Wildomar City Council
July 9, 2025

Engineer's Report 308
68-4642 - CSA 22
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
366423012 $31.48 366423013 $31.48 366423014 $31.48
366423015 $31.48 366423016 $31.48 366423017 $31.48
366423018 $31.48 366423019 $31.48 366423020 $31.48
366423021 $31.48 366423022 $31.48 366423023 $31.48
366423024 $31.48 366423025 $31.48 366423026 $31.48
366423027 $31.48 366423028 $31.48 366423029 $31.48
366423030 $31.48 366423031 $31.48 366423032 $31.48
366423033 $31.48 366423034 $31.48 366423035 $31.48
366423036 $31.48 366423037 $31.48 366423038 $31.48
366423039 $31.48 366423040 $31.48 366423041 $31.48
366423042 $31.48 366423043 $31.48 366423044 $31.48
366424001 $31.48 366424002 $31.48 366424003 $31.48
366424004 $31.48 366424005 $31.48 366424006 $31.48
366424007 $31.48 366424008 $31.48 366424009 $31.48
366424010 $31.48 366424011 $31.48 366424012 $31.48
366424013 $31.48 366431001 $31.48 366431002 $31.48
366431003 $31.48 366431004 $31.48 366431005 $31.48
366431006 $31.48 366431007 $31.48 366431008 $31.48
366431009 $31.48 366431010 $31.48 366431011 $31.48
366431012 $31.48 366432001 $31.48 366432002 $31.48
366432003 $31.48 366432004 $31.48 366432005 $31.48
366432006 $31.48 366432007 $31.48 366432008 $31.48
366432009 $31.48 366432010 $31.48 366432011 $31.48
366432012 $31.48 366432013 $31.48 366432014 $31.48
366432015 $31.48 366432016 $31.48 366432017 $31.48
366432018 $31.48 366432019 $31.48 366432020 $31.48
366432021 $31.48 366432022 $31.48 366432023 $31.48
366432024 $31.48 366432025 $31.48 366432026 $31.48
366432027 $31.48 366432028 $31.48 366432029 $31.48
366433001 $31.48 366433002 $31.48 366433003 $31.48
366433004 $31.48 366433005 $31.48 366433006 $31.48
366433007 $31.48 366433008 $31.48 366434001 $31.48
366434002 $31.48 366434003 $31.48 366434004 $31.48
366434005 $31.48 366434006 $31.48 366434007 $31.48
366434008 $31.48 366434009 $31.48 366434010 $31.48
366434011 $31.48 366434012 $31.48 366434013 $31.48
366434014 $31.48 366434015 $31.48 366434016 $31.48
366434017 $31.48 366434018 $31.48 366435001 $31.48
366435002 $31.48 366435003 $31.48 366435004 $31.48
366435005 $31.48 366435006 $31.48 366435007 $31.48
366435008 $31.48 366435009 $31.48 366435010 $31.48
366435011 $31.48 366435012 $31.48 366435013 $31.48
366435014 $31.48 366435015 $31.48 366435016 $31.48
366435017 $31.48 366435018 $31.48 366435019 $31.48
366435020 $31.48 366435021 $31.48 366435022 $31.48
366435023 $31.48 366435024 $31.48 366435025 $31.48

Engineer's Report 309
68-4642 - CSA 22
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
366435026 $31.48 366435027 $31.48 366435028 $31.48
366435029 $31.48 366435030 $31.48 366436001 $31.48
366436002 $31.48 366436003 $31.48 366436004 $31.48
366436005 $31.48 366436006 $31.48 366436007 $31.48
366436008 $31.48 366436009 $31.48 366436010 $31.48
366436011 $31.48 366436012 $31.48 366436013 $31.48
366436014 $31.48 366436015 $31.48 366441001 $31.48
366441002 $31.48 366441003 $31.48 366441004 $31.48
366441005 $31.48 366441006 $31.48 366441007 $31.48
366441008 $31.48 366441009 $31.48 366441010 $31.48
366441011 $31.48 366441012 $31.48 366442001 $31.48
366442002 $31.48 366442003 $31.48 366442004 $31.48
366442005 $31.48 366442006 $31.48 366442007 $31.48
366442008 $31.48 366442009 $31.48 366442010 $31.48
366442011 $31.48 366442012 $31.48 366442013 $31.48
366442014 $31.48 366442015 $31.48 366442016 $31.48
366442017 $31.48 366442018 $31.48 366442019 $31.48
366442020 $31.48 366442021 $31.48 366442022 $31.48
366442023 $31.48 366442024 $31.48 366442025 $31.48
366442026 $31.48 366443001 $31.48 366443002 $31.48
366443003 $31.48 366443004 $31.48 366443005 $31.48
366443006 $31.48 366443007 $31.48 366443008 $31.48
366443009 $31.48 366443010 $31.48 366443011 $31.48
366443012 $31.48 366443013 $31.48 366443014 $31.48
366443015 $31.48 366443016 $31.48 366443017 $31.48
366443018 $31.48 366443019 $31.48 366443020 $31.48
366443021 $31.48 366443022 $31.48 366443023 $31.48
366443024 $31.48 366443025 $31.48 366443026 $31.48
366443027 $31.48 366443028 $31.48 366443029 $31.48
366443030 $31.48 366443031 $31.48 366444001 $31.48
366444002 $31.48 366444003 $31.48 366444004 $31.48
366444005 $31.48 366444006 $31.48 366444007 $31.48
366444008 $31.48 366444009 $31.48 366444010 $31.48
366451001 $31.48 366451002 $31.48 366451003 $31.48
366451004 $31.48 366451005 $31.48 366451006 $31.48
366451007 $31.48 366451008 $31.48 366451009 $31.48
366451010 $31.48 366451011 $31.48 366451012 $31.48
366451013 $31.48 366452001 $31.48 366452002 $31.48
366452003 $31.48 366452004 $31.48 366452005 $31.48
366452006 $31.48 366452007 $31.48 366452008 $31.48
366452009 $31.48 366452010 $31.48 366452011 $31.48
366452012 $31.48 366452013 $31.48 366452014 $31.48
366452015 $31.48 366452016 $31.48 366452017 $31.48
366452018 $31.48 366452019 $31.48 366452020 $31.48
366452021 $31.48 366452022 $31.48 366453001 $31.48
366453002 $31.48 366453003 $31.48 366453004 $31.48

Engineer's Report 310
68-4642 - CSA 22
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
366453005 $31.48 366453006 $31.48 366453007 $31.48
366454001 $31.48 366454002 $31.48 366454003 $31.48
366454004 $31.48 366454005 $31.48 366454006 $31.48
366454007 $31.48 366454008 $31.48 366454009 $31.48
366454010 $31.48 366454011 $31.48 366454012 $31.48
366454013 $31.48 366454014 $31.48 366454015 $31.48
366454016 $31.48 366454017 $31.48 366454018 $31.48
366454019 $31.48 366454020 $31.48 366454021 $31.48
366454022 $31.48 366454023 $31.48 366454024 $31.48
366454025 $31.48 366454026 $31.48 366454027 $31.48
366454028 $31.48 366454029 $31.48 366454030 $31.48
366454031 $31.48 366454032 $31.48 366454033 $31.48
366454034 $31.48 366454035 $31.48 366454036 $31.48
366454037 $31.48 366454038 $31.48 366454039 $31.48
366454040 $31.48 366454041 $31.48 366454042 $31.48
366454043 $31.48 366454044 $31.48 366454045 $31.48
366461001 $31.48 366461002 $31.48 366461003 $31.48
366461004 $31.48 366461005 $31.48 366461006 $31.48
366461007 $31.48 366461008 $31.48 366461009 $31.48
366461010 $31.48 366461011 $31.48 366461012 $31.48
366461013 $31.48 366461014 $31.48 366461015 $31.48
366461016 $31.48 366461017 $31.48 366461018 $31.48
366461019 $31.48 366461020 $31.48 366461021 $31.48
366461022 $31.48 366461023 $31.48 366461024 $31.48
366461025 $31.48 366462001 $31.48 366462002 $31.48
366462003 $31.48 366462004 $31.48 366463001 $31.48
366463002 $31.48 366463003 $31.48 366463004 $31.48
366463005 $31.48 366463006 $31.48 366463007 $31.48
366463008 $31.48 366463009 $31.48 366463010 $31.48
366463011 $31.48 366463012 $31.48 366463013 $31.48
366463014 $31.48 366463015 $31.48 366463016 $31.48
366463017 $31.48 366463018 $31.48 366463019 $31.48
366463020 $31.48 366463021 $31.48 366463022 $31.48
366463023 $31.48 366463024 $31.48 366463025 $31.48
366463026 $31.48 366463027 $31.48 366463028 $31.48
366463029 $31.48 366463030 $31.48 366463031 $31.48
366463032 $31.48 366463033 $31.48 366463034 $31.48
366471001 $31.48 366471002 $31.48 366471003 $31.48
366471004 $31.48 366471005 $31.48 366471006 $31.48
366471007 $31.48 366471008 $31.48 366471009 $31.48
366471010 $31.48 366471011 $31.48 366471012 $31.48
366471013 $31.48 366471014 $31.48 366471015 $31.48
366471016 $31.48 366472001 $31.48 366472002 $31.48
366472003 $31.48 366472004 $31.48 366472005 $31.48
366472006 $31.48 366472007 $31.48 366472008 $31.48
366472009 $31.48 366472010 $31.48 366472011 $31.48

Engineer's Report 311
68-4642 - CSA 22
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
366472012 $31.48 366472013 $31.48 366472014 $31.48
366472015 $31.48 366472016 $31.48 366473001 $31.48
366473002 $31.48 366473003 $31.48 366473004 $31.48
366480001 $31.48 366480002 $31.48 366480003 $31.48
366480004 $31.48 366480005 $31.48 366480006 $31.48
366480007 $31.48 366480008 $31.48 366480009 $31.48
366480010 $31.48 366480011 $31.48 366480012 $31.48
366480013 $31.48 366480014 $31.48 366480015 $31.48
366480016 $31.48 366480017 $31.48 366480018 $31.48
366480019 $31.48 366480020 $31.48 366480021 $31.48
366480022 $31.48 366480023 $31.48 366480024 $31.48
366480025 $31.48 366480026 $31.48 366480027 $31.48
366480028 $31.48 366480029 $31.48 366480030 $31.48
366480031 $31.48 366480032 $31.48 366480033 $31.48
366480034 $31.48 366480035 $31.48 366480036 $31.48
366480037 $31.48 366480038 $31.48 366480039 $31.48
366480040 $31.48 366480041 $31.48 366480042 $31.48
366480043 $31.48 366480044 $31.48 366480045 $31.48
366480046 $31.48 366480047 $31.48 366480048 $31.48
366480049 $31.48 366480050 $31.48 366480051 $31.48
366480052 $31.48 366480053 $31.48 366480054 $31.48
366480055 $31.48 366491001 $77.14 366491002 $77.14
366491003 $77.14 366491004 $77.14 366491005 $77.14
366491006 $77.14 366491007 $77.14 366492001 $77.14
366492002 $77.14 366492003 $77.14 366492004 $77.14
366492005 $77.14 366492006 $77.14 366492007 $77.14
366492008 $77.14 366492009 $77.14 366492010 $77.14
366492011 $77.14 366492012 $77.14 366492013 $77.14
366492014 $77.14 366492015 $77.14 366492016 $77.14
366492017 $77.14 366492018 $77.14 366492019 $77.14
366492020 $77.14 366492021 $77.14 366492022 $77.14
366492023 $77.14 366492024 $77.14 366493001 $77.14
366493002 $77.14 366493003 $77.14 366493004 $77.14
366493005 $77.14 366493006 $77.14 366493007 $77.14
366493008 $77.14 366493009 $77.14 366493010 $77.14
366493011 $77.14 366501001 $77.14 366501002 $77.14
366501003 $77.14 366501004 $77.14 366501005 $77.14
366501006 $77.14 366501007 $77.14 366501008 $77.14
366501009 $77.14 366501010 $77.14 366501011 $77.14
366501012 $77.14 366501013 $77.14 366501014 $77.14
366501015 $77.14 366501016 $77.14 366501017 $77.14
366502001 $77.14 366502002 $77.14 366502003 $77.14
366502004 $77.14 366502005 $77.14 366502006 $77.14
366502007 $77.14 366502008 $77.14 366502009 $77.14
366502010 $77.14 366502011 $77.14 366502012 $77.14
366502013 $77.14 366502014 $77.14 366502015 $77.14

Engineer's Report 312
68-4642 - CSA 22
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
366502016 $77.14 366502017 $77.14 366502018 $77.14
366503001 $77.14 366503002 $77.14 366503003 $77.14
366503004 $77.14 366503005 $77.14 366503006 $77.14
366503007 $77.14 366503008 $77.14 366503009 $77.14
366503010 $77.14 366503011 $77.14 366503012 $77.14
367431001 $31.48 367431002 $31.48 367431003 $31.48
367431004 $31.48 367431005 $31.48 367431006 $31.48
367431007 $31.48 367431008 $31.48 367431009 $31.48
367431010 $31.48 367431011 $31.48 367431012 $31.48
367431013 $31.48 367431014 $31.48 367431015 $31.48
367431016 $31.48 367431017 $31.48 367431018 $31.48
367431019 $31.48 367431020 $31.48 367431021 $31.48
367431022 $31.48 367431023 $31.48 367431024 $31.48
367431025 $31.48 367431026 $31.48 367431027 $31.48
367431028 $31.48 367431029 $31.48 367431030 $31.48
367432001 $31.48 367432002 $31.48 367432003 $31.48
367432004 $31.48 367432005 $31.48 367432006 $31.48
367432007 $31.48 367432008 $31.48 367432009 $31.48
367432010 $31.48 367432011 $31.48 367432012 $31.48
367432013 $31.48 367433001 $31.48 367433002 $31.48
367433003 $31.48 367433004 $31.48 367433005 $31.48
367433006 $31.48 367433007 $31.48 367433008 $31.48
367433009 $31.48 367433010 $31.48 367433011 $31.48
367433012 $31.48 367433013 $31.48 367433014 $31.48
367433015 $31.48 367441002 $31.48 367441003 $31.48
367441004 $31.48 367441005 $31.48 367441006 $31.48
367441007 $31.48 367441008 $31.48 367441009 $31.48
367441010 $31.48 367441011 $31.48 367441012 $31.48
367441013 $31.48 367442001 $31.48 367442002 $31.48
367442003 $31.48 367442004 $31.48 367442005 $31.48
367442006 $31.48 367442007 $31.48 367442008 $31.48
367442009 $31.48 367442010 $31.48 367442011 $31.48
367442012 $31.48 367442013 $31.48 367442014 $31.48
367442015 $31.48 367442016 $31.48 367442017 $31.48
367442018 $31.48 367442019 $31.48 367442020 $31.48
367442021 $31.48 367442022 $31.48 367442023 $31.48
367442024 $31.48 367442025 $31.48 367443001 $31.48
367443002 $31.48 367443003 $31.48 367450001 $31.48
367450003 $31.48 367450004 $31.48 367450005 $31.48
367450006 $31.48 367450007 $31.48 367450008 $31.48
367450009 $31.48 367450010 $31.48 367450011 $31.48
367450012 $31.48 367450013 $31.48 367450014 $31.48
367460001 $31.48 367460002 $31.48 367460003 $31.48
367460004 $31.48 367460005 $31.48 367460006 $31.48
367460007 $31.48 367460008 $31.48 367460009 $31.48
367460010 $31.48 367460011 $31.48 367460012 $31.48

Engineer's Report 313
68-4642 - CSA 22
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
367460013 $31.48 367460014 $31.48 367460015 $31.48
367460016 $31.48 367460017 $31.48 367460018 $31.48
367460019 $31.48 367460020 $31.48 367460021 $31.48
367460022 $31.48 367460023 $31.48 367460024 $31.48
367460025 $31.48 367460026 $31.48 367460027 $31.48
367460028 $31.48 367471001 $31.48 367471002 $31.48
367471003 $31.48 367471004 $31.48 367471005 $31.48
367471006 $31.48 367471007 $31.48 367471008 $31.48
367471009 $31.48 367471010 $31.48 367471011 $31.48
367471012 $31.48 367471013 $31.48 367471014 $31.48
367471015 $31.48 367471016 $31.48 367471017 $31.48
367471018 $31.48 367471019 $31.48 367471020 $31.48
367471021 $31.48 367472001 $31.48 367472002 $31.48
367472003 $31.48 367472004 $31.48 367472005 $31.48
367472006 $31.48 367472007 $31.48 367472008 $31.48
367472009 $31.48 367472010 $31.48 367472011 $31.48
367472012 $31.48 367472013 $31.48 367472014 $31.48
367472015 $31.48 367472016 $31.48 367472017 $31.48
367472018 $31.48 367472019 $31.48
Totals Parcels 884 Levy $31,832.62

Engineer's Report 314
68-4644 - CSA 103 (Drainage)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
376180006 $20.00 376180007 $20.00 376180008 $20.00
376190002 $20.00 376201001 $20.00 376201002 $20.00
376201003 $20.00 376201004 $20.00 376201005 $20.00
376201006 $20.00 376201007 $20.00 376201008 $20.00
376201009 $20.00 376201010 $20.00 376201011 $20.00
376201012 $20.00 376201013 $20.00 376201014 $20.00
376201015 $20.00 376201016 $20.00 376201017 $20.00
376201018 $20.00 376201019 $20.00 376201020 $20.00
376202001 $20.00 376202002 $20.00 376202003 $20.00
376202004 $20.00 376202005 $20.00 376202006 $20.00
376202007 $20.00 376202008 $20.00 376202009 $20.00
376202010 $20.00 376202011 $20.00 376202012 $20.00
376202013 $20.00 376202014 $20.00 376202015 $20.00
376202016 $20.00 376202017 $20.00 376202018 $20.00
376202019 $20.00 376202020 $20.00 376211001 $20.00
376211002 $20.00 376211003 $20.00 376211004 $20.00
376211005 $20.00 376211006 $20.00 376211007 $20.00
376211008 $20.00 376211009 $20.00 376211010 $20.00
376211011 $20.00 376211012 $20.00 376211013 $20.00
376211014 $20.00 376211015 $20.00 376211016 $20.00
376211017 $20.00 376211018 $20.00 376211019 $20.00
376211020 $20.00 376211021 $20.00 376211022 $20.00
376211023 $20.00 376211024 $20.00 376212001 $20.00
376212002 $20.00 376212003 $20.00 376212004 $20.00
376212005 $20.00 376212006 $20.00 376212007 $20.00
376212008 $20.00 376212009 $20.00 376212010 $20.00
376212011 $20.00 376212012 $20.00 376212013 $20.00
376212014 $20.00 376212015 $20.00 376212016 $20.00
376212017 $20.00 376212018 $20.00 376212019 $20.00
376212020 $20.00 376212021 $20.00 376212022 $20.00
376212023 $20.00 376212024 $20.00 376212025 $20.00
376212026 $20.00 376212027 $20.00 376212028 $20.00
376212029 $20.00 376212030 $20.00 376212031 $20.00
376212032 $20.00 376212033 $20.00 376212034 $20.00
376212035 $20.00 376212036 $20.00 376212037 $20.00
376212038 $20.00 376212039 $20.00 376212040 $20.00
376212041 $20.00 376221001 $20.00 376221002 $20.00
376221003 $20.00 376221004 $20.00 376221005 $20.00
376221006 $20.00 376221007 $20.00 376221008 $20.00
376221009 $20.00 376221010 $20.00 376221011 $20.00
376221012 $20.00 376221013 $20.00 376221014 $20.00
376221015 $20.00 376221016 $20.00 376221017 $20.00
376221018 $20.00 376221019 $20.00 376221020 $20.00
376221021 $20.00 376222001 $20.00 376222002 $20.00
376222003 $20.00 376222004 $20.00 376222005 $20.00
376222006 $20.00 376222007 $20.00 376222008 $20.00
Assessment Roll

Engineer's Report 315
68-4644 - CSA 103 (Drainage)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376222009 $20.00 376222010 $20.00 376223001 $20.00
376223002 $20.00 376223003 $20.00 376223004 $20.00
376223005 $20.00 376223006 $20.00 376223007 $20.00
376223008 $20.00 376223009 $20.00 376223010 $20.00
376223011 $20.00 376223012 $20.00 376223013 $20.00
376223014 $20.00 376223015 $20.00 376223016 $20.00
376223017 $20.00 376223018 $20.00 376224001 $20.00
376224002 $20.00 376224003 $20.00 376224004 $20.00
376224005 $20.00 376224006 $20.00 376224007 $20.00
376224008 $20.00 376224009 $20.00 376224010 $20.00
376224011 $20.00 376224012 $20.00 376224013 $20.00
376224014 $20.00 376224015 $20.00 376224016 $20.00
376224017 $20.00 376224018 $20.00 376231001 $20.00
376231002 $20.00 376231003 $20.00 376231004 $20.00
376231005 $20.00 376231006 $20.00 376231007 $20.00
376231008 $20.00 376231009 $20.00 376231010 $20.00
376231011 $20.00 376231012 $20.00 376231013 $20.00
376231014 $20.00 376231015 $20.00 376231016 $20.00
376232001 $20.00 376232002 $20.00 376232003 $20.00
376232004 $20.00 376232005 $20.00 376232006 $20.00
376232007 $20.00 376232008 $20.00 376232009 $20.00
376232010 $20.00 376232011 $20.00 376232012 $20.00
376232013 $20.00 376232014 $20.00 376232015 $20.00
376232016 $20.00 376232017 $20.00 376232018 $20.00
376232019 $20.00 376232020 $20.00 376232021 $20.00
376233001 $20.00 376233002 $20.00 376233003 $20.00
376233004 $20.00 376233005 $20.00 376233006 $20.00
376233007 $20.00 376233008 $20.00 376233009 $20.00
376233010 $20.00 376233011 $20.00 376233012 $20.00
376233013 $20.00 376233014 $20.00 376241001 $20.00
376241002 $20.00 376241003 $20.00 376241004 $20.00
376241005 $20.00 376242001 $20.00 376242002 $20.00
376242003 $20.00 376242004 $20.00 376242005 $20.00
376242006 $20.00 376242007 $20.00 376242008 $20.00
376242009 $20.00 376242010 $20.00 376242011 $20.00
376242012 $20.00 376242013 $20.00 376242014 $20.00
376242015 $20.00 376242016 $20.00 376242017 $20.00
376242018 $20.00 376242019 $20.00 376242020 $20.00
376243001 $20.00 376243002 $20.00 376243003 $20.00
376244001 $20.00 376244002 $20.00 376244003 $20.00
376244004 $20.00 376244005 $20.00 376244006 $20.00
376244007 $20.00 376244008 $20.00 376244009 $20.00
376244010 $20.00 376244011 $20.00 376244012 $20.00
376244013 $20.00 376244014 $20.00 376244015 $20.00
376244016 $20.00 376244017 $20.00 376244018 $20.00
376244019 $20.00 376244020 $20.00 376244021 $20.00

Engineer's Report 316
68-4644 - CSA 103 (Drainage)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376244022 $20.00 376244023 $20.00 376244024 $20.00
376244025 $20.00 376244026 $20.00 376244027 $20.00
376244028 $20.00 376244029 $20.00 376244030 $20.00
376244031 $20.00 376251001 $20.00 376251002 $20.00
376251003 $20.00 376251004 $20.00 376252001 $20.00
376252002 $20.00 376252003 $20.00 376252004 $20.00
376252005 $20.00 376252006 $20.00 376252007 $20.00
376252008 $20.00 376252009 $20.00 376252010 $20.00
376252011 $20.00 376252012 $20.00 376252013 $20.00
376252014 $20.00 376252015 $20.00 376252016 $20.00
376252017 $20.00 376252018 $20.00 376252019 $20.00
376252020 $20.00 376252021 $20.00 376252022 $20.00
376252023 $20.00 376252024 $20.00 376252025 $20.00
376252026 $20.00 376252027 $20.00 376252028 $20.00
376252029 $20.00 376252030 $20.00 376252031 $20.00
376252032 $20.00 376252033 $20.00 376252034 $20.00
376252035 $20.00 376252036 $20.00 376252037 $20.00
376252038 $20.00 376252039 $20.00 376252040 $20.00
376252041 $20.00 376252042 $20.00 376252043 $20.00
376252044 $20.00 376252045 $20.00 376252046 $20.00
376252047 $20.00 376252048 $20.00 376252049 $20.00
376252050 $20.00 376252051 $20.00 376252052 $20.00
376252053 $20.00 376252054 $20.00 376252055 $20.00
376252056 $20.00 376252057 $20.00 376252058 $20.00
376261003 $20.00 376261004 $20.00 376262001 $20.00
376262002 $20.00 376262003 $20.00 376262004 $20.00
376262005 $20.00 376262006 $20.00 376262007 $20.00
376262008 $20.00 376262009 $20.00 376262010 $20.00
376262011 $20.00 376262012 $20.00 376262013 $20.00
376262014 $20.00 376263001 $20.00 376263002 $20.00
376263003 $20.00 376263004 $20.00 376263005 $20.00
376263006 $20.00 376263007 $20.00 376263008 $20.00
376263009 $20.00 376263010 $20.00 376263011 $20.00
376263012 $20.00 376263013 $20.00 376263014 $20.00
376264001 $20.00 376264002 $20.00 376264003 $20.00
376264004 $20.00 376264005 $20.00 376264006 $20.00
376264007 $20.00 376264008 $20.00 376264009 $20.00
376264010 $20.00 376264011 $20.00 376264012 $20.00
376264013 $20.00 376264014 $20.00 376264015 $20.00
376264016 $20.00 376264017 $20.00 376264018 $20.00
376271001 $20.00 376271002 $20.00 376271003 $20.00
376271004 $20.00 376271005 $20.00 376271006 $20.00
376272001 $20.00 376272002 $20.00 376272003 $20.00
376272004 $20.00 376272005 $20.00 376272006 $20.00
376272007 $20.00 376272008 $20.00 376272009 $20.00
376272010 $20.00 376272011 $20.00 376272012 $20.00

Engineer's Report 317
68-4644 - CSA 103 (Drainage)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376272013 $20.00 376272014 $20.00 376272015 $20.00
376272016 $20.00 376272017 $20.00 376272018 $20.00
376272019 $20.00 376272020 $20.00 376272021 $20.00
376272022 $20.00 376272023 $20.00 376272024 $20.00
376272025 $20.00 376272026 $20.00 376272027 $20.00
376272028 $20.00 376272029 $20.00 376272030 $20.00
376272031 $20.00 376272032 $20.00 376272033 $20.00
376272034 $20.00 376272035 $20.00 376272036 $20.00
376272037 $20.00 376272038 $20.00 376272039 $20.00
376272040 $20.00 376272041 $20.00 376272042 $20.00
376272043 $20.00 376272044 $20.00 376272045 $20.00
376272046 $20.00 376272047 $20.00 376272048 $20.00
376272049 $20.00 376272050 $20.00 376272051 $20.00
376272052 $20.00 376272053 $20.00 376272054 $20.00
376273001 $20.00 376273002 $20.00 376273003 $20.00
376273004 $20.00 376273005 $20.00 376273006 $20.00
376273007 $20.00 376273008 $20.00 376273009 $20.00
376274001 $20.00 376274002 $20.00 376274003 $20.00
376274004 $20.00 376274005 $20.00 376274006 $20.00
376274007 $20.00 376274008 $20.00 376274009 $20.00
376274010 $20.00 376274011 $20.00 376274012 $20.00
376274013 $20.00 376274014 $20.00 376274015 $20.00
376274016 $20.00 376274017 $20.00 376274018 $20.00
376281001 $20.00 376281002 $20.00 376281003 $20.00
376281004 $20.00 376281005 $20.00 376281006 $20.00
376281007 $20.00 376281008 $20.00 376281009 $20.00
376282001 $20.00 376282002 $20.00 376282003 $20.00
376282004 $20.00 376282005 $20.00 376282006 $20.00
376282007 $20.00 376282008 $20.00 376282009 $20.00
376282010 $20.00 376282011 $20.00 376282012 $20.00
376282013 $20.00 376282014 $20.00 376282015 $20.00
376282016 $20.00 376282017 $20.00 376282018 $20.00
376282019 $20.00 376282020 $20.00 376282021 $20.00
376282022 $20.00 376283001 $20.00 376283002 $20.00
376283003 $20.00 376283004 $20.00 376283005 $20.00
376283006 $20.00 376283007 $20.00 376283008 $20.00
376283009 $20.00 376283010 $20.00 376283011 $20.00
376283012 $20.00 376283013 $20.00 376283014 $20.00
376283015 $20.00 376283016 $20.00 376283017 $20.00
376283018 $20.00 376283019 $20.00 376283020 $20.00
376283021 $20.00 376283022 $20.00 376291001 $20.00
376291002 $20.00 376291003 $20.00 376291004 $20.00
376291005 $20.00 376291006 $20.00 376291007 $20.00
376291008 $20.00 376291009 $20.00 376291010 $20.00
376291011 $20.00 376291012 $20.00 376291013 $20.00
376291014 $20.00 376291015 $20.00 376291016 $20.00

Engineer's Report 318
68-4644 - CSA 103 (Drainage)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376291017 $20.00 376291018 $20.00 376291019 $20.00
376291020 $20.00 376291021 $20.00 376291022 $20.00
376291023 $20.00 376291024 $20.00 376291025 $20.00
376291026 $20.00 376291027 $20.00 376291028 $20.00
376291029 $20.00 376291030 $20.00 376292001 $20.00
376292002 $20.00 376292003 $20.00 376292004 $20.00
376292005 $20.00 376292006 $20.00 376292007 $20.00
376292008 $20.00 376292009 $20.00 376292010 $20.00
376292011 $20.00 376292012 $20.00 376292013 $20.00
376292014 $20.00 376292015 $20.00 376292016 $20.00
376292017 $20.00 376292018 $20.00 376292019 $20.00
376292020 $20.00 376293001 $20.00 376293002 $20.00
376293003 $20.00 376293004 $20.00 376293005 $20.00
376294001 $20.00 376294002 $20.00 376294003 $20.00
376294004 $20.00 376301001 $20.00 376301002 $20.00
376301003 $20.00 376301004 $20.00 376301005 $20.00
376301006 $20.00 376301007 $20.00 376302001 $20.00
376302002 $20.00 376302003 $20.00 376302004 $20.00
376302005 $20.00 376302006 $20.00 376302007 $20.00
376302008 $20.00 376302009 $20.00 376302010 $20.00
376302011 $20.00 376302012 $20.00 376302013 $20.00
376302014 $20.00 376302015 $20.00 376302016 $20.00
376302017 $20.00 376302018 $20.00 376302019 $20.00
376302020 $20.00 376302021 $20.00 376302022 $20.00
376302023 $20.00 376302024 $20.00 376302025 $20.00
376302026 $20.00 376302027 $20.00 376302028 $20.00
376302029 $20.00 376302030 $20.00 376302031 $20.00
376302032 $20.00 376302033 $20.00 376302034 $20.00
376302035 $20.00 376302036 $20.00 376302037 $20.00
376302038 $20.00 376302039 $20.00 376302040 $20.00
376302041 $20.00 376302042 $20.00 376302043 $20.00
376302044 $20.00 376302045 $20.00 376302046 $20.00
376302047 $20.00 376302048 $20.00 376302049 $20.00
376311001 $20.00 376311002 $20.00 376311003 $20.00
376311004 $20.00 376311005 $20.00 376311006 $20.00
376311007 $20.00 376311008 $20.00 376311009 $20.00
376311010 $20.00 376311011 $20.00 376311012 $20.00
376311013 $20.00 376311014 $20.00 376311015 $20.00
376311016 $20.00 376312001 $20.00 376312004 $20.00
376312005 $20.00 376312006 $20.00 376312007 $20.00
376312008 $20.00 376312009 $20.00 376312010 $20.00
376312011 $20.00 376312012 $20.00 376312013 $20.00
376312014 $20.00 376312015 $20.00 376312016 $20.00
376312017 $20.00 376312018 $20.00 376312019 $20.00
376312020 $20.00 376312021 $20.00 376312022 $20.00
376312023 $20.00 376312024 $20.00 376312025 $20.00

