
Direct Costs
Personnel
0 erations & Maintenance
Total Direct Costs
Administration Costs
Le Breakdown
Total Direct and Admin Costs
General Fund Contribution /Re a ment
Balance to Le
District Statistics
Char e Per EDU*
Net EDUs
Exem ted Revenue - Church Parcels
Total Levied Parcels
Maximum Rate Per EDU
Pro·ected Maximum Assessment
Reserve Balance
erat Reserve
Endin Reserve Balance est.

Be innin lance
Re lenis Pro s Reserve
Endin Reserve Balance est.

Almond
Glen
$5,761
$5,605
$11,366
$535
11,901
$5,085
$6 815.76
$81 .14

84.00 0.00
$0
84 $81.14
$6,816
$27,415
5,085
16,647
$5,683
$0
16,647
$16,647
Country
Glen
$2,029
$1 ,062
$3,091
$221
3,312
$995
$2 316.16
$52.64

44.00 0.00
$0
44 $52.64
$2,316
$9,261
995
6,721
$1 545
$0
6,721
$6 721
*Rates have been rounded to nearest even penny per Merced County Requirements.

Note: May not foot due to rounding
Country
Roads
$14,081
$11 ,823
$25 904
$1,203
27,107
$10,863
$16 244.00
$81.22
200.00

0.00 $0
200
$81.22
$16,244
$12,952
$0
52,729
$52 729
Harvest
Manor
$9,758
$4,794
$14,552
$801
15,353
$4,036
$11 317.60
$52.64
215.00

0.00 $0
113
$52.64
$11 ,318
4,036
41,802
$7 276
$0
41 ,802
$41 802
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Vintage
West
$21 ,783
$10,259
$32,042
$1,841
33,883
$8,705
$25178.20
$81.22
310.00

0.00 $0
310
$81.22
$25,178
$111 ,901
8,705
87,176
$16,021
$0.
87,176
$87176

Page 16 ends

Page 108 ends

64.00 66.00

0.00 0.00
$0 $0
64 66
$145.08 $287.20
$9,285 $18,955
$7,838 $26,249
(7,838) (26,249J
0 0
$0 $0
$0 $0
0 0
$0 $0
*Rates have been rounded to nearest even penny per Merced County Requirements.

Note: May not foot due to rounding.

Vinewood
Vinewood Estates II
Estates (Briarwood)
$5,622 $1,696
$2,670 $841
$8,292 $2 537
$525 $176
8,817 2,713
($2,342) ($652)
$6,474.72 $2 060.70
$52.64 $137.38
123.00 15.00

0.00 0.00
$0 $0
123 15
$52.64 $137.38
$6,475 $2,061
$28,294 $11,859
(2,342) (652)
(21 ,806) (9,939_)
$4,146 $1,268
$0 $0
21,806 9,939
$21,806 $9,939
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Kensington
Park South
(Vineyard
Estates)
$3,972
$1 ,720
$5,692
$342
6,034
($1,185)
$4,848.90
$161.63

30.00 0.00
$0
30 $161 .63
$4,849
$15,321
(1 ,185)
(11,290)
$2,846
$0
11,290
$11,290

Page 17 ends

Page 109 ends

District Budget
(Continued)
Description
Direct Costs
Personnel
Ooerations & Maintenance
Total Direct Costs
Administration Costs
Levv Breakdown
Total Direct and Admin Costs
Reolenishment /{Use l of Reserve
General Fund (Contribution)/Reoavment
Rounding Adjustment
Balance to Levv
District Statistics
Charae Per EDU*
Net EDUs
Exemot EDUs
Exemoted Revenue - Church Parcels
Total Levied Parcels
Maximum Rate Per EDU
Proiected Maximum Assessment
Operating Reserve
Proiected B=innina Reserve Balance
Reolenish /(Use) Ooeratina Reserve
Transfer fm/(to) Soec Projects Reserve
Endina Reserve Balance lest.)
Special Projects Reserve
Beainnina Reserve Balance
Replenish !(Use) Soec Projects Reserve
Transfer from I (to) Ooeratina Reserve
Ending Reserve Balance (est.)
Bridgeport Davante
Village Villas
$33,501 $89,956
$32,403 $78,811
$65,904 $168 767
$2483 $6672
68,387 175,439
($27,362) ($65,381)
$41 024.60 $110,057.49
$500.30 $719.33

82.00 153.00

0.00 0.00
$0 $0
82 153
$500.30 $719.33
$41,025 $110,057
$96,550 $334,437
(27,362) {65,381 l
(36,236) (184,672)
$32 952 $84 383
$0 $0
36,236 184,672
$36,236 $184 672
*Rates have been rounded to nearest even penny per Merced County Requirements Note: May not foot due to rounding.

Sundance
Strawberry (Country
Fields Villas 1,2,3)
$2,590 $21 ,244
$1 ,224 $8,565
$3 814 $29,809
$232 $1,634
4,046 31,443
($1,044) ($5,481)
$3 001.80 $25 962.16
$500.30 $145.04

6.00 179.00

0.00 0.00
$0 $0
6 179
$500.30 $145.04
$3,002 $25,962
$6,968 $89,964
11,044) 15,481)
(4,016) (69,579)
$1907 $14,904
$0 $0
4,016 69,579
$4016 $69,579
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Sundance IV
(Country
Villas IV)
$25,986
$14,664
$40 650
$1,942
42,592
($10,800)
$31 791.75
$327.75

97.00 0.00
$0
97 $327.75
$31 ,792
$65,990
(10,800)
(34,865)
$20,325
$0
34,865
$34 865

Page 18 ends

Page 110 ends

District Budget
I
I
Country
Parkside Lane I (Liberty
Description Forecast Square)
Direct Costs
Personnel $38,147 $24,320
Operations & Maintenance $37,714 $10,179
Total Direct Costs $75 861 $34499
Administration Costs $2,833 $1,817
Levv Breakdown
Total Direct and Admin Costs 78,694 36,316
Replenishment /(Use) of Reserve ($32,063) ($6,575)
General Fund (Contribution)/Repayment
Rounding Adjustment
Balance to Levy $46,631 .10 $29,741.04
District Statistics
Charge Per EDU* $252.06 $531.09
Net EDUs 185.00 56.00
Exempt EDUs 0.00 0.00
Exempted Revenue • Church Parcels $0 $0
Total Levied Parcels 185 56
Maximum Rate Per EDU $252.06 $531.09
Projected Maximum Assessment $46,631 $29,741
Operating Reserve
Projected Beginning Reserve Balance $119,188 $69,864
Replenish /(Usej Operating Reserve (32,063) (6,575)
Transfer fm/(to) %)ec Projects Reserve (49,194) (46,040) Ending Reserve Balance lest.l $37,931 $17,249
Special Projects Reserve
Beoinning Reserve Balance $0 $0
Replenish /(Use_}_ Spec Proiects Reserve
Transfer from/ (to) Operating Reserve 49,194 46,040
Ending Reserve Balance lest.} $49194 $46 040
*Rates have been rounded to nearest even penny per Merced County Requirements.