Engineer's Report 319
68-4644 - CSA 103 (Drainage)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376312026 $20.00 376312027 $20.00 376312028 $20.00
376312029 $20.00 376313001 $20.00 376313002 $20.00
376313003 $20.00 376313004 $20.00 376313005 $20.00
376314001 $20.00 376314002 $20.00 376314003 $20.00
376314004 $20.00 376314005 $20.00 376314006 $20.00
376314007 $20.00 376314008 $20.00 376314009 $20.00
376314010 $20.00 376361001 $20.00 376361002 $20.00
376361003 $20.00 376361004 $20.00 376361005 $20.00
376361006 $20.00 376361007 $20.00 376361008 $20.00
376361009 $20.00 376361010 $20.00 376361011 $20.00
376361012 $20.00 376361014 $20.00 376361015 $20.00
376361016 $20.00 376361017 $20.00 376361018 $20.00
376361019 $20.00 376361020 $20.00 376361021 $20.00
376361022 $20.00 376361023 $20.00 376361024 $20.00
376361025 $20.00 376361026 $20.00 376361027 $20.00
376362001 $20.00 376362002 $20.00 376362003 $20.00
376362004 $20.00 376362005 $20.00 376362006 $20.00
376362007 $20.00 376362008 $20.00 376362009 $20.00
376362010 $20.00 376362011 $20.00 376362012 $20.00
376362013 $20.00 376362014 $20.00 376362015 $20.00
376362016 $20.00 376362017 $20.00 376362018 $20.00
376362019 $20.00 376362020 $20.00 376362021 $20.00
376362022 $20.00 376362023 $20.00 376363001 $20.00
376363002 $20.00 376363003 $20.00 376363004 $20.00
376363005 $20.00 376363006 $20.00 376363007 $20.00
376363008 $20.00 376363009 $20.00 376363010 $20.00
376363011 $20.00 376363012 $20.00 376363013 $20.00
376363014 $20.00 376363015 $20.00 376363016 $20.00
376363017 $20.00 376363018 $20.00 376363019 $20.00
376363020 $20.00 376363021 $20.00 376364001 $20.00
376364002 $20.00 376364003 $20.00 376364004 $20.00
376364005 $20.00 376364006 $20.00 376365001 $20.00
376365002 $20.00 376365003 $20.00 376365004 $20.00
376365005 $20.00 376365006 $20.00 376365007 $20.00
376365008 $20.00 376371001 $20.00 376371002 $20.00
376371003 $20.00 376371004 $20.00 376371005 $20.00
376371006 $20.00 376371007 $20.00 376371008 $20.00
376371009 $20.00 376371010 $20.00 376371011 $20.00
376371012 $20.00 376371013 $20.00 376371014 $20.00
376372001 $20.00 376372002 $20.00 376372003 $20.00
376372004 $20.00 376372005 $20.00 376372006 $20.00
376372007 $20.00 376372008 $20.00 376372009 $20.00
376372010 $20.00 376372011 $20.00 376372012 $20.00
376372013 $20.00 376372014 $20.00 376373001 $20.00
376373002 $20.00 376373003 $20.00 376373004 $20.00
376373005 $20.00 376373006 $20.00 376373007 $20.00

Engineer's Report 320
68-4644 - CSA 103 (Drainage)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376373008 $20.00 376373009 $20.00 376373010 $20.00
376373011 $20.00 376374001 $20.00 376374002 $20.00
376374003 $20.00 376374004 $20.00 376375001 $20.00
376375002 $20.00 376375003 $20.00 376375004 $20.00
376375005 $20.00 376375006 $20.00 376375007 $20.00
376375008 $20.00 376375009 $20.00 376375010 $20.00
376375011 $20.00 376375012 $20.00 376375013 $20.00
376381001 $20.00 376381002 $20.00 376381003 $20.00
376381004 $20.00 376381005 $20.00 376381006 $20.00
376381007 $20.00 376381008 $20.00 376381009 $20.00
376381010 $20.00 376381011 $20.00 376381012 $20.00
376381013 $20.00 376381014 $20.00 376381015 $20.00
376381016 $20.00 376381017 $20.00 376381018 $20.00
376381019 $20.00 376381020 $20.00 376381021 $20.00
376381022 $20.00 376381023 $20.00 376381024 $20.00
376381025 $20.00 376381026 $20.00 376381027 $20.00
376381028 $20.00 376381029 $20.00 376381030 $20.00
376382001 $20.00 376382002 $20.00 376382003 $20.00
376382004 $20.00 376382005 $20.00 376382006 $20.00
376382007 $20.00 376382008 $20.00 376382009 $20.00
376382010 $20.00 376382011 $20.00 376382012 $20.00
376382013 $20.00 376382014 $20.00 376382015 $20.00
376382016 $20.00 376382017 $20.00 376382018 $20.00
376382019 $20.00 376382020 $20.00 376382021 $20.00
376382022 $20.00 376382023 $20.00 376382024 $20.00
376383001 $20.00 376383002 $20.00 376383003 $20.00
376383004 $20.00 376383005 $20.00 376383006 $20.00
376383007 $20.00 376383008 $20.00 376383009 $20.00
376383010 $20.00 376383011 $20.00 376391001 $20.00
376391002 $20.00 376391003 $20.00 376391004 $20.00
376391005 $20.00 376391006 $20.00 376391007 $20.00
376391008 $20.00 376391009 $20.00 376391010 $20.00
376391011 $20.00 376391012 $20.00 376391013 $20.00
376391014 $20.00 376391015 $20.00 376391016 $20.00
376391017 $20.00 376391018 $20.00 376391019 $20.00
376391020 $20.00 376391021 $20.00 376391022 $20.00
376391023 $20.00 376391024 $20.00 376391025 $20.00
376391026 $20.00 376391027 $20.00 376391028 $20.00
376391029 $20.00 376391030 $20.00 376391031 $20.00
376391032 $20.00 376391033 $20.00 376391034 $20.00
376391035 $20.00 376391036 $20.00 376391037 $20.00
376391038 $20.00 376391039 $20.00 376391040 $20.00
376391041 $20.00 376391042 $20.00 376392001 $20.00
376392002 $20.00 376392003 $20.00 376392004 $20.00
376392005 $20.00 376392006 $20.00 376392007 $20.00
376392008 $20.00 376392009 $20.00 376392010 $20.00

Engineer's Report 321
68-4644 - CSA 103 (Drainage)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376392011 $20.00 376392012 $20.00 376392013 $20.00
376392014 $20.00 376392015 $20.00 376392016 $20.00
376392017 $20.00 376392018 $20.00 376392019 $20.00
376392020 $20.00 376392021 $20.00 376392022 $20.00
376392023 $20.00 376392024 $20.00 376392025 $20.00
376392026 $20.00 376392027 $20.00 376392028 $20.00
376392029 $20.00 376392030 $20.00 376401001 $30.00
376401002 $30.00 376401003 $30.00 376401004 $30.00
376401005 $30.00 376401006 $30.00 376401007 $30.00
376401008 $30.00 376401009 $30.00 376401010 $30.00
376401011 $30.00 376401012 $30.00 376401013 $30.00
376401014 $30.00 376401015 $30.00 376401016 $30.00
376401017 $30.00 376401018 $30.00 376401019 $30.00
376401020 $30.00 376401021 $30.00 376401022 $30.00
376401023 $30.00 376401024 $30.00 376401025 $30.00
376401026 $30.00 376401027 $30.00 376401028 $30.00
376401029 $30.00 376401030 $30.00 376401031 $30.00
376401032 $30.00 376401033 $30.00 376401034 $30.00
376401035 $30.00 376401036 $30.00 376401037 $30.00
376401038 $30.00 376401039 $30.00 376401040 $30.00
376401041 $30.00 376401042 $30.00 376401043 $30.00
376401044 $30.00 376401045 $30.00 376402001 $30.00
376402002 $30.00 376402003 $30.00 376402004 $30.00
376402005 $30.00 376402006 $30.00 376402007 $30.00
376402008 $30.00 376402009 $30.00 376402010 $30.00
376402011 $30.00 376402012 $30.00 376402013 $30.00
376402014 $30.00 376402015 $30.00 376402016 $30.00
376402017 $30.00 376402018 $30.00 376402019 $30.00
376402020 $30.00 376402021 $30.00 376402022 $30.00
376402023 $30.00 376402024 $30.00 376402025 $30.00
376403001 $30.00 376403002 $30.00 376403003 $30.00
376403004 $30.00 376403005 $30.00 376403006 $30.00
376403007 $30.00 376403008 $30.00 376403009 $30.00
376403010 $30.00 376403011 $30.00 376403012 $30.00
376403013 $30.00 376403014 $30.00 376403015 $30.00
376403016 $30.00 376403017 $30.00 376403018 $30.00
376403019 $30.00 376403020 $30.00 376403021 $30.00
376403022 $30.00 376403023 $30.00 376403024 $30.00
376403025 $30.00 376403026 $30.00
Totals Parcels 1,082 Levy $22,600.00

Engineer's Report 322
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
362511001 $34.28 362511002 $34.28 362511003 $34.28
362511004 $34.28 362511005 $34.28 362511006 $34.28
362511007 $34.28 362511008 $34.28 362511009 $34.28
362511010 $34.28 362512001 $34.28 362512002 $34.28
362512003 $34.28 362512004 $34.28 362512005 $34.28
362512006 $34.28 362512007 $34.28 362512008 $34.28
362512009 $34.28 362512010 $34.28 362512011 $34.28
362512012 $34.28 362512013 $34.28 362512014 $34.28
362512015 $34.28 362512016 $34.28 362512017 $34.28
362512018 $34.28 362512019 $34.28 362512020 $34.28
362512021 $34.28 362512022 $34.28 362512023 $34.28
362512024 $34.28 362512025 $34.28 362512026 $34.28
362512027 $34.28 362512028 $34.28 362512029 $34.28
362512030 $34.28 362512031 $34.28 362512032 $34.28
362512033 $34.28 362512034 $34.28 362512035 $34.28
362512036 $34.28 362512037 $34.28 362512038 $34.28
362512039 $34.28 362512040 $34.28 362512041 $34.28
362512042 $34.28 362512043 $34.28 362512044 $34.28
362512045 $34.28 362512046 $34.28 362513001 $34.28
362513002 $34.28 362513003 $34.28 362513004 $34.28
362513005 $34.28 362513006 $34.28 362513007 $34.28
362513008 $34.28 362513009 $34.28 362513010 $34.28
362513011 $34.28 362514001 $34.28 362514002 $34.28
362514003 $34.28 362514004 $34.28 362514005 $34.28
362514006 $34.28 362521001 $34.28 362521002 $34.28
362521003 $34.28 362521004 $34.28 362521005 $34.28
362521006 $34.28 362522001 $34.28 362522002 $34.28
362522003 $34.28 362522004 $34.28 362522005 $34.28
362522006 $34.28 362522007 $34.28 362522008 $34.28
362522009 $34.28 362522010 $34.28 362522011 $34.28
362522012 $34.28 362522013 $34.28 362522014 $34.28
362522015 $34.28 362522016 $34.28 362522017 $34.28
362522018 $34.28 362522019 $34.28 362522020 $34.28
362522021 $34.28 362522022 $34.28 362522023 $34.28
362522024 $34.28 362522025 $34.28 362522026 $34.28
362522027 $34.28 362522028 $34.28 362522029 $34.28
362522030 $34.28 362522031 $34.28 362522032 $34.28
362522033 $34.28 362522034 $34.28 362522035 $34.28
362523001 $34.28 362523002 $34.28 362523003 $34.28
362523004 $34.28 362523005 $34.28 362523006 $34.28
362523007 $34.28 362523008 $34.28 362523009 $34.28
362523010 $34.28 362523011 $34.28 362523012 $34.28
362523013 $34.28 362523014 $34.28 362523015 $34.28
362523016 $34.28 362531001 $34.28 362531002 $34.28
362531003 $34.28 362531004 $34.28 362531005 $34.28
362531006 $34.28 362531007 $34.28 362531008 $34.28
Assessment Roll

Engineer's Report 323
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362531009 $34.28 362531010 $34.28 362531011 $34.28
362531012 $34.28 362531014 $34.28 362531015 $34.28
362531016 $34.28 362531017 $34.28 362531018 $34.28
362531019 $34.28 362531020 $34.28 362531021 $34.28
362531022 $34.28 362531023 $34.28 362531024 $34.28
362531025 $34.28 362531026 $34.28 362531027 $34.28
362531028 $34.28 362531029 $34.28 362531030 $34.28
362531031 $34.28 362532001 $34.28 362532002 $34.28
362532003 $34.28 362532004 $34.28 362532005 $34.28
362532006 $34.28 362532007 $34.28 362532008 $34.28
362533001 $34.28 362533002 $34.28 362533003 $34.28
362533004 $34.28 362533005 $34.28 362533006 $34.28
362533007 $34.28 362533008 $34.28 362533009 $34.28
362533010 $34.28 362533011 $34.28 362533012 $34.28
362533013 $34.28 362533014 $34.28 362533015 $34.28
362533016 $34.28 362533017 $34.28 362533018 $34.28
362533019 $34.28 362533020 $34.28 362533021 $34.28
362533022 $34.28 362533023 $34.28 362533024 $34.28
362533025 $34.28 362533026 $34.28 362533027 $34.28
362533028 $34.28 362533029 $34.28 362533030 $34.28
362533031 $34.28 362541001 $34.28 362541002 $34.28
362541004 $34.28 362541005 $34.28 362541006 $34.28
362541007 $34.28 362542001 $34.28 362542002 $34.28
362542003 $34.28 362542004 $34.28 362542005 $34.28
362542006 $34.28 362542007 $34.28 362542008 $34.28
362542009 $34.28 362542010 $34.28 362542011 $34.28
362542012 $34.28 362542013 $34.28 362542014 $34.28
362542015 $34.28 362542016 $34.28 362542017 $34.28
362542018 $34.28 362542019 $34.28 362542020 $34.28
362542021 $34.28 362542022 $34.28 362542023 $34.28
362542024 $34.28 362542025 $34.28 362543001 $34.28
362543002 $34.28 362543003 $34.28 362543004 $34.28
362543005 $34.28 362543006 $34.28 362543007 $34.28
362543008 $34.28 362543009 $34.28 362543010 $34.28
362543011 $34.28 362550001 $34.28 362550002 $34.28
362550003 $34.28 362550004 $34.28 362550005 $34.28
362550006 $34.28 362550007 $34.28 362550008 $34.28
362550009 $34.28 362550010 $34.28 362550011 $34.28
362550012 $34.28 362550013 $34.28 362550014 $34.28
362550015 $34.28 362550016 $34.28 362550017 $34.28
362550018 $34.28 362550019 $34.28 362550020 $34.28
362550021 $34.28 362550022 $34.28 362550023 $34.28
362550024 $34.28 362550025 $34.28 362550026 $34.28
362550027 $34.28 362550028 $34.28 362550029 $34.28
362550030 $34.28 362550031 $34.28 362550032 $34.28
362550033 $34.28 362550034 $34.28 362550035 $34.28

Engineer's Report 324
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362550036 $34.28 362550037 $34.28 362550038 $34.28
362550039 $34.28 362550040 $34.28 362550041 $34.28
362550042 $34.28 362550043 $34.28 362550044 $34.28
362550045 $34.28 362550046 $34.28 362550047 $34.28
362550048 $34.28 362550049 $34.28 362550050 $34.28
362550051 $34.28 362550052 $34.28 362550053 $34.28
362550054 $34.28 362550055 $34.28 362550056 $34.28
362550057 $34.28 362550058 $34.28 362550059 $34.28
362550060 $34.28 362550061 $34.28 362550062 $34.28
362550063 $34.28 362561001 $67.46 362561002 $67.46
362561003 $67.46 362561004 $67.46 362561005 $67.46
362561006 $67.46 362561007 $67.46 362561008 $67.46
362561009 $67.46 362561010 $67.46 362561011 $67.46
362561012 $67.46 362561013 $67.46 362561014 $67.46
362561015 $67.46 362561016 $67.46 362561017 $67.46
362561018 $67.46 362561019 $67.46 362561020 $67.46
362561021 $67.46 362561022 $67.46 362561023 $67.46
362561024 $67.46 362561025 $67.46 362561026 $67.46
362561027 $67.46 362561028 $67.46 362561029 $67.46
362561030 $67.46 362561031 $67.46 362561032 $67.46
362561033 $67.46 362561034 $67.46 362561035 $67.46
362561036 $67.46 362561037 $67.46 362561038 $67.46
362561039 $67.46 362561040 $67.46 362561041 $67.46
362561042 $67.46 362561043 $67.46 362561044 $67.46
362562001 $67.46 362562002 $67.46 362562003 $67.46
362562004 $67.46 362570001 $67.46 362570002 $67.46
362570003 $67.46 362570004 $67.46 362570005 $67.46
362570006 $67.46 362570007 $67.46 362570008 $67.46
362570009 $67.46 362570010 $67.46 362570011 $67.46
362570012 $67.46 362570013 $67.46 362570014 $67.46
362570015 $67.46 362570016 $67.46 362570017 $67.46
362570018 $67.46 362570019 $67.46 362570020 $67.46
362570021 $67.46 362570022 $67.46 362570023 $67.46
362570024 $67.46 362570025 $67.46 362570026 $67.46
362570027 $67.46 362570028 $67.46 362570029 $67.46
362570030 $67.46 362570031 $67.46 362570032 $67.46
362570033 $67.46 362570034 $67.46 362570035 $67.46
362570036 $67.46 362570037 $67.46 362570038 $67.46
362570039 $67.46 362570040 $67.46 362570041 $67.46
362570042 $67.46 362570043 $67.46 362570044 $67.46
362570045 $67.46 362570046 $67.46 362570047 $67.46
362570048 $67.46 362570049 $67.46 362570050 $67.46
362570051 $67.46 362581001 $67.46 362581002 $67.46
362581003 $67.46 362581004 $67.46 362581005 $67.46
362581006 $67.46 362581007 $67.46 362581008 $67.46
362581009 $67.46 362581010 $67.46 362581011 $67.46

Engineer's Report 325
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362581012 $67.46 362581013 $67.46 362581014 $67.46
362581015 $67.46 362581016 $67.46 362581017 $67.46
362581018 $67.46 362581019 $67.46 362581020 $67.46
362581021 $67.46 362581022 $67.46 362581023 $67.46
362581024 $67.46 362581025 $67.46 362581026 $67.46
362581027 $67.46 362581028 $67.46 362581029 $67.46
362582001 $67.46 362582002 $67.46 362582003 $67.46
362582004 $67.46 362582005 $67.46 362582006 $67.46
362582007 $67.46 362582008 $67.46 362582009 $67.46
362582010 $67.46 362582011 $67.46 362582012 $67.46
362582013 $67.46 362582014 $67.46 362582015 $67.46
362582016 $67.46 362582017 $67.46 362582018 $67.46
362582019 $67.46 362582020 $67.46 362582021 $67.46
362582022 $67.46 362582023 $67.46 362582024 $67.46
362582025 $67.46 362582026 $67.46 362582027 $67.46
362582028 $67.46 362582029 $67.46 362582030 $67.46
362583001 $67.46 362583002 $67.46 362583003 $67.46
362583004 $67.46 362583005 $67.46 362583006 $67.46
362583007 $67.46 362583008 $67.46 362583009 $67.46
362583010 $67.46 362583011 $67.46 362583012 $67.46
362583013 $67.46 362583014 $67.46 362583015 $67.46
362583016 $67.46 362583017 $67.46 362590001 $67.46
362590002 $67.46 362590003 $67.46 362590004 $67.46
362590005 $67.46 362590006 $67.46 362590007 $67.46
362590008 $67.46 362590009 $67.46 362590010 $67.46
362590011 $67.46 362590012 $67.46 362590013 $67.46
362590014 $67.46 362590015 $67.46 362590016 $67.46
362590017 $67.46 362590018 $67.46 362590019 $67.46
362590020 $67.46 362590021 $67.46 362590022 $67.46
362590023 $67.46 362590024 $67.46 362590025 $67.46
362590026 $67.46 362590027 $67.46 362590028 $67.46
362590029 $67.46 362590030 $67.46 362590031 $67.46
362590032 $67.46 362590033 $67.46 362590034 $67.46
362590035 $67.46 362590036 $67.46 362600001 $53.38
362600002 $53.38 362600003 $53.38 362600004 $53.38
362600005 $53.38 362600006 $53.38 362600007 $53.38
362600008 $53.38 362600009 $53.38 362600010 $53.38
362600011 $53.38 362600012 $53.38 362600013 $53.38
362600014 $53.38 362600015 $53.38 362600016 $53.38
362600017 $53.38 362600018 $53.38 362600019 $53.38
362600020 $53.38 362600021 $53.38 362600022 $53.38
362600023 $53.38 362600024 $53.38 362600025 $53.38
362600026 $53.38 362600027 $53.38 362600028 $53.38
362600029 $53.38 362600030 $53.38 362600031 $53.38
362600032 $53.38 362600033 $53.38 362600034 $53.38
362600035 $53.38 362600036 $53.38 362600037 $53.38

Engineer's Report 326
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362600038 $53.38 362600039 $53.38 362600040 $53.38
362600041 $53.38 362600042 $53.38 362600043 $53.38
362600044 $53.38 362600045 $53.38 362600046 $53.38
362600047 $53.38 362600048 $53.38 362600053 $53.38
362600055 $53.38 362610001 $53.38 362610002 $53.38
362610003 $53.38 362610004 $53.38 362610005 $53.38
362610006 $53.38 362610007 $53.38 362610008 $53.38
362610009 $53.38 362610010 $53.38 362610011 $53.38
362610012 $53.38 362610013 $53.38 362610014 $53.38
362610015 $53.38 362610016 $53.38 362610017 $53.38
362610018 $53.38 362610019 $53.38 362610020 $53.38
362610021 $53.38 362610022 $53.38 362610023 $53.38
362610024 $53.38 362610025 $53.38 362610026 $53.38
362611001 $53.38 362611002 $53.38 362611003 $53.38
362611004 $53.38 362611005 $53.38 362611006 $53.38
362611007 $53.38 362611008 $53.38 362611009 $53.38
362611010 $53.38 362611011 $53.38 362611012 $53.38
362611013 $53.38 362611014 $53.38 362611015 $53.38
362611016 $53.38 362611017 $53.38 362611018 $53.38
362611019 $53.38 362611020 $53.38 362611021 $53.38
362611022 $53.38 362611023 $53.38 362611024 $53.38
362611025 $53.38 362611026 $53.38 362611027 $53.38
362611028 $53.38 362611029 $53.38 362611030 $53.38
362611031 $53.38 362611032 $53.38 362611033 $53.38
362611034 $53.38 362611035 $53.38 362611036 $53.38
362611037 $53.38 362611038 $53.38 362611039 $53.38
362611040 $53.38 362611041 $53.38 362611042 $53.38
362620001 $53.38 362620002 $53.38 362620003 $53.38
362620004 $53.38 362620005 $53.38 362620006 $53.38
362620007 $53.38 362620008 $53.38 362620009 $53.38
362620010 $53.38 362620011 $53.38 362620012 $53.38
362620013 $53.38 362620014 $53.38 362620015 $53.38
362620016 $53.38 362620017 $53.38 362620018 $53.38
362620019 $53.38 362620020 $53.38 362620021 $53.38
362621001 $53.38 362621002 $53.38 362621003 $53.38
362621004 $53.38 362621005 $53.38 362621006 $53.38
362621007 $53.38 362670001 $46.36 362670002 $46.36
362670003 $46.36 362670004 $46.36 362671001 $46.36
362671002 $46.36 362671003 $46.36 362671004 $46.36
362671005 $46.36 362671006 $46.36 362671007 $46.36
362671008 $46.36 362671009 $46.36 362671010 $46.36
362671011 $46.36 362671012 $46.36 362671013 $46.36
362671014 $46.36 362671015 $46.36 362671016 $46.36
362671017 $46.36 362671018 $46.36 362671019 $46.36
362671020 $46.36 362671021 $46.36 362671022 $46.36
362671023 $46.36 362671024 $46.36 362671025 $46.36

Engineer's Report 327
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362671026 $46.36 362671027 $46.36 362671028 $46.36
362671029 $46.36 362671030 $46.36 362671031 $46.36
362671032 $46.36 362671033 $46.36 362672001 $46.36
362672002 $46.36 362672003 $46.36 362672004 $46.36
362672005 $46.36 362672006 $46.36 362672007 $46.36
362672008 $46.36 362672009 $46.36 362672010 $46.36
362680001 $46.36 362680002 $46.36 362680003 $46.36
362680004 $46.36 362680005 $46.36 362680006 $46.36
362680007 $46.36 362680008 $46.36 362680009 $46.36
362680010 $46.36 362680011 $46.36 362680012 $46.36
362680013 $46.36 362680014 $46.36 362680015 $46.36
362680016 $46.36 362680017 $46.36 362680018 $46.36
362680019 $46.36 362680020 $46.36 362681001 $46.36
362681002 $46.36 362681003 $46.36 362681004 $46.36
362681005 $46.36 362681006 $46.36 362681007 $46.36
362681008 $46.36 362681009 $46.36 362681010 $46.36
362681012 $46.36 362681013 $46.36 362681014 $46.36
362681015 $46.36 362681016 $46.36 362681017 $46.36
362681018 $46.36 362681019 $46.36 362681020 $46.36
362681021 $46.36 362681022 $46.36 362681023 $46.36
362681024 $46.36 362681025 $46.36 362681026 $46.36
362681027 $46.36 362681028 $46.36 362681029 $46.36
362681030 $46.36 362681031 $46.36 362681032 $46.36
362681033 $46.36 362681034 $46.36 362681035 $46.36
362681036 $46.36 362681037 $46.36 362681038 $46.36
362690001 $68.78 362690002 $68.78 362690003 $68.78
362690004 $68.78 362690005 $68.78 362690006 $68.78
362690007 $68.78 362690008 $68.78 362690009 $68.78
362690010 $68.78 362690011 $68.78 362690012 $68.78
362690013 $68.78 362690014 $68.78 362690015 $68.78
362690016 $68.78 362690017 $68.78 362690018 $68.78
362690019 $68.78 362690020 $68.78 362690021 $68.78
362691001 $68.78 362691002 $68.78 362691003 $68.78
362691004 $68.78 362691005 $68.78 362691006 $68.78
362691007 $68.78 362691008 $68.78 362691009 $68.78
362691010 $68.78 362691011 $68.78 362691012 $68.78
362691013 $68.78 362691014 $68.78 362691015 $68.78
362691016 $68.78 362700001 $68.78 362700002 $68.78
362700003 $68.78 362700004 $68.78 362700005 $68.78
362700006 $68.78 362700007 $68.78 362700008 $68.78
362700009 $68.78 362700010 $68.78 362700011 $68.78
362700012 $68.78 362700013 $68.78 362700014 $68.78
362700015 $68.78 362700016 $68.78 362701001 $68.78
362701002 $68.78 362701003 $68.78 362701004 $68.78
362701005 $68.78 362701006 $68.78 362701007 $68.78
362701008 $68.78 362701009 $68.78 362701010 $68.78

Engineer's Report 328
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362702002 $68.78 362702003 $68.78 362702004 $68.78
362702005 $68.78 362702006 $68.78 362702007 $68.78
362702008 $68.78 362702009 $68.78 362702010 $68.78
362702011 $68.78 362702012 $68.78 362702013 $68.78
362702014 $68.78 362702015 $68.78 362702016 $68.78
362702017 $68.78 362702018 $68.78 362702019 $68.78
362710001 $68.78 362710002 $68.78 362710003 $68.78
362710004 $68.78 362710005 $68.78 362710006 $68.78
362710007 $68.78 362710008 $68.78 362710009 $68.78
362710010 $68.78 362710011 $68.78 362710012 $68.78
362710013 $68.78 362710014 $68.78 362711001 $68.78
362711002 $68.78 362711003 $68.78 362711004 $68.78
362711005 $68.78 362711006 $68.78 362711007 $68.78
362711008 $68.78 362711009 $68.78 362711010 $68.78
362711011 $68.78 362711012 $68.78 362711013 $68.78
362711014 $68.78 362711015 $68.78 362711016 $68.78
362711017 $68.78 362711018 $68.78 362711019 $68.78
362711020 $68.78 362711021 $68.78 362712001 $68.78
362712002 $68.78 362712003 $68.78 362712004 $68.78
362712005 $68.78 362712006 $68.78 362712007 $68.78
362712008 $68.78 362712009 $68.78 362712010 $68.78
362712011 $68.78 362712012 $68.78 362712013 $68.78
362712014 $68.78 362712015 $68.78 362712016 $68.78
362720001 $67.46 362720002 $67.46 362720003 $67.46
362720004 $67.46 362720005 $67.46 362720006 $67.46
362720007 $67.46 362720008 $67.46 362720009 $67.46
362720010 $67.46 362720011 $67.46 362720012 $67.46
362720013 $67.46 362720014 $67.46 362720015 $67.46
362720016 $67.46 362720017 $67.46 362720018 $67.46
362720019 $67.46 362720020 $67.46 362720021 $67.46
362720022 $67.46 362720023 $67.46 362720024 $67.46
362720025 $67.46 362720026 $67.46 362720027 $67.46
362720028 $67.46 362720029 $67.46 362720030 $67.46
362720031 $67.46 362720032 $67.46 362720033 $67.46
362720034 $67.46 362720035 $67.46 362720036 $67.46
362720037 $67.46 362720038 $67.46 362720039 $67.46
362720040 $67.46 362720041 $67.46 362720042 $67.46
362720043 $67.46 362720044 $67.46 362720045 $67.46
362720046 $67.46 362720047 $67.46 362721001 $67.46
362721002 $67.46 362721003 $67.46 362721004 $67.46
362721005 $67.46 362721006 $67.46 362721007 $67.46
362721008 $67.46 362721009 $67.46 362721010 $67.46
362721011 $67.46 362721012 $67.46 362721013 $67.46
362721014 $67.46 362721015 $67.46 362721016 $67.46
362721017 $67.46 362721018 $67.46 362721019 $67.46
362721020 $67.46 362722001 $67.46 362722002 $67.46

Engineer's Report 329
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362722003 $67.46 362722004 $67.46 362722005 $67.46
362722006 $67.46 362722007 $67.46 362722008 $67.46
362722009 $67.46 362722010 $67.46 362722011 $67.46
362722012 $67.46 362722013 $67.46 362722014 $67.46
362722015 $67.46 362722016 $67.46 367480001 $53.38
367480002 $53.38 367480003 $53.38 367480004 $53.38
367480005 $53.38 367480006 $53.38 367480007 $53.38
367480008 $53.38 367480009 $53.38 367480010 $53.38
367480011 $53.38 367480012 $53.38 367480013 $53.38
367480014 $53.38 367480015 $53.38 367480016 $53.38
367480017 $53.38 368300001 $67.24 368300002 $67.24
368300003 $67.24 368300004 $67.24 368300005 $67.24
368300006 $67.24 368300007 $67.24 368300008 $67.24
368300009 $67.24 368300010 $67.24 368300011 $67.24
368300012 $67.24 368300013 $67.24 368300014 $67.24
368300015 $67.24 368300016 $67.24 368300017 $67.24
368300018 $67.24 376201001 $28.86 376201002 $28.86
376201003 $28.86 376201004 $28.86 376201005 $28.86
376201006 $28.86 376201007 $28.86 376201008 $28.86
376201009 $28.86 376201010 $28.86 376201011 $28.86
376201012 $28.86 376201013 $28.86 376201014 $28.86
376201015 $28.86 376201016 $28.86 376201017 $28.86
376201018 $28.86 376201019 $28.86 376201020 $28.86
376202001 $28.86 376202002 $28.86 376202003 $28.86
376202004 $28.86 376202005 $28.86 376202006 $28.86
376202007 $28.86 376202008 $28.86 376202009 $28.86
376202010 $28.86 376202011 $28.86 376202012 $28.86
376202013 $28.86 376202014 $28.86 376202015 $28.86
376202016 $28.86 376202017 $28.86 376202018 $28.86
376202019 $28.86 376202020 $28.86 376211001 $28.86
376211002 $28.86 376211003 $28.86 376211004 $28.86
376211005 $28.86 376211006 $28.86 376211007 $28.86
376211008 $28.86 376211009 $28.86 376211010 $28.86
376211011 $28.86 376211012 $28.86 376211013 $28.86
376211014 $28.86 376211015 $28.86 376211016 $28.86
376211017 $28.86 376211018 $28.86 376211019 $28.86
376211020 $28.86 376211021 $28.86 376211022 $28.86
376211023 $28.86 376211024 $28.86 376212001 $28.86
376212002 $28.86 376212003 $28.86 376212004 $28.86
376212005 $28.86 376212006 $28.86 376212007 $28.86
376212008 $28.86 376212009 $28.86 376212010 $28.86
376212011 $28.86 376212012 $28.86 376212013 $28.86
376212014 $28.86 376212015 $28.86 376212016 $28.86
376212017 $28.86 376212018 $28.86 376212019 $28.86
376212020 $28.86 376212021 $28.86 376212022 $28.86
376212023 $28.86 376212024 $28.86 376212025 $28.86