Note: May not foot due to rounding.

Country
Lane II La Tierra (Rancho North
(Kishi) Estrada) Residential
$128,975 $50,266 $17,659
$70,984 $48,690 $7,606
$199 959 $98,956 $25 265
$9,481 $2,670 $1,430
209,440 101,626 26,695
($51,652) ($40,169) ($6,337)
$157,788.14 $61,456.78 $20,357.99
$1,005.02 $798.14 $52.64
157.00 77.00 386.74

0.00 0.00 9.60
$0 $0 $505
157 77 272
$1,005.02 $798.14 $52.64
$157,788 $61,457 $20,358
$432,184 $98,066 $82,613
(51 ,652) (40,169) (6,337)
(280,553) (8,418) (63,644)
$99,980 $49,478 $12,632
$0 $0 $0
280,553 8,418 63,644
$280,553 $8,418 $63,644
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 19

Page 111 ends

District Budget
South Central North
Description Residential Residential Commercial
Direct Costs
Personnel $32,504 $23,911 $15,879
Ooerations & Maintenance $13,782 $9,939 $6,811
Total Direct Costs $46,286 $33,850 $22,690
Administration Costs $2 670 $1 924 $1,287
Levv Breakdown
Total Direct and Admin Costs 48,956 35,774 23,977
Reolenishment !(Use\ of Reserve {$10,898) ($8,099) ($5,610) General Fund /Contribution\/Reoavment
RoundinQ Adjustment
Balance to Levv $38 058.19 $27 674.53 $18 367.20
District Statistics
Chame Per EDU* $52.64 $52.64 $11 .44
Net EDUs 722.99 525.73 1,605.52
Exemot EDUs 6.00 66.36 0.00
Exemoted Revenue - Church Parcels $316 $3,493 $0
Total Levied Parcels 617 271 56
Maximum Rate Per EDU $52.64 $52.64 $11 .44
Proiected Maximum Assessment $38,058 $27,675 $18,367
Operating Reserve
Proiected Beainnina Reserve Balance $177,934 $152,899 $52,784 Reolenish !(Use) Ooeratina Reserve (10,898) (8,099) (5,610) Transfer fm/(tol Soec Proiects Reserve (143,893) (127,874) (35,828) Endina Reserve Balance (est.) $23 143 $16 925 $11,345
Special Profects Reserve
Beainnina Reserve Balance $0 $0 $0
Reolenish /(Use) Soec Proiects Reserve
Transfer from/ (to) OoeratinQ Reserve 143,893 127,874 35,828 Ending Reserve Balance /est.) $143 893 $127,874 $35,828 *Rates have been rounded to nearest even penny per Merced County Requirements.

Note: May not foot due to rounding
Somerset
Downtown South (Sun Valley
Commercial Commercial Estates)
$1,190 $544 $59 808
$456 $715 $55,474
$1646 $1259 $115 282
$154 $91 $4 726
1,800 1,350 120,008
($506) ($787) ($46,588)
$1,293.92 $563.47 $73 419.99
$11 .44 $11.44 $552.03
113.11 49.25 133.00

1.62 2.94 0.00
$19 $34 $0
46 9 133
$11.44 $11.44 $552.03
$1 ,294 $563 $73,420
$2,545 $11,360 $197,580
(506) (787) {46,588)
(1,216) (9,943) (93,351)
$823 $630 $57 641
$0 $0 $0
1,216 9,943 93,351
$1 216 $9943 $93,351
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 20

Page 112 ends

D. Special Projects Reserve - Capital Improvement Plan
A Capital Improvement Plan for the four fiscal years following the District's FY 2024/2025 budget is shown below for each Zone showing a projected ending Special Projects Reserve balance. A Capital Improvement Plan provides the projected costs for rehabilitation, restoration and/or replacement of District Improvements and other allowable costs over the period shown.

Description Almond Country Country Harvest Vintage Glen Glen Roads Manor West FY 2025/26
Repair, replace, renovate olants, landscaping, irrigation materials $5,438 $2,500 Maintenance Equipment 1,291 5,000 $4,000
Maintenance Vehicle $1,000 2,000 2,000 5,000
Public Facilities 1,000 3,724
FY 2026/27
Repair, replace, renovate olants, landscaping, irrigation materials $2,000 1,000 7,000 10,000 Maintenance Equipment 5,000 2,000 5,000 5,000 2,000
Maintenance Vehicle 1,000 2,000 1,151
Public Facilities 15,000
FY 2027/28
Reoair, replace, renovate olants, landscaping, irrigation materials 2,547 955 5,000 1,500 2,080 Maintenance Equipment 2,500 2,000 10,000
Maintenance Vehicle 1,500 3,000 5,000
Public Facilities 5,000
FY 2028/29
Repair, replace, renovate plants, landscaping, irrigation materials 2,100 7,000 1,000 10,000 Maintenance E_guiQment 1,766 8,000 5,000 10,000
Maintenance Vehicle 5,000 6,000 2,000 10,000
Public Facilities 2,078 2,945
Total $16,647 $6,721 $52,729 $41,802 $87,176
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 21 Monte
Cristo
$0

Page 113 ends

Special Projects Reserve - Capital Improvement Plan
(Continued)
I
Monte Vinewood
Description Cnsto II Vrnewood Estates II Estates (Bnarwood) (Brrarwood) FY 2025/26
Repair, replace, renovate plants, landscaoino, irrioation materials $5,000 Maintenance Eouipment 5,000 $1,144
Maintenance Vehicle
Public Facilities 5,000 1,500
FY 2026/27
Reoair, reolace, renovate plants, landscaoina, irrioation materials 806 500 Maintenance Eouipment 1,000 500
Maintenance Vehicle
Public Facilities
FY 2027/28
Reoair, replace, renovate plants, landscaoina, irrioation materials 1,000 1,000 Maintenance Eouipment 1,000 1,000
Maintenance Vehicle 950
Public Facilities
FY 2028/29
RePair, replace, renovate plants, landscaoina, irriaation materials 1,000 845 Maintenance Eouioment 2,000 1,000
Maintenance Vehicle
Public Facilities 1,500
Total $0 $21,806 $9,939
Kensington
Park South
(Vrneyard
Estates)
$2,295
2,000
1,000
1,000
1,000
2,995
1,000
$11,290
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Brrdgeport Davante
Vrllage Vrllas
$21 ,072
$5,000 15,000
5,000 10,000
38,600
5,000 10,000
5,000
5,000
5,000
500 10,000
5,000 5,000
500 5,000
5,000 10,000
2,636 10,000
2,600 20,000
20,000
$36,236 $184,672