Engineer's Report 330
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376212026 $28.86 376212027 $28.86 376212028 $28.86
376212029 $28.86 376212030 $28.86 376212031 $28.86
376212032 $28.86 376212033 $28.86 376212034 $28.86
376212035 $28.86 376212036 $28.86 376212037 $28.86
376212038 $28.86 376212039 $28.86 376212040 $28.86
376212041 $28.86 376221001 $28.86 376221002 $28.86
376221003 $28.86 376221004 $28.86 376221005 $28.86
376221006 $28.86 376221007 $28.86 376221008 $28.86
376221009 $28.86 376221010 $28.86 376221011 $28.86
376221012 $28.86 376221013 $28.86 376221014 $28.86
376221015 $28.86 376221016 $28.86 376221017 $28.86
376221018 $28.86 376221019 $28.86 376221020 $28.86
376221021 $28.86 376222001 $28.86 376222002 $28.86
376222003 $28.86 376222004 $28.86 376222005 $28.86
376222006 $28.86 376222007 $28.86 376222008 $28.86
376222009 $28.86 376222010 $28.86 376223001 $28.86
376223002 $28.86 376223003 $28.86 376223004 $28.86
376223005 $28.86 376223006 $28.86 376223007 $28.86
376223008 $28.86 376223009 $28.86 376223010 $28.86
376223011 $28.86 376223012 $28.86 376223013 $28.86
376223014 $28.86 376223015 $28.86 376223016 $28.86
376223017 $28.86 376223018 $28.86 376224001 $28.86
376224002 $28.86 376224003 $28.86 376224004 $28.86
376224005 $28.86 376224006 $28.86 376224007 $28.86
376224008 $28.86 376224009 $28.86 376224010 $28.86
376224011 $28.86 376224012 $28.86 376224013 $28.86
376224014 $28.86 376224015 $28.86 376224016 $28.86
376224017 $28.86 376224018 $28.86 376231001 $28.86
376231002 $28.86 376231003 $28.86 376231004 $28.86
376231005 $28.86 376231006 $28.86 376231007 $28.86
376231008 $28.86 376231009 $28.86 376231010 $28.86
376231011 $28.86 376231012 $28.86 376231013 $28.86
376231014 $28.86 376231015 $28.86 376231016 $28.86
376232001 $28.86 376232002 $28.86 376232003 $28.86
376232004 $28.86 376232005 $28.86 376232006 $28.86
376232007 $28.86 376232008 $28.86 376232009 $28.86
376232010 $28.86 376232011 $28.86 376232012 $28.86
376232013 $28.86 376232014 $28.86 376232015 $28.86
376232016 $28.86 376232017 $28.86 376232018 $28.86
376232019 $28.86 376232020 $28.86 376232021 $28.86
376233001 $28.86 376233002 $28.86 376233003 $28.86
376233004 $28.86 376233005 $28.86 376233006 $28.86
376233007 $28.86 376233008 $28.86 376233009 $28.86
376233010 $28.86 376233011 $28.86 376233012 $28.86
376233013 $28.86 376233014 $28.86 376241001 $28.86
376241002 $28.86 376241003 $28.86 376241004 $28.86

Engineer's Report 331
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376241005 $28.86 376242001 $28.86 376242002 $28.86
376242003 $28.86 376242004 $28.86 376242005 $28.86
376242006 $28.86 376242007 $28.86 376242008 $28.86
376242009 $28.86 376242010 $28.86 376242011 $28.86
376242012 $28.86 376242013 $28.86 376242014 $28.86
376242015 $28.86 376242016 $28.86 376242017 $28.86
376242018 $28.86 376242019 $28.86 376242020 $28.86
376243001 $28.86 376243002 $28.86 376243003 $28.86
376244001 $28.86 376244002 $28.86 376244003 $28.86
376244004 $28.86 376244005 $28.86 376244006 $28.86
376244007 $28.86 376244008 $28.86 376244009 $28.86
376244010 $28.86 376244011 $28.86 376244012 $28.86
376244013 $28.86 376244014 $28.86 376244015 $28.86
376244016 $28.86 376244017 $28.86 376244018 $28.86
376244019 $28.86 376244020 $28.86 376244021 $28.86
376244022 $28.86 376244023 $28.86 376244024 $28.86
376244025 $28.86 376244026 $28.86 376244027 $28.86
376244028 $28.86 376244029 $28.86 376244030 $28.86
376244031 $28.86 376251001 $28.86 376251002 $28.86
376251003 $28.86 376251004 $28.86 376252001 $28.86
376252002 $28.86 376252003 $28.86 376252004 $28.86
376252005 $28.86 376252006 $28.86 376252007 $28.86
376252008 $28.86 376252009 $28.86 376252010 $28.86
376252011 $28.86 376252012 $28.86 376252013 $28.86
376252014 $28.86 376252015 $28.86 376252016 $28.86
376252017 $28.86 376252018 $28.86 376252019 $28.86
376252020 $28.86 376252021 $28.86 376252022 $28.86
376252023 $28.86 376252024 $28.86 376252025 $28.86
376252026 $28.86 376252027 $28.86 376252028 $28.86
376252029 $28.86 376252030 $28.86 376252031 $28.86
376252032 $28.86 376252033 $28.86 376252034 $28.86
376252035 $28.86 376252036 $28.86 376252037 $28.86
376252038 $28.86 376252039 $28.86 376252040 $28.86
376252041 $28.86 376252042 $28.86 376252043 $28.86
376252044 $28.86 376252045 $28.86 376252046 $28.86
376252047 $28.86 376252048 $28.86 376252049 $28.86
376252050 $28.86 376252051 $28.86 376252052 $28.86
376252053 $28.86 376252054 $28.86 376252055 $28.86
376252056 $28.86 376252057 $28.86 376252058 $28.86
376261003 $28.86 376261004 $28.86 376262001 $28.86
376262002 $28.86 376262003 $28.86 376262004 $28.86
376262005 $28.86 376262006 $28.86 376262007 $28.86
376262008 $28.86 376262009 $28.86 376262010 $28.86
376262011 $28.86 376262012 $28.86 376262013 $28.86
376262014 $28.86 376263001 $28.86 376263002 $28.86
376263003 $28.86 376263004 $28.86 376263005 $28.86

Engineer's Report 332
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376263006 $28.86 376263007 $28.86 376263008 $28.86
376263009 $28.86 376263010 $28.86 376263011 $28.86
376263012 $28.86 376263013 $28.86 376263014 $28.86
376264001 $28.86 376264002 $28.86 376264003 $28.86
376264004 $28.86 376264005 $28.86 376264006 $28.86
376264007 $28.86 376264008 $28.86 376264009 $28.86
376264010 $28.86 376264011 $28.86 376264012 $28.86
376264013 $28.86 376264014 $28.86 376264015 $28.86
376264016 $28.86 376264017 $28.86 376264018 $28.86
376271001 $28.86 376271002 $28.86 376271003 $28.86
376271004 $28.86 376271005 $28.86 376271006 $28.86
376272001 $28.86 376272002 $28.86 376272003 $28.86
376272004 $28.86 376272005 $28.86 376272006 $28.86
376272007 $28.86 376272008 $28.86 376272009 $28.86
376272010 $28.86 376272011 $28.86 376272012 $28.86
376272013 $28.86 376272014 $28.86 376272015 $28.86
376272016 $28.86 376272017 $28.86 376272018 $28.86
376272019 $28.86 376272020 $28.86 376272021 $28.86
376272022 $28.86 376272023 $28.86 376272024 $28.86
376272025 $28.86 376272026 $28.86 376272027 $28.86
376272028 $28.86 376272029 $28.86 376272030 $28.86
376272031 $28.86 376272032 $28.86 376272033 $28.86
376272034 $28.86 376272035 $28.86 376272036 $28.86
376272037 $28.86 376272038 $28.86 376272039 $28.86
376272040 $28.86 376272041 $28.86 376272042 $28.86
376272043 $28.86 376272044 $28.86 376272045 $28.86
376272046 $28.86 376272047 $28.86 376272048 $28.86
376272049 $28.86 376272050 $28.86 376272051 $28.86
376272052 $28.86 376272053 $28.86 376272054 $28.86
376273001 $28.86 376273002 $28.86 376273003 $28.86
376273004 $28.86 376273005 $28.86 376273006 $28.86
376273007 $28.86 376273008 $28.86 376273009 $28.86
376274001 $28.86 376274002 $28.86 376274003 $28.86
376274004 $28.86 376274005 $28.86 376274006 $28.86
376274007 $28.86 376274008 $28.86 376274009 $28.86
376274010 $28.86 376274011 $28.86 376274012 $28.86
376274013 $28.86 376274014 $28.86 376274015 $28.86
376274016 $28.86 376274017 $28.86 376274018 $28.86
376281001 $28.86 376281002 $28.86 376281003 $28.86
376281004 $28.86 376281005 $28.86 376281006 $28.86
376281007 $28.86 376281008 $28.86 376281009 $28.86
376282001 $28.86 376282002 $28.86 376282003 $28.86
376282004 $28.86 376282005 $28.86 376282006 $28.86
376282007 $28.86 376282008 $28.86 376282009 $28.86
376282010 $28.86 376282011 $28.86 376282012 $28.86
376282013 $28.86 376282014 $28.86 376282015 $28.86

Engineer's Report 333
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376282016 $28.86 376282017 $28.86 376282018 $28.86
376282019 $28.86 376282020 $28.86 376282021 $28.86
376282022 $28.86 376283001 $28.86 376283002 $28.86
376283003 $28.86 376283004 $28.86 376283005 $28.86
376283006 $28.86 376283007 $28.86 376283008 $28.86
376283009 $28.86 376283010 $28.86 376283011 $28.86
376283012 $28.86 376283013 $28.86 376283014 $28.86
376283015 $28.86 376283016 $28.86 376283017 $28.86
376283018 $28.86 376283019 $28.86 376283020 $28.86
376283021 $28.86 376283022 $28.86 376291001 $28.86
376291002 $28.86 376291003 $28.86 376291004 $28.86
376291005 $28.86 376291006 $28.86 376291007 $28.86
376291008 $28.86 376291009 $28.86 376291010 $28.86
376291011 $28.86 376291012 $28.86 376291013 $28.86
376291014 $28.86 376291015 $28.86 376291016 $28.86
376291017 $28.86 376291018 $28.86 376291019 $28.86
376291020 $28.86 376291021 $28.86 376291022 $28.86
376291023 $28.86 376291024 $28.86 376291025 $28.86
376291026 $28.86 376291027 $28.86 376291028 $28.86
376291029 $28.86 376291030 $28.86 376292001 $28.86
376292002 $28.86 376292003 $28.86 376292004 $28.86
376292005 $28.86 376292006 $28.86 376292007 $28.86
376292008 $28.86 376292009 $28.86 376292010 $28.86
376292011 $28.86 376292012 $28.86 376292013 $28.86
376292014 $28.86 376292015 $28.86 376292016 $28.86
376292017 $28.86 376292018 $28.86 376292019 $28.86
376292020 $28.86 376293001 $28.86 376293002 $28.86
376293003 $28.86 376293004 $28.86 376293005 $28.86
376294001 $28.86 376294002 $28.86 376294003 $28.86
376294004 $28.86 376301001 $28.86 376301002 $28.86
376301003 $28.86 376301004 $28.86 376301005 $28.86
376301006 $28.86 376301007 $28.86 376302001 $28.86
376302002 $28.86 376302003 $28.86 376302004 $28.86
376302005 $28.86 376302006 $28.86 376302007 $28.86
376302008 $28.86 376302009 $28.86 376302010 $28.86
376302011 $28.86 376302012 $28.86 376302013 $28.86
376302014 $28.86 376302015 $28.86 376302016 $28.86
376302017 $28.86 376302018 $28.86 376302019 $28.86
376302020 $28.86 376302021 $28.86 376302022 $28.86
376302023 $28.86 376302024 $28.86 376302025 $28.86
376302026 $28.86 376302027 $28.86 376302028 $28.86
376302029 $28.86 376302030 $28.86 376302031 $28.86
376302032 $28.86 376302033 $28.86 376302034 $28.86
376302035 $28.86 376302036 $28.86 376302037 $28.86
376302038 $28.86 376302039 $28.86 376302040 $28.86
376302041 $28.86 376302042 $28.86 376302043 $28.86

Engineer's Report 334
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376302044 $28.86 376302045 $28.86 376302046 $28.86
376302047 $28.86 376302048 $28.86 376302049 $28.86
376311001 $28.86 376311002 $28.86 376311003 $28.86
376311004 $28.86 376311005 $28.86 376311006 $28.86
376311007 $28.86 376311008 $28.86 376311009 $28.86
376311010 $28.86 376311011 $28.86 376311012 $28.86
376311013 $28.86 376311014 $28.86 376311015 $28.86
376311016 $28.86 376312001 $28.86 376312004 $28.86
376312005 $28.86 376312006 $28.86 376312007 $28.86
376312008 $28.86 376312009 $28.86 376312010 $28.86
376312011 $28.86 376312012 $28.86 376312013 $28.86
376312014 $28.86 376312015 $28.86 376312016 $28.86
376312017 $28.86 376312018 $28.86 376312019 $28.86
376312020 $28.86 376312021 $28.86 376312022 $28.86
376312023 $28.86 376312024 $28.86 376312025 $28.86
376312026 $28.86 376312027 $28.86 376312028 $28.86
376312029 $28.86 376313001 $28.86 376313002 $28.86
376313003 $28.86 376313004 $28.86 376313005 $28.86
376314001 $28.86 376314002 $28.86 376314003 $28.86
376314004 $28.86 376314005 $28.86 376314006 $28.86
376314007 $28.86 376314008 $28.86 376314009 $28.86
376314010 $28.86 376361001 $28.86 376361002 $28.86
376361003 $28.86 376361004 $28.86 376361005 $28.86
376361006 $28.86 376361007 $28.86 376361008 $28.86
376361009 $28.86 376361010 $28.86 376361011 $28.86
376361012 $28.86 376361014 $28.86 376361015 $28.86
376361016 $28.86 376361017 $28.86 376361018 $28.86
376361019 $28.86 376361020 $28.86 376361021 $28.86
376361022 $28.86 376361023 $28.86 376361024 $28.86
376361025 $28.86 376361026 $28.86 376361027 $28.86
376362001 $28.86 376362002 $28.86 376362003 $28.86
376362004 $28.86 376362005 $28.86 376362006 $28.86
376362007 $28.86 376362008 $28.86 376362009 $28.86
376362010 $28.86 376362011 $28.86 376362012 $28.86
376362013 $28.86 376362014 $28.86 376362015 $28.86
376362016 $28.86 376362017 $28.86 376362018 $28.86
376362019 $28.86 376362020 $28.86 376362021 $28.86
376362022 $28.86 376362023 $28.86 376363001 $28.86
376363002 $28.86 376363003 $28.86 376363004 $28.86
376363005 $28.86 376363006 $28.86 376363007 $28.86
376363008 $28.86 376363009 $28.86 376363010 $28.86
376363011 $28.86 376363012 $28.86 376363013 $28.86
376363014 $28.86 376363015 $28.86 376363016 $28.86
376363017 $28.86 376363018 $28.86 376363019 $28.86
376363020 $28.86 376363021 $28.86 376364001 $28.86
376364002 $28.86 376364003 $28.86 376364004 $28.86

Engineer's Report 335
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376364005 $28.86 376364006 $28.86 376365001 $28.86
376365002 $28.86 376365003 $28.86 376365004 $28.86
376365005 $28.86 376365006 $28.86 376365007 $28.86
376365008 $28.86 376371001 $28.86 376371002 $28.86
376371003 $28.86 376371004 $28.86 376371005 $28.86
376371006 $28.86 376371007 $28.86 376371008 $28.86
376371009 $28.86 376371010 $28.86 376371011 $28.86
376371012 $28.86 376371013 $28.86 376371014 $28.86
376372001 $28.86 376372002 $28.86 376372003 $28.86
376372004 $28.86 376372005 $28.86 376372006 $28.86
376372007 $28.86 376372008 $28.86 376372009 $28.86
376372010 $28.86 376372011 $28.86 376372012 $28.86
376372013 $28.86 376372014 $28.86 376373001 $28.86
376373002 $28.86 376373003 $28.86 376373004 $28.86
376373005 $28.86 376373006 $28.86 376373007 $28.86
376373008 $28.86 376373009 $28.86 376373010 $28.86
376373011 $28.86 376374001 $28.86 376374002 $28.86
376374003 $28.86 376374004 $28.86 376375001 $28.86
376375002 $28.86 376375003 $28.86 376375004 $28.86
376375005 $28.86 376375006 $28.86 376375007 $28.86
376375008 $28.86 376375009 $28.86 376375010 $28.86
376375011 $28.86 376375012 $28.86 376375013 $28.86
376381001 $28.86 376381002 $28.86 376381003 $28.86
376381004 $28.86 376381005 $28.86 376381006 $28.86
376381007 $28.86 376381008 $28.86 376381009 $28.86
376381010 $28.86 376381011 $28.86 376381012 $28.86
376381013 $28.86 376381014 $28.86 376381015 $28.86
376381016 $28.86 376381017 $28.86 376381018 $28.86
376381019 $28.86 376381020 $28.86 376381021 $28.86
376381022 $28.86 376381023 $28.86 376381024 $28.86
376381025 $28.86 376381026 $28.86 376381027 $28.86
376381028 $28.86 376381029 $28.86 376381030 $28.86
376382001 $28.86 376382002 $28.86 376382003 $28.86
376382004 $28.86 376382005 $28.86 376382006 $28.86
376382007 $28.86 376382008 $28.86 376382009 $28.86
376382010 $28.86 376382011 $28.86 376382012 $28.86
376382013 $28.86 376382014 $28.86 376382015 $28.86
376382016 $28.86 376382017 $28.86 376382018 $28.86
376382019 $28.86 376382020 $28.86 376382021 $28.86
376382022 $28.86 376382023 $28.86 376382024 $28.86
376383001 $28.86 376383002 $28.86 376383003 $28.86
376383004 $28.86 376383005 $28.86 376383006 $28.86
376383007 $28.86 376383008 $28.86 376383009 $28.86
376383010 $28.86 376383011 $28.86 376391001 $28.86
376391002 $28.86 376391003 $28.86 376391004 $28.86
376391005 $28.86 376391006 $28.86 376391007 $28.86

Engineer's Report 336
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376391008 $28.86 376391009 $28.86 376391010 $28.86
376391011 $28.86 376391012 $28.86 376391013 $28.86
376391014 $28.86 376391015 $28.86 376391016 $28.86
376391017 $28.86 376391018 $28.86 376391019 $28.86
376391020 $28.86 376391021 $28.86 376391022 $28.86
376391023 $28.86 376391024 $28.86 376391025 $28.86
376391026 $28.86 376391027 $28.86 376391028 $28.86
376391029 $28.86 376391030 $28.86 376391031 $28.86
376391032 $28.86 376391033 $28.86 376391034 $28.86
376391035 $28.86 376391036 $28.86 376391037 $28.86
376391038 $28.86 376391039 $28.86 376391040 $28.86
376391041 $28.86 376391042 $28.86 376392001 $28.86
376392002 $28.86 376392003 $28.86 376392004 $28.86
376392005 $28.86 376392006 $28.86 376392007 $28.86
376392008 $28.86 376392009 $28.86 376392010 $28.86
376392011 $28.86 376392012 $28.86 376392013 $28.86
376392014 $28.86 376392015 $28.86 376392016 $28.86
376392017 $28.86 376392018 $28.86 376392019 $28.86
376392020 $28.86 376392021 $28.86 376392022 $28.86
376392023 $28.86 376392024 $28.86 376392025 $28.86
376392026 $28.86 376392027 $28.86 376392028 $28.86
376392029 $28.86 376392030 $28.86 376401001 $28.86
376401002 $28.86 376401003 $28.86 376401004 $28.86
376401005 $28.86 376401006 $28.86 376401007 $28.86
376401008 $28.86 376401009 $28.86 376401010 $28.86
376401011 $28.86 376401012 $28.86 376401013 $28.86
376401014 $28.86 376401015 $28.86 376401016 $28.86
376401017 $28.86 376401018 $28.86 376401019 $28.86
376401020 $28.86 376401021 $28.86 376401022 $28.86
376401023 $28.86 376401024 $28.86 376401025 $28.86
376401026 $28.86 376401027 $28.86 376401028 $28.86
376401029 $28.86 376401030 $28.86 376401031 $28.86
376401032 $28.86 376401033 $28.86 376401034 $28.86
376401035 $28.86 376401036 $28.86 376401037 $28.86
376401038 $28.86 376401039 $28.86 376401040 $28.86
376401041 $28.86 376401042 $28.86 376401043 $28.86
376401044 $28.86 376401045 $28.86 376402001 $28.86
376402002 $28.86 376402003 $28.86 376402004 $28.86
376402005 $28.86 376402006 $28.86 376402007 $28.86
376402008 $28.86 376402009 $28.86 376402010 $28.86
376402011 $28.86 376402012 $28.86 376402013 $28.86
376402014 $28.86 376402015 $28.86 376402016 $28.86
376402017 $28.86 376402018 $28.86 376402019 $28.86
376402020 $28.86 376402021 $28.86 376402022 $28.86
376402023 $28.86 376402024 $28.86 376402025 $28.86
376403001 $28.86 376403002 $28.86 376403003 $28.86

Engineer's Report 337
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376403004 $28.86 376403005 $28.86 376403006 $28.86
376403007 $28.86 376403008 $28.86 376403009 $28.86
376403010 $28.86 376403011 $28.86 376403012 $28.86
376403013 $28.86 376403014 $28.86 376403015 $28.86
376403016 $28.86 376403017 $28.86 376403018 $28.86
376403019 $28.86 376403020 $28.86 376403021 $28.86
376403022 $28.86 376403023 $28.86 376403024 $28.86
376403025 $28.86 376403026 $28.86 376420001 $67.46
376420002 $67.46 376420003 $67.46 376420004 $67.46
376420005 $67.46 376420006 $67.46 376420007 $67.46
376420008 $67.46 376420009 $67.46 376420010 $67.46
376420011 $67.46 376420012 $67.46 376420013 $67.46
376420014 $67.46 376420015 $67.46 376420016 $67.46
376420017 $67.46 376420018 $67.46 376420019 $67.46
376420020 $67.46 376420021 $67.46 376420022 $67.46
376420023 $67.46 376420024 $67.46 376430001 $68.78
376430002 $68.78 376430003 $68.78 376430004 $68.78
376430005 $68.78 376430006 $68.78 376430007 $68.78
376430008 $68.78 376430009 $68.78 376430010 $68.78
376430011 $68.78 376430012 $68.78 376430013 $68.78
376430014 $68.78 376430015 $68.78 376430016 $68.78
376430017 $68.78 376430018 $68.78 376430019 $68.78
376430020 $68.78 376430021 $68.78 376430022 $68.78
376430023 $68.78 376430024 $68.78 376430025 $68.78
376430026 $68.78 376430027 $68.78 376430028 $68.78
376430029 $68.78 376430030 $68.78 376430031 $68.78
376430032 $68.78 376430033 $68.78 376430034 $68.78
376431001 $68.78 376431002 $68.78 376431003 $68.78
376431004 $68.78 376431005 $68.78 376431006 $68.78
376431007 $68.78 376431008 $68.78 376431009 $68.78
376431010 $68.78 376431011 $68.78 376431012 $68.78
376431013 $68.78 376431014 $68.78 376431015 $68.78
376431016 $68.78 376431017 $68.78 376431018 $68.78
376431019 $68.78 376431020 $68.78 376431021 $68.78
376431022 $68.78 376431023 $68.78 376431024 $68.78
376431025 $68.78 376431026 $68.78 376431027 $68.78
376431028 $68.78 376431029 $68.78 376431030 $68.78
376431031 $68.78 376431032 $68.78 376431033 $68.78
376431034 $68.78 376431035 $68.78 376431036 $68.78
376431037 $68.78 376431038 $68.78 376431039 $68.78
376431040 $68.78 376431041 $68.78 376431042 $68.78
376431043 $68.78 376431044 $68.78 376440001 $68.78
376440002 $68.78 376440003 $68.78 376440004 $68.78
376440005 $68.78 376440006 $68.78 376440007 $68.78
376440008 $68.78 376440009 $68.78 376440010 $68.78
376440011 $68.78 376440012 $68.78 376440013 $68.78

Engineer's Report 338
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376440014 $68.78 376440015 $68.78 376440016 $68.78
376440017 $68.78 376440018 $68.78 376440019 $68.78
376440020 $68.78 376440021 $68.78 376440022 $68.78
376440023 $68.78 376440024 $68.78 376440025 $68.78
376440026 $68.78 376440027 $68.78 376440028 $68.78
376440029 $68.78 376440030 $68.78 376440031 $68.78
376440032 $68.78 376440033 $68.78 376440034 $68.78
376440035 $68.78 376440036 $68.78 376440037 $68.78
376440038 $68.78 376440039 $68.78 376440040 $68.78
376440041 $68.78 376440042 $68.78 376440043 $68.78
376440044 $68.78 376440045 $68.78 376440046 $68.78
376440047 $68.78 376440048 $68.78 376440049 $68.78
376440050 $68.78 376440051 $68.78 376440052 $68.78
376440053 $68.78 376440054 $68.78 376440055 $68.78
376441001 $68.78 376441002 $68.78 376441003 $68.78
376441004 $68.78 376441005 $68.78 376441006 $68.78
376450001 $67.46 376450002 $67.46 376450003 $67.46
376450004 $67.46 376450005 $67.46 376450006 $67.46
376450007 $67.46 376450008 $67.46 376450009 $67.46
376450010 $67.46 376450011 $67.46 376450012 $67.46
376450013 $67.46 376450014 $67.46 376450015 $67.46
376450016 $67.46 376450017 $67.46 376450018 $67.46
376450019 $67.46 376450020 $67.46 376450021 $67.46
376450022 $67.46 376450023 $67.46 376450024 $67.46
376450025 $67.46 376450026 $67.46 376450027 $67.46
376450028 $67.46 376450029 $67.46 376450030 $67.46
376450031 $67.46 376450032 $67.46 376450033 $67.46
376450034 $67.46 376450035 $67.46 376450036 $67.46
376450037 $67.46 376450038 $67.46 376451001 $67.46
376451002 $67.46 376451003 $67.46 376451004 $67.46
376451005 $67.46 376451006 $67.46 376451007 $67.46
376451008 $67.46 376451009 $67.46 376451010 $67.46
376452001 $67.46 376452002 $67.46 376452003 $67.46
376452004 $67.46 376452005 $67.46 376452006 $67.46
376452007 $67.46 376452008 $67.46 376452009 $67.46
376452010 $67.46 376452011 $67.46 376452012 $67.46
376452013 $67.46 376452014 $67.46 376452015 $67.46
376460001 $70.14 376460002 $70.14 376460003 $70.14
376460004 $70.14 376460005 $70.14 376460006 $70.14
376460007 $70.14 376460008 $70.14 376460009 $70.14
376460010 $70.14 376460011 $70.14 376460012 $70.14
376461001 $70.14 376462001 $70.14 376462002 $70.14
376462003 $70.14 376462004 $70.14 376462005 $70.14
376462006 $70.14 376462007 $70.14 376462008 $70.14
376462009 $70.14 376462010 $70.14 376462011 $70.14
376462012 $70.14 376462013 $70.14 376462014 $70.14

Engineer's Report 339
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376462015 $70.14 376462016 $70.14 376462017 $70.14
376462018 $70.14 376462019 $70.14 376462020 $70.14
376462021 $70.14 376462022 $70.14 376462023 $70.14
376462024 $70.14 376462025 $70.14 376462026 $70.14
376462027 $70.14 376462028 $70.14 376462029 $70.14
376462030 $70.14 376462031 $70.14 376462032 $70.14
376462033 $70.14 376462034 $70.14 376470001 $70.14
376470002 $70.14 376470003 $70.14 376470004 $70.14
376470005 $70.14 376470006 $70.14 376470007 $70.14
376470008 $70.14 376470009 $70.14 376471001 $70.14
376471002 $70.14 376471003 $70.14 376471004 $70.14
376471005 $70.14 376471006 $70.14 376471007 $70.14
376471008 $70.14 376480001 $70.14 376480002 $70.14
376480003 $70.14 376480004 $70.14 376480005 $70.14
376480006 $70.14 376480007 $70.14 376480008 $70.14
376480009 $70.14 376480010 $70.14 376481001 $70.14
376481002 $70.14 376481003 $70.14 376481004 $70.14
376481005 $70.14 376481006 $70.14 376481007 $70.14
376481008 $70.14 376481009 $70.14 376481010 $70.14
376481011 $70.14 376481012 $70.14 376481013 $70.14
376481014 $70.14 376482001 $70.14 376482002 $70.14
376482003 $70.14 376482004 $70.14 376482005 $70.14
376482006 $70.14 376482007 $70.14 376482008 $70.14
376482009 $70.14 376482010 $70.14 376482011 $70.14
376483001 $70.14 376483002 $70.14 376483003 $70.14
376483004 $70.14 376483005 $70.14 376483006 $70.14
376483007 $70.14 376483008 $70.14 376483009 $70.14
376490001 $70.14 376490002 $70.14 376490003 $70.14
376490004 $70.14 376490005 $70.14 376490006 $70.14
376490007 $70.14 376491001 $70.14 376491002 $70.14
376491003 $70.14 376491004 $70.14 376491005 $70.14
376491006 $70.14 376491007 $70.14 376491008 $70.14
376491009 $70.14 376491010 $70.14 376491011 $70.14
376491012 $70.14 376491013 $70.14 376491014 $70.14
376491015 $70.14 376491016 $70.14 376491017 $70.14
376491018 $70.14 376491019 $70.14 376491020 $70.14
376491021 $70.14 376491022 $70.14 376491023 $70.14
376491024 $70.14 376491025 $70.14 376491026 $70.14
376492001 $70.14 376492002 $70.14 376492003 $70.14
376492004 $70.14 376492005 $70.14 376492006 $70.14
376492007 $70.14 376492008 $70.14 376492009 $70.14
376492010 $70.14 376492011 $70.14 376492012 $70.14
376492013 $70.14 376492014 $70.14 376492015 $70.14
376492016 $70.14 376492017 $70.14 376492018 $70.14
376492019 $70.14 376492020 $70.14 376492021 $70.14
376492022 $70.14 376492023 $70.14 376492024 $70.14

Engineer's Report 340
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376492025 $70.14 376492026 $70.14 376492027 $70.14
376492028 $70.14 376492029 $70.14 376492030 $70.14
376492031 $70.14 376492032 $70.14 376492033 $70.14
376492034 $70.14 376492035 $70.14 376492036 $70.14
376492037 $70.14 376492038 $70.14 376492039 $70.14
376500001 $70.14 376500002 $70.14 376500003 $70.14
376500004 $70.14 376500005 $70.14 376500006 $70.14
376500007 $70.14 376500008 $70.14 376500009 $70.14
376500010 $70.14 376501001 $70.14 376501002 $70.14
376501003 $70.14 376501004 $70.14 376501005 $70.14
376501006 $70.14 376501007 $70.14 376501008 $70.14
376501009 $70.14 376501010 $70.14 376501011 $70.14
376501012 $70.14 376501013 $70.14 376501014 $70.14
376501015 $70.14 376501016 $70.14 376501017 $70.14
376501018 $70.14 376501019 $70.14 376501020 $70.14
376501021 $70.14 376501022 $70.14 376501023 $70.14
376501024 $70.14 376501025 $70.14 376501026 $70.14
376501027 $70.14 376501028 $70.14 376501029 $70.14
380021001 $28.86 380021002 $28.86 380021003 $28.86
380021004 $28.86 380021005 $28.86 380021006 $28.86
380021007 $28.86 380021008 $28.86 380021009 $28.86
380021010 $28.86 380021011 $28.86 380021012 $28.86
380021013 $28.86 380021014 $28.86 380021015 $28.86
380021016 $28.86 380021018 $28.86 380021019 $28.86
380021020 $28.86 380021021 $28.86 380021022 $28.86
380021023 $28.86 380021024 $28.86 380021025 $28.86
380021026 $28.86 380021027 $28.86 380021028 $28.86
380021029 $28.86 380021030 $28.86 380021031 $28.86
380021032 $28.86 380021033 $28.86 380021034 $28.86
380022001 $28.86 380022002 $28.86 380022003 $28.86
380022004 $28.86 380022005 $28.86 380022006 $28.86
380022007 $28.86 380022008 $28.86 380022009 $28.86
380022010 $28.86 380022011 $28.86 380022012 $28.86
380022013 $28.86 380022014 $28.86 380022015 $28.86
380022016 $28.86 380022017 $28.86 380023001 $28.86
380023002 $28.86 380023003 $28.86 380023004 $28.86
380023005 $28.86 380023006 $28.86 380023007 $28.86
380023008 $28.86 380023009 $28.86 380023010 $28.86
380023011 $28.86 380023012 $28.86 380023013 $28.86
380023014 $28.86 380023015 $28.86 380023016 $28.86
380023017 $28.86 380023018 $28.86 380023019 $28.86
380023020 $28.86 380023021 $28.86 380023022 $28.86
380031001 $28.86 380031002 $28.86 380031003 $28.86
380031004 $28.86 380031005 $28.86 380031006 $28.86
380031007 $28.86 380031008 $28.86 380031009 $28.86
380031010 $28.86 380031011 $28.86 380031012 $28.86

Engineer's Report 341
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380031013 $28.86 380031014 $28.86 380031015 $28.86
380031016 $28.86 380031017 $28.86 380031018 $28.86
380031019 $28.86 380031020 $28.86 380031021 $28.86
380031022 $28.86 380031023 $28.86 380031024 $28.86
380031025 $28.86 380032001 $28.86 380032002 $28.86
380032003 $28.86 380032004 $28.86 380032005 $28.86
380032006 $28.86 380032007 $28.86 380032008 $28.86
380032009 $28.86 380032010 $28.86 380032011 $28.86
380032012 $28.86 380032013 $28.86 380032014 $28.86
380032015 $28.86 380032016 $28.86 380032017 $28.86
380032018 $28.86 380032019 $28.86 380032020 $28.86
380032021 $28.86 380032022 $28.86 380032023 $28.86
380032024 $28.86 380032025 $28.86 380032026 $28.86
380032027 $28.86 380032028 $28.86 380032029 $28.86
380032030 $28.86 380032031 $28.86 380032032 $28.86
380032033 $28.86 380032034 $28.86 380090016 $68.78
380090017 $68.78 380090018 $68.78 380090019 $68.78
380090020 $68.78 380090021 $68.78 380090022 $68.78
380090023 $68.78 380090024 $68.78 380090025 $68.78
380090026 $68.78 380090027 $68.78 380090028 $68.78
380090029 $68.78 380090030 $68.78 380090031 $68.78
380090032 $68.78 380090033 $68.78 380090034 $68.78
380090035 $68.78 380090036 $68.78 380090037 $68.78
380090038 $68.78 380090039 $68.78 380090040 $68.78
380090041 $68.78 380091001 $68.78 380091002 $68.78
380091003 $68.78 380091004 $68.78 380091005 $68.78
380091006 $68.78 380091007 $68.78 380092001 $68.78
380092002 $68.78 380092003 $68.78 380092004 $68.78
380092005 $68.78 380092006 $68.78 380092007 $68.78
380092008 $68.78 380092009 $68.78 380092010 $68.78
380092011 $68.78 380092012 $68.78 380092013 $68.78
380092014 $68.78 380092015 $68.78 380092016 $68.78
380092017 $68.78 380092018 $68.78 380092019 $68.78
380092020 $68.78 380092021 $68.78 380092022 $68.78
380092023 $68.78 380092024 $68.78 380092025 $68.78
380092026 $68.78 380210006 $28.86 380210014 $28.86
380250016 $28.86 380250018 $1,602.66 380280018 $47.82
380311001 $41.98 380311002 $41.98 380311003 $41.98
380311004 $41.98 380311005 $41.98 380311006 $41.98
380311007 $41.98 380311008 $41.98 380311009 $41.98
380311010 $41.98 380311011 $41.98 380311012 $41.98
380311013 $41.98 380311014 $41.98 380311015 $41.98
380311016 $41.98 380311017 $41.98 380311018 $41.98
380311019 $41.98 380311020 $41.98 380311021 $41.98
380311022 $41.98 380311023 $41.98 380311024 $41.98
380311025 $41.98 380312001 $41.98 380312002 $41.98

Engineer's Report 342
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380312003 $41.98 380312004 $41.98 380312005 $41.98
380312006 $41.98 380312007 $41.98 380312008 $41.98
380312009 $41.98 380312010 $41.98 380312011 $41.98
380312012 $41.98 380312013 $41.98 380312014 $41.98
380312015 $41.98 380312016 $41.98 380312017 $41.98
380312018 $41.98 380312019 $41.98 380312020 $41.98
380312021 $41.98 380312022 $41.98 380312023 $41.98
380312024 $41.98 380312025 $41.98 380312026 $41.98
380312027 $41.98 380312028 $41.98 380312029 $41.98
380312030 $41.98 380312031 $41.98 380312032 $41.98
380312033 $41.98 380312034 $41.98 380312035 $41.98
380312036 $41.98 380312037 $41.98 380312038 $41.98
380313001 $41.98 380313002 $41.98 380313003 $41.98
380321001 $41.98 380321002 $41.98 380321003 $41.98
380321004 $41.98 380321005 $41.98 380321006 $41.98
380321007 $41.98 380321008 $41.98 380321009 $41.98
380321010 $41.98 380321011 $41.98 380322001 $41.98
380322002 $41.98 380322003 $41.98 380322004 $41.98
380322005 $41.98 380322006 $41.98 380322007 $41.98
380322008 $41.98 380322009 $41.98 380322010 $41.98
380322011 $41.98 380322012 $41.98 380322013 $41.98
380322014 $41.98 380322015 $41.98 380322016 $41.98
380322017 $41.98 380322018 $41.98 380322019 $41.98
380322020 $41.98 380322021 $41.98 380322022 $41.98
380322023 $41.98 380322024 $41.98 380322025 $41.98
380322026 $41.98 380322027 $41.98 380322028 $41.98
380322029 $41.98 380322030 $41.98 380322031 $41.98
380322032 $41.98 380322033 $41.98 380322034 $41.98
380322035 $41.98 380322036 $41.98 380322037 $41.98
380322038 $41.98 380322039 $41.98 380322040 $41.98
380322041 $41.98 380322042 $41.98 380322043 $41.98
380322044 $41.98 380322045 $41.98 380322046 $41.98
380322047 $41.98 380322048 $41.98 380322049 $41.98
380322050 $41.98 380322051 $41.98 380322052 $41.98
380322053 $41.98 380322054 $41.98 380322055 $41.98
380322056 $41.98 380322057 $41.98 380322058 $41.98
380322059 $41.98 380330001 $52.32 380330002 $52.32
380330003 $52.32 380330004 $52.32 380330005 $52.32
380330006 $52.32 380330007 $52.32 380330008 $52.32
380330009 $52.32 380330010 $52.32 380330011 $52.32
380330012 $52.32 380330013 $52.32 380330014 $52.32
380330015 $52.32 380330016 $52.32 380330017 $52.32
380330018 $52.32 380330019 $52.32 380330020 $52.32
380330021 $52.32 380330022 $52.32 380330023 $52.32
380330024 $52.32 380330025 $52.32 380330026 $52.32
380330027 $52.32 380330028 $52.32 380330029 $52.32

Engineer's Report 343
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380330030 $52.32 380330031 $52.32 380330032 $52.32
380330033 $52.32 380330034 $52.32 380330035 $52.32
380330036 $52.32 380330037 $52.32 380330038 $52.32
380330039 $52.32 380330040 $52.32 380330041 $52.32
380330042 $52.32 380330043 $52.32 380330044 $52.32
380330045 $52.32 380330046 $52.32 380330047 $52.32
380330048 $52.32 380331001 $52.32 380331002 $52.32
380331003 $52.32 380331004 $52.32 380331005 $52.32
380331006 $52.32 380331007 $52.32 380331008 $52.32
380331009 $52.32 380331010 $52.32 380331011 $52.32
380331012 $52.32 380331013 $52.32 380331014 $52.32
380331015 $52.32 380331016 $52.32 380331017 $52.32
380331018 $52.32 380331019 $52.32 380331020 $52.32
380331021 $52.32 380331022 $52.32 380331023 $52.32
380331024 $52.32 380331025 $52.32 380331026 $52.32
380331027 $52.32 380331028 $52.32 380331029 $52.32
380331030 $52.32 380340001 $53.38 380340002 $53.38
380340003 $53.38 380340004 $53.38 380340005 $53.38
380340006 $53.38 380340007 $53.38 380340008 $53.38
380340009 $53.38 380340010 $53.38 380340011 $53.38
380340012 $53.38 380340013 $53.38 380340014 $53.38
380340015 $53.38 380340016 $53.38 380340017 $53.38
380340018 $53.38 380341001 $53.38 380341002 $53.38
380341003 $53.38 380341004 $53.38 380341005 $53.38
380341006 $53.38 380341007 $53.38 380341008 $53.38
380341009 $53.38 380341010 $53.38 380341011 $53.38
380341012 $53.38 380341013 $53.38 380341014 $53.38
380341015 $53.38 380341016 $53.38 380341017 $53.38
380341018 $53.38 380341019 $53.38 380341020 $53.38
380341021 $53.38 380341022 $53.38 380341023 $53.38
380341024 $53.38 380341025 $53.38 380341026 $53.38
380341027 $53.38 380341028 $53.38 380341029 $53.38
380341030 $53.38 380341031 $53.38 380341032 $53.38
380341033 $53.38 380341034 $53.38 380341035 $53.38
380341036 $53.38 380341037 $53.38 380341038 $53.38
380341039 $53.38 380341040 $53.38 380341041 $53.38
380341042 $53.38 380341043 $53.38 380341044 $53.38
380341045 $53.38 380341046 $53.38 380341047 $53.38
380341048 $53.38 380350001 $53.38 380350002 $53.38
380350003 $53.38 380350004 $53.38 380350005 $53.38
380350006 $53.38 380350007 $53.38 380350008 $53.38
380350009 $53.38 380350010 $53.38 380350011 $53.38
380350012 $53.38 380350013 $53.38 380350014 $53.38
380350015 $53.38 380350016 $53.38 380350017 $53.38
380350018 $53.38 380350019 $53.38 380350020 $53.38
380350021 $53.38 380350022 $53.38 380350023 $53.38

Engineer's Report 344
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380350024 $53.38 380350025 $53.38 380350026 $53.38
380350027 $53.38 380350028 $53.38 380350029 $53.38
380350030 $53.38 380350031 $53.38 380350032 $53.38
380350033 $53.38 380350034 $53.38 380351001 $53.38
380351002 $53.38 380351003 $53.38 380351004 $53.38
380351005 $53.38 380351006 $53.38 380351007 $53.38
380351008 $53.38 380351009 $53.38 380351010 $53.38
380351011 $53.38 380351012 $53.38 380351013 $53.38
380351014 $53.38 380351015 $53.38 380351016 $53.38
380351017 $53.38 380351018 $53.38 380351019 $53.38
380360001 $53.38 380360002 $53.38 380360003 $53.38
380360004 $53.38 380360005 $53.38 380360006 $53.38
380360007 $53.38 380361001 $53.38 380361002 $53.38
380361003 $53.38 380361004 $53.38 380361005 $53.38
380361006 $53.38 380361007 $53.38 380361008 $53.38
380361009 $53.38 380361010 $53.38 380361011 $53.38
380361012 $53.38 380361013 $53.38 380361014 $53.38
380361015 $53.38 380361016 $53.38 380361017 $53.38
380361018 $53.38 380361019 $53.38 380361020 $53.38
380361021 $53.38 380361022 $53.38 380361023 $53.38
380361024 $53.38 380361025 $53.38 380361026 $53.38
380361027 $53.38 380361028 $53.38 380361029 $53.38
380361030 $53.38 380361031 $53.38 380361032 $53.38
380362001 $53.38 380362002 $53.38 380362003 $53.38
380362004 $53.38 380362005 $53.38 380362006 $53.38
380362007 $53.38 380362008 $53.38 380362009 $53.38
380362010 $53.38 380362011 $53.38 380362012 $53.38
380362013 $53.38 380362014 $53.38 380362015 $53.38
380362016 $53.38 380362017 $53.38 380362018 $53.38
380362019 $53.38 380362020 $53.38 380370001 $53.38
380370002 $53.38 380370003 $53.38 380370004 $53.38
380370005 $53.38 380370006 $53.38 380370007 $53.38
380370008 $53.38 380370009 $53.38 380370010 $53.38
380370011 $53.38 380370012 $53.38 380370014 $53.38
380370015 $53.38 380370016 $53.38 380370017 $53.38
380370018 $53.38 380370019 $53.38 380370020 $53.38
380370021 $53.38 380370022 $53.38 380370023 $53.38
380370024 $53.38 380370025 $53.38 380370026 $53.38
380370027 $53.38 380370028 $53.38 380370029 $53.38
380370030 $53.38 380370031 $53.38 380370032 $53.38
380370033 $53.38 380380001 $68.78 380380002 $68.78
380380003 $68.78 380380004 $68.78 380380005 $68.78
380380006 $68.78 380380007 $68.78 380380008 $68.78
380380009 $68.78 380380010 $68.78 380380011 $68.78
380380012 $68.78 380380013 $68.78 380380014 $68.78
380380015 $68.78 380380016 $68.78 380380017 $68.78

Engineer's Report 345
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380380018 $68.78 380380019 $68.78 380380020 $68.78
380380021 $68.78 380380022 $68.78 380380024 $68.78
380380025 $68.78 380380026 $68.78 380380027 $68.78
380380028 $68.78 380380029 $68.78 380380030 $68.78
380380031 $68.78 380380032 $68.78 380380033 $68.78
380380034 $68.78 380380035 $68.78 380380036 $68.78
380380037 $68.78 380381001 $68.78 380381002 $68.78
380381003 $68.78 380381004 $68.78 380381005 $68.78
380381006 $68.78 380381007 $68.78 380381008 $68.78
380381009 $68.78 380381010 $68.78 380381011 $68.78
380381012 $68.78 380381013 $68.78 380381014 $68.78
380381015 $68.78 380381016 $68.78 380381017 $68.78
380381018 $68.78 380390001 $68.78 380390002 $68.78
380390003 $68.78 380390004 $68.78 380390005 $68.78
380390006 $68.78 380390007 $68.78 380390008 $68.78
380390009 $68.78 380390010 $68.78 380390011 $68.78
380390012 $68.78 380390013 $68.78 380390014 $68.78
380390015 $68.78 380390016 $68.78 380390017 $68.78
380390018 $68.78 380390019 $68.78 380390020 $68.78
380390021 $68.78 380390022 $68.78 380390023 $68.78
380390024 $68.78 380390026 $68.78 380390027 $68.78
380390028 $68.78 380390029 $68.78 380390030 $68.78
380390031 $68.78 380390032 $68.78 380390033 $68.78
380390034 $68.78 380390035 $68.78 380390036 $68.78
380390037 $68.78 380390038 $68.78 380390039 $68.78
380390041 $68.78 380391001 $68.78 380391002 $68.78
380391003 $68.78 380391004 $68.78 380391005 $68.78
380400003 $68.78 380400004 $68.78 380400005 $68.78
380400006 $68.78 380400007 $68.78 380400011 $68.78
380400015 $68.78 380400016 $68.78 380400017 $68.78
380400018 $68.78 380400019 $68.78 380400020 $68.78
380400021 $68.78 380400022 $68.78 380400026 $68.78
380400027 $68.78 380400028 $68.78 380400029 $68.78
380400030 $68.78 380400031 $68.78 380400032 $68.78
380400040 $68.78 380400041 $68.78 380401001 $68.78
380401002 $68.78 380401003 $68.78 380401004 $68.78
380401005 $68.78 380401006 $68.78 380401007 $68.78
380401008 $68.78 380401009 $68.78 380401010 $68.78
380401011 $68.78 380401012 $68.78 380401013 $68.78
380401014 $68.78 380401015 $68.78 380401016 $68.78
380401017 $68.78 380401018 $68.78 380401019 $68.78
380410001 $68.78 380410002 $68.78 380410003 $68.78
380410004 $68.78 380410005 $68.78 380410006 $68.78
380410007 $68.78 380410008 $68.78 380410009 $68.78
380410010 $68.78 380410011 $68.78 380410012 $68.78
380410013 $68.78 380410014 $68.78 380410015 $68.78

Engineer's Report 346
68-4645 - CSA 103 (Lighting)
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380410016 $68.78 380410017 $68.78 380410018 $68.78
380410019 $68.78 380411001 $68.78 380411002 $68.78
380411003 $68.78 380411004 $68.78 380411005 $68.78
380411006 $68.78 380411007 $68.78 380411008 $68.78
380411009 $68.78 380411010 $68.78 380411011 $68.78
380411012 $68.78 380411013 $68.78 380411014 $68.78
380411015 $68.78 380411016 $68.78 380411017 $68.78
380411018 $68.78 380411019 $68.78 380411020 $68.78
380411021 $68.78 380411022 $68.78 380411023 $68.78
380411024 $68.78 380411025 $68.78
Totals Parcels 3,341 Levy $159,198.50

Engineer's Report 347
68-4643 - CSA 142
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
368093037 $74.76 368100067 $31.50 368100068 $31.50
368100069 $31.50 368100070 $31.50 368100071 $31.50
368100072 $31.50 368100073 $31.50 368100074 $31.50
368100075 $31.50 368100076 $31.50 368100077 $31.50
368100078 $31.50 368100079 $31.50 368100080 $31.50
368100081 $31.50 368100082 $31.50 368120009 $111.02
368130022 $111.02 368251012 $31.50 368251013 $31.50
368251014 $31.50 368251015 $31.50 368251016 $31.50
368251017 $31.50 368251018 $31.50 368251019 $31.50
368251020 $31.50 368251021 $31.50 368251022 $31.50
368252001 $31.50 368252002 $31.50 368252003 $31.50
368252004 $31.50 368252005 $31.50 368252006 $31.50
368252007 $31.50 368252008 $31.50 368252009 $31.50
368252010 $31.50 368252011 $31.50 368252012 $31.50
368252013 $31.50 368252014 $31.50 368252015 $31.50
368252016 $31.50 368252017 $31.50 368252018 $31.50
368252019 $31.50 368252020 $31.50 368252021 $31.50
368252022 $31.50 368252023 $31.50 368252024 $31.50
368252025 $31.50 368272016 $74.76 368272017 $74.76
368272018 $74.76 368272019 $74.76 368272020 $74.76
368272021 $74.76 368272022 $74.76 368272023 $74.76
368272024 $74.76 368272025 $74.76 368290001 $31.50
368290002 $31.50 368290003 $31.50 368290004 $31.50
368290005 $31.50 368290006 $31.50 368290007 $31.50
368290008 $31.50 368290009 $31.50 368290010 $31.50
368290011 $31.50 368290012 $31.50 368290013 $31.50
368290014 $31.50 368310001 $76.72 368310002 $76.72
368310003 $76.72 368310004 $76.72 368310005 $76.72
368310006 $76.72 368310007 $76.72 368310008 $76.72
368310009 $76.72 368310010 $76.72 368310011 $76.72
368310012 $76.72 368310013 $76.72 368310014 $76.72
368310015 $76.72 368310016 $76.72 368310017 $76.72
368310018 $76.72 368310019 $76.72 368310020 $76.72
368310021 $76.72 368310022 $76.72 368310023 $76.72
368310024 $76.72 368310025 $76.72 368310026 $76.72
368310027 $76.72 368311001 $76.72 368311002 $76.72
368311003 $76.72 368311004 $76.72 368311005 $76.72
368311006 $76.72 368311007 $76.72 368311008 $76.72
368311009 $76.72 368311010 $76.72 368311011 $76.72
368311012 $76.72 370441001 $31.50 370441002 $31.50
370441003 $31.50 370441004 $31.50 370441005 $31.50
370442001 $31.50 370442002 $31.50 370442003 $31.50
370442004 $31.50 370442005 $31.50 370442006 $31.50
370442007 $31.50 370442008 $31.50 370442009 $31.50
370442010 $31.50 370442011 $31.50 370442012 $31.50
370442013 $31.50 370442014 $31.50 370442015 $31.50
Assessment Roll

Engineer's Report 348
68-4643 - CSA 142
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
370442016 $31.50 370442017 $31.50 370442018 $31.50
370442019 $31.50 370442020 $31.50 370442021 $31.50
370442022 $31.50 370442023 $31.50 370442024 $31.50
370442025 $31.50 370442026 $31.50 370442027 $31.50
370442028 $31.50 370442029 $31.50 370442030 $31.50
370442031 $31.50 370442032 $31.50 370442033 $31.50
370442034 $31.50 370442035 $31.50 370442036 $31.50
370442037 $31.50 370443001 $31.50 370443002 $31.50
370443003 $31.50 370443004 $31.50 370443005 $31.50
370443006 $31.50 370443007 $31.50 370443008 $31.50
370443009 $31.50 370443010 $31.50 370443011 $31.50
370443012 $31.50 370443013 $31.50 370443014 $31.50
370443015 $31.50 370443016 $31.50 370443017 $31.50
370451001 $31.50 370451002 $31.50 370451003 $31.50
370451004 $31.50 370451005 $31.50 370451006 $31.50
370452001 $31.50 370452002 $31.50 370452003 $31.50
370452004 $31.50 370452005 $31.50 370452006 $31.50
370452007 $31.50 370452008 $31.50 370452009 $31.50
370452010 $31.50 370452011 $31.50 370452012 $31.50
370452013 $31.50 370452014 $31.50 370452015 $31.50
370491001 $31.50 370491002 $31.50 370491003 $31.50
370491004 $31.50 370491005 $31.50 370491006 $31.50
370491007 $31.50 370491008 $31.50 370491009 $31.50
370491010 $31.50 370491011 $31.50 370491012 $31.50
370491013 $31.50 370491014 $31.50 370491015 $31.50
370491016 $31.50 370491017 $31.50 370491018 $31.50
370491019 $31.50 370491020 $31.50 370491021 $31.50
370491022 $31.50 370491023 $31.50 370491024 $31.50
370491025 $31.50 370491026 $31.50 370491027 $31.50
370491028 $31.50 370492001 $31.50 370492002 $31.50
370492003 $31.50 370492004 $31.50 370492005 $31.50
370492006 $31.50 370492007 $31.50 370492008 $31.50
370493001 $31.50 370493002 $31.50 370493003 $31.50
370493004 $31.50 370493005 $31.50 370493006 $31.50
370493007 $31.50 370493008 $31.50 370493009 $31.50
370493010 $31.50 370493011 $31.50 370493012 $31.50
370493013 $31.50 370493014 $31.50 370493015 $31.50
370493016 $31.50 370493017 $31.50 370493018 $31.50
370493019 $31.50 370493020 $31.50 370493021 $31.50
370493022 $31.50 370493023 $31.50 370493024 $31.50
370493025 $31.50 370493026 $31.50 370500001 $31.50
370500002 $31.50 370500003 $31.50 370500004 $31.50
370500005 $31.50 370500006 $31.50 370500007 $31.50
370500008 $31.50 370500009 $31.50 370500010 $31.50
370500011 $31.50 370500012 $31.50 370500013 $31.50
370500014 $31.50 370500015 $31.50 370500016 $31.50

Engineer's Report 349
68-4643 - CSA 142
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
370500017 $31.50 376160020 $872.06 376160021 $872.06
380140006 $31.50 380140007 $31.50 382240006 $111.02
382240007 $111.02 382240008 $111.02 382240009 $111.02
382240010 $111.02 382240011 $111.02 382240012 $111.02
382240013 $111.02 382240014 $111.02 382240015 $111.02
382240016 $111.02 382240017 $111.02 382240018 $111.02
382240019 $111.02 382240020 $111.02 382240021 $111.02
382240022 $111.02 382240023 $111.02 382240024 $111.02
382240025 $111.02 382240026 $111.02 382240027 $111.02
382240028 $111.02 382240029 $111.02 382240030 $111.02
382240031 $111.02 382240032 $111.02 382240033 $111.02
382241001 $111.02 382241002 $111.02 382241003 $111.02
382241004 $111.02 382241005 $111.02 382241006 $111.02
382241007 $111.02 382241008 $111.02 382241009 $111.02
382241010 $111.02 382241012 $111.02 382242001 $111.02
382242002 $111.02 382242003 $111.02 382242004 $111.02
382242005 $111.02 382242006 $111.02 382242007 $111.02
382242008 $111.02 382242009 $111.02 382242010 $111.02
382242011 $111.02 382242012 $111.02 382242013 $111.02
382242014 $111.02 382242015 $111.02 382242016 $111.02
382242017 $111.02 382242018 $111.02 382250003 $111.02
382250004 $111.02 382250005 $111.02 382250006 $111.02
382250007 $111.02 382250008 $111.02 382250009 $111.02
382250010 $111.02 382250011 $111.02 382250012 $111.02
382250013 $111.02 382250014 $111.02 382250015 $111.02
382250016 $111.02 382250017 $111.02 382250018 $111.02
382250019 $111.02 382250021 $111.02 382250022 $111.02
382250023 $111.02 382250024 $111.02 382250025 $111.02
382250026 $111.02 382250027 $111.02 382250028 $111.02
382250029 $111.02 382251001 $111.02 382251002 $111.02
382251003 $111.02 382251004 $111.02 382251005 $111.02
382251006 $111.02 382251007 $111.02 382251008 $111.02
382251009 $111.02 382251010 $111.02 382251011 $111.02
382251012 $111.02 382251013 $111.02 382251014 $111.02
382251015 $111.02 382251016 $111.02 382251017 $111.02
382251018 $111.02 382251019 $111.02 382251020 $111.02
382251021 $111.02 382251022 $111.02 382251023 $111.02
382251024 $111.02 382260005 $111.02 382260006 $111.02
382260007 $111.02 382260008 $111.02 382260009 $111.02
382260010 $111.02 382260011 $111.02 382260012 $111.02
382260013 $111.02 382260014 $111.02 382260015 $111.02
382260016 $111.02 382260017 $111.02 382260018 $111.02
382260019 $111.02 382260020 $111.02 382260021 $111.02
382261001 $111.02 382261002 $111.02 382261003 $111.02
382261004 $111.02 382261005 $111.02 382261006 $111.02
382261007 $111.02 382261008 $111.02 382261009 $111.02

Engineer's Report 350
68-4643 - CSA 142
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
382261010 $111.02 382261011 $111.02 382261012 $111.02
382261013 $111.02 382261014 $111.02 382261015 $111.02
382261016 $111.02 382261017 $111.02 382261018 $111.02
382261019 $111.02 382410001 $111.02 382410002 $111.02
382410003 $111.02 382410004 $111.02 382410005 $111.02
382411002 $111.02 382411003 $111.02 382411004 $111.02
382411005 $111.02 382411006 $111.02 382411007 $111.02
382411008 $111.02 382411009 $111.02 382411010 $111.02
382411011 $111.02 382411012 $111.02 382411013 $111.02
382411016 $111.02 382411017 $111.02 382411018 $111.02
382411019 $111.02 382411020 $111.02 382411021 $111.02
382411022 $111.02 382411023 $111.02 382411024 $111.02
382411025 $111.02 382420001 $111.02 382420002 $111.02
382420003 $111.02 382420004 $111.02 382420005 $111.02
382420006 $111.02 382420007 $111.02 382420008 $111.02
382420009 $111.02 382420010 $111.02 382420011 $111.02
382420012 $111.02 382420013 $111.02 382421001 $111.02
382421002 $111.02 382421003 $111.02 382421004 $111.02
382421005 $111.02 382421006 $111.02 382421007 $111.02
382421008 $111.02 382421009 $111.02 382421010 $111.02
382421011 $111.02 382421012 $111.02 382421013 $111.02
382421014 $111.02 382430001 $111.02 382430002 $111.02
382430003 $111.02 382430004 $111.02 382430005 $111.02
382430006 $111.02 382430007 $111.02 382430008 $111.02
382430009 $111.02 382430010 $111.02 382431003 $111.02
382431004 $111.02 382431005 $111.02 382431006 $111.02
382431007 $111.02 382431008 $111.02 382431009 $111.02
382431010 $111.02 382431011 $111.02 382431012 $111.02
382431013 $111.02 382431014 $111.02 382431016 $111.02
382431018 $111.02 382440001 $111.02 382440002 $111.02
382440003 $111.02 382440004 $111.02 382440005 $111.02
382440006 $111.02 382440007 $111.02 382440008 $111.02
382440009 $111.02 382440010 $111.02 382440011 $111.02
382440012 $111.02 382440013 $111.02 382440014 $111.02
Totals Parcels 516 Levy $39,020.80

Engineer's Report 351
Appendix B:

County Service Areas Map
352
Palomar St
Clinton Keith Rd
Baxter Rd
Palomar St
Mission Trl
Walnut St
Central St
Grand
Ave
BundyCanyon Rd Orange St
§¨¦215
§¨¦15
0 2,500 5,000 10,000 Feet

COUNTY SERVICE AREAS

CITY OF WILDOMAR
Ê
CSA 103 DRAINAGE CSA 103 LIGHTING CSA 142 CSA 22 CITY BOUNDARY 353
354

CITY OF WILDOMAR

MEETING (CCR)

PUBLIC HEARING
Agenda Staff Report # 2.3
Meeting Date: July 9, 2025
SUBJECT: FY 2025-2026 Levy and Administration for Landscaping and Lighting Maintenance District (LLMD) No. 89-1-Consolidated & Street Lighting Zones
SUBMITTED BY: Jason Farag, Public Works Director/City Engineer PREPARED BY: Jason Farag, Public Works Director/City Engineer ACTION:

Adopt a Resolution entitled:

RESOLUTION NO. 2025 - _____

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WILDOMAR, CALIFORNIA,

CONFIRMING THE DIAGRAM AND ASSESSMENT FOR ALL ZONES, OF LANDSCAPING AND LIGHTING MAINTENANCE DISTRICT NO. 89-1-CONSOLIDATED OF THE CITY OF

WILDOMAR AND LEVYING ASSESSMENTS ON ALL LOTS AND PARCELS OF LAND THEREIN FOR FISCAL YEAR 2025-2026; AND AUTHORIZING THE ADMINISTRATION OF THE LANDSCAPING AND LIGHTING MAINTENANCE DISTRICT NO. 89-1- CONSOLIDATED FOR FISCAL YEAR 2025-26
SUMMARY:

The City has several Landscape and Lighting Maintenance Districts (LLMD) which provide maintenance services to specific locations within the City. The services provided generally include landscape, drainage, trail and trail fencing, and streetlight maintenance. Maintenance services are funded through assessments collected from the parcels in the various district zones. Adoption of this Resolution confirms the assessment levy, as indicated in the Engineer’s Report for Fiscal Year 2025-26 for LLMD 89-1-C and orders the placement of the annual assessment on the County’s Assessment Roll.

BACKGROUND:

Landscaping and Lighting Maintenance District (LLMD) No. 89-1-Consolidated (District) maintains and services 30 locations throughout the City of Wildomar. The District contains 11 separate zones of benefit and 8 street lighting zones of benefit as described in Attachment A.

The annual budget for Fiscal Year 2025-26 totals $355,814.44.

The primary improvements provided within the District may include, but are not limited to:
maintenance and servicing of landscape, multi-purpose trails, fencing, inspection of contractors’ work, coordination of irrigation schedules, backflow devices and fossil filter improvements within public right-of-ways of, and providing electricity to streetlights. Services provided include all necessary service, operations, administration and maintenance required to keep the above-mentioned improvements in a healthy, vigorous and satisfactory working condition.
355
Previously the Riverside County Transportation/Land Development Department has completed the Engineers Report on behalf of the City. During Calendar Year 2013, the City assumed overseeing the contracts to provide maintenance and operation services to all of the LLMD 89-1-C zones from Riverside County.

The City has completed the transition of all administrative and oversight functions from Riverside County Transportation/Land Development Department regarding the LLMD 89-1-C.

This includes facilitating the completion of the Engineer’s Reports for LLMD 89-1-C, Volumes 1 and 2, and all relevant documentation related to the annual enrollment of the assessments.

DISCUSSION:

Pursuant to the Landscaping and Lighting Act of 1972 and Resolution No. 2025-18, an intention meeting was held on May 14, 2025 to receive testimony regarding the assessment levy for Fiscal Year 2025-26 within all zones of LLMD No. 89-1-C. Notice of the public hearing was given by publication of a certified copy of Resolution No. 2025-18 in the Press Enterprise at least ten days prior to the public hearing date of July 9, 2025.

The proposed assessments for all zones are described in Attachment A. Copies of the Final Engineer’s Reports for the LLMDs are included as Attachments B and C.

FISCAL IMPACT:

The annual budgeted levy for Fiscal Year 2025-26 totals $355,814.44. Adoption of this resolution will allow the City of Wildomar to collect sufficient funds to meet its maintenance obligation for this Landscape and Lighting Maintenance District itself.

Failure to place the levy on the tax rolls would require decreasing certain District service levels, including the closure or abandonment of the District itself.