Page 22 ends

Page 114 ends

Special Projects Reserve - Capital Improvement Plan
(Continued)
1 Sundance Sundance
IV
Description Strawberry I (Country (Country Fields I Villas 1,2,3) Villas IV,
' Dunmore)
FY 2025/26
Repair, replace, renovate Plants, landscanina, irriaation materials $20,000 $10,000 Maintenance Eauipment 3,000
Maintenance Vehicle 3,000
Public Facilities $1 ,121 8,540
FY 2026/27
Reoair reolace, renovate plants, landscaoina, irriaation materials 1,269 5,000 Maintenance Eauipment 5,000
Maintenance Vehicle
Public Facilities
FY 2027/28
Reoair, reolace, renovate plants, landscanina, irriaation materials 700 6,394 10,000 Maintenance Eauipment 2,000
Maintenance Vehicle 10,000 4,865
Public Facilities
FY 2028/29
Repair, replace, renovate plants, landscaoina, irriaation materials 926 5,000 10,000 Maintenance Eauioment 1,645
Maintenance Vehicle
Public Facilities
Total $4,016 $69,579 $34,865
Parkside
Forecast
$10,000
2,500
3,000
2,194
500
5,000
10,000
5,000
7,000
2,000
2,000
$49,194
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Country Country Lane I Lane II (Liberty
Square) (Kishi)
$20,000
20,000
15,000
$5,000 20,000
10,000 25,000
10,553
5,000 10,000
6,040 20,000
10,000 20,000
20,000
20,000
10,000
10,000 30,000
10,000
10,000
20,000
$46,040 $280,553

Page 23 ends

Page 115 ends

Special Projects Reserve - Capital Improvement Plan
(Continued)
La Tierra North South Description (Rancho Res,dent,al Res,dent,al Estrada) FY 2025/26
Repair, replace, renovate plants, landscanina, irrination materials $1,000 $15,000 Maintenance Eauipment 1,000 10,000
Maintenance Vehicle 5,000 5,000
Public Facilities 15,000
FY 2026/27
Reoair, reolace, renovate plants, landscaoina, irriaation materials $5,000 15,000 Maintenance Eauipment 5,000 8,000
Maintenance Vehicle 5,000 5,582
Public Facilities 20,000
FY 2027/28
Reoair, reolace, renovate plants, landscaoina, irriaatian materials 3,418 2,000 4,711 Maintenance Eouipment 3,000 5,000
Maintenance Vehicle 5,000
Public Facilities 15,000
FY 2028/29
Reoair, reolace, renovate Plants, landscaoina, irriaation materials 5,000 10,000 Maintenance Eauioment 2,644 10,000
Maintenance Vehicle 10,600
Public Facilities 4,000 20,000
Total $8418 $63 644 $143,893
Central
Res,dent,al
$13,000
10,000
9,000
15,000
11,540
5,000
6,418
1,000
8,916
5,000
15,000
10,000
13,000
5,000
$127,874
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 North Downtown
Commerc,al Commerc,al
$2,000 $216
15,000
500
5,000 500
3,000
5,000
3,000
2,828
$35 828 $1,216

Page 24 ends

Page 116 ends

Special Projects Reserve - Capital Improvement Plan
(Continu
South Somerset
Description Commercial (Sun
Valley)
FY 2025/26
Repair, replace, renovate plants, landscaping, irrigation materials $2,763 $7,000 Maintenance Equipment $2,000
Maintenance Vehicle 10,000
Public Facilities 6,000
FY 2026/27
Repair, replace, renovate plants, landscaping, irrigation materials 3,000 5,000 Maintenance Equipment 3,894
Maintenance Vehicle 10 000
Public Facilities 6,000
FY 2027/28
Repair, replace, renovate plants, landscaping, irrigation materials 2,951 7,000 Maintenance Equipment 2,000
Maintenance Vehicle 10,000
Public Facilities
FY 2028/29
Reoair, replace, renovate plants, landscaoina, irrigation materials 1,229 10,000 Maintenance Equipment 3,457
Maintenance Vehicle 3,000
Public Facilities 8,000
Total $9,943 $93,351
Periodically, funds held in a Special Projects Reserve may be needed to respond to a Zone's changing maintenance needs or other factors. Accordingly, any or all funds held within a Special Projects Reserve are subject to transfer into the same Zone's Operating Reserve, at the discretion of the Public Works Department, in order to provide for the maintenance and operation of the improvements.
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 25

Page 117 ends

V. APPENDIX A - DISTRICT BOUNDARY DIAGRAM
The Boundary Diagrams for the District and Zones have been previously submitted to the City in the format required under the Act. They are, by reference, made part of this Report. The boundary diagrams are available for inspection at the office of the City Clerk, during normal business hours. An overview map showing the general location of the boundaries of each of the City's Zones is provided on the following page.

The identification, lines and dimensions of each parcel within the District are those lines and dimensions shown on the Assessor's Maps of Merced County for the year in which this Report was prepared and are incorporated by reference and made part of this Report ..
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 26

Page 118 ends

.0$$ AVE.
:;;
~S"!:
gl
ii VINE\YOOO AVE.
fUHT AVf..

I
PEACH AVE.

CITY OF LIVINGSTON

CONSOLIDATED LANDSCAPE AND STREETLIGHT

MAINTENANCE ASSESSMENT DISTRICTS
~
,, J
ii
T
BIRD ST.
~J
EUCAL VPTUS AVE.
fii
I
OUVE __ AVE.
1- ~ 1
WAI.NUT AVE,
LEGEND:
- BOUNDARY LINE
- ALMOND GLEN

BRJDGEPORT VILLAGE
- COUNTRYGLEN - COUNTRY LANE I (LIBERTY SOUAAE)
- COUNTRYLANEll(KISHI)
.. COUNTRY ROADS
- DA\IANTEVILLAS
- HARVEST MANOR KENSINGTON PARK SOUTH (VINEYARD ESTATES) L!L_J LA TIERRA
.. MONTE OUSTO ESTATES .. MONTE CRISTO ESTATES II
'..!L..... PARKSIDE
-.-: Sl'RAWBERRY FIELDS
H SUNDANCE (COUNTRY VILLAS}
.. SUNDANCEr.t

H VINEWOOOESTATES
R
_ VINBYOOO ESTATES (BRIARWOOD)
- VINTAGEWEST
f SOMERSET (SUN VALLEY ESTATES)
HIGHWAY99
--- REGIONAL DISTRICT BOUNOARJES
NR NORTl-1 RESIDENTIAL
NC NORTH COMMERCIAi..

DC DOWNTOWN COMMERCIAi..