ATTACHMENTS:

Resolution
A - LLMD Zone Map
B.1 - FY 25-26 Final Engineer's Report (Volume 1)
B.2 - FY 25-26 Final Engineer's Report (Volume 2)
356
RESOLUTION NO. 2025-________

A RESOLUTION OF THE CITY COUNCIL OF THE CITY

OF WILDOMAR, CALIFORNIA, CONFIRMING THE

DIAGRAM AND ASSESSMENT FOR ALL ZONES OF

LANDSCAPING AND LIGHTING MAINTENANCE
DISTRICT NO. 89-1-CONSOLIDATED OF THE CITY OF

WILDOMAR AND LEVYING ASSESSMENTS ON ALL

LOTS AND PARCELS OF LAND THEREIN FOR FISCAL
YEAR 2025-26; AND AUTHORIZING THE

ADMINISTRATION OF THE LANDSCAPING AND
LIGHTING MAINTENANCE DISTRICT NO. 89-1-
CONSOLIDATED FOR FISCAL YEAR 2025-26
WHEREAS, on May 14, 2025 the City Council (hereinafter the “City Council”) of the City of Wildomar (hereinafter the “City”), adopted Resolution No. 2025-18, pursuant to Section 22624 of the Streets and Highways Code (hereinafter the “Streets and Highways Code”), which among other things, scheduled a public hearing on the annual levy and collection of assessments on all lots and parcels of assessable land in all Zones, collectively “Zones”, of Landscaping and Lighting Maintenance District No. 89-1- Consolidated (hereinafter “LLMD 89-1-C”) for FY 2025-26 to pay the costs of the installation and planting of landscaping; the installation of multi-purpose trails; the installation of fencing; the installation of storm drain filters; the installation of irrigation and electrical facilities; and the maintenance and servicing of such landscaping, multipurpose trails, fencing, and storm drain filter improvements, and the provision of electricity for streetlights within the public right-of-way, for July 9, 2025, at Wildomar City Hall, 23873 Clinton Keith Rd Suite 106, Wildomar, CA 92595; and WHEREAS, notice of said public hearing was duly published as required by Resolution No. 2025-18 and Section 22626(a) of the Streets and Highways code; and WHEREAS, at the time and place of said public hearing, as set forth in Resolution No. 2025-18, the City Council held the public hearing and afforded all interested persons an opportunity to testify and be heard, and considered all oral statements and all written protests or communications made or filed by any interested persons and at the conclusion of said hearing determined that a majority protest had not been received; and
WHEREAS, the City Council may proceed, pursuant to Section 22631 of the Streets and Highways Code, to adopt a resolution confirming the diagram and assessment, either as originally proposed, or as changed by it, and the adoption of such a resolution shall constitute the levy of an assessment on all assessable lots and parcels of land within LLMD No. 89-1-C for FY 2025-26.
357
NOW, THEREFORE BE IT RESOLVED, FOUND, DETERMINED, AND ORDERED by the City Council of the City of Wildomar assembled in regular session on July 9, 2025 as follows:

Section 1. Findings
That the City Council finds:
(a) The preceding recitals are correct;
(b) Compliance has been had with all of the requirements of the Landscaping and Lighting Act of 1972, Part 2 (commencing with Section 22500) of Division 15 of the Streets and Highways Code; (c) A majority protest to the annual levy for the existing Zones of LLMD No. 89-1-C has not been filed;
(d) The City Council may proceed to adopt a resolution confirming the diagram and assessment for LLMD No. 89-1-C either as originally proposed or as changed by it; and the Zones of LLMD No. 89-1-C either as originally proposed or as changed by it; and the assessments to be levied on the assessable lots and parcels of land in the Zones of LLMD No. 89-1-C for the installation and planting of landscaping; the installation of multi-purpose trails; the installation of fencing; the installation of storm drain filters; the installation of irrigation or electrical facilities; and the maintenance and servicing of such landscaping, multi-purpose trails, fencing, and storm drain filters; and the provision of electricity for streetlights within the public right-of-way in said district during FY 2025-26 contained in the report to the Public Works Director of the City of Wildomar, which is on file with the City Clerk (hereinafter the “Report”) are based on benefits derived by such lots and parcels.

Section 2. Authorized Improvements for Zones
The improvements authorized for Zones 3, 29, 30, 42, 51, 52, 67, 71 and 181 of LLMD No. 89-1-C are:
(a) The installation and planting of landscaping, including trees, shrubs, grass and other ornamental vegetation; and
(b) The installation of irrigation and electrical facilities; and (c) The maintenance or servicing of any of the foregoing.

In addition, Zones 29, 30, 51 and 52, are authorized to provide the following:
(a) Weed abatement and debris clean-up of multi-purpose trails:
(b) Maintenance, repair and/or replacement of fencing.

In addition, Zones 52 and 67, are authorized to provide the following:
(a) Maintenance, repair and/or replacement of storm drain filters within catch basins within the public right-of-way including incidental costs and expenses.
358
Section 3. Improvements
The improvements authorized for Zones 59 and 62 are:
(a) Maintenance, repair and/or replacement of storm drain filters within catch basins within the public right-of-way including incidental costs and expenses.

In addition, Zone 59 is authorized to provide the following:
(a) Provision of electricity to all streetlights within the public right-ofway including incidental costs and expenses.

In addition, Zone 62 is authorized to provide the following:
(a) Weed abatement and debris clean-up of multi-purpose trails.

Section 4. Improvements
The improvements authorized for Street Lighting Zones 18, 26, 27, 35, 50, 70, 71, and 73, of LLMD 89-1-C are:
(a) Provision of electricity to all streetlights within the public right-ofway including incidental costs and expenses.

Section 5. Confirmation of Report
The Report and the assessment diagram and the assessment of the estimated costs of the installation, and maintenance and servicing of landscaping improvements, multipurpose trails, fencing, and storm drain filters, and the provision of electricity for streetlights in the Zones of LLMD No. 89-1-C for FY 2025-26 contained in the Report are confirmed.

Section 6. Levy of Assessment
Pursuant to Section 22631 of the Streets and Highways Code, the adoption of this resolution constitutes the levy of the assessment for the installation, and maintenance and servicing of improvements in the Zones of LLMD No. 89-1-C for FY 2025-26 contained in the Report, and such assessment is levied. The City Clerk is directed to file a certified copy of this resolution, together with the diagram and assessment contained in the Report with the County Auditor of the County of Riverside, who, pursuant to Section 22645 of Streets and Highways Code, shall enter on the County Assessment Roll opposite each lot or parcel of land the amount assessed thereupon, as shown in said assessment.

Section 7. Effective Date
This Resolution shall take effect from and after its date of adoption. 359
PASSED, APPROVED AND ADOPTED this 9th day of July, 2025.

Ashlee DePhillippo
Mayor
APPROVED AS TO FORM: ATTEST:
________________________________
Thomas D. Jex Janet Morales, CMC
City Attorney City Clerk
360
§¨¦15

LAKEVIEW TER
O
RA
NGE ST
MISSIO
N
T
RL

WILDOMAR TRL

HARVEST
WAY

UNION ST

CRAB HOLLOW CIR

BUNDY CANYON RD

MCVICAR ST

GRAND AVE
SALID
A

DEL SOL
ZONE 3
LANDSCAPE LIGHTING MAINTENANCE DISTRICT 89-1-C

CITY OF WILDOMAR
Legend
Volume 1
ZONE 3
ZONE 29
ZONE 30
ZONE 42
ZONE 51
ZONE 52
ZONE 59
ZONE 62
ZONE 67
ZONE 71
ZONE 181
Volume 2
ZONE 18
ZONE 26
ZONE 27
ZONE 35
ZONE 50
ZONE 70
ZONE 71
ZONE 73
ZONE 3
ZONE 3
ZONE 3
ZONE 3
ZONE 3
ZONE 3
ZONE 3
ZONE 29
ZONE 30
ZONE 42
ZONE 51
ZONE 52
ZONE 59
&
VOLUME 2
ZONE 71
ZONE 3
&
ZONE 62
ZONE 67
VOLUME 1
ZONE 71
ZONE 181
ZONE 18
ZONE 26
ZONE 27
ZONE 35
ZONE 50
ZONE 70
ZONE 73
361
Final Engineers Report
Fiscal Year 2025-26
Landscape and Lighting Maintenance
District No. 89-1-Consolidated Vol. 1
362
Table of Contents
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Sections
i. Introduction i

1. Plans and Specifications 1

2. Cost Estimates 3

3. Method of Apportionment of Assessment 15

4. Assessment Diagrams 22

5. Assessment Rolls 23
Tables
Table i-1 Summary of Assessments ii
Table 2-1 Zone 3 Budget 4
Table 2-2 Zone 29 Budget 5
Table 2-3 Zone 30 Budget 6
Table 2-4 Zone 42 Budget 7
Table 2-5 Zone 51 Budget 8
Table 2-6 Zone 52 Budget 9
Table 2-7 Zone 59 Budget 10
Table 2-8 Zone 62 Budget 11
Table 2-9 Zone 67 Budget 12
Table 2-10 Zone 71 Budget 13
Table 2-11 Zone 181 Budget 14
Table 3-1 Benefit by Zone 18
Table 3-2 Proposed Assessments 20
Appendices
Appendix A – Assessment Rolls
Appendix B – Assessment Diagrams
Appendix C – Capital Improvement Projects
363
i. Introduction Page | i
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
AGENCY: CITY OF WILDOMAR
PROJECT: LANDSCAPING AND LIGHTING MAINTENANCE DISTRICT 89-1-CONSOLIDATED VOLUME 1 TO: CITY COUNCIL

CITY OF WILDOMAR

STATE OF CALIFORNIA
ENGINEER’S REPORT PURSUANT TO "LANDSCAPING AND LIGHTING ACT OF 1972" Pursuant to direction from the City Council (the “City Council”) of the City of Wildomar (the “City”), State of California, submitted herewith is the Engineer’s Report (the “Report”) for Landscaping and Lighting Maintenance District No. 89-1-Consolidated, Volume 1 (“LMD No. 89-1-C” or the “District”), consisting of the following parts, pursuant to the provisions of Section 22565 through 22574 of the Landscaping and Lighting Act of 1972 (the “Act”), said Act being Part 2 of Division 15 of the Streets and Highways Code of the State of California, Section 4 of Article XIII D of the California Constitution, and which is in accordance with Resolution No. 2025-16 adopted by the City of Wildomar Council, Riverside County, California ordering preparation of this Report. This Report is applicable for the ensuing 12-month period, being the Fiscal Year commencing July 1, 2025 to June 30, 2026.

Section 1 PLANS AND SPECIFICATIONS including a general description of the maintenance and plans of the landscaping, multi-purpose trails, fencing, fossil filters, and streetlights proposed to be funded.

Section 2 COST ESTIMATES of maintaining the landscaping, multi-purpose trails, fencing, fossil filters, and streetlights, including incidental costs and expenses in connection therewith for Fiscal Year 2025-26, are as set forth on the lists thereof, attached hereto.

Section 3 The METHOD OF APPORTIONMENT OF ASSESSMENT contains the method of apportionment of assessments, indicating the proposed assessment of the total amount of the costs and expenses of the improvements upon several lots and parcels of land within the District, in proportion to the estimated benefits to be received by such lots and parcels.

Section 4 ASSESSMENT DIAGRAMS showing the District, the lines and dimensions of each parcel of land within said District, as the same exists on the maps of the Assessor of Riverside County for Fiscal Year 2025-26, is filed in the offices of the City of Wildomar. A boundary map of each zone can be found in Appendix B.

Section 5 ASSESSMENT ROLLS showing the actual assessment for the Fiscal Year 2025-26 apportioned to each parcel as shown on the latest equalized roll at the County Assessor’s Office can be found in Appendix A. 364
i. Introduction Page | ii
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
The following assessment is made to cover the portion of the estimated costs of maintenance, operation and servicing, and associated administrative costs of said improvements to be paid by the assessable real property within LMD No. 89-1-C in proportion to the special benefit received:

Table i-1
Summary of Assessments
Zone
Maintenance & Service
Costs
Administrative
Costs
Maximum
Assessment
Est Parcels/Acres
to be Assessed
Zone 3 $156,692 $7,288 $103,780 1,336 Parcels
Zone 29 $2,241 $143 $1,287 10 Parcels
Zone 30 $13,927 $3,978 $42,204 164 Parcels
Zone 42 $30,923 $4,224 $44,827 187 Parcels
Zone 51 $6,187 $1,071 $10,594 61 Parcels
Zone 52 $9,872 $7,892 $85,610 91 Parcels
Zone 59 $4,935 $696 $6,695 12.86 Acres
Zone 62 $5,694 $2,204 $22,870 113 Parcels
Zone 67 $2,654 $998 $9,860 44 Parcels
Zone 71 $4,282 $1,424 $14,162 143 Parcels
Zone 181 $3,617 $3,078 $32,939 33.84 Acres
Each succeeding Fiscal Year the special assessment for Zones 29, 30, 42, 51, 52, 59, 62, 67, 71 and 181 may be subject to an annual adjustment that is the greater of two percent (2.00%) or the cumulative percentage increase, if any, in the Consumer Price Index for all Urban Consumers (“CPI-U”) for the Riverside-San Bernardino-Ontario California Standard Metropolitan Statistical area (the “Index”) published by the Bureau of Labor Statistics of the United States Department of Labor. Zone 3 and locations within Zone 3 do not have an escalator. The annual CPI-U adjustment will be based on the cumulative increase, if any, in the Index as it stands on March of each year over the base Index. Any increase larger than the greater of 2.00% or the CPI-U annual adjustment requires a majority approval of all the property owners within each of the benefit zones in LMD No. 89-1-C. There is a 2.52% proposed inflationary increase in the assessment per acre or per parcel as applicable in Zones 29, 30, 42, 51, 52, 59, 62, 67, 71 and 181 over the assessment levied for Fiscal Year 2024-25, which is consistent with the ballot proposition approved by the qualified electors when establishing said zones. 365

1. Plans and Specifications Page | 1
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Description of Improvements
Landscaping and Lighting Maintenance District No. 89-1-C is located throughout the County of Riverside. This Report provides information specific to the Zones within the boundaries of the City of Wildomar. LMD 89-1-C maintains and services 30 locations throughout the City of Wildomar. The District contains 11 separate Zones of benefit and 8 Street Lighting Zones. Each zone is created within the District in order to apportion the annual costs of the maintenance of the authorized improvements and the administration of the District to each property according to the special benefit to be conferred on each such property by such improvements. The following information is specific to the zone within the boundaries of the City of Wildomar.

Zone 3 generally includes the maintenance and servicing of landscape improvements within public right-of-ways of:

Brillante Dr. Clinton Keith Rd. Iodine Springs Rd. Porras Rd.

Canyon Dr.1 David Ln. La Estrella St. Primrose Ln.

Catt Rd. Frederick St. Lemon St. South Pasadena St.

Charles St. Grand Ave. Palomar St. Trigg Rd.

Zone 29 generally includes the maintenance and servicing of landscape, multi-purpose trails and fencing improvements within public right-of-ways of:

Grand Ave.

Zone 30 generally includes the maintenance and servicing of landscape, multi-purpose trails and fencing improvements within public right-of-ways of:

Catt Rd. Palomar St.

Zone 42 generally includes the maintenance and servicing of parkway landscaping and future median landscaping improvements within public right-of-ways of:

Carlton Rd. Crossroads St. La Estrella St. Smith Ranch Rd.

Clinton Keith Rd. Country Park Rd. Loring Rd.

Zone 51 generally includes the maintenance and servicing of landscape and multi-purpose trail improvements within public right-of-ways of:

Palomar St. South Pasadena St.

Zone 52 generally includes the maintenance and servicing of landscape, multi-purpose trails, fencing, and fossil filter improvements within public right-of-ways of:

Big Sycamore Ct. Crested Finch Ct. Red Dawn Ct. Sweet Nectar Rd.

Black Walnut Ct. Fox Den Rd. Sheila Ln. Tranquil Ln.

Coopers Hawk Ct. Grand Ave. Soaring Falcon Ct.

Zone 59 generally includes the maintenance and servicing of fossil filter improvements and the provision of for streetlights within public right-of-ways of:

Kevin Rd. Prielipp Rd.
1 Location 53 of Zone 3 is being maintained by the HOA and therefore will not be levied for Fiscal Year 2025-26. 366

1. Plans and Specifications Page | 2
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Zone 62 generally includes the maintenance and servicing of multi-purpose trails and fossil filter improvements within public right-ofways of:

Agape Ln. Greyhawk Rd. Seattle Ridge Rd. Delca Ln.

Palomar St.

Zone 67 generally includes the maintenance and servicing of landscape and fossil filter improvements within public right-of-ways of:

Agape Ln. Catt Rd. Ketchum Dr. Seattle Ridge Rd.

Zone 71 generally includes the maintenance and servicing of landscape improvements within public right-of-ways of:

Elm St. Grand Ave.

Zone 181 generally includes the maintenance and servicing of lighting, fossil filters, and landscape improvements within public right-ofways:

Clinton Keith Rd. Inland Valley Dr.

367

2. Cost Estimates Page | 3
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
The cost estimate contains each of the items specified in Section 22569 of the Act.

The Act provides that the estimated costs of the improvements shall include the total cost of the improvements for the entire Fiscal Year 2025-26, including incidental expenses, which may include operating reserves.

The Act also provides that the amount of any surplus, deficit, or contribution be included in the estimated cost of improvements. The net amount to be assessed on the lots or parcels within the Zones is the total cost of installation, maintenance, and servicing with adjustments either positive or negative for reserves, surpluses, deficits, and/or contributions.

The inflation factor, for those zones with an inflation factor in place, may increase budgets for Zones, which have not been accepted for maintenance, as if assessed. However, the amount to levy may be credited resulting in a zero assessment.

There is no proposed increase in the assessment per parcel in Zone 3 over the assessment levied for Fiscal Year 2024-25, as this zone did not institute an inflation factor when established. There is a 2.52% proposed inflationary increase in the assessment per acre or per parcel as applicable in Zones 29, 30, 42, 51, 52, 59, 62, 67, 71 and 181 over the assessment levied for Fiscal Year 2024-25, which is consistent with the ballot proposition approved by the qualified electors when establishing said zones. The Bureau of Labor Statistics of the United States Department of Labor has discontinued the Los Angeles-Riverside-Orange County, CA Index. 368

2. Cost Estimates Page | 4
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-1
Zone 3 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $99,417.01 $101,922.32
Capital Improvement Projects $0.00 $0.00
Electricity $681.48 $698.65
Water $52,742.29 $54,071.40
Total Direct Costs $152,840.78 $156,692.37
Indirect Costs
Assessment Engineer $4,421.56 $4,264.53
Auditor-Controller $586.19 $568.19
Contract Administration $2,394.96 $2,455.31
Rounding $0.00 $0.00
Total Indirect Costs $7,402.71 $7,288.03
Total Costs $160,243.49 $163,980.40
Collection/(Contribution)
Operating Reserve ($52,579.01) ($56,315.92)
Capital Replacement $0.00 $0.00
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments ($52,579.01) ($56,315.92)
Total Assessment $107,664.48 $107,664.48
Reserve Fund Balances
Beginning Operating Reserve ($81,542.11)
Operating Reserve Collection $0.00
Operating Reserve Contribution ($60,199.92)
Est. Ending Operating Reserve ($141,742.03)
Beginning Capital Replacement Reserve $0.00
Capital Reserve Collection $0.00
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $0.00
369

2. Cost Estimates Page | 5
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-2
Zone 29 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $1,541.12 $1,579.96
Capital Improvement Projects $0.00 $0.00
Electricity $64.35 $65.97
Water $580.09 $594.71
Total Direct Costs $2,185.56 $2,240.64
Indirect Costs
Assessment Engineer $50.43 $52.60
Auditor-Controller $90.83 $90.83
Contract Administration $0.00 $0.00
Rounding $0.00 $0.00
Total Indirect Costs $141.26 $143.43
Total Costs $2,326.82 $2,384.07
Collection/(Contribution)
Operating Reserve ($1,088.22) ($1,097.42)
Capital Replacement $0.00 $0.00
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments ($1,088.22) ($1,097.42)
Total Assessment $1,238.60 $1,286.65
Reserve Fund Balances
Beginning Operating Reserve ($9,248.57)
Operating Reserve Collection $0.00
Operating Reserve Contribution ($1,097.42)
Est. Ending Operating Reserve ($10,346.00)
Beginning Capital Replacement Reserve $0.00
Capital Reserve Collection $0.00
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $0.00
370

2. Cost Estimates Page | 6
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-3
Zone 30 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $9,192.32 $9,423.97
Capital Improvement Projects $0.00 $0.00
Electricity $131.96 $135.29
Water $4,260.65 $4,368.02
Total Direct Costs $13,584.93 $13,927.28
Indirect Costs
Assessment Engineer $1,654.15 $1,725.46
Auditor-Controller $146.27 $146.27
Contract Administration $2,054.13 $2,105.89
Rounding $0.00 $0.00
Total Indirect Costs $3,854.55 $3,977.62
Total Costs $17,439.48 $17,904.90
Collection/(Contribution)
Operating Reserve $0.00 $0.00
Capital Replacement $19,965.64 $19,503.34
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $19,965.64 $19,503.34
Total Assessment $37,405.12 $37,408.24
Reserve Fund Balances
Beginning Operating Reserve $8,911.78
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $8,911.78
Beginning Capital Replacement Reserve $190,641.57
Capital Reserve Collection $19,503.34
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $210,144.91
371

2. Cost Estimates Page | 7
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-4
Zone 42 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $13,275.80 $13,610.35
Capital Improvement Projects $0.00 $0.00
Electricity $638.33 $654.42
Water $16,249.10 $16,658.58
Total Direct Costs $30,163.23 $30,923.35
Indirect Costs
Assessment Engineer $1,756.94 $1,832.68
Auditor-Controller $154.55 $154.55
Contract Administration $2,181.78 $2,236.76
Rounding $0.00 $0.00
Total Indirect Costs $4,093.27 $4,223.99
Total Costs $34,256.50 $35,147.34
Collection/(Contribution)
Operating Reserve $0.00 $0.00
Capital Replacement $5,473.52 $5,584.16
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $5,473.52 $5,584.16
Total Assessment $39,730.02 $40,731.50
Reserve Fund Balances
Beginning Operating Reserve $17,489.57
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $17,489.57
Beginning Capital Replacement Reserve $104,730.73
Capital Reserve Collection $5,584.16
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $110,314.89
372

2. Cost Estimates Page | 8
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-5
Zone 51 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $4,357.34 $4,467.14
Capital Improvement Projects $0.00 $0.00
Electricity $66.22 $67.89
Water $1,611.07 $1,651.67
Total Direct Costs $6,034.63 $6,186.70
Indirect Costs
Assessment Engineer $415.22 $433.12
Auditor-Controller $109.19 $109.19
Contract Administration $515.63 $528.62
Rounding $0.00 $0.00
Total Indirect Costs $1,040.04 $1,070.93
Total Costs $7,074.67 $7,257.63
Collection/(Contribution)
Operating Reserve $0.00 $0.00
Capital Replacement $3,123.31 $3,197.67
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $3,123.31 $3,197.67
Total Assessment $10,197.98 $10,455.30
Reserve Fund Balances
Beginning Operating Reserve $3,611.78
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $3,611.78
Beginning Capital Replacement Reserve $20,832.54
Capital Reserve Collection $3,197.67
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $24,030.21
373

2. Cost Estimates Page | 9
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-6
Zone 52 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $8,203.35 $8,410.07
Capital Improvement Projects $0.00 $0.00
Electricity $117.72 $120.69
Water $1,308.45 $1,341.42
Total Direct Costs $9,629.52 $9,872.18
Indirect Costs
Assessment Engineer $3,355.39 $3,500.03
Auditor-Controller $119.99 $119.99
Contract Administration $4,166.80 $4,271.80
Rounding $0.00 $0.00
Total Indirect Costs $7,642.18 $7,891.82
Total Costs $17,271.70 $17,764.00
Collection/(Contribution)
Operating Reserve $0.00 $0.00
Capital Replacement $58,611.38 $58,120.51
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $58,611.38 $58,120.51
Total Assessment $75,883.08 $75,884.51
Reserve Fund Balances
Beginning Operating Reserve $8,846.13
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $8,846.13
Beginning Capital Replacement Reserve $582,630.78
Capital Reserve Collection $58,120.51
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $640,751.29
374

2. Cost Estimates Page | 10
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-7
Zone 59 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $3,783.55 $3,878.90
Capital Improvement Projects $0.00 $0.00
Electricity $443.67 $500.00
Debt Service Repayment $626.00 $556.00
Total Direct Costs $4,853.22 $4,934.90
Indirect Costs
Assessment Engineer $262.41 $273.73
Auditor-Controller $88.67 $88.67
Contract Administration $325.88 $334.09
Rounding $0.00 $0.00
Total Indirect Costs $676.96 $696.49
Total Costs $5,530.18 $5,631.39
Collection/(Contribution)
Operating Reserve $0.00 $0.00
Capital Replacement $915.04 $976.28
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $915.04 $976.28
Total Assessment $6,445.22 $6,607.67
Reserve Fund Balances
Beginning Operating Reserve $2,805.01
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $2,805.01
Beginning Capital Replacement Reserve $22,796.67
Capital Reserve Collection $976.28
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $23,772.95
375

2. Cost Estimates Page | 11
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-8
Zone 62 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $3,450.86 $3,537.82
Capital Improvement Projects $0.00 $0.00
Electricity $67.32 $69.02
Water $2,035.44 $2,086.73
Total Direct Costs $5,553.62 $5,693.57
Indirect Costs
Assessment Engineer $896.35 $934.99
Auditor-Controller $127.91 $127.91
Contract Administration $1,113.06 $1,141.11
Rounding $0.00 $0.00
Total Indirect Costs $2,137.32 $2,204.01
Total Costs $7,690.94 $7,897.58
Collection/(Contribution)
Operating Reserve $0.00 $0.00
Capital Replacement $12,579.00 $12,374.61
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $12,579.00 $12,374.61
Total Assessment $20,269.94 $20,272.19
Reserve Fund Balances
Beginning Operating Reserve $3,931.46
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $3,931.46
Beginning Capital Replacement Reserve $132,711.81
Capital Reserve Collection $12,374.61
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $145,086.42
376

2. Cost Estimates Page | 12
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-9
Zone 67 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $1,399.11 $1,434.37
Capital Improvement Projects $0.00 $0.00
Water $1,189.77 $1,219.75
Total Direct Costs $2,588.88 $2,654.12
Indirect Costs
Assessment Engineer $386.46 $403.12
Auditor-Controller $103.07 $103.07
Contract Administration $479.93 $492.02
Rounding $0.00 $0.00
Total Indirect Costs $969.46 $998.21
Total Costs $3,558.34 $3,652.33
Collection/(Contribution)
Operating Reserve $0.00 $0.00
Capital Replacement $5,181.82 $5,087.96
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $5,181.82 $5,087.96
Total Assessment $8,740.16 $8,740.29
Reserve Fund Balances
Beginning Operating Reserve $1,818.19
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $1,818.19
Beginning Capital Replacement Reserve $62,341.15
Capital Reserve Collection $5,087.96
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $67,429.11
377

2. Cost Estimates Page | 13
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-10
Zone 71 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $1,800.33 $1,845.70
Capital Improvement Projects $0.00 $0.00
Electricity $65.43 $67.08
Trails $0.00 $0.00
Water $2,310.73 $2,368.96
Total Direct Costs $4,176.49 $4,281.74
Indirect Costs
Assessment Engineer $555.08 $579.01
Auditor-Controller $138.71 $138.71
Contract Administration $689.32 $706.69
Rounding $0.00 $0.00
Total Indirect Costs $1,383.11 $1,424.41
Total Costs $5,559.60 $5,706.15
Collection/(Contribution)
Operating Reserve $0.00 $0.00
Capital Replacement $8,071.16 $7,927.37
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $8,071.16 $7,927.37
Total Assessment $13,630.76 $13,633.52
Reserve Fund Balances
Beginning Operating Reserve $2,840.42
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $2,840.42
Beginning Capital Replacement Reserve $49,184.44
Capital Reserve Collection $7,927.37
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $57,111.81
378

2. Cost Estimates Page | 14
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Table 2-11
Zone 181 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Professional Services $1,987.49 $2,037.57
Capital Improvement Projects $0.00 $0.00
Electricity $726.09 $800.00
Debt Service Repayment $877.00 $779.00
Total Direct Costs $3,590.58 $3,616.57
Indirect Costs
Assessment Engineer $1,291.00 $1,346.65
Auditor-Controller $87.95 $87.95
Contract Administration $1,603.22 $1,643.62
Rounding $0.00 $0.00
Total Indirect Costs $2,982.17 $3,078.22
Total Costs $6,572.75 $6,694.79
Collection/(Contribution)
Operating Reserve $0.00 $0.00
Capital Replacement $22,624.69 $22,502.93
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $22,624.69 $22,502.93
Total Assessment $29,197.44 $29,197.72
Reserve Fund Balances
Beginning Operating Reserve $3,338.06
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $3,338.06
Beginning Capital Replacement Reserve $176,780.78
Capital Reserve Collection $22,502.93
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $199,283.71
379

3. Method of Apportionment of Assessment Page | 15
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Changes in Organization
There are no changes in organization for any zone for Fiscal Year 2025-26.

Proposition 218 Compliance
On November 5, 1996 California voters approved Proposition 218 entitled “Right to Vote on Taxes Act” which added Article XIII D to the California Constitution. While its title refers only to taxes, Proposition 218 establishes new procedural requirements for the formation and administration of assessment districts. Proposition 218 also requires that with certain specified exceptions, which are described below, all existing assessment districts must be ratified by the property owners within the District using the new procedures.

Some of these exceptions include:

1. Any assessment imposed exclusively to finance the capital cost or maintenance and operation expenses for streets.

2. Any assessments levied pursuant to a petition signed by the persons owning all of the parcels subject to the assessment at the time the assessment was initially imposed
However, even if assessments are initially exempt from Proposition 218, if the assessments are increased in the future, the City will need to comply with the provisions of Proposition 218 for that portion of the increased assessment formula (e.g., CPI increase).

Proposition 218 does not define this term “streets.” However, based on the opinions of the public agency officials, attorneys, assessment engineers, and Senate Bill 919, it has been determined that streets include all public improvements located within the street right-ofway. This would include median and parkway landscaping, traffic signals, safety lighting, and street lighting.

Proposition 218 defines “assessment” as “any levy or charge upon real property by an agency for a special benefit conferred upon the real property” (California Constitution, Article XIII D, §2(b)). A special assessment, sometimes called a “benefit assessment,” is a charge generally levied upon parcels of real property to pay for benefits the parcels receive from local improvements. Special assessments are levied according to statutory authority granted by the Legislature or, in some instances, local charters. Distinguishing among taxes, fees and assessments can be difficult and often depends on the context in which the distinction is made. For example, taxes, assessments and property-related fees all may be imposed on property. The key feature that distinguishes an assessment from a tax, fee, or charge is the existence of a special benefit to real property. Without identifying a special benefit, there can be no assessment.

Distinguishing General and Special Benefit
Proposition 218 added a set of procedures and requirements which a local government must follow to levy an assessment. In addition to notice, hearing, and assessment ballot proceedings, Proposition 218 provides that “only special benefits are assessable” and requires a local government to “separate the general benefits from the special benefits conferred on a parcel.” By its nature most every public improvement financed through an assessment district contains an element of public benefit. The test is:
does there exist, with relation to the improvement, a special benefit to the property assessed? The law requires that portion of the cost of the improvement which benefits the public generally, to be separated from that portion of the cost of the improvement which specially benefits assessed properties. Proposition 218 provides the following definition of “special benefit”:
“’Special benefit’ means 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’.”
The actual assessment and the amount of the assessment for the Fiscal Year 2025-26 apportioned to each parcel as shown on the latest equalized roll at the County Assessor’s office are listed in Appendix A of this Report. The description of each lot or parcel is part of the records of the County Assessor of the County of Riverside and such records are, by reference, made part of this Report. 380

3. Method of Apportionment of Assessment Page | 16
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Direct and Special Benefit
The maintenance of landscaping, multi-purpose trails, fencing, fossil filters, bio-swales, streetlights, traffic signals, and bridge lights, and graffiti abatement provides direct and special benefit to those properties located within Landscaping and Lighting Maintenance District No. 89-1-Consolidated (District).

Each and every lot or parcel within the District receives a particular and distinct benefit from the improvements over and above general benefits conferred by the improvements. First, improvements were conditions of approval for the creation or development of the parcels.

In order to create or develop the parcels, the County or City required the original developer to install and/or guarantee the maintenance of the improvements, and appurtenant facilities serving the lots or parcels. Therefore, each and every lot or parcel within the District could not have been developed in the absence of the installation and expected maintenance of these facilities.

In addition, the improvements continue to confer a particular and distinct special benefit upon parcels within the District because of the nature of the improvements. The proper maintenance of landscaping, multi-purpose trails, fencing, fossil filters, bio-swales, streetlights, traffic signals, and bridge lights, and graffiti abatement, and appurtenant facilities specially benefit parcels within the District by moderating temperatures, providing oxygenation, attenuating noise from adjacent streets and controlling dust for those properties in close proximity to the landscaping. Improved erosion and water quality control, dust abatement, increased public safety (e.g., control sight distance restrictions and fire hazards), improved neighborhood property protection and aesthetics, controlling or restricting the flow of traffic into and out of the development, increasing public safety for both pedestrians and the motoring public, and increasing traffic safety by improving visibility. The spraying and treating of landscaping for disease reduces the likelihood of insect infestation and other diseases spreading to landscaping located throughout the properties within the District. Streetlights also provide safety for pedestrians and motorists living and owning property in the District during the nighttime hours, and to assign rights-of-way for the safety of pedestrians and motorists by defining a specific path during all hours of the day.

Streets are constructed for the safe and convenient travel of vehicles and pedestrians. They also provide an area for underground and overhead utilities. These elements are a distinct and special benefit to all developed parcels in the District. Streetlights are installed on and are for street purposes and are maintained and serviced to allow the street to perform to the standards it was designed.

Streetlights are determined to be an integral part of “streets” as a “permanent public improvement.” One of the principal purposes of fixed roadway lighting is to create a nighttime environment conducive to quick, accurate, and comfortable seeing for the user of the facility. These factors, if attained, combine to improve traffic safety and achieve efficient traffic movement. Fixed lighting can enable the motorist to see detail more distinctly and to react safely toward roadway and traffic conditions present on or near the roadway facility.

The system of streets within the District is established to provide access to each parcel in the District. Streetlights provide a safer street environment for owners of the parcels served. If the parcels were not subdivided to provide individual parcels to owners within the District, there would be no need for a system of streets with streetlights. Therefore, the installation of streetlights is for the express, special benefit of the parcels within the District.

The proper maintenance of the landscaping, ornamental structures, and appurtenant facilities reduces property-related crimes (especially vandalism) against properties in the District through the screening of properties within the District from arterial streets.

Finally, the proper maintenance of landscaping, multi-purpose trails, fencing, fossil filters, bio-swales, and graffiti abatement, and appurtenant structures improves the attractiveness of the properties within the District. This provides a positive visual experience each and every time a trip is made to or from the property and provides an enhanced quality of life and sense of well-being for properties within the District.

Traffic signal assessments are based on traffic studies and/or trip counts. See Section 2 (Cost Estimate) for specific zone benefits.

Because all benefiting properties consist of a uniform land use, it is determined that all lots or parcels benefit equally from the improvements and the costs and expenses for the provision of electricity for the streetlights and traffic signals and the maintenance of landscaping, multi-purpose trails, fencing, fossil filters, bio-swales, traffic signals, and bridge lights, and graffiti abatement are apportioned on a per acre, per EDU (Equivalent Dwelling Unit), or per parcel basis. 381

3. Method of Apportionment of Assessment Page | 17
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Based on the benefits described above, landscaping, multi-purpose trails, fencing, fossil filters, bio-swales, streetlights, traffic signals, and bridge lights, and graffiti abatement are an integral part of the quality of life of the District. This quality of life is a special benefit to those parcels that are not government owned easements, utility easements, and flood channel parcels. Government owned easements, utility easements, and flood channel parcels do not benefit from the improvements due to their use and lack of habitation on such parcels. Parcels of this nature are usually vacant narrow strips of land or flood control channels and therefore do not generate or experience pedestrian or vehicular traffic. Nor do these types of parcels support dwelling units or other structures that would promote frequent use of the parcels by the traveling public. As a result of this lack of activity on such parcels they do not receive any benefit from landscaping, multi-purpose trails, fencing, fossil filters, bio-swales, streetlights, traffic signals, and bridge lights, and graffiti abatement and are not assessed.

General Benefit
The total benefit from the works of improvement is a combination of the special benefits to the parcels within the District and the general benefits to the public at large and to adjacent property owners. The portion of the total landscaping, multi-purpose trails, fencing, fossil filters, bio-swales, streetlights, traffic signals, and bridge lights, and graffiti abatement maintenance costs associated with general benefits will not be assessed to the parcels in the District, but will be paid from other City Funds. Because the landscaping, multipurpose trails, fencing, fossil filters, bio-swales, streetlights, traffic signals, and bridge lights, and graffiti abatement improvements are located immediately adjacent to properties within the District and are maintained solely for the benefit of the properties within the District, any benefit received by properties outside of the District will be in the proportions stated under Special Benefit. As a result, no property is assessed in excess of the reasonable cost of the proportional special benefit conferred on that property.

Method of Apportionment
The Act permits the establishment of assessment districts by agencies for the purpose of providing certain public improvements, which include the construction, maintenance, and servicing of public lights, landscaping, dedicated easements for landscape use, and appurtenant facilities. The Act further provides that assessments may be apportioned upon all assessable lots or parcels of land within an assessment district in proportion to the estimated benefits to be received by each lot or parcel from the improvements rather than assessed value.
“The net amount to be assessed upon lands within an assessment district may be apportioned by any formula or method which fairly distributes the net amount among all assessable lots or parcels in proportion to the estimated benefits to be received by each such lot or parcel from the improvements.”
The formula used for calculating assessments reflects the composition of the parcels and the improvements and services provided by the District to fairly apportion the costs based on the estimated benefit to each parcel.

In addition, Article XIII D of the California Constitution (the “Article”) requires that a parcel's assessment may not exceed the reasonable cost of the proportional special benefit conferred on that parcel. The Article provides that only special benefits are assessable, and the City must separate the general benefits from the special benefits conferred on a parcel. A special benefit is a particular and distinct benefit over and above general benefits conferred on the public at large, including real property within the district. The general enhancement of property value does not constitute a special benefit. 382

3. Method of Apportionment of Assessment Page | 18
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Benefit by Zone
Each of the assessable parcels within the zones listed below has been deemed to receive proportional special benefit from the maintenance and operation of the improvements within that zone. The percentage change in allowable Fiscal Year 2025-26 assessment from the allowable Fiscal Year 2024-25 assessment is as follows:

Table 3-1
Benefit by Zone
Zone
Estimated
Levy
FY 2025-26
Total
Parcels/Acres
Allowable
Assessment
per Parcel/Acre
FY 2024-2025
Allowable
Assessment
per Parcel/Acre
FY 2025-26
Maximum
Assessment
Rate
Change (%)
Preliminary
Assessment
per Parcel/Acre
FY 2025-26
Zone 3 $103,780.48 1,336 Parcels $77.68 $77.68 0.00% $77.68 Zone 29 $1,286.65 10 Parcels $125.50 $128.66 2.52% $128.66 Zone 30 $37,408.24 164 Parcels $251.02 $257.34 2.52% $228.10 Zone 42 $40,731.50 187 Parcels $233.82 $239.72 2.52% $217.82 Zone 51 $10,455.30 61 Parcels $169.40 $173.67 2.52% $171.40 Zone 52 $75,884.51 91 Parcels $917.64 $940.77 2.52% $833.90 Zone 59 $6,607.67 12.86 Acres $507.83 $520.63 2.52% $513.82 Zone 62 $20,272.19 113 Parcels $197.41 $202.39 2.52% $179.40 Zone 67 $8,740.29 44 Parcels $218.59 $224.10 2.52% $198.64 Zone 71 $13,633.52 143 Parcels $96.60 $99.04 2.52% $95.34 Zone 181 $29,197.72 33.84 Acres $949.44 $973.37 2.52% $862.82 Whereas, the Board of Supervisors of the County of Riverside, State of California, did, pursuant to the provisions of the “Landscaping and Lighting Act of 1972", being Division 15 of the Streets and Highways Code of the State of California, adopt Resolution No. 94-389 to initiate proceedings to form a special assessment district known and designated as:

Landscaping and Lighting Maintenance District No. 89-1-Consolidated; and, Whereas, the City Council, did direct the appointed engineer to prepare and file an annual report, in accordance with Article 4 (commencing with Section 22565) of Chapter 1 of Part 2 of Division 15 of the Streets and Highways Code, being an article of the aforementioned Landscaping and Lighting Act of 1972.

Whereas, Section 22567 of said Article 4 states the Report shall consist of the following; a. Maintenance plans for the improvements
b. An estimate of the costs of the improvements
c. A diagram for the assessment district
d. An assessment of the estimated costs of the maintenance of the improvements Now, Therefore, I, the appointed ENGINEER, acting on behalf of the City of Wildomar, pursuant to the Act, do hereby submit the following:

1. Pursuant to the provisions of law the costs and expenses of the District have been assessed upon the parcels of land in the District benefited thereby in direct proportion and relation to the estimated benefits to be received by each of said parcels. For particulars as to the identification of said parcel, reference is made to the Assessment Diagram, a reduced copy of which is included herein.
383

3. Method of Apportionment of Assessment Page | 19
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26

2. As required by law, a Diagram is filed herewith, showing the District, as well as the boundaries and dimensions of the respective parcels and subdivisions of land within said District as the same exist each of which subdivisions of land or parcels or lots, respectively, have been given a separate number upon said Diagram and in the Assessment Roll contained herein.

3. The separate numbers given the subdivisions and parcels of land, as shown on said Assessment Diagram and Assessment Roll, correspond with the numbers assigned to each parcel by the Riverside County Assessor. Reference is made to the County Assessment Roll for a description of the lots or parcels.

4. There are no parcels or lots within Zones 3, 29, 30, 42, 51, 52, 59, 62, 67, 71 and 181 that are owned by a federal, state or other local governmental agency that will benefit from the services to be provided by the assessments to be collected.

The City requested Spicer Consulting Group, LLC., to prepare and file an Engineer’s Report for Landscaping and Lighting Maintenance District No. 89-1-Consolidated pursuant to the Landscaping and Lighting Act of 1972 presenting plans and specifications describing the general nature, location and extent of the improvements to be maintained, an estimate of the costs of the maintenance, operations and servicing of the improvements for LMD No. 89-1-C for the referenced Fiscal Year, a diagram for the District showing the area and properties to be assessed, and an assessment of the estimated costs of the maintenance, operations and servicing the improvements, assessing the net amount upon all assessable lots and-or parcels within the District in proportion to the special benefit received. 384

3. Method of Apportionment of Assessment Page | 20
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Each succeeding Fiscal Year the special assessment for Zones 29, 30, 42, 51, 52, 59, 62, 67, 71 and 181 may be subject to an annual adjustment that is the greater of two percent (2.00%) or the cumulative percentage increase, if any, in the Consumer Price Index for all Urban Consumers (“CPI-U”) for the Riverside-San Bernardino-Ontario Standard Metropolitan Statistical area (“Index”) published by the Bureau of Labor Statistics of the United States Department of Labor. The annual CPI-U adjustment will be based on the cumulative increase, if any, in the Index as it stands in March of each year over the base Index. Any increase larger than the greater of 2.00% or the CPI-U annual adjustment requires a majority approval of all the property owners within each of the benefit zones in LMD No. 89-1- C.

Table 3-2
Proposed Assessments
Zone Fiscal Year
Maximum
% Increase
Maximum
Assessment
Actual
% Increase
Actual
Assessment
% of
Maximum
Zone 3 2024-25 0.00% $77.68 0.00% $77.68 100%
2025-26 0.00% $77.68 0.00% $77.68 100%
Zone 29 2024-25 4.25% $125.50 4.25% $123.86 99%
2025-26 2.52% $128.66 3.88% $128.66 100%
Zone 30 2024-25 4.25% $251.02 4.25% $228.10 91%
2025-26 2.52% $257.34 0.00% $228.10 89%
Zone 42 2024-25 4.25% $233.82 4.25% $212.46 91%
2025-26 2.52% $239.72 2.52% $217.82 91%
Zone 51 2024-25 4.25% $169.40 4.25% $167.19 99%
2025-26 2.52% $173.67 2.52% $171.40 99%
Zone 52 2024-25 4.25% $917.64 4.25% $833.90 91%
2025-26 2.52% $940.77 0.00% $833.90 89%
Zone 59 2024-25 4.25% $507.83 4.25% $501.19 99%
2025-26 2.52% $520.63 2.52% $513.82 99%
Zone 62 2024-25 4.25% $197.41 4.25% $179.40 91%
2025-26 2.52% $202.39 0.00% $179.40 89%
Zone 67 2024-25 4.25% $218.59 4.25% $198.64 91%
2025-26 2.52% $224.10 0.00% $198.64 89%
Zone 71 2024-25 4.25% $96.60 4.25% $95.34 99%
2025-26 2.52% $99.04 0.00% $95.34 96%
Zone 181 2024-25 4.25% $949.44 4.25% $862.82 91%
2025-26 2.52% $973.37 0.00% $862.82 89%
385

3. Method of Apportionment of Assessment Page | 21
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
Executed this July day of 9th 2025.

FRANCISCO MARTINEZ JR
PROFESSIONAL CIVIL ENGINEER NO. 84640

ENGINEER OF WORK

CITY OF WILDOMAR

STATE OF CALIFORNIA
I HEREBY CERTIFY that the enclosed Engineer’s Report, together with the Assessment Roll and Assessment Diagram thereto attached, was filed with me on the day of 2025.

CITY CLERK

CITY OF WILDOMAR

STATE OF CALIFORNIA
I HEREBY CERTIFY that the enclosed Engineer’s Report, together with the Assessment Roll and Assessment Diagram thereto attached, was approved and confirmed by the City Council of the City of Wildomar, California, on the day of 2025.

CITY CLERK

CITY OF WILDOMAR

STATE OF CALIFORNIA
386

4. Assessment Diagrams Page | 22
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
A reduced copy of the Assessment Diagrams are filed herewith, are incorporated by reference in Appendix B herein, and made part of this Report.

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 number 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.

Information identified on these maps was received from several sources including the owner/developer, City of Wildomar, and the Riverside County Assessor.
387

5. Assessment Rolls Page | 23
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
The actual amount of the assessment for the Fiscal Year 2025-26 apportioned to each parcel as shown on the latest equalized roll at the County Assessor’s office are listed in Appendix A of this Report. The description of each lot or parcel is part of the records of the County Assessor of the County of Riverside and such records are, by reference, made part of this Report.

The total assessment for the Fiscal Year 2025-26 is $347,998.07.1 1 The actual assessment roll amount might have a minimal variance due to rounding. 388
Appendix A:

Assessment Rolls
389
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
362511001 $77.68 362511002 $77.68 362511003 $77.68
362511004 $77.68 362511005 $77.68 362511006 $77.68
362511007 $77.68 362511008 $77.68 362511009 $77.68
362511010 $77.68 362512001 $77.68 362512002 $77.68
362512003 $77.68 362512004 $77.68 362512005 $77.68
362512006 $77.68 362512007 $77.68 362512008 $77.68
362512009 $77.68 362512010 $77.68 362512011 $77.68
362512012 $77.68 362512013 $77.68 362512014 $77.68
362512015 $77.68 362512016 $77.68 362512017 $77.68
362512018 $77.68 362512019 $77.68 362512020 $77.68
362512021 $77.68 362512022 $77.68 362512023 $77.68
362512024 $77.68 362512025 $77.68 362512026 $77.68
362512027 $77.68 362512028 $77.68 362512029 $77.68
362512030 $77.68 362512031 $77.68 362512032 $77.68
362512033 $77.68 362512034 $77.68 362512035 $77.68
362512036 $77.68 362512037 $77.68 362512038 $77.68
362512039 $77.68 362512040 $77.68 362512041 $77.68
362512042 $77.68 362512043 $77.68 362512044 $77.68
362512045 $77.68 362512046 $77.68 362513001 $77.68
362513002 $77.68 362513003 $77.68 362513004 $77.68
362513005 $77.68 362513006 $77.68 362513007 $77.68
362513008 $77.68 362513009 $77.68 362513010 $77.68
362513011 $77.68 362514001 $77.68 362514002 $77.68
362514003 $77.68 362514004 $77.68 362514005 $77.68
362514006 $77.68 362521001 $77.68 362521002 $77.68
362521003 $77.68 362521004 $77.68 362521005 $77.68
362521006 $77.68 362522001 $77.68 362522002 $77.68
362522003 $77.68 362522004 $77.68 362522005 $77.68
362522006 $77.68 362522007 $77.68 362522008 $77.68
362522009 $77.68 362522010 $77.68 362522011 $77.68
362522012 $77.68 362522013 $77.68 362522014 $77.68
362522015 $77.68 362522016 $77.68 362522017 $77.68
362522018 $77.68 362522019 $77.68 362522020 $77.68
362522021 $77.68 362522022 $77.68 362522023 $77.68
362522024 $77.68 362522025 $77.68 362522026 $77.68
362522027 $77.68 362522028 $77.68 362522029 $77.68
362522030 $77.68 362522031 $77.68 362522032 $77.68
362522033 $77.68 362522034 $77.68 362522035 $77.68
362523001 $77.68 362523002 $77.68 362523003 $77.68
362523004 $77.68 362523005 $77.68 362523006 $77.68
362523007 $77.68 362523008 $77.68 362523009 $77.68
362523010 $77.68 362523011 $77.68 362523012 $77.68
362523013 $77.68 362523014 $77.68 362523015 $77.68
362523016 $77.68 362531001 $77.68 362531002 $77.68
362531003 $77.68 362531004 $77.68 362531005 $77.68
362531006 $77.68 362531007 $77.68 362531008 $77.68
Assessment Roll

Engineer's Report 390
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362531009 $77.68 362531010 $77.68 362531011 $77.68
362531012 $77.68 362531014 $77.68 362531015 $77.68
362531016 $77.68 362531017 $77.68 362531018 $77.68
362531019 $77.68 362531020 $77.68 362531021 $77.68
362531022 $77.68 362531023 $77.68 362531024 $77.68
362531025 $77.68 362531026 $77.68 362531027 $77.68
362531028 $77.68 362531029 $77.68 362531030 $77.68
362531031 $77.68 362532001 $77.68 362532002 $77.68
362532003 $77.68 362532004 $77.68 362532005 $77.68
362532006 $77.68 362532007 $77.68 362532008 $77.68
362533001 $77.68 362533002 $77.68 362533003 $77.68
362533004 $77.68 362533005 $77.68 362533006 $77.68
362533007 $77.68 362533008 $77.68 362533009 $77.68
362533010 $77.68 362533011 $77.68 362533012 $77.68
362533013 $77.68 362533014 $77.68 362533015 $77.68
362533016 $77.68 362533017 $77.68 362533018 $77.68
362533019 $77.68 362533020 $77.68 362533021 $77.68
362533022 $77.68 362533023 $77.68 362533024 $77.68
362533025 $77.68 362533026 $77.68 362533027 $77.68
362533028 $77.68 362533029 $77.68 362533030 $77.68
362533031 $77.68 362541001 $77.68 362541002 $77.68
362541004 $77.68 362541005 $77.68 362541006 $77.68
362541007 $77.68 362542001 $77.68 362542002 $77.68
362542003 $77.68 362542004 $77.68 362542005 $77.68
362542006 $77.68 362542007 $77.68 362542008 $77.68
362542009 $77.68 362542010 $77.68 362542011 $77.68
362542012 $77.68 362542013 $77.68 362542014 $77.68
362542015 $77.68 362542016 $77.68 362542017 $77.68
362542018 $77.68 362542019 $77.68 362542020 $77.68
362542021 $77.68 362542022 $77.68 362542023 $77.68
362542024 $77.68 362542025 $77.68 362543001 $77.68
362543002 $77.68 362543003 $77.68 362543004 $77.68
362543005 $77.68 362543006 $77.68 362543007 $77.68
362543008 $77.68 362543009 $77.68 362543010 $77.68
362543011 $77.68 362550001 $77.68 362550002 $77.68
362550003 $77.68 362550004 $77.68 362550005 $77.68
362550006 $77.68 362550007 $77.68 362550008 $77.68
362550009 $77.68 362550010 $77.68 362550011 $77.68
362550012 $77.68 362550013 $77.68 362550014 $77.68
362550015 $77.68 362550016 $77.68 362550017 $77.68
362550018 $77.68 362550019 $77.68 362550020 $77.68
362550021 $77.68 362550022 $77.68 362550023 $77.68
362550024 $77.68 362550025 $77.68 362550026 $77.68
362550027 $77.68 362550028 $77.68 362550029 $77.68
362550030 $77.68 362550031 $77.68 362550032 $77.68
362550033 $77.68 362550034 $77.68 362550035 $77.68

Engineer's Report 391
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362550036 $77.68 362550037 $77.68 362550038 $77.68
362550039 $77.68 362550040 $77.68 362550041 $77.68
362550042 $77.68 362550043 $77.68 362550044 $77.68
362550045 $77.68 362550046 $77.68 362550047 $77.68
362550048 $77.68 362550049 $77.68 362550050 $77.68
362550051 $77.68 362550052 $77.68 362550053 $77.68
362550054 $77.68 362550055 $77.68 362550056 $77.68
362550057 $77.68 362550058 $77.68 362550059 $77.68
362550060 $77.68 362550061 $77.68 362550062 $77.68
362550063 $77.68 362690001 $77.68 362690002 $77.68
362690003 $77.68 362690004 $77.68 362690005 $77.68
362690006 $77.68 362690007 $77.68 362690008 $77.68
362690009 $77.68 362690010 $77.68 362690011 $77.68
362690012 $77.68 362690013 $77.68 362690014 $77.68
362690015 $77.68 362690016 $77.68 362690017 $77.68
362690018 $77.68 362690019 $77.68 362690020 $77.68
362690021 $77.68 362691001 $77.68 362691002 $77.68
362691003 $77.68 362691004 $77.68 362691005 $77.68
362691006 $77.68 362691007 $77.68 362691008 $77.68
362691009 $77.68 362691010 $77.68 362691011 $77.68
362691012 $77.68 362691013 $77.68 362691014 $77.68
362691015 $77.68 362691016 $77.68 362700001 $77.68
362700002 $77.68 362700003 $77.68 362700004 $77.68
362700005 $77.68 362700006 $77.68 362700007 $77.68
362700008 $77.68 362700009 $77.68 362700010 $77.68
362700011 $77.68 362700012 $77.68 362700013 $77.68
362700014 $77.68 362700015 $77.68 362700016 $77.68
362701001 $77.68 362701002 $77.68 362701003 $77.68
362701004 $77.68 362701005 $77.68 362701006 $77.68
362701007 $77.68 362701008 $77.68 362701009 $77.68
362701010 $77.68 362702002 $77.68 362702003 $77.68
362702004 $77.68 362702005 $77.68 362702006 $77.68
362702007 $77.68 362702008 $77.68 362702009 $77.68
362702010 $77.68 362702011 $77.68 362702012 $77.68
362702013 $77.68 362702014 $77.68 362702015 $77.68
362702016 $77.68 362702017 $77.68 362702018 $77.68
362702019 $77.68 362710001 $77.68 362710002 $77.68
362710003 $77.68 362710004 $77.68 362710005 $77.68
362710006 $77.68 362710007 $77.68 362710008 $77.68
362710009 $77.68 362710010 $77.68 362710011 $77.68
362710012 $77.68 362710013 $77.68 362710014 $77.68
362711001 $77.68 362711002 $77.68 362711003 $77.68
362711004 $77.68 362711005 $77.68 362711006 $77.68
362711007 $77.68 362711008 $77.68 362711009 $77.68
362711010 $77.68 362711011 $77.68 362711012 $77.68
362711013 $77.68 362711014 $77.68 362711015 $77.68

Engineer's Report 392
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362711016 $77.68 362711017 $77.68 362711018 $77.68
362711019 $77.68 362711020 $77.68 362711021 $77.68
362712001 $77.68 362712002 $77.68 362712003 $77.68
362712004 $77.68 362712005 $77.68 362712006 $77.68
362712007 $77.68 362712008 $77.68 362712009 $77.68
362712010 $77.68 362712011 $77.68 362712012 $77.68
362712013 $77.68 362712014 $77.68 362712015 $77.68
362712016 $77.68 366491001 $77.68 366491002 $77.68
366491003 $77.68 366491004 $77.68 366491005 $77.68
366491006 $77.68 366491007 $77.68 366492001 $77.68
366492002 $77.68 366492003 $77.68 366492004 $77.68
366492005 $77.68 366492006 $77.68 366492007 $77.68
366492008 $77.68 366492009 $77.68 366492010 $77.68
366492011 $77.68 366492012 $77.68 366492013 $77.68
366492014 $77.68 366492015 $77.68 366492016 $77.68
366492017 $77.68 366492018 $77.68 366492019 $77.68
366492020 $77.68 366492021 $77.68 366492022 $77.68
366492023 $77.68 366492024 $77.68 366493001 $77.68
366493002 $77.68 366493003 $77.68 366493004 $77.68
366493005 $77.68 366493006 $77.68 366493007 $77.68
366493008 $77.68 366493009 $77.68 366493010 $77.68
366493011 $77.68 366501001 $77.68 366501002 $77.68
366501003 $77.68 366501004 $77.68 366501005 $77.68
366501006 $77.68 366501007 $77.68 366501008 $77.68
366501009 $77.68 366501010 $77.68 366501011 $77.68
366501012 $77.68 366501013 $77.68 366501014 $77.68
366501015 $77.68 366501016 $77.68 366501017 $77.68
366502001 $77.68 366502002 $77.68 366502003 $77.68
366502004 $77.68 366502005 $77.68 366502006 $77.68
366502007 $77.68 366502008 $77.68 366502009 $77.68
366502010 $77.68 366502011 $77.68 366502012 $77.68
366502013 $77.68 366502014 $77.68 366502015 $77.68
366502016 $77.68 366502017 $77.68 366502018 $77.68
366503001 $77.68 366503002 $77.68 366503003 $77.68
366503004 $77.68 366503005 $77.68 366503006 $77.68
366503007 $77.68 366503008 $77.68 366503009 $77.68
366503010 $77.68 366503011 $77.68 366503012 $77.68
370441001 $77.68 370441002 $77.68 370441003 $77.68
370441004 $77.68 370441005 $77.68 370442001 $77.68
370442002 $77.68 370442003 $77.68 370442004 $77.68
370442005 $77.68 370442006 $77.68 370442007 $77.68
370442008 $77.68 370442009 $77.68 370442010 $77.68
370442011 $77.68 370442012 $77.68 370442013 $77.68
370442014 $77.68 370442015 $77.68 370442016 $77.68
370442017 $77.68 370442018 $77.68 370442019 $77.68
370442020 $77.68 370442021 $77.68 370442022 $77.68

Engineer's Report 393
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
370442023 $77.68 370442024 $77.68 370442025 $77.68
370442026 $77.68 370442027 $77.68 370442028 $77.68
370442029 $77.68 370442030 $77.68 370442031 $77.68
370442032 $77.68 370442033 $77.68 370442034 $77.68
370442035 $77.68 370442036 $77.68 370442037 $77.68
370443001 $77.68 370443002 $77.68 370443003 $77.68
370443004 $77.68 370443005 $77.68 370443006 $77.68
370443007 $77.68 370443008 $77.68 370443009 $77.68
370443010 $77.68 370443011 $77.68 370443012 $77.68
370443013 $77.68 370443014 $77.68 370443015 $77.68
370443016 $77.68 370443017 $77.68 370451001 $77.68
370451002 $77.68 370451003 $77.68 370451004 $77.68
370451005 $77.68 370451006 $77.68 370452001 $77.68
370452002 $77.68 370452003 $77.68 370452004 $77.68
370452005 $77.68 370452006 $77.68 370452007 $77.68
370452008 $77.68 370452009 $77.68 370452010 $77.68
370452011 $77.68 370452012 $77.68 370452013 $77.68
370452014 $77.68 370452015 $77.68 376430001 $77.68
376430002 $77.68 376430003 $77.68 376430004 $77.68
376430005 $77.68 376430006 $77.68 376430007 $77.68
376430008 $77.68 376430009 $77.68 376430010 $77.68
376430011 $77.68 376430012 $77.68 376430013 $77.68
376430014 $77.68 376430015 $77.68 376430016 $77.68
376430017 $77.68 376430018 $77.68 376430019 $77.68
376430020 $77.68 376430021 $77.68 376430022 $77.68
376430023 $77.68 376430024 $77.68 376430025 $77.68
376430026 $77.68 376430027 $77.68 376430028 $77.68
376430029 $77.68 376430030 $77.68 376430031 $77.68
376430032 $77.68 376430033 $77.68 376430034 $77.68
376431001 $77.68 376431002 $77.68 376431003 $77.68
376431004 $77.68 376431005 $77.68 376431006 $77.68
376431007 $77.68 376431008 $77.68 376431009 $77.68
376431010 $77.68 376431011 $77.68 376431012 $77.68
376431013 $77.68 376431014 $77.68 376431015 $77.68
376431016 $77.68 376431017 $77.68 376431018 $77.68
376431019 $77.68 376431020 $77.68 376431021 $77.68
376431022 $77.68 376431023 $77.68 376431024 $77.68
376431025 $77.68 376431026 $77.68 376431027 $77.68
376431028 $77.68 376431029 $77.68 376431030 $77.68
376431031 $77.68 376431032 $77.68 376431033 $77.68
376431034 $77.68 376431035 $77.68 376431036 $77.68
376431037 $77.68 376431038 $77.68 376431039 $77.68
376431040 $77.68 376431041 $77.68 376431042 $77.68
376431043 $77.68 376431044 $77.68 376450001 $77.68
376450002 $77.68 376450003 $77.68 376450004 $77.68
376450005 $77.68 376450006 $77.68 376450007 $77.68

Engineer's Report 394
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
376450008 $77.68 376450009 $77.68 376450010 $77.68
376450011 $77.68 376450012 $77.68 376450013 $77.68
376450014 $77.68 376450015 $77.68 376450016 $77.68
376450017 $77.68 376450018 $77.68 376450019 $77.68
376450020 $77.68 376450021 $77.68 376450022 $77.68
376450023 $77.68 376450024 $77.68 376450025 $77.68
376450026 $77.68 376450027 $77.68 376450028 $77.68
376450029 $77.68 376450030 $77.68 376450031 $77.68
376450032 $77.68 376450033 $77.68 376450034 $77.68
376450035 $77.68 376450036 $77.68 376450037 $77.68
376450038 $77.68 376451001 $77.68 376451002 $77.68
376451003 $77.68 376451004 $77.68 376451005 $77.68
376451006 $77.68 376451007 $77.68 376451008 $77.68
376451009 $77.68 376451010 $77.68 376452001 $77.68
376452002 $77.68 376452003 $77.68 376452004 $77.68
376452005 $77.68 376452006 $77.68 376452007 $77.68
376452008 $77.68 376452009 $77.68 376452010 $77.68
376452011 $77.68 376452012 $77.68 376452013 $77.68
376452014 $77.68 376452015 $77.68 380021001 $77.68
380021002 $77.68 380021003 $77.68 380021004 $77.68
380021005 $77.68 380021006 $77.68 380021007 $77.68
380021008 $77.68 380021009 $77.68 380021010 $77.68
380021011 $77.68 380021012 $77.68 380021013 $77.68
380021014 $77.68 380021015 $77.68 380021016 $77.68
380021018 $77.68 380021019 $77.68 380021020 $77.68
380021021 $77.68 380021022 $77.68 380021023 $77.68
380021024 $77.68 380021025 $77.68 380021026 $77.68
380021027 $77.68 380021028 $77.68 380021029 $77.68
380021030 $77.68 380021031 $77.68 380021032 $77.68
380021033 $77.68 380021034 $77.68 380022001 $77.68
380022002 $77.68 380022003 $77.68 380022004 $77.68
380022005 $77.68 380022006 $77.68 380022007 $77.68
380022008 $77.68 380022009 $77.68 380022010 $77.68
380022011 $77.68 380022012 $77.68 380022013 $77.68
380022014 $77.68 380022015 $77.68 380022016 $77.68
380022017 $77.68 380023001 $77.68 380023002 $77.68
380023003 $77.68 380023004 $77.68 380023005 $77.68
380023006 $77.68 380023007 $77.68 380023008 $77.68
380023009 $77.68 380023010 $77.68 380023011 $77.68
380023012 $77.68 380023013 $77.68 380023014 $77.68
380023015 $77.68 380023016 $77.68 380023017 $77.68
380023018 $77.68 380023019 $77.68 380023020 $77.68
380023021 $77.68 380023022 $77.68 380031001 $77.68
380031002 $77.68 380031003 $77.68 380031004 $77.68
380031005 $77.68 380031006 $77.68 380031007 $77.68
380031008 $77.68 380031009 $77.68 380031010 $77.68

Engineer's Report 395
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380031011 $77.68 380031012 $77.68 380031013 $77.68
380031014 $77.68 380031015 $77.68 380031016 $77.68
380031017 $77.68 380031018 $77.68 380031019 $77.68
380031020 $77.68 380031021 $77.68 380031022 $77.68
380031023 $77.68 380031024 $77.68 380031025 $77.68
380032001 $77.68 380032002 $77.68 380032003 $77.68
380032004 $77.68 380032005 $77.68 380032006 $77.68
380032007 $77.68 380032008 $77.68 380032009 $77.68
380032010 $77.68 380032011 $77.68 380032012 $77.68
380032013 $77.68 380032014 $77.68 380032015 $77.68
380032016 $77.68 380032017 $77.68 380032018 $77.68
380032019 $77.68 380032020 $77.68 380032021 $77.68
380032022 $77.68 380032023 $77.68 380032024 $77.68
380032025 $77.68 380032026 $77.68 380032027 $77.68
380032028 $77.68 380032029 $77.68 380032030 $77.68
380032031 $77.68 380032032 $77.68 380032033 $77.68
380032034 $77.68 380090016 $77.68 380090017 $77.68
380090018 $77.68 380090019 $77.68 380090020 $77.68
380090021 $77.68 380090022 $77.68 380090023 $77.68
380090024 $77.68 380090025 $77.68 380090026 $77.68
380090027 $77.68 380090028 $77.68 380090029 $77.68
380090030 $77.68 380090031 $77.68 380090032 $77.68
380090033 $77.68 380090034 $77.68 380090035 $77.68
380090036 $77.68 380090037 $77.68 380090038 $77.68
380090039 $77.68 380090040 $77.68 380090041 $77.68
380091001 $77.68 380091002 $77.68 380091003 $77.68
380091004 $77.68 380091005 $77.68 380091006 $77.68
380091007 $77.68 380092001 $77.68 380092002 $77.68
380092003 $77.68 380092004 $77.68 380092005 $77.68
380092006 $77.68 380092007 $77.68 380092008 $77.68
380092009 $77.68 380092010 $77.68 380092011 $77.68
380092012 $77.68 380092013 $77.68 380092014 $77.68
380092015 $77.68 380092016 $77.68 380092017 $77.68
380092018 $77.68 380092019 $77.68 380092020 $77.68
380092021 $77.68 380092022 $77.68 380092023 $77.68
380092024 $77.68 380092025 $77.68 380092026 $77.68
380311001 $77.68 380311002 $77.68 380311003 $77.68
380311004 $77.68 380311005 $77.68 380311006 $77.68
380311007 $77.68 380311008 $77.68 380311009 $77.68
380311010 $77.68 380311011 $77.68 380311012 $77.68
380311013 $77.68 380311014 $77.68 380311015 $77.68
380311016 $77.68 380311017 $77.68 380311018 $77.68
380311019 $77.68 380311020 $77.68 380311021 $77.68
380311022 $77.68 380311023 $77.68 380311024 $77.68
380311025 $77.68 380312001 $77.68 380312002 $77.68
380312003 $77.68 380312004 $77.68 380312005 $77.68