SC SOUTH COMMERCIAL
CR CEHnW.. RESIOENll.-J.. SR SOUTH RESIDENTIAL
-fll!II\SUl.uNf:21, 2001
MuniF'inancial
=~~,'ht"";oo~(::.!\ - --

Page 119 ends

VI. APPENDIX B - 2024/2025 ASSESSMENT ROLL
Parcel identification, for each lot or parcel within each Zone, shall be the parcel as shown on the County Assessor's map for the year in which this Report is prepared.

The land use classification for each parcel is based on the Merced County Assessor's Roll. A listing of parcels assessed within each Zone, along with the corresponding assessment amount of each, is provided in the fol lowing pages.

Non-assessable lots or parcels may include areas of public streets and other roadways (typically not assigned an APN by the County); dedicated public easements, open space areas and rights-of-way including public greenbelts and parkways; utility rights-of-way; common areas; landlocked parcels, small parcels vacated by the County, bifurcated lots, and any other property that cannot be developed. These types of parcels are considered to receive little or no benefit from the improvements and are therefore exempted from assessment. Properties outside the District boundary receive no direct or special benefits from the improvements provided by the District and are not assessed.

Approval of this Report (as submitted or as modified) confirms the method of apportionment and the assessment rate to be levied against each eligible parcel and thereby constitutes the approved levy and collection of assessments for the fiscal year.

The parcels and the amount of assessment to be levied shall be submitted to the County Auditor/Controller and included on the property tax roll for the fiscal year.

The assessment amount to be levied and collected for the resubmitted parcel or parcels shall be based on the method of apportionment and assessment rate approved in this Report. Therefore, if a single parcel has changed to multiple parcels, the assessment amount applied to each of the new 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.
2024/2025 Citywide Consolidated Landscape Maintenance Assessment District No. 1 Page 27

Page 120 ends

City of Livingston
LMD Zone 1 - Almond Glen
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH~~GE
023-031-001-000 2035
023-031-002-000 2047
023-031-003-000 2055
023-031-004-000 2065
023-031-005-000 2087
023-031-006-000 2099
023-031 -007-000 211 1
023-031-008-000 2123
023-032-001-000 925
023-032-002-000 913
023-032-003-000 905
023-032-004-000 2014
023-032-005-000 2024
023-032-006-000 2034
023-032-007-000 2046
023-032-008-000 2054
023-032-009-000 2064
023-032-010-000 NO
023-032-011-000 889
023-032-012-000 879
023-032-013-000 2065
023-032-014-000 2055
023-032-015-000 2047
023-032-016-000 2035
023-032-017-000 2025
023-032-018-000 2015
023-032-019-000 2000
023-032-020-000 2014
023-032-021-000 2024
023-032-022-000 2034
023-032-023-000 2046
023-032-024-000 2054
023-032-025-000 2064
023-032-026-000 865
023-033-001-000 898
023-033-002-000 892
023-033-003-000 880
023-033-004-000 872
023-033-005-000 858
023-041-001-000 853
023-041-002-000 835
023-041-003-000 2049
023-041-004-000 2039
023-041-005-000 2027
023-041-006-000 2013
023-041-007-000 2005
023-041-008-000 837
023-041-009-000 827
023-041-010-000 815
023-041-011-000 801
023-041-012-000 789
023-041-013-000 779
023-041-014-000 767
Willdan Financial Services

ASPENGLEN WAY

NARADAWAY

ASPENGLEN WAY

SITUS ADDDRESS

WYCLIFFE DR

GLENMOOR PL

GLENMORE PL

GLENMOOR PL

WYCLIFFE DR

VALLEY OAK WAY

ALMOND GLEN AVE

1.0 1.0

1.0 $81 .14
81 .14
81 .14
81 .14
81 .14
81 .14
81 .14

81.14 81 .1 4
81 .14
81 .14
81 .14

81.14 81.14
81 .14

81.14 81.14

81. 14

81. 14
81 .14

81. 14

81.14 81 .14

81.14 81.14

81.14 81 .14
81 .14

81.14 81.14
81 .14
81 .14

81.14 81.14

81.14 81.14
81 .14

81.14 81.14

81.14 81 .14

81.14 81.14

Page 1 of 2 ends

Page 121 ends

City of Livingston
LMD Zone 1 - Almond Glen
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH;~GE
023-041-015-000 755 ALMOND GLEN AVE 1.0 81 .14
023-041-016-000 741 ALMOND GLEN AVE 1.0 81 .14
023-041-017-000 731 ALMOND GLEN AVE 1.0 81.14
023-041-018-000 719 ALMOND GLEN AVE 1.0 81 .14
023-041-019-000 705 ALMOND GLEN AVE 1.0 81.14
023-042-001-000 846 WYCLIFFE DR 1.0 81 .14
023-042-002-000 828 WYCLIFFE DR 1.0 81.14
023-042-003-000 2094 VALLEY OAK WAY 1.0 81.14
023-042-004-000 2086 VALLEY OAK WAY 1.0 81.14
023-042-005-000 2074 VALLEY OAK WAY 1.0 81.14
023-042-006-000 2060 VALLEY OAK WAY 1.0 81.14
023-042-007-000 2050 VALLEY OAK WAY 1.0 81 .14
023-042-008-000 2040 VALLEY OAK WAY 1.0 81.14
023-042-009-000 2030 VALLEY OAK WAY 1.0 81.14
023-042-010-000 2016 VALLEY OAK WAY 1.0 81.14
023-042-011-000 2015 PAJARO CT 1.0 81.14
023-042-012-000 2029 PAJARO CT 1.0 81.14
023-042-013-000 2045 PAJARO CT 1.0 81.14
023-042-014-000 2049 PAJARO CT 1.0 81.14
023-042-015-000 2050 PAJARO CT 1.0 81.14
023-042-016-000 2046 PAJARO CT 1.0 81 .14
023-042-017-000 2030 PAJARO CT 1.0 81 .14
023-042-018-000 2016 PAJARO CT 1.0 81 .14
023-042-019-000 2015 LOMA VISTA CT 1.0 81 .14
023-042-020-000 2029 LOMA VISTA CT 1.0 81.14
023-042-021-000 2045 LOMA VISTA CT 1.0 81.14
023-042-022-000 2049 LOMA VISTA CT 1.0 81 .14
023-042-023-000 2050 LOMA VISTA CT 1.0 81 .14
023-042-024-000 2046 LOMA VISTA CT 1.0 81.14
023-042-025-000 2030 LOMA VISTA CT 1.0 81.14
023-042-026-000 2016 LOMA VISTA CT 1.0 81. 14
Summary Fields Value
Number of Parcels to be Levied 84
Total EDUs 84.00
Total Charnes $6,815.76
Willdan Financial Services Page 2 of 2