Engineer's Report 396
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380312006 $77.68 380312007 $77.68 380312008 $77.68
380312009 $77.68 380312010 $77.68 380312011 $77.68
380312012 $77.68 380312013 $77.68 380312014 $77.68
380312015 $77.68 380312016 $77.68 380312017 $77.68
380312018 $77.68 380312019 $77.68 380312020 $77.68
380312021 $77.68 380312022 $77.68 380312023 $77.68
380312024 $77.68 380312025 $77.68 380312026 $77.68
380312027 $77.68 380312028 $77.68 380312029 $77.68
380312030 $77.68 380312031 $77.68 380312032 $77.68
380312033 $77.68 380312034 $77.68 380312035 $77.68
380312036 $77.68 380312037 $77.68 380312038 $77.68
380313001 $77.68 380313002 $77.68 380313003 $77.68
380321001 $77.68 380321002 $77.68 380321003 $77.68
380321004 $77.68 380321005 $77.68 380321006 $77.68
380321007 $77.68 380321008 $77.68 380321009 $77.68
380321010 $77.68 380321011 $77.68 380322001 $77.68
380322002 $77.68 380322003 $77.68 380322004 $77.68
380322005 $77.68 380322006 $77.68 380322007 $77.68
380322008 $77.68 380322009 $77.68 380322010 $77.68
380322011 $77.68 380322012 $77.68 380322013 $77.68
380322014 $77.68 380322015 $77.68 380322016 $77.68
380322017 $77.68 380322018 $77.68 380322019 $77.68
380322020 $77.68 380322021 $77.68 380322022 $77.68
380322023 $77.68 380322024 $77.68 380322025 $77.68
380322026 $77.68 380322027 $77.68 380322028 $77.68
380322029 $77.68 380322030 $77.68 380322031 $77.68
380322032 $77.68 380322033 $77.68 380322034 $77.68
380322035 $77.68 380322036 $77.68 380322037 $77.68
380322038 $77.68 380322039 $77.68 380322040 $77.68
380322041 $77.68 380322042 $77.68 380322043 $77.68
380322044 $77.68 380322045 $77.68 380322046 $77.68
380322047 $77.68 380322048 $77.68 380322049 $77.68
380322050 $77.68 380322051 $77.68 380322052 $77.68
380322053 $77.68 380322054 $77.68 380322055 $77.68
380322056 $77.68 380322057 $77.68 380322058 $77.68
380322059 $77.68 380340001 $77.68 380340002 $77.68
380340003 $77.68 380340004 $77.68 380340005 $77.68
380340006 $77.68 380340007 $77.68 380340008 $77.68
380340009 $77.68 380340010 $77.68 380340011 $77.68
380340012 $77.68 380340013 $77.68 380340014 $77.68
380340015 $77.68 380340016 $77.68 380340017 $77.68
380340018 $77.68 380341001 $77.68 380341002 $77.68
380341003 $77.68 380341004 $77.68 380341005 $77.68
380341006 $77.68 380341007 $77.68 380341008 $77.68
380341009 $77.68 380341010 $77.68 380341011 $77.68
380341012 $77.68 380341013 $77.68 380341014 $77.68

Engineer's Report 397
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380341015 $77.68 380341016 $77.68 380341017 $77.68
380341018 $77.68 380341019 $77.68 380341020 $77.68
380341021 $77.68 380341022 $77.68 380341023 $77.68
380341024 $77.68 380341025 $77.68 380341026 $77.68
380341027 $77.68 380341028 $77.68 380341029 $77.68
380341030 $77.68 380341031 $77.68 380341032 $77.68
380341033 $77.68 380341034 $77.68 380341035 $77.68
380341036 $77.68 380341037 $77.68 380341038 $77.68
380341039 $77.68 380341040 $77.68 380341041 $77.68
380341042 $77.68 380341043 $77.68 380341044 $77.68
380341045 $77.68 380341046 $77.68 380341047 $77.68
380341048 $77.68 380350001 $77.68 380350002 $77.68
380350003 $77.68 380350004 $77.68 380350005 $77.68
380350006 $77.68 380350007 $77.68 380350008 $77.68
380350009 $77.68 380350010 $77.68 380350011 $77.68
380350012 $77.68 380350013 $77.68 380350014 $77.68
380350015 $77.68 380350016 $77.68 380350017 $77.68
380350018 $77.68 380350019 $77.68 380350020 $77.68
380350021 $77.68 380350022 $77.68 380350023 $77.68
380350024 $77.68 380350025 $77.68 380350026 $77.68
380350027 $77.68 380350028 $77.68 380350029 $77.68
380350030 $77.68 380350031 $77.68 380350032 $77.68
380350033 $77.68 380350034 $77.68 380351001 $77.68
380351002 $77.68 380351003 $77.68 380351004 $77.68
380351005 $77.68 380351006 $77.68 380351007 $77.68
380351008 $77.68 380351009 $77.68 380351010 $77.68
380351011 $77.68 380351012 $77.68 380351013 $77.68
380351014 $77.68 380351015 $77.68 380351016 $77.68
380351017 $77.68 380351018 $77.68 380351019 $77.68
380360001 $77.68 380360002 $77.68 380360003 $77.68
380360004 $77.68 380360005 $77.68 380360006 $77.68
380360007 $77.68 380361001 $77.68 380361002 $77.68
380361003 $77.68 380361004 $77.68 380361005 $77.68
380361006 $77.68 380361007 $77.68 380361008 $77.68
380361009 $77.68 380361010 $77.68 380361011 $77.68
380361012 $77.68 380361013 $77.68 380361014 $77.68
380361015 $77.68 380361016 $77.68 380361017 $77.68
380361018 $77.68 380361019 $77.68 380361020 $77.68
380361021 $77.68 380361022 $77.68 380361023 $77.68
380361024 $77.68 380361025 $77.68 380361026 $77.68
380361027 $77.68 380361028 $77.68 380361029 $77.68
380361030 $77.68 380361031 $77.68 380361032 $77.68
380362001 $77.68 380362002 $77.68 380362003 $77.68
380362004 $77.68 380362005 $77.68 380362006 $77.68
380362007 $77.68 380362008 $77.68 380362009 $77.68
380362010 $77.68 380362011 $77.68 380362012 $77.68

Engineer's Report 398
68-9836 - LMD 89-1-C Vol.1 - Zone 3
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380362013 $77.68 380362014 $77.68 380362015 $77.68
380362016 $77.68 380362017 $77.68 380362018 $77.68
380362019 $77.68 380362020 $77.68 380370001 $77.68
380370002 $77.68 380370003 $77.68 380370004 $77.68
380370005 $77.68 380370006 $77.68 380370007 $77.68
380370008 $77.68 380370009 $77.68 380370010 $77.68
380370011 $77.68 380370012 $77.68 380370014 $77.68
380370015 $77.68 380370016 $77.68 380370017 $77.68
380370018 $77.68 380370019 $77.68 380370020 $77.68
380370021 $77.68 380370022 $77.68 380370023 $77.68
380370024 $77.68 380370025 $77.68 380370026 $77.68
380370027 $77.68 380370028 $77.68 380370029 $77.68
380370030 $77.68 380370031 $77.68 380370032 $77.68
380370033 $77.68 380380001 $77.68 380380002 $77.68
380380003 $77.68 380380004 $77.68 380380005 $77.68
380380006 $77.68 380380007 $77.68 380380008 $77.68
380380009 $77.68 380380010 $77.68 380380011 $77.68
380380012 $77.68 380380013 $77.68 380380014 $77.68
380380015 $77.68 380380016 $77.68 380380017 $77.68
380380018 $77.68 380380019 $77.68 380380020 $77.68
380380021 $77.68 380380022 $77.68 380380024 $77.68
380380025 $77.68 380380026 $77.68 380380027 $77.68
380380028 $77.68 380380029 $77.68 380380030 $77.68
380380031 $77.68 380380032 $77.68 380380033 $77.68
380380034 $77.68 380380035 $77.68 380380036 $77.68
380380037 $77.68 380381001 $77.68 380381002 $77.68
380381003 $77.68 380381004 $77.68 380381005 $77.68
380381006 $77.68 380381007 $77.68 380381008 $77.68
380381009 $77.68 380381010 $77.68 380381011 $77.68
380381012 $77.68 380381013 $77.68 380381014 $77.68
380381015 $77.68 380381016 $77.68 380381017 $77.68
380381018 $77.68
Totals Parcels 1,336 Levy $103,780.48

Engineer's Report 399
68-9837 - LMD 89-1-C Vol.1 - Zone 29
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
368272016 $128.66 368272017 $128.66 368272018 $128.66
368272019 $128.66 368272020 $128.66 368272021 $128.66
368272022 $128.66 368272023 $128.66
368272024 $128.66 368272025 $128.66
Totals Parcels 10 Levy $1,286.60
Assessment Roll

Engineer's Report 400
68-9838 - LMD 89-1-C Vol.1 - Zone 30
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380330001 $228.08 380330002 $228.08 380330003 $228.08
380330004 $228.08 380330005 $228.08 380330006 $228.08
380330007 $228.08 380330008 $228.08 380330009 $228.08
380330010 $228.08 380330011 $228.08 380330012 $228.08
380330013 $228.08 380330014 $228.08 380330015 $228.08
380330016 $228.08 380330017 $228.08 380330018 $228.08
380330019 $228.08 380330020 $228.08 380330021 $228.08
380330022 $228.08 380330023 $228.08 380330024 $228.08
380330025 $228.08 380330026 $228.08 380330027 $228.08
380330028 $228.08 380330029 $228.08 380330030 $228.08
380330031 $228.08 380330032 $228.08 380330033 $228.08
380330034 $228.08 380330035 $228.08 380330036 $228.08
380330037 $228.08 380330038 $228.08 380330039 $228.08
380330040 $228.08 380330041 $228.08 380330042 $228.08
380330043 $228.08 380330044 $228.08 380330045 $228.08
380330046 $228.08 380330047 $228.08 380330048 $228.08
380331001 $228.08 380331002 $228.08 380331003 $228.08
380331004 $228.08 380331005 $228.08 380331006 $228.08
380331007 $228.08 380331008 $228.08 380331009 $228.08
380331010 $228.08 380331011 $228.08 380331012 $228.08
380331013 $228.08 380331014 $228.08 380331015 $228.08
380331016 $228.08 380331017 $228.08 380331018 $228.08
380331019 $228.08 380331020 $228.08 380331021 $228.08
380331022 $228.08 380331023 $228.08 380331024 $228.08
380331025 $228.08 380331026 $228.08 380331027 $228.08
380331028 $228.08 380331029 $228.08 380331030 $228.08
380390001 $228.08 380390002 $228.08 380390003 $228.08
380390004 $228.08 380390005 $228.08 380390006 $228.08
380390007 $228.08 380390008 $228.08 380390009 $228.08
380390010 $228.08 380390011 $228.08 380390012 $228.08
380390013 $228.08 380390014 $228.08 380390015 $228.08
380390016 $228.08 380390017 $228.08 380390018 $228.08
380390019 $228.08 380390020 $228.08 380390021 $228.08
380390022 $228.08 380390023 $228.08 380390024 $228.08
380390026 $228.08 380390027 $228.08 380390028 $228.08
380390029 $228.08 380390030 $228.08 380390031 $228.08
380390032 $228.08 380390033 $228.08 380390034 $228.08
380390035 $228.08 380390036 $228.08 380390037 $228.08
380390038 $228.08 380390039 $228.08 380390041 $228.08
380391001 $228.08 380391002 $228.08 380391003 $228.08
380391004 $228.08 380391005 $228.08 380400003 $228.08
380400004 $228.08 380400005 $228.08 380400006 $228.08
380400007 $228.08 380400011 $228.08 380400015 $228.08
380400016 $228.08 380400017 $228.08 380400018 $228.08
380400019 $228.08 380400020 $228.08 380400021 $228.08
380400022 $228.08 380400026 $228.08 380400027 $228.08
Assessment Roll

Engineer's Report 401
68-9838 - LMD 89-1-C Vol.1 - Zone 30
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
380400028 $228.08 380400029 $228.08 380400030 $228.08
380400031 $228.08 380400032 $228.08 380400040 $228.08
380400041 $228.08 380401001 $228.08 380401002 $228.08
380401003 $228.08 380401004 $228.08 380401005 $228.08
380401006 $228.08 380401007 $228.08 380401008 $228.08
380401009 $228.08 380401010 $228.08 380401011 $228.08
380401012 $228.08 380401013 $228.08 380401014 $228.08
380401015 $228.08 380401016 $228.08 380401017 $228.08
380401018 $228.08 380401019 $228.08
Totals Parcels 164 Levy $37,405.12

Engineer's Report 402
68-9839 - LMD 89-1-C Vol.1 - Zone 42
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
362670001 $217.80 362670002 $217.80 362670003 $217.80
362670004 $217.80 362671001 $217.80 362671002 $217.80
362671003 $217.80 362671004 $217.80 362671005 $217.80
362671006 $217.80 362671007 $217.80 362671008 $217.80
362671009 $217.80 362671010 $217.80 362671011 $217.80
362671012 $217.80 362671013 $217.80 362671014 $217.80
362671015 $217.80 362671016 $217.80 362671017 $217.80
362671018 $217.80 362671019 $217.80 362671020 $217.80
362671021 $217.80 362671022 $217.80 362671023 $217.80
362671024 $217.80 362671025 $217.80 362671026 $217.80
362671027 $217.80 362671028 $217.80 362671029 $217.80
362671030 $217.80 362671031 $217.80 362671032 $217.80
362671033 $217.80 362672001 $217.80 362672002 $217.80
362672003 $217.80 362672004 $217.80 362672005 $217.80
362672006 $217.80 362672007 $217.80 362672008 $217.80
362672009 $217.80 362672010 $217.80 362680001 $217.80
362680002 $217.80 362680003 $217.80 362680004 $217.80
362680005 $217.80 362680006 $217.80 362680007 $217.80
362680008 $217.80 362680009 $217.80 362680010 $217.80
362680011 $217.80 362680012 $217.80 362680013 $217.80
362680014 $217.80 362680015 $217.80 362680016 $217.80
362680017 $217.80 362680018 $217.80 362680019 $217.80
362680020 $217.80 362681001 $217.80 362681002 $217.80
362681003 $217.80 362681004 $217.80 362681005 $217.80
362681006 $217.80 362681007 $217.80 362681008 $217.80
362681009 $217.80 362681010 $217.80 362681012 $217.80
362681013 $217.80 362681014 $217.80 362681015 $217.80
362681016 $217.80 362681017 $217.80 362681018 $217.80
362681019 $217.80 362681020 $217.80 362681021 $217.80
362681022 $217.80 362681023 $217.80 362681024 $217.80
362681025 $217.80 362681026 $217.80 362681027 $217.80
362681028 $217.80 362681029 $217.80 362681030 $217.80
362681031 $217.80 362681032 $217.80 362681033 $217.80
362681034 $217.80 362681035 $217.80 362681036 $217.80
362681037 $217.80 362681038 $217.80 362720001 $217.80
362720002 $217.80 362720003 $217.80 362720004 $217.80
362720005 $217.80 362720006 $217.80 362720007 $217.80
362720008 $217.80 362720009 $217.80 362720010 $217.80
362720011 $217.80 362720012 $217.80 362720013 $217.80
362720014 $217.80 362720015 $217.80 362720016 $217.80
362720017 $217.80 362720018 $217.80 362720019 $217.80
362720020 $217.80 362720021 $217.80 362720022 $217.80
362720023 $217.80 362720024 $217.80 362720025 $217.80
362720026 $217.80 362720027 $217.80 362720028 $217.80
362720029 $217.80 362720030 $217.80 362720031 $217.80
362720032 $217.80 362720033 $217.80 362720034 $217.80
Assessment Roll

Engineer's Report 403
68-9839 - LMD 89-1-C Vol.1 - Zone 42
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
362720035 $217.80 362720036 $217.80 362720037 $217.80
362720038 $217.80 362720039 $217.80 362720040 $217.80
362720041 $217.80 362720042 $217.80 362720043 $217.80
362720044 $217.80 362720045 $217.80 362720046 $217.80
362720047 $217.80 362721001 $217.80 362721002 $217.80
362721003 $217.80 362721004 $217.80 362721005 $217.80
362721006 $217.80 362721007 $217.80 362721008 $217.80
362721009 $217.80 362721010 $217.80 362721011 $217.80
362721012 $217.80 362721013 $217.80 362721014 $217.80
362721015 $217.80 362721016 $217.80 362721017 $217.80
362721018 $217.80 362721019 $217.80 362721020 $217.80
362722001 $217.80 362722002 $217.80 362722003 $217.80
362722004 $217.80 362722005 $217.80 362722006 $217.80
362722007 $217.80 362722008 $217.80 362722009 $217.80
362722010 $217.80 362722011 $217.80 362722012 $217.80
362722013 $217.80 362722014 $217.80
362722015 $217.80 362722016 $217.80
Totals Parcels 187 Levy $40,728.60

Engineer's Report 404
68-9840 - LMD 89-1-C Vol.1 - Zone 51
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
376440001 $171.38 376440002 $171.38 376440003 $171.38
376440004 $171.38 376440005 $171.38 376440006 $171.38
376440007 $171.38 376440008 $171.38 376440009 $171.38
376440010 $171.38 376440011 $171.38 376440012 $171.38
376440013 $171.38 376440014 $171.38 376440015 $171.38
376440016 $171.38 376440017 $171.38 376440018 $171.38
376440019 $171.38 376440020 $171.38 376440021 $171.38
376440022 $171.38 376440023 $171.38 376440024 $171.38
376440025 $171.38 376440026 $171.38 376440027 $171.38
376440028 $171.38 376440029 $171.38 376440030 $171.38
376440031 $171.38 376440032 $171.38 376440033 $171.38
376440034 $171.38 376440035 $171.38 376440036 $171.38
376440037 $171.38 376440038 $171.38 376440039 $171.38
376440040 $171.38 376440041 $171.38 376440042 $171.38
376440043 $171.38 376440044 $171.38 376440045 $171.38
376440046 $171.38 376440047 $171.38 376440048 $171.38
376440049 $171.38 376440050 $171.38 376440051 $171.38
376440052 $171.38 376440053 $171.38 376440054 $171.38
376440055 $171.38 376441001 $171.38 376441002 $171.38
376441003 $171.38 376441004 $171.38
376441005 $171.38 376441006 $171.38
Totals Parcels 61 Levy $10,454.18
Assessment Roll

Engineer's Report 405
68-9841 - LMD 89-1-C Vol.1 - Zone 52
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
382410001 $833.88 382410002 $833.88 382410003 $833.88
382410004 $833.88 382410005 $833.88 382411002 $833.88
382411003 $833.88 382411004 $833.88 382411005 $833.88
382411006 $833.88 382411007 $833.88 382411008 $833.88
382411009 $833.88 382411010 $833.88 382411011 $833.88
382411012 $833.88 382411013 $833.88 382411016 $833.88
382411017 $833.88 382411018 $833.88 382411019 $833.88
382411020 $833.88 382411021 $833.88 382411022 $833.88
382411023 $833.88 382411024 $833.88 382411025 $833.88
382420001 $833.88 382420002 $833.88 382420003 $833.88
382420004 $833.88 382420005 $833.88 382420006 $833.88
382420007 $833.88 382420008 $833.88 382420009 $833.88
382420010 $833.88 382420011 $833.88 382420012 $833.88
382420013 $833.88 382421001 $833.88 382421002 $833.88
382421003 $833.88 382421004 $833.88 382421005 $833.88
382421006 $833.88 382421007 $833.88 382421008 $833.88
382421009 $833.88 382421010 $833.88 382421011 $833.88
382421012 $833.88 382421013 $833.88 382421014 $833.88
382430001 $833.88 382430002 $833.88 382430003 $833.88
382430004 $833.88 382430005 $833.88 382430006 $833.88
382430007 $833.88 382430008 $833.88 382430009 $833.88
382430010 $833.88 382431003 $833.88 382431004 $833.88
382431005 $833.88 382431006 $833.88 382431007 $833.88
382431008 $833.88 382431009 $833.88 382431010 $833.88
382431011 $833.88 382431012 $833.88 382431013 $833.88
382431014 $833.88 382431016 $833.88 382440001 $833.88
382440002 $833.88 382440003 $833.88 382440004 $833.88
382440005 $833.88 382440006 $833.88 382440007 $833.88
382440008 $833.88 382440009 $833.88 382440010 $833.88
382440011 $833.88 382440012 $833.88
382440013 $833.88 382440014 $833.88
Totals Parcels 91 Levy $75,883.08
Assessment Roll

Engineer's Report 406
68-9842 - LMD 89-1-C Vol.1 - Zone 59
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380260033 $1,387.30 380260034 $1,397.56 380260035 $2,147.74 380260036 $1,675.02
Totals Parcels 4 Levy $6,607.62
Assessment Roll

Engineer's Report 407
68-9843 - LMD 89-1-C Vol.1 - Zone 62
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380090016 $179.38 380090017 $179.38 380090018 $179.38
380090019 $179.38 380090020 $179.38 380090021 $179.38
380090022 $179.38 380090023 $179.38 380090024 $179.38
380090025 $179.38 380090026 $179.38 380090027 $179.38
380090028 $179.38 380090029 $179.38 380090030 $179.38
380090031 $179.38 380090032 $179.38 380090033 $179.38
380090034 $179.38 380090035 $179.38 380090036 $179.38
380090037 $179.38 380090038 $179.38 380090039 $179.38
380090040 $179.38 380090041 $179.38 380091001 $179.38
380091002 $179.38 380091003 $179.38 380091004 $179.38
380091005 $179.38 380091006 $179.38 380091007 $179.38
380092001 $179.38 380092002 $179.38 380092003 $179.38
380092004 $179.38 380092005 $179.38 380092006 $179.38
380092007 $179.38 380092008 $179.38 380092009 $179.38
380092010 $179.38 380092011 $179.38 380092012 $179.38
380092013 $179.38 380092014 $179.38 380092015 $179.38
380092016 $179.38 380092017 $179.38 380092018 $179.38
380092019 $179.38 380092020 $179.38 380092021 $179.38
380092022 $179.38 380092023 $179.38 380092024 $179.38
380092025 $179.38 380092026 $179.38 380380001 $179.38
380380002 $179.38 380380003 $179.38 380380004 $179.38
380380005 $179.38 380380006 $179.38 380380007 $179.38
380380008 $179.38 380380009 $179.38 380380010 $179.38
380380011 $179.38 380380012 $179.38 380380013 $179.38
380380014 $179.38 380380015 $179.38 380380016 $179.38
380380017 $179.38 380380018 $179.38 380380019 $179.38
380380020 $179.38 380380021 $179.38 380380022 $179.38
380380024 $179.38 380380025 $179.38 380380026 $179.38
380380027 $179.38 380380028 $179.38 380380029 $179.38
380380030 $179.38 380380031 $179.38 380380032 $179.38
380380033 $179.38 380380034 $179.38 380380035 $179.38
380380036 $179.38 380380037 $179.38 380381001 $179.38
380381002 $179.38 380381003 $179.38 380381004 $179.38
380381005 $179.38 380381006 $179.38 380381007 $179.38
380381008 $179.38 380381009 $179.38 380381010 $179.38
380381011 $179.38 380381012 $179.38 380381013 $179.38
380381014 $179.38 380381015 $179.38 380381016 $179.38
380381017 $179.38 380381018 $179.38
Totals Parcels 113 Levy $20,269.94
Assessment Roll

Engineer's Report 408
68-9855 - LMD 89-1-C Vol.1 - Zone 67
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380410001 $198.64 380410002 $198.64 380410003 $198.64
380410004 $198.64 380410005 $198.64 380410006 $198.64
380410007 $198.64 380410008 $198.64 380410009 $198.64
380410010 $198.64 380410011 $198.64 380410012 $198.64
380410013 $198.64 380410014 $198.64 380410015 $198.64
380410016 $198.64 380410017 $198.64 380410018 $198.64
380410019 $198.64 380411001 $198.64 380411002 $198.64
380411003 $198.64 380411004 $198.64 380411005 $198.64
380411006 $198.64 380411007 $198.64 380411008 $198.64
380411009 $198.64 380411010 $198.64 380411011 $198.64
380411012 $198.64 380411013 $198.64 380411014 $198.64
380411015 $198.64 380411016 $198.64 380411017 $198.64
380411018 $198.64 380411019 $198.64 380411020 $198.64
380411021 $198.64 380411022 $198.64 380411023 $198.64
380411024 $198.64 380411025 $198.64
Totals Parcels 44 Levy $8,740.16
Assessment Roll

Engineer's Report 409
68-9844 - LMD 89-1-C Vol.1 - Zone 71
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
382240006 $95.32 382240007 $95.32 382240008 $95.32
382240009 $95.32 382240010 $95.32 382240011 $95.32
382240012 $95.32 382240013 $95.32 382240014 $95.32
382240015 $95.32 382240016 $95.32 382240017 $95.32
382240018 $95.32 382240019 $95.32 382240020 $95.32
382240021 $95.32 382240022 $95.32 382240023 $95.32
382240024 $95.32 382240025 $95.32 382240026 $95.32
382240027 $95.32 382240028 $95.32 382240029 $95.32
382240030 $95.32 382240031 $95.32 382240032 $95.32
382240033 $95.32 382241001 $95.32 382241002 $95.32
382241003 $95.32 382241004 $95.32 382241005 $95.32
382241006 $95.32 382241007 $95.32 382241008 $95.32
382241009 $95.32 382241010 $95.32 382241012 $95.32
382242001 $95.32 382242002 $95.32 382242003 $95.32
382242004 $95.32 382242005 $95.32 382242006 $95.32
382242007 $95.32 382242008 $95.32 382242009 $95.32
382242010 $95.32 382242011 $95.32 382242012 $95.32
382242013 $95.32 382242014 $95.32 382242015 $95.32
382242016 $95.32 382242017 $95.32 382242018 $95.32
382250003 $95.32 382250004 $95.32 382250005 $95.32
382250006 $95.32 382250007 $95.32 382250008 $95.32
382250009 $95.32 382250010 $95.32 382250011 $95.32
382250012 $95.32 382250013 $95.32 382250014 $95.32
382250015 $95.32 382250016 $95.32 382250017 $95.32
382250018 $95.32 382250019 $95.32 382250021 $95.32
382250022 $95.32 382250023 $95.32 382250024 $95.32
382250025 $95.32 382250026 $95.32 382250027 $95.32
382250028 $95.32 382250029 $95.32 382251001 $95.32
382251002 $95.32 382251003 $95.32 382251004 $95.32
382251005 $95.32 382251006 $95.32 382251007 $95.32
382251008 $95.32 382251009 $95.32 382251010 $95.32
382251011 $95.32 382251012 $95.32 382251013 $95.32
382251014 $95.32 382251015 $95.32 382251016 $95.32
382251017 $95.32 382251018 $95.32 382251019 $95.32
382251020 $95.32 382251021 $95.32 382251022 $95.32
382251023 $95.32 382251024 $95.32 382260005 $95.32
382260006 $95.32 382260007 $95.32 382260008 $95.32
382260009 $95.32 382260010 $95.32 382260011 $95.32
382260012 $95.32 382260013 $95.32 382260014 $95.32
382260015 $95.32 382260016 $95.32 382260017 $95.32
382260018 $95.32 382260019 $95.32 382260020 $95.32
382260021 $95.32 382261001 $95.32 382261002 $95.32
382261003 $95.32 382261004 $95.32 382261005 $95.32
382261006 $95.32 382261007 $95.32 382261008 $95.32
382261009 $95.32 382261010 $95.32 382261011 $95.32
382261012 $95.32 382261013 $95.32 382261014 $95.32
Assessment Roll

Engineer's Report 410
68-9844 - LMD 89-1-C Vol.1 - Zone 71
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
Assessment Roll
382261015 $95.32 382261016 $95.32 382261017 $95.32
382261018 $95.32 382261019 $95.32
Totals Parcels 143 Levy $13,630.76

Engineer's Report 411
68-9835 - LMD 89-1-C Vol.1 - Zone 181
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380250035 $18,076.01 380250038 $11,121.71
Totals Parcels 2 Levy $29,197.72
Assessment Roll

Engineer's Report 412
Appendix B:

Assessment Diagrams
413
UNION
ST

TRAILWOOD
CT
ROSS
RD
GRAND
AVE

ALDERBROOK
RD
WELLS
PL

MAPLELEAF
CT
ROBERT
ST
BATSON
LN
HILL
SPRING
RD

MAYHALL
DR
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 7
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
414
S

PASADENA
ST
MAPLE
ST

QUARTZ WAY
FRONT
ST

CARNATION
LN

PRIMROSE LN

PALOMAR
ST

AMARYLLIS
CT
WILLOW
B
AY
RD
IRIS
LN
DAHLIA
LN

HELIOTROPE
LN

GOLDENROD
LN

GARDENA
LN

POINSETTIA
LN

CAMELLIA
LN
PROTEA
CT
PINK
GINGER
CT
0 100 200 400 600Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 23
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
415

LEMON ST
WO
O

DCREEK LN
CIT
R
US
GROVE
LN
O
RA
N
GE ST

VICTORIAN LN

WINDTREE AVE

PLEASANT LN

GAFFORD
RD
CIT
R
US LN

BLONDON CT
WILLO
W
T
REE LN
CHER
RY ST

COUNTRY HILLS DR
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 24
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
416
OPALO
RD

LA ESTRELLA ST
ORO
CT
ROSITA
DR
T
RIG
R
D
SENNA
DR

BRILLANTE
DR
WILD
O
M
A
R
T
RL

RUBI CT
EL DIA
M
A
N
TE D
R

AMATISTA
AVE
IO

DINE SPRIN
GS RD

PLATA CT

PERLA PL

VERONA DR

SAFIRO CT

TOPACIO CT

ESMERALDA CT

PORTOLA
PL
0 100 200 400 600 800Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 25
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
417
?
"B
CATT
RD

PALOMAR
ST

CHARLES
ST

CANNERY RD

RIVERSTONE CIR

SHADY GROVE CIR
MADORA
DR

FREDERICK
ST
JOY
CT
NAN
ST

BLACKSTONE
CIR
ARNOLD
LN
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 29
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
418

CRIMSON LASSO DR SMIT
H
RA
NCH
R
D

HOOFPRINT DR

CLINTON KEITH RD

SARATOGA
SPRIN
GS PL

BRIDLEPA
T
H LN

STIRUP DR

LIPIZZA
N LN

MUSTANG

SPIRIT LN

GELDING
CT

BAY ROAN CT

MERIDIAN CT
H
O
RSESH
OE CT
UND
E
RW
O
O
D
CIR
0 100 200 400 600Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 35
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
419

CATT RD

TWINFLOWER AVE
FO
X
RID
GE LN

WILD HORSE CT

BUENA CT

ALTA OAKS DR
BA
N
YA
N
RIM
D
R
AVRY
WAY
N
O
N
NIE D
R
LEXI
LN
§¨¦15
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 42
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
420

CATT RD

ROLLING
BROOK
LN
DELCA
LN
A
R
N
ET
T
RD

CHARLES
ST

HARBOR SEAL CT
A
G
APE LN
MADORA
DR
SU
NLIG
H
T CT

PALOMAR
ST

HAILY CT
TRAIL
C
RE
E
K
CIR

HIGHLAND OAKS CT

GREYHAWK RD
WIND
SO
NG
R
D
G

REEN PA
R
R
O
T
WAY

PLATINUM CT

SEATTLE

RIDGE RD
JOY
CT
TIMBER
RIDGE
CT
KETCH
U
M
RD
NAN
ST
R

USTIC OAK DR
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 43
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
421

NUTMEG ST

CLINTON KEITH RD

HUDSON CT
DARCY
PL

CORNUCOPIA WAY
LA

ESTRELLA
RD

COUNTRYSIDE
LN

DAPPLE CT
COPPER
CRAFT
DR
D

AVID LN
VIA
SARAH

SPINDLE
WAY

SEAGRASS
TRL
KETTLE
RD

MICHAEL
CT
VIA

CASTELLO
WIN

KLER ST
0 100 200 400 600 800Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 45
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
422

CATT RD

LEXI LN

WILD HORSE CT

BUENA CT

TWINFLOWER AVE
A
R
NET
T
R
D

EMPIRE PENGUIN RD

TEIL GLEN RD

CANNERY RD

HIGHLAND OAKS CT
OCT

OPUS LN
G
REY
W
H
ALE LN
BA
N
YA
N
RIM
D
R

ALTA OAKS DR
N
O
N
NIE D
R
§¨¦15
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 47
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
423
S

PASADENA
ST
GRAND
AVE

PENROSE
ST

CARNATION
LN

FRONT ST
WILLOW
BAY
RD
LESLIE
ST
QUARTZ
WAY

AMETHYST
RD

STARLIGHT
ST
ATHEA
WAY

SKY MEADOW WAY

FIRELIGHT
CIR
PECAN
ST
SUNSET
RIDGE
CT
DARBY
ST
DUNN
ST
VIRGO
WAY
CANYON
CREST
ST
0 100 200 400 600Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 49
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
424

CORAL WOOD CT
SU
N
RISE D
R

CANYON DR
DOROF
CT
CLOVIS
WAY
0 100 200 400Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 3, LOCATION 53
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
425
GRAND
AVE
WILSON
ST

CHADLYN
CT
WADE
CT

CELESTE
WAY
0 50 100 200 300Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 29, LOCATION 2
Landscaping Multi-Purpose Trail

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
426

CHARLES
ST

PALOMAR
ST
DELCA
LN
CATT
RD
SU
NLIG
H
T CT

HAILY CT
MADORA
DR

HARBOR SEAL CT

GREYHAWK
RD
JOY
CT
TIMBER
RIDGE
CT

FREDERICK
ST

ROLLING
BROOK
LN
NAN
ST

BLACKSTONE
CIR

SEATTLE
RIDGE
RD
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 30, LOCATION 1
Landscaping Multi-Purpose Trail

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
427

OAK HOLLOW CT

SHADOW CANYON
TRL

WHISPERING
GLEN
TRL

MEADOWRIDGE
LN

ROLLING
BROOK
LN

FALLING

LEAF CT

PALOMAR
ST
MEADOW
G
L
E
N
CT
MEADOW
CREEK
LN
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 30, LOCATION 2
Landscaping Multi-Purpose Trail

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
428

LA ESTRELLA ST

COUNTRY PARK DR

CLINTON KEITH RD

LORING RD CAMINO DEL LOCO
VER

DE VISTA
WAY
SMIT
H
RA
NCH
R
D
JA
N
A LN

PASTURE CT
CAM
E
L
OT
CIR

WOLCOTT CT
B
U
TCH
A
RT ST

PORTICA CT

LITTLE BOOK CIR

COVINGT
O
N
D
R

MAURI CT

CHESTERFIELD LN

BELLA OAKS ST

CARLTON
R
D
CREST
MEADOW
DR
CR
OSSR
O
A
DS ST
RO
SEDOWN
LN
0 100 200 400 600 800Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 42
Landscaping Future Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
429
S

PASADENA
ST

PENROSE
ST

PALOMAR
ST

CARNATION
LN

AMARYLLIS
CT
DAHLIA
LN
MAPLE
ST
FRONT
ST

POINSETTIA
LN

CAMELLIA
LN
PROTEA
CT
PINK
GINGER
CT

ILLINOIS
ST
DARBY
ST
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 51
Landscaping Multi-Purpose Trail

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
430
?
"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
GRAND
AVE

TRANQUIL
LN

CRESTED FINCH CT
SWEET
NECTAR
RD
FOX
DEN RD
RED
DAWN
C
T
SHEILA
LN

BLACK WALNUT
CT
NYIRI
WAY
LOS
OLIVOS
LN
MIMI
CT
BIG

SYCAMORE
CT

COOPERS
HAWK
CT
BRYANT
ST
VERDE
MESA
ST

ENDERLEIN
ST
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 52
?
"B Fossil Filter Fenced Trail Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
431
?
"B
?
"B
?
"B ?
"B
?
"B PRIELIPP RD

WYMAN RD
KEVIN
R
D
§¨¦15
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 59
?
"B Fossil Filter Street Light

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
432
?
"B
?
"B
?
"B
?
"B
?
"B ?
"B
?
"B
?
"B
?
"B
?
"B ?
"B
?
"B
BA
N
YA
N
RIM
D
R

CATT RD

CANNERY RD

HARBOR SEAL CT
A
R
N
ETT
RD
A
G
APE LN

CRYSTAL WAY

MEADOWRIDGE
LN

HAILY CT
DELCA
LN

ROLLING
BROOK
LN
TRAIL
C
RE
E
K
CIR
MADORA
DR

BRONZE CT

HIGHLAND OAKS CT

GREYHAWK RD
G

REEN PA
R
R
O
T
WAY

CHARLES
ST
POPPY
FIELD
CT

SEATTLE

RIDGE RD
JOY
CT

TIMBER RIDGE CT

PALOMAR
ST

PLATINUM CT
KETCH
U
M
RD
MEADOW
CREEK
LN
WIN
DSO
N
G
RD
NAN
ST
R

USTIC OAK DR
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 62
?
"B Fossil Filter

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
433
?
"B
?
"B
?
"B
?
"B
380410019
380410016
380410014
380410002
380411005
380411010
380411009
380410001
380410015
380410012
380411006 380410017
380410003 380410013
380411021
380411023
380411019
380410004 380411001
380411020
380411012
380411011
380411024
380411018
380410018
380410011
380411004
380410007
380410008 380410010
380410005
380411008
380411002
380410006 380411003
380410009
380411007
380411013
380411016
380411015
380411014
380411025
380411022
380411017

CATT RD
A
R
NET
T
RD
A
G
APE LN

DELCA LN

RHINESTONE CT
KET
CHUM
RD

PLATINUM
CT

HAILY CT
WALK
NI G
H
O
RSE CT

SEATTLE RIDGE RD
R

USTIC O
A
K
DR
0 100 200 400Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 67
Landscaping ?
"B Fossil Filter

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
434
ELM
ST
DUNN
ST

GRUWELL
ST

WILDOMAR
TRL
GRAND
AVE

PENROSE
ST
MA
RB
L
E
C
T
PECAN
ST

WINDSTONE
DR
CAMEO
LN
CORAL
ROCK
LN

CHERT LN
PUMICE
LN
AUSTIN
ST

TERRAZZO
LN
0 200 400 800Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 71
Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
435
?
"B ?
"B ?
"B
?
"B
?
"B

CLINTON KEITH RD
O
A

K SPRIN
GS R
D
NINA
LN

CATT RD
OLD
OAKS
DR
INLA
N
D
VALLEY
D
R
§¨¦15
0 200 400 800Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
ZONE 181
?
"B Fossil Filter Street Light Landscaping

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
436
Appendix C:

Capital Improvement Projects
437
Appendix C. Capital Improvement Projects
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 1
Fiscal Year 2025-26
The City is planning to implement specific upgrade projects throughout several of the LLMD Zones and planning to consider and evaluate additional upgrades where possible. Project schedules may change based on different factors including staffing resources.

Zone specific projects and anticipated schedules are listed below:

Zone 3 Capital Project
The City will be considering a landscape upgrade project within this zone.

Zone 30 Capital Project
A landscape, trail and fence upgrade project is being taken into consideration for the upcoming year.

Zone 42 Capital Project
A landscape upgrade project is being taken into consideration for the upcoming year.

Zone 52 Capital Project
The City plans to conduct a catch basin filter replacement/upgrade project in the upcoming year, and a fence upgrade is being taken into consideration to match the Grand Avenue Multi-Purpose Trail.

Zone 59 Capital Project
The City plans to conduct a catch basin filter replacement/upgrade project in the upcoming year. Landscape enhancement on Prielipp/Kevin Roads is also being taken into consideration, along with the potential addition of street lights.

Zone 62 Capital Project
The City plans to conduct a catch basin filter replacement/upgrade project in the upcoming year and a landscape, trail and fence upgrade project is being taken into consideration for the upcoming year.

Zone 67 Capital Project
The City plans to conduct a catch basin filter replacement/upgrade project in the upcoming year and a landscape, trail and fence upgrade is being taken into consideration for the upcoming year.

Zone 181 Capital Project
The City plans to conduct a catch basin filter replacement/upgrade project in the upcoming year and looking to repair the trail on Inland Valley.
438
439
Final Engineers Report
Fiscal Year 2025-26
Landscape and Lighting Maintenance
District No. 89-1-Consolidated Vol. 2
440
Table of Contents
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Sections
i. Introduction i

1. Plans and Specifications 1

2. Cost Estimates 2

3. Method of Apportionment of Assessment 10

4. Assessment Diagrams 16

5. Assessment Rolls 17
Tables
Table i-1 Summary of Assessments ii
Table 2-1 Zone 18 Budget 2
Table 2-2 Zone 26 Budget 3
Table 2-3 Zone 27 Budget 4
Table 2-4 Zone 35 Budget 5
Table 2-5 Zone 50 Budget 6
Table 2-6 Zone 70 Budget 7
Table 2-7 Zone 71 Budget 8
Table 2-8 Zone 73 Budget 9
Table 3-1 Benefit by Zone 13
Table 3-2 Proposed Assessments 14
Appendices
Appendix A – Assessment Rolls
Appendix B – Assessment Diagrams
441
i. Introduction Page | i
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
AGENCY: CITY OF WILDOMAR
PROJECT: LANDSCAPING AND LIGHTING MAINTENANCE DISTRICT 89-1-CONSOLIDATED VOLUME 2 TO: CITY COUNCIL

CITY OF WILDOMAR

STATE OF CALIFORNIA
ENGINEER’S REPORT PURSUANT TO "LANDSCAPING AND LIGHTING ACT OF 1972" Pursuant to direction from the City Council (the “City Council”) of the City of Wildomar (the “City”), State of California, submitted herewith is the Engineer’s Report (the “Report”) for Landscaping and Lighting Maintenance District No. 89-1-Consolidated, Volume 2 (“LMD No. 89-1-C” or the “District”), consisting of the following parts, pursuant to the provisions of Section 22565 through 22574 of the Landscaping and Lighting Act of 1972 (the “Act”), said Act being Part 2 of Division 15 of the Streets and Highways Code of the State of California, Section 4 of Article XIII D of the California Constitution, and which is in accordance with Resolution No. 2025-16 adopted by the City of Wildomar Council, Riverside County, California ordering preparation of this Report. This Report is applicable for the ensuing 12-month period, being the Fiscal Year commencing July 1, 2025 to June 30, 2026.

Section 1 PLANS AND SPECIFICATIONS including a general description of the maintenance and plans of the landscaping, multi-purpose trails, fencing, fossil filters, and streetlights proposed to be funded.

Section 2 COST ESTIMATES of maintaining the landscaping, multi-purpose trails, fencing, fossil filters, and streetlights, including incidental costs and expenses in connection therewith for Fiscal Year 2025-26, are as set forth on the lists thereof, attached hereto.

Section 3 The METHOD OF APPORTIONMENT OF ASSESSMENT contains the method of apportionment of assessments, indicating the proposed assessment of the total amount of the costs and expenses of the improvements upon the several lots and parcels of land within the District, in proportion to the estimated benefits to be received by such lots and parcels.

Section 4 ASSESSMENT DIAGRAMS showing the District, the lines and dimensions of each parcel of land within said District, as the same exists on the maps of the Assessor of Riverside County for Fiscal Year 2025-26, is filed in the offices of the City of Wildomar. A boundary map of each zone can be found in Appendix B.

Section 5 ASSESSMENT ROLLS showing the actual assessment for the Fiscal Year 2025-26 apportioned to each parcel as shown on the latest equalized roll at the County Assessor’s Office can be found in Appendix A.

442
i. Introduction Page | ii
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
The following assessment is made to cover the portion of the estimated costs of maintenance, operation, and associated administrative costs of said improvements to be paid by the assessable real property within LMD No. 89-1-C in proportion to the special benefit received:

Table i-1
Summary of Assessments
Zone Energy Costs Administrative Costs
Maximum
Assessment
Est Parcels/Acres
to be Assessed
Zone 18 $534 $95 $1,064 1 Parcel
Zone 26 $645 $130 $1,483 9.77 Acres
Zone 27 $1,156 $148 $1,673 8.67 Acres
Zone 35 $211 $25 $90 1.32 Acres
Zone 50 $211 $35 $391 7.12 Acres
Zone 70 $634 $144 $1,610 4.18 Acres
Zone 71 $411 $49 $549 12.86 Acres
Zone 73 $322 $95 $1,061 3.02 Acres
Each succeeding Fiscal Year the special assessment for Street Lighting Zones 18, 26, 27, 35, 50, 70, 71, and 73 may be subject to an annual adjustment that is the greater of two percent (2.00%) or the cumulative percentage increase, if any, in the Consumer Price Index for all Urban Consumers (“CPI-U”) for “electricity” for the Riverside-San Bernardino-Ontario Standard Metropolitan Statistical area (“Index”) published by the Bureau of Labor Statistics of the United States Department of Labor. The annual CPI-U adjustment will be based on the cumulative increase, if any, in the Index as it stands in March of each year over the base Index. Any increase larger than the greater of 2.00% or the CPI-U annual adjustment requires a majority approval of all the property owners within each of the benefit zones in the District. There is a 2.52% proposed inflationary increase in the assessment per acre or per parcel as applicable in Zones 18, 26, 27, 35, 50, 70, 71, and 73 over the assessment levied for Fiscal Year 2024-25, which is consistent with the ballot proposition approved by the qualified electors when establishing said zones. The Bureau of Labor Statistics of the United States Department of Labor has discontinued the Los Angeles-Riverside-Orange County, CA Index. 443

1. Plans and Specifications Page | 1
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Description of Improvements
Landscaping and Lighting Maintenance District No. 89-1-C is located throughout the County of Riverside. This Report provides information specific to the Zones within the boundaries of the City of Wildomar. LMD 89-1-C maintains and services 30 locations throughout the City of Wildomar. The District contains 11 separate Zones of Benefit and 8 Street Lighting Zones. Each zone is created within the District in order to apportion the annual costs of the maintenance of the authorized improvements and the administration of the District to each property according to the special benefit to be conferred on each such property by such improvements. The following information is specific to the zone within the boundaries of the City of Wildomar.

Zone 18 funds electricity to streetlights including incidental costs and expenses within the public right-of-ways of:

Bundy Canyon Rd. Sellers Rd.

Zone 26 funds electricity to streetlights including incidental costs and expenses within the public right-of-ways of:

Catt Rd. Hidden Springs Rd.

Zone 27 funds electricity to streetlights including incidental costs and expenses within the public right-of-ways of:

Clinton Keith Rd. Elizabeth Ln.

Zone 35 funds electricity to streetlights including incidental costs and expenses within the public right-of-ways of:

Frederick St.

Zone 50 funds electricity to streetlights including incidental costs and expenses within the public right-of-ways of:

Clinton Keith Rd.

Zone 70 funds electricity to streetlights including incidental costs and expenses within the public right-of-ways of:

Clinton Keith Rd. Hidden Springs Rd.

Zone 71 funds electricity to streetlights including incidental costs and expenses within the public right-of-ways of:

Prielipp Rd.

Zone 73 funds electricity to streetlights including incidental costs and expenses within the public right-of-ways of:

Clinton Keith Rd. Palomar St.

444

2. Cost Estimates Page | 2
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
The cost estimate contains each of the items specified in Section 22569 of the Act. The Act provides that the estimated costs of the improvements shall include the total cost of the improvements for the entire Fiscal Year 2025-26, including incidental expenses, which may include operating reserves.

The Act also provides that the amount of any surplus, deficit, or contribution be included in the estimated cost of improvements. The net amount to be assessed on the lots or parcels within the Zones is the total cost of installation, maintenance, and servicing with adjustments either positive or negative for reserves, surpluses, deficits, and/or contributions.

The inflation factor, for those zones with an inflation factor in place, may increase budgets for Zones, which have not been accepted for maintenance, as if assessed. However, the amount to levy may be credited resulting in a zero assessment.

There is a 2.52% proposed inflationary increase in Street Lighting Zones 18, 26, 27, 35, 50, 70, 71, and 73, over the assessment levied for Fiscal Year 2024-25, and is consistent with ballot proposition approved by the qualified electors when establishing said zones.

Table 2-1
Zone 18 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Energy $200.00 $200.00
Debt Service Repayment1 $376.00 $334.00
Total Direct Costs $576.00 $534.00
Indirect Costs
Administration $92.32 $94.65
Rounding $0.00 $0.00
Total Indirect Costs $92.32 $94.65
Total Costs $668.32 $628.65
Collections/(Contributions)
Operating Reserve $0.00 $0.00
Capital Replacement $356.00 $421.50
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $356.00 $421.50
Total Assessment $1,024.32 $1,050.15
Reserve Fund Balances
Beginning Operating Reserve $314.09
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $314.09
Beginning Capital Replacement Reserve $1,258.72
Capital Reserve Collection $421.50
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $1,680.22
1 The City purchased streetlight poles from SCE and the estimated costs for debt service contribution and acquisitions costs is reflected in the debt service payment for that zone.
445

2. Cost Estimates Page | 3
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Table 2-2
Zone 26 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Energy $200.00 $200.00
Debt Service Repayment1 $501.00 $445.00
Total Direct Costs $701.00 $645.00
Indirect Costs
Administration $127.12 $130.32
Rounding $0.00 $0.00
Total Indirect Costs $127.12 $130.32
Total Costs $828.12 $775.32
Collections/(Contributions)
Operating Reserve $0.00 $0.00
Capital Replacement $599.40 $688.24
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $599.40 $688.24
Total Assessment $1,427.52 $1,463.56
Reserve Fund Balances
Beginning Operating Reserve $387.33
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $387.33
Beginning Capital Replacement Reserve $4,084.33
Capital Reserve Collection $688.24
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $4,772.57
1 The City purchased streetlight poles from SCE and the estimated costs for debt service contribution and acquisitions costs is reflected in the debt service payment for that zone.
446

2. Cost Estimates Page | 4
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Table 2-3
Zone 27 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Energy $700.00 $600.00
Debt Service Repayment1 $626.00 $556.00
Total Direct Costs $1,326.00 $1,156.00
Indirect Costs
Administration $144.83 $148.48
Rounding $0.00 $0.00
Total Indirect Costs $144.83 $148.48
Total Costs $1,470.83 $1,304.48
Collections/(Contributions)
Operating Reserve $0.00 $0.00
Capital Replacement $139.43 $346.36
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $139.43 $346.36
Total Assessment $1,610.26 $1,650.84
Reserve Fund Balances
Beginning Operating Reserve $651.87
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $651.87
Beginning Capital Replacement Reserve $1,658.74
Capital Reserve Collection $346.36
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $2,005.10
1 The City purchased streetlight poles from SCE and the estimated costs for debt service contribution and acquisitions costs is reflected in the debt service payment for that zone.
447

2. Cost Estimates Page | 5
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Table 2-4
Zone 35 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Energy $100.00 $100.00
Debt Service Repayment1 $125.00 $111.00
Total Direct Costs $225.00 $211.00
Indirect Costs
Administration $24.44 $25.06
Rounding $0.00 $0.00
Total Indirect Costs $24.44 $25.06
Total Costs $249.44 $236.06
Collections/(Contributions)
Operating Reserve ($163.40) ($147.67)
Capital Replacement $0.00 $0.00
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments ($163.40) ($147.67)
Total Assessment $86.04 $88.39
Reserve Fund Balances
Beginning Operating Reserve ($1,042.21)
Operating Reserve Collection $0.00
Operating Reserve Contribution ($147.67)
Est. Ending Operating Reserve ($1,189.88)
Beginning Capital Replacement Reserve $0.00
Capital Reserve Collection $0.00
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $0.00
1 The City purchased streetlight poles from SCE and the estimated costs for debt service contribution and acquisitions costs is reflected in the debt service payment for that zone.
448

2. Cost Estimates Page | 6
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Table 2-5
Zone 50 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Energy $100.00 $100.00
Debt Service Repayment1 $125.00 $111.00
Total Direct Costs $225.00 $211.00
Indirect Costs
Administration $34.37 $35.24
Rounding $0.00 $0.00
Total Indirect Costs $34.37 $35.24
Total Costs $259.37 $246.24
Collections/(Contributions)
Operating Reserve $0.00 $0.00
Capital Replacement $116.69 $139.30
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $116.69 $139.30
Total Assessment $376.06 $385.54
Reserve Fund Balances
Beginning Operating Reserve $123.03
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $123.03
Beginning Capital Replacement Reserve $273.64
Capital Reserve Collection $139.30
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $412.94
1 The City purchased streetlight poles from SCE and the estimated costs for debt service contribution and acquisitions costs is reflected in the debt service payment for that zone.
449

2. Cost Estimates Page | 7
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Table 2-6
Zone 70 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Energy $200.00 $300.00
Debt Service Repayment1 $376.00 $334.00
Total Direct Costs $576.00 $634.00
Indirect Costs
Administration $140.02 $143.55
Rounding $0.00 $0.00
Total Indirect Costs $140.02 $143.55
Total Costs $716.02 $777.55
Collections/(Contributions)
Operating Reserve $0.00 $0.00
Capital Replacement $833.92 $811.49
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $833.92 $811.49
Total Assessment $1,549.94 $1,589.04
Reserve Fund Balances
Beginning Operating Reserve $388.41
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $388.41
Beginning Capital Replacement Reserve $15,119.40
Capital Reserve Collection $811.49
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $15,930.89
1 The City purchased streetlight poles from SCE and the estimated costs for debt service contribution and acquisitions costs is reflected in the debt service payment for that zone.
450

2. Cost Estimates Page | 8
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Table 2-7
Zone 71 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Energy $300.00 $300.00
Debt Service Repayment1 $125.00 $111.00
Total Direct Costs $425.00 $411.00
Indirect Costs
Administration $47.49 $48.69
Rounding $0.00 $0.00
Total Indirect Costs $47.49 $48.69
Total Costs $472.49 $459.69
Collections/(Contributions)
Operating Reserve $0.00 $0.00
Capital Replacement $55.93 $82.11
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $55.93 $82.11
Total Assessment $528.42 $541.80
Reserve Fund Balances
Beginning Operating Reserve $229.72
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $229.72
Beginning Capital Replacement Reserve $1,786.94
Capital Reserve Collection $82.11
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $1,869.05
1 The City purchased streetlight poles from SCE and the estimated costs for debt service contribution and acquisitions costs is reflected in the debt service payment for that zone.
451

2. Cost Estimates Page | 9
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Table 2-8
Zone 73 Budget
Estimated through June 30
Direct Costs FY 2024-25 FY 2025-26
Energy $100.00 $100.00
Debt Service Repayment1 $251.00 $222.00
Total Direct Costs $351.00 $322.00
Indirect Costs
Administration $92.28 $94.61
Rounding $0.00 $0.00
Total Indirect Costs $92.28 $94.61
Total Costs $443.28 $416.61
Collections/(Contributions)
Operating Reserve $0.00 $0.00
Capital Replacement $578.00 $630.44
General Benefit Contribution $0.00 $0.00
City Contribution $0.00 $0.00
Total Adjustments $578.00 $630.44
Total Assessment $1,021.28 $1,047.05
Reserve Fund Balances
Beginning Operating Reserve $208.07
Operating Reserve Collection $0.00
Operating Reserve Contribution $0.00
Est. Ending Operating Reserve $208.07
Beginning Capital Replacement Reserve $3,042.98
Capital Reserve Collection $630.44
Capital Reserve Contribution $0.00
Est. Ending Capital Replacement Reserve $3,673.42
1 The City purchased streetlight poles from SCE and the estimated costs for debt service contribution and acquisitions costs is reflected in the debt service payment for that zone.
452

3. Method of Apportionment of Assessment Page | 10
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Changes in Organization
There are no changes in organization for any zone for Fiscal Year 2025-26.

Proposition 218 Compliance
On November 5, 1996 California voters approved Proposition 218 entitled “Right to Vote on Taxes Act” which added Article XIII D to the California Constitution. While its title refers only to taxes, Proposition 218 establishes new procedural requirements for the formation and administration of assessment districts. Proposition 218 also requires that with certain specified exceptions, which are described below, all existing assessment districts must be ratified by the property owners within the District using the new procedures.

Some of these exceptions include:

1. Any assessment imposed exclusively to finance the capital cost or maintenance and operation expenses for streets.

2. Any assessments levied pursuant to a petition signed by the persons owning all of the parcels subject to the assessment at the time the assessment was initially imposed
However, even if assessments are initially exempt from Proposition 218, if the assessments are increased in the future, the City will need to comply with the provisions of Proposition 218 for that portion of the increased assessment formula (e.g., CPI increase).

Proposition 218 does not define this term “streets.” However, based on the opinions of the public agency officials, attorneys, assessment engineers, and Senate Bill 919, it has been determined that streets include all public improvements located within the street right-of-way. This would include median and parkway landscaping, traffic signals, safety lighting, and street lighting.

Proposition 218 defines “assessment” as “any levy or charge upon real property by an agency for a special benefit conferred upon the real property” (California Constitution, Article XIII D, §2(b)). A special assessment, sometimes called a “benefit assessment,” is a charge generally levied upon parcels of real property to pay for benefits the parcels receive from local improvements. Special assessments are levied according to statutory authority granted by the Legislature or, in some instances, local charters.

Distinguishing among taxes, fees and assessments can be difficult and often depends on the context in which the distinction is made.

For example, taxes, assessments and property-related fees all may be imposed on property. The key feature that distinguishes an assessment from a tax, fee, or charge is the existence of a special benefit to real property. Without identifying a special benefit, there can be no assessment.

Distinguishing General and Special Benefit
Proposition 218 added a set of procedures and requirements which a local government must follow to levy an assessment. In addition to notice, hearing, and assessment ballot proceedings, Proposition 218 provides that “only special benefits are assessable” and requires a local government to “separate the general benefits from the special benefits conferred on a parcel.” By its nature most every public improvement financed through an assessment district contains an element of public benefit. The test is: does there exist, with relation to the improvement, a special benefit to the property assessed? The law requires that portion of the cost of the improvement which benefits the public generally, to be separated from that portion of the cost of the improvement which specially benefits assessed properties. Proposition 218 provides the following definition of “special benefit”:
“’Special benefit’ means 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’.”
The amount of the assessment for the Fiscal Year 2025-26 apportioned to each parcel as shown on the latest equalized roll at the County Assessor’s office are listed in Appendix A of this Report. The description of each lot or parcel is part of the records of the County Assessor of the County of Riverside and such records are, by reference, made part of this Report. 453

3. Method of Apportionment of Assessment Page | 11
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Direct and Special Benefit
The servicing of streetlights provides direct and special benefit to those properties located within the District.

Each and every lot or parcel within the District receives a particular and distinct benefit from the improvements over and above general benefits conferred by the improvements. First, improvements were conditions of approval for the creation or development of the parcels. In order to create or develop the parcels, the County or City required the original developer to install and/or guarantee the maintenance of the improvements and appurtenant facilities serving the lots or parcels. Therefore, each and every lot or parcel within the District could not have been developed in the absence of the installation and expected maintenance and servicing of these facilities.

In addition, the improvements continue to confer a particular and distinct special benefit upon parcels within the District because of the nature of the improvements. The servicing of streetlights, and appurtenant facilities, especially benefit parcels within the District by increased public safety, improved neighborhood property protection, reduced property-related crimes (especially vandalism), increasing public safety for both pedestrians and the motoring public, and increasing traffic safety by improving visibility. Streetlights also assign rights-of-way for the safety of pedestrians and motorists by defining a specific path during all hours of the day.

Streets are constructed for the safe and convenient travel of vehicles and pedestrians. They also provide an area for underground and overhead utilities. These elements are a distinct and special benefit to all developed parcels in the District. Streetlights are installed on and are for street purposes and are maintained and serviced to allow the street to perform to the standards it was designed.

Streetlights are determined to be an integral part of “streets” as a “permanent public improvement.” One of the principal purposes of fixed roadway lighting is to create a nighttime environment conducive to quick, accurate, and comfortable seeing for the user of the facility. These factors, if attained, combine to improve traffic safety and achieve efficient traffic movement. Fixed lighting can enable the motorist to see detail more distinctly and to react safely toward roadway and traffic conditions present on or near the roadway facility.

The system of streets within the District is established to provide access to each parcel in the District. Streetlights provide a safer street environment for owners of the parcels served. If the parcels were not subdivided to provide individual parcels to owners within the District, there would be no need for a system of streets with streetlights. Therefore, the installation of streetlights is for the express, special benefit of the parcels within the District.

Finally, the servicing of streetlights provides an enhanced quality of life and sense of well-being for properties within the District.

Because all benefiting properties consist of a uniform land use, it is determined that all lots or parcels benefit equally from the improvements and the costs and expenses for the provision of electricity for the streetlights are apportioned on a per acre or per parcel basis.

Based on the benefits described above, streetlights are an integral part of the quality of life of the District. This quality of life is a special benefit to those parcels that are not government owned easements, utility easements, and flood channel parcels. Government owned easements, utility easements, and flood channel parcels do not benefit from the improvements due to their use and lack of habitation on such parcels. Parcels of this nature are usually vacant narrow strips of land or flood control channels and therefore do not generate or experience pedestrian or vehicular traffic. Nor do these types of parcels support dwelling units or other structures that would promote frequent use of the parcels by the traveling public. As a result of this lack of activity on such parcels they do not receive any benefit from streetlights and are not assessed.

General Benefit
The total benefit from the works of improvement is a combination of the special benefits to the parcels within the District and the general benefits to the public at large and to adjacent property owners. The portion of the total streetlight servicing costs associated with general benefits will not be assessed to the parcels in the District, but will be paid from other City Funds. Because the streetlights are located immediately adjacent to properties within the District and are maintained solely for the benefit of the properties within the District, any benefit received by properties outside of the District will be in the proportions stated under Special Benefit. As a result, no property is assessed in excess of the reasonable cost of the proportional special benefit conferred on that property. 454

3. Method of Apportionment of Assessment Page | 12
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Method of Apportionment
The Act permits the establishment of assessment districts by agencies for the purpose of providing certain public improvements, which include the construction, maintenance, and servicing of public lights, landscaping, dedicated easements for landscape use, and appurtenant facilities. The Act further provides that assessments may be apportioned upon all assessable lots or parcels of land within an assessment district in proportion to the estimated benefits to be received by each lot or parcel from the improvements rather than assessed value.
“The net amount to be assessed upon lands within an assessment district may be apportioned by any formula or method which fairly distributes the net amount among all assessable lots or parcels in proportion to the estimated benefits to be received by each such lot or parcel from the improvements.”
The formula used for calculating assessments reflects the composition of the parcels and the improvements and services provided by the District to fairly apportion the costs based on the estimated benefit to each parcel.

In addition, Article XIII D of the California Constitution (the “Article”) requires that a parcel's assessment may not exceed the reasonable cost of the proportional special benefit conferred on that parcel. The Article provides that only special benefits are assessable, and the City must separate the general benefits from the special benefits conferred on a parcel. A special benefit is a particular and distinct benefit over and above general benefits conferred on the public at large, including real property within the district. The general enhancement of property value does not constitute a special benefit. 455

3. Method of Apportionment of Assessment Page | 13
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
Benefit by Zone
Each of the assessable lots within the zones listed below has been deemed to receive proportional special benefit from the street lighting within that zone. The percentage change in allowable Fiscal Year 2025-26 assessment from the allowable Fiscal Year 2024- 25 assessment is as follows:

Table 3-1
Benefit by Zone
Zone
Estimated
Cost
FY 2025-26
Total
Parcels/Acres
Allowable
Assessment
per Parcel/Acre
FY 2024-2025
Allowable
Assessment
per Parcel/Acre
FY 2025-26
Maximum
Assessment
Rate
Change (%)
Preliminary
Assessment
per Parcel/Acre
FY 2025-26
Zone 18 $628.65 1 Parcel $1,037.93 $1,064.09 2.52% $1,050.15 Zone 26 $775.32 9.77 Acres $148.06 $151.79 2.52% $149.80 Zone 27 $1,304.48 8.67 Acres $188.19 $192.93 2.52% $190.41 Zone 35 $236.06 1.32 Acres $66.18 $67.85 2.52% $66.96
Zone 50 $246.24 7.12 Acres $53.52 $54.87 2.52% $54.15
Zone 70 $777.55 4.18 Acres $375.73 $385.20 2.52% $380.15 Zone 71 $459.69 12.86 Acres $41.64 $42.69 2.52% $42.13
Zone 73 $416.61 3.02 Acres $342.67 $351.30 2.52% $346.70 Whereas, the Board of Supervisors of the County of Riverside, State of California, did, pursuant to the provisions of the “Landscaping and Lighting Act of 1972", being Division 15 of the Streets and Highways Code of the State of California, adopt Resolution No. 94-389 to initiate proceedings to form a special assessment district known and designated as:

Landscaping and Lighting Maintenance District No. 89-1-Consolidated; and, Whereas, the City Council, did direct the appointed engineer to prepare and file an annual report, in accordance with Article 4 (commencing with Section 22565) of Chapter 1 of Part 2 of Division 15 of the Streets and Highways Code, being an article of the aforementioned Landscaping and Lighting Act of 1972.

Whereas, Section 22567 of said Article 4 states the Report shall consist of the following; a. Maintenance plans for the improvements
b. An estimate of the costs of the improvements
c. A diagram for the assessment district
d. An assessment of the estimated costs of the maintenance of the improvements Now, Therefore, I, the appointed ENGINEER, acting on behalf of the City of Wildomar, pursuant to the Act, do hereby submit the following:

1. Pursuant to the provisions of law the costs and expenses of the District have been assessed upon the parcels of land in the District benefited thereby in direct proportion and relation to the estimated benefits to be received by each of said parcels. For particulars as to the identification of said parcel, reference