Page 122 ends

City of Livingston
LMD Zone 13 - Monte Cristo
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH~~GE
022-140-001-000 1325
022-140-002-000 927
022-140-003-000 919
022-140-004-000 1511
022-140-005-000 1515
022-140-006-000 1331
022-140-007-000 1337
022-140-008-000 907
022-140-009-000 901
022-140-010-000 904
022-140-011-000 910
022-140-012-000 1405
022-140-013-000 1411
022-140-014-000 1417
022-140-015-000 1423
022-140-016-000 1429
022-151-001-000 1521
022-151-002-000 1527
022-151-003-000 1533
022-151-004-000 1605
022-151-005-000 1611
022-151-006-000 1617
022-151-007-000 1623
022-151-008-000 1629
022-151-009-000 906
022-151-010-000 912
022-151-011-000 924
022-151-012-000 930
022-151-013-000 936
022-151-014-000 942
022-151-015-000 948
022-151-016-000 954
022-151-017-000 960
022-151-018-000 933
022-151-019-000 972
022-152-001-000 926
022-152-002-000 1615
022-152-003-000 1621
022-152-004-000 957
022-152-005-000 951
022-152-006-000 945
022-152-007-000 939
022-152-008-000 933
022-152-009-000 1622
022-152-010-000 1616
022-152-011-000 1610
022-152-012-000 934
022-152-013-000 940
022-152-014-000 944
022-152-015-000 946
022-152-016-000 941
022-152-017-000 935
022-152-018-000 929
Willdan Financial Services

EMERALD DR

RUBY WAY

SAPPHIRE DR

EMERALD DR

TURQUOISE CT

EMERALD DR

SAPPHIRE DR

TOPAZ WAY

RUBY WAY

EMERALD DR

TOPAZ WAY

SAPPHIRE DR

OPAL CT

1.0 1.0
$145.08
145.08

1.0 145.08

Page 1 of 2 ends

Page 123 ends

City of Livingston
LMD Zone 13 - Monte Cristo
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH~~GE
022-152-019-000 921 OPAL CT 1.0 145.08
022-152-020-000 932 RUBY WAY 1.0 145.08
022-152-021-000 938 RUBY WAY 1.0 145.08
022-152-022-000 1507 EMERALD DR 1.0 145.08
022-152-023-000 1513 EMERALD DR 1.0 145.08
022-152-024-000 1519 EMERALD DR 1.0 145.08
022-152-025-000 1525 EMERALD DR 1.0 145.08
022-152-026-000 1529 EMERALD DR 1.0 145.08
022-152-027-000 1535 EMERALD DR 1.0 145.08
022-152-028-000 1603 EMERALD DR 1.0 145.08
022-152-029-000 1609 EMERALD DR 1.0 145.08
Summary Fields Value
Number of Parcels to be Levied 64
Total EDUs 64.00
Total Charges $9,285.12
Willdan Financial Services Page 2 of 2

Page 124 ends

City of Livingston
LMD Zone 13B - Monte Cristo II
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH;~GE
022-131-001-000
022-131-002-000
022-131-003-000
022-131-004-000
022-131-005-000
022-131-006-000
022-131-007-000
022-131-008-000
022-131-009-000
022-131-010-000
022-131-011-000
022-131-012-000
022-131-013-000
022-131-014-000
022-131-015-000
022-131-016-000
022-131-017-000
022-131-018-000
022-131-019-000
022-131-020-000
022-131-021-000
022-131-022-000
022-131-023-000
022-132-001-000
022-132-002-000
022-133-001-000
022-133-002-000
022-133-003-000
022-133-004-000
022-133-005-000
022-133-006-000
022-133-007-000
022-133-008-000
022-161-001-000
022-161-002-000
022-161-003-000
022-161-004-000
022-1 61-005-000
022-161-006-000
022-161-007-000
022-161-008-000
022-161-009-000
022-161-010-000
022-161-011-000
022-161-012-000
022-161-013-000
022-162-001-000
022-162-002-000
022-162-003-000
022-162-004-000
022-162-005-000
022-162-006-000
022-162-007-000
Willdan Financial Services
1581
NO
1569
1563
1557
1551
725
731
737
745
751
1552
1558
1564
1570
1576
1582
1588
750
744
738
1588
1594
1587
1593
726
732
738
1571
739
733
727
1572
1599
1605
1611
1617
1623
1629
1635
1641
720
726
732
738
744
728
734
740
1623
741
735
729

BAY MEADOW LN

SITUS AVAILABLE

BAY MEADOW LN

FAIRLANE DR

MONTECITO DR

KENSINGTON DR

KENSINGTON

BAY MEADOW LN

FAIRLANE DR

MONTECITO DR

KENSINGTON DR

BAY MEADOW LN

CAMBRIA PL

OAKHURST PL

JANTZ DR

CAMBRIA PL

1.0 1.0

1.0 $287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20
287.20

Page 1 of 2 ends

Page 125 ends

City of Livingston
LMD Zone 13B - Monte Cristo II
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH;~GE
022-162-008-000 1628 BAY MEADOW LN 1.0 287.20
022-163-001-000 1600 BAY MEADOW LN 1.0 287.20
022-163-002-000 733 OAKHURST PL 1.0 287.20
022-163-003-000 739 OAKHURST PL 1.0 287.20
022-163-004-000 745 OAKHURST PL 1.0 287.20
022-163-005-000 1608 JANTZ DR 1.0 287.20
022-163-006-000 1614 JANTZ DR 1.0 287.20
022-163-007-000 1620 JANTZ DR 1.0 287.20
022-163-008-000 1626 JANTZ DR 1.0 287.20
022-163-009-000 1632 JANTZ DR 1.0 287.20
022-163-010-000 1638 JANTZ DR 1.0 287.20
022-163-011-000 1644 JANTZ DR 1.0 287.20
022-163-012-000 1650 JANTZ DR 1.0 287.20
Summary Fields Value
Number of Parcels to be Levied 66
Total EDUs 66.00
Total Char11es $18,955.20
Willdan Financial Services Page 2 of 2

Page 126 ends

City of Livingston
LMD Zone 14 - Sundance (Country Villas)
Fiscal Year 2024/25 Preliminary Assessment Roll
CHARGE ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU ($)
143-291-001-000
143-291-002-000
143-291-003-000
143-291-004-000
143-291-005-000
143-291-006-000
143-291-007-000
143-291-008-000
143-291-009-000
143-291-010-000
143-291-011-000
143-291-012-000
143-291-013-000
143-291-014-000
143-291-015-000
143-291-016-000
143-291-017-000
143-291-018-000
143-291-019-000
143-291-020-000
143-291-021-000
143-291-022-000
143-291-023-000
143-291-024-000
143-291-025-000
143-291 -026-000
143-291-027-000
143-291-028-000
143-291-029-000
143-291-030-000
143-291-031-000
143-291-032-000
143-291-033-000
143-291 -034-000
143-291 -035-000
143-291 -036-000
143-291-037-000
143-291-038-000
143-291-039-000
143-291-040-000
143-291-041-000
143-291-042-000
143-291-043-000
143-292-001-000
143-293-001-000
143-293-002-000
143-294-001-000
143-294-002-000
143-295-001-000
143-295-002-000
143-295-003-000
143-295-004-000
143-295-005-000
143-295-006-000
Willdan Financial Services
2881
2873
2865
2859
2849
2841
2835
2827
2825
2828
2836
2842
2850
2860
2866
2874
2882
2883
2875
2867
2861
2851
2843
2837
2829
2827
2830
2838
2844
2852
2862
2868
2876
2884
2885
2871
2861
2853
2845
2839
2831
2823
2817
549
548
551
550
549
2909
2917
2923
2931
2937
2945

TULARE CT

TULARE ST

TULARE CT

TULARE ST

FRANQUETTE CT

FRANOUETTE CT

FRANQUETTE CT

TEHAMA DR

VINA CT

CHANDLER CT

ALDRICH AVE

TULARE ST

1.0 1.0

1.0 1.0
$145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04
145.04

Page 1 of 4 ends

Page 127 ends

City of Livingston
LMD Zone 14 - Sundance (Country Villas)
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH~~GE
143-295-007-000 2953 TULARE ST 1.0 145.04
143-295-008-000 2959 TULARE ST 1.0 145.04
143-295-009-000 2965 TULARE ST 1.0 145.04
143-295-010-000 650 SERR AVE 1.0 145.04
143-295-011-000 644 SERR AVE 1.0 145.04
143-295-012-000 636 SERR AVE 1.0 145.04
143-295-013-000 630 SERR AVE 1.0 145.04
143-295-014-000 622 SERR AVE 1.0 145.04
143-295-015-000 616 SERR AVE 1.0 145.04
143-295-016-000 608 SERR AVE 1.0 145,04
143-295-017-000 602 SERR AVE 1.0 145.04
143-296-001-000 2910 TULARE ST 1.0 145.04
143-296-002-000 2911 FRANQUETTE ST 1.0 145.04
143-296-003-000 2919 FRANQUETTE ST 1,0 145.04
143-296-004-000 2925 FRANQUETTE ST 1.0 145.04
143-296-005-000 2933 FRANQUETTE ST 1.0 145.04
143-296-006-000 2941 FRANQUETTE ST 1.0 145.04
143-296-007-000 2949 FRANQUETTE ST 1.0 145.04
143-296-008-000 2955 FRANQUETTE ST 1.0 145.04
143-296-009-000 2954 TULARE ST 1.0 145.04
143-296-010-000 2946 TULARE ST 1.0 145.04
143-296-011-000 2938 TULARE ST 1.0 145.04
143-296-012-000 2932 TULARE ST 1.0 145.04
143-296-013-000 2924 TULARE ST 1.0 145.04
143-296-014-000 2918 TULARE ST 1.0 145.04
143-297-001-000 2912 FRANQUETTE ST 1.0 145.04
143-297-002-000 2913 TEHAMA DR 1.0 145.04
143-297-003-000 2921 TEHAMA DR 1.0 145.04
143-297-004-000 2927 TEHAMA DR 1.0 145.04
143-297-005-000 2935 TEHAMA DR 1.0 145.04
143-297-006-000 2943 TEHAMA DR 1.0 145.04
143-297-008-000 2957 TEHAMA DR 1.0 145.04
143-297-009-000 2956 FRANQUETTE ST 1.0 145.04
143-297-010-000 2948 FRANQUETTE ST 1.0 145.04
143-297-011-000 2940 FRANQUETTE ST 1.0 145,04
143-297-012-000 2932 FRANQUETTE ST 1.0 145.04
143-297-013-000 2922 FRANQUETTE ST 1.0 145.04
143-297-014-000 2918 FRANQUETTE ST 1.0 145.04
143-298-001-000 548 ALDRICH AVE 1.0 145.04
143-298-002-000 551 SAUBER CT 1.0 145.04
143-299-001-000 550 SAUBER CT 1.0 145.04
143-301-001-000 548 SERR CT 1.0 145.04
143-301-002-000 542 SERR CT 1.0 145.04
143-301-003-000 536 SERR CT 1.0 145.04
143-301-004-000 NO SITUS AVAILABLE 1.0 145.04
143-301-005-000 524 SERR CT 1.0 145.04
143-301-006-000 NO SITUS AVAILABLE 1.0 145.04
143-301-007-000 512 SERR CT 1.0 145.04
143-301-008-000 506 SERR CT 1.0 145.04
143-301-009-000 500 SERR CT 1.0 145.04
143-301-010-000 501 SERR CT 1.0 145.04
143-301-011-000 507 SERR CT 1.0 145.04
143-301-012-000 513 SERR CT 1.0 145.04
143-301-013-000 519 SERR CT 1.0 145.04
Willdan Financial Services Page 2 of 4

Page 128 ends

City of Livingston
LMD Zone 14 - Sundance (Country Villas)
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH;~GE
143-301-014-000 525 SERR CT 1.0 145.04
143-301-015-000 NO SITUS AVAILABLE 1.0 145.04
143-301-016-000 537 SERR CT 1.0 145.04
143-301-017-000 543 SERR CT 1.0 145.04
143-301-018-000 549 SERR CT 1.0 145.04
143-301-019-000 542 SAUBER CT 1.0 145.04
143-301-020-000 536 SAUBER CT 1.0 145.04
143-301-021-000 530 SAUBER CT 1.0 145.04
143-301-022-000 524 SAUBER CT 1.0 145.04
143-301-023-000 518 SAUBER CT 1.0 145.04
143-301-024-000 512 SAUBER CT 1.0 145.04
143-301-025-000 506 SAUBER CT 1.0 145.04
143-301-026-000 500 SAUBER CT 1.0 145.04
143-301-027-000 501 SAUBER CT 1.0 145.04
143-301-028-000 507 SAUBER CT 1.0 145.04
143-301-029-000 513 SAUBER CT 1.0 145.04
143-301-030-000 519 SAUBER CT 1.0 145.04
143-301-031-000 525 SAUBER CT 1.0 145.04
143-301-032-000 531 SAUBER CT 1.0 145.04
143-301-033-000 537 SAUBER CT 1.0 145.04
143-301-034-000 543 SAUBER CT 1.0 145.04
143-301-035-000 542 ALDRICH AVE 1.0 145.04
143-301-036-000 536 ALDRICH AVE 1.0 145.04
143-301-037-000 530 ALDRICH AVE 1.0 145.04
143-301-038-000 524 ALDRICH AVE 1.0 145.04
143-301-039-000 518 ALDRICH AVE 1.0 145.04
143-301-040-000 512 ALDRICH AVE 1.0 145.04
143-301-041-000 506 ALDRICH AVE 1.0 145.04
143-301-042-000 502 ALDRICH AVE 1.0 145.04
143-301-043-000 500 ALDRICH AVE 1.0 145.04
143-302-044-000 501 ALDRICH AVE 1.0 145.04
143-302-045-000 503 ALDRICH AVE 1.0 145.04
143-302-046-000 507 ALDRICH AVE 1.0 145.04
143-302-04 7-000 513 ALDRICH AVE 1.0 145.04
143-302-048-000 519 ALDRICH AVE 1.0 145.04
143-302-049-000 525 ALDRICH AVE 1.0 145.04
143-302-050-000 531 ALDRICH AVE 1.0 145.04
143-302-051-000 537 ALDRICH AVE 1.0 145.04
143-302-052-000 543 ALDRICH AVE 1.0 145.04
143-302-053-000 542 CHANDLER CT 1.0 145.04
143-302-054-000 536 CHANDLER CT 1.0 145.04
143-302-055-000 530 CHANDLER CT 1.0 145.04
143-302-056-000 524 CHANDLER CT 1.0 145.04
143-302-057-000 518 CHANDLER CT 1.0 145.04
143-302-058-000 NO SITUS AVAILABLE 1.0 145.04
143-302-059-000 NO SITUS AVAILABLE 1.0 145.04
143-302-060-000 500 CHANDLER CT 1.0 145.04
143-302-061-000 NO SITUS AVAILABLE 1.0 145.04
143-302-062-000 NO SITUS AVAILABLE 1.0 145.04
143-302-063-000 513 CHANDLER CT 1.0 145.04
143-302-064-000 NO SITUS AVAILABLE 1.0 145.04
143-302-065-000 NO SITUS AVAILABLE 1.0 145.04
143-302-066-000 531 CHANDLER CT 1.0 145.04
143-302-067-000 537 CHANDLER CT 1.0 145.04
Willdan Financial Services Page 3 of 4

Page 129 ends

City of Livingston
LMD Zone 14 - Sundance (Country Villas)
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH:~GE
143-302-068-000 548 CHANDLER CT 1.0 145.04
143-302-069-000 NO SITUS AVAILABLE 1.0 145.04
143-302-070-000 536 VINA CT 1.0 145.04
143-302-071-000 NO SITUS AVAILABLE 1.0 145.04
143-302-072-000 524 VINA CT 1.0 145.04
143-302-073-000 518 VINA CT 1.0 145.04
143-302-07 4-000 512 VINA CT 1.0 145.04
143-302-075-000 506 VINA CT 1.0 145.04
143-302-076-000 500 VINA CT 1.0 145.04
143-302-077-000 501 VINA CT 1.0 145.04
143-302-078-000 507 VINA CT 1.0 145.04
143-302-079-000 513 VINA CT 1.0 145.04
143-302-080-000 519 VINA CT 1.0 145.04
143-302-081-000 525 VINA CT 1.0 145.04
143-302-082-000 NO SITUS AVAILABLE 1.0 145.04
143-302-083-000 537 VINA CT 1.0 145.04
143-302-084-000 543 VINA CT 1.0 145.04
Summary Fields Value
Number of Parcels to be Levied 179
Total EDUs 179.00
Total Charges $25,962.16
Willdan Financial Services Page 4 of 4

Page 130 ends

City of Livingston
LMD Zone 15 - Kensington Park South
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH~~GE
023-100-050-000
023-100-051-000
023-100-052-000
023-100-053-000
023-100-054-000
023-100-055-000
023-100-056-000
023-1 00-057-000
023-1 00-058-000
023-100-059-000
023-100-060-000
023-100-061-000
023-100-062-000
023-100-063-000
023-100-064-000
023-100-065-000
023-100-066-000
023-100-067-000
023-100-068-000
023-100-069-000
023-1 00-070-000
023-1 00-071-000
023-100-072-000
023-1 00-073-000
023-100-074-000
023-100-075-000
023-100-076-000
023-100-077-000
023-100-078-000
023-100-079-000
Summary Fields
Number of Parcels to be Levied
Total EDUs
Total CharQes
Willdan Financial Services
2797
2783
2769
2755
2741
2740
2754
2768
2782
2796
2775
2761
2747
2733
2719
2705
2691
2677
2663
2649
2648
2662
2676
2690
2704
2718
2732
2746
2760
2774
Value
30 30.00
$4,848.90

COLLEEN CT

CLARET CIR

1.0 1.0

1.0 1.0
$161.63
161.63
161.63
161.63
161.63
161 .63
161 .63
161.63
161.63
161.63
161.63
161.63
161 .63
161.63
161 .63
161.63
161.63
161.63
161 .63
161 .63
161.63
161.63
161.63
161.63
161.63
161.63
161 .63
161.63
161.63
161.63

Page 1 of 1 ends

Page 131 ends

City of Livingston
LMD Zone 16 - Bridgeport
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH~~GE
022-073-001-000
022-073-002-000
022-073-003-000
022-073-004-000
022-073-005-000
022-073-006-000
022-073-007-000
022-073-008-000
022-073-009-000
022-07 4-001-000
022-07 4-002-000
022-07 4-003-000
022-07 4-004-000
022-07 4-005-000
022-07 4-006-000
022-07 4-007-000
022-07 4-008-000
022-07 4-009-000
022-074-010-000
022-074-011-000
022-074-012-000
022-07 4-013-000
022-074-014-000
022-07 4-015-000
022-07 4-016-000
022-074-017-000
022-074-018-000
022-075-001-000
022-075-002-000
022-075-003-000
022-075-004-000
022-075-005-000
022-075-006-000
022-075-007-000
022-075-008-000
022-075-009-000
022-101-001-000
022-101-002-000
022-101-003-000
022-101-004-000
022-101-005-000
022-101-006-000
022-101-007-000
022-101-008-000
022-101-009-000
022-102-001 -000
022-102-002-000
022-102-003-000
022-102-004-000
022-102-005-000
022-102-006-000
022-102-007-000
022-102-008-000
Willdan Financial Services
901
913
923
933
943
953
963
973
983
900
903
915
925
935
945
955
965
975
985
980
970
960
950
940
930
920
910
902
912
922
932
942
952
962
972
982
1033
1043
1053
1063
1073
1023
1013
1003
993
521
541
551
1015
1005
995
990
1000

MISTY HARBOUR DR

BRIDGEPORT AVE

MISTY HARBOUR DR

BRIDGEPORT AVE

MISTY HARBOUR DR

SEAPORT VILLAGE DR

BRIDGEPORT AVE

MISTY HARBOUR DR

1.0 $500.30

1.0 500.30

Page 1 of 2 ends

Page 132 ends

City of Livingston
LMD Zone 16 - Bridgeport
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH~~GE
022-102-009-000 1010 MISTY HARBOUR DR 1.0 500.30
022-103-001-000 520 SEAPORT VILLAGE DR 1.0 500.30
022-103-002-000 530 SEAPORT VILLAGE DR 1.0 500.30
022-103-003-000 540 SEAPORT VILLAGE DR 1.0 500.30
022-103-004-000 550 SEAPORT VILLAGE DR 1.0 500.30
022-103-005-000 560 SEAPORT VILLAGE DR 1.0 500.30
022-103-006-000 570 SEAPORT VILLAGE DR 1.0 500.30
022-103-007-000 577 MONT CLIFF WAY 1.0 500.30
022-103-008-000 567 MONT CLIFF WAY 1.0 500.30
022-103-009-000 557 MONT CLIFF WAY 1.0 500.30
022-1 03-010-000 547 MONT CLIFF WAY 1.0 500.30
022-103-011-000 537 MONT CLIFF WAY 1.0 500.30
022-103-012-000 527 MONT CLIFF WAY 1.0 500.30
022-103-013-000 580 SEAPORT VILLAGE DR 1.0 500.30
022-103-014-000 587 MONT CLIFF WAY 1.0 500.30
022-104-001 -000 502 MONT CLIFF WAY 1.0 500.30
022-104-002-000 512 MONT CLIFF WAY 1.0 500.30
022-104-003-000 522 MONT CLIFF WAY 1.0 500.30
022-104-004-000 532 MONT CLIFF WAY 1.0 500.30
022-104-005-000 542 MONT CLIFF WAY 1.0 500.30
022-104-006-000 552 MONT CLIFF WAY 1.0 500.30
022-104-007-000 562 MONT CLIFF WAY 1.0 500.30
022-104-008-000 572 MONT CLIFF WAY 1.0 500.30
022-1 04-009-000 582 MONT CLIFF WAY 1.0 500.30
022-1 07-001-000 NO SITUS AVAILABLE 1.0 500.30
022-107-002-000 1002 BRIDGEPORT AVE 1.0 500.30
022-107-003-000 1012 BRIDGEPORT AVE 1.0 500.30
022-107-004-000 1022 BRIDGEPORT AVE 1.0 500.30
022-107-005-000 1032 BRIDGEPORT AVE 1.0 500.30
Summary Fields Value
Number of Parcels to be Levied 82
Total EDUs 82.00
Total Charaes $41,024.60
Willdan Financial Services Page 2 of 2

Page 133 ends

City of Livingston
LMD Zone 17 - Dav ante Villas
Fiscal Year 2024/25 Preliminary Assessment Roll
CHARGE ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU ($)
022-081-001-000
022-081-002-000
022-081-003-000
022-081-004-000
022-081-005-000
022-081-006-000
022-081-007-000
022-081-008-000
022-081-009-000
022-081-010-000
022-081-011-000
022-081-012-000
022-081-013-000
022-081-014-000
022-081-015-000
022-081-016-000
022-081-017-000
022-081-018-000
022-081-019-000
022-081-020-000
022-081-021-000
022-081-022-000
022-081-023-000
022-081-024-000
022-081-025-000
022-081-026-000
022-081-027-000
022-081-028-000
022-081-029-000
022-081-030-000
022-081-031-000
022-081-032-000
022-081-033-000
022-081-034-000
022-081-035-000
022-081-036-000
022-081-037-000
022-081-038-000
022-081-039-000
022-081-040-000
022-081-041-000
022-081-042-000
022-081-043-000
022-081-044-000
022-081-045-000
022-081-046-000
022-081-04 7-000
022-081-048-000
022-081-049-000
022-081-050-000
022-081-051-000
022-081 -052-000
022-081-053-000
022-081-054-000
Willdan Financial Services
902
912
922
938
952
951
935
925
915
903
902
912
922
938
NO
951
935
925
915
903
902
912
922
938
952
951
935
925
915
901
902
902
912
912
922
922
938
938
954
952
964
962
978
990
888
876
864
852
840
839
851
863
875
887

BRIARWOOD DR

DALLAS CT

SITUS ADDRESS

MONTELENA CT

CHAST ANET CT

CHASTANET CT

PATZER ST

CHASTANET CT

PATZER ST

CHASTANET CT

PATZER ST

CHASTANET CT

PATZER ST

CHASTANET CT

PATZER ST

VINE CLIFF WAY

VINE CUFF WAY

VINE CLIFF WAY

CHANDON CT

1.0 $719.33

1.0 719.33

1.0 7 19.33

1.0 719.33

1.0 71 9.33

Page 1 of 3 ends

Page 134 ends

City of Livingston
LMD Zone 17 - Davante Villas
Fiscal Year 2024/25 Preliminary Assessment Roll
ASSESSOR'S PARCEL NUMBER SITUS ADDRESS EDU CH~~GE
022-081-055-000 893
022-081-056-000 897
022-081-057-000 898
022-081-058-000 894
022-081-059-000 888
022-081-060-000 876
022-081-061-000 864
022-081-062-000 852
022-081-063-000 840
022-082-001-000 975
022-082-002-000 NO
022-082-003-000 995
022-082-004-000 1005
022-082-005-000 1015
022-082-006-000 1025
022-082-007-000 992
022-082-008-000 982
022-082-009-000 972
022-083-001-000 975
022-083-002-000 985
022-083-003-000 995
022-083-004-000 992
022-083-005-000 982
022-083-006-000 972
022-084-001-000 656
022-084-002-000 668
022-084-003-000 903
022-084-004-000 915
022-084-005-000 925
022-084-006-000 669
022-084-007-000 657
022-084-008-000 656
022-084-009-000 668
022-084-010-000 680
022-084-011-000 965
022-084-012-000 975
022-084-013-000 687
022-084-014-000 669
022-084-015-000 657
022-091-001-000 1035
022-091-002-000 1045
022-091-003-000 1055
022-091-004-000 1065
022-091-005-000 1075
022-091-006-000 1072
022-091-007-000 1062
022-091-008-000 1052
022-091-009-000 1042
022-091-010-000 1032
022-091-011-000 1022
022-091-012-000 1012
022-091-013-000 1002
022-092-001-000 839
Willdan Financial Services

CHANDON CT

MONTELENA AVE

SITUS ADDRESS

MONTELENA AVE

DALLAS DR

BRIARWOOD DR

BRIARWOOD DR
F ST
F ST

BRIARWOOD DR

MIADORACT

BRIARWOOD DR

CALERO CT

MONTELENA AVE

DALLAS DR

LATOUR WAY

1.0 1.0

1.0 719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33
719.33

Page 2 of 3 ends

Livingston City CouncilJune 18, 2024

Livingston City Council
June 18, 2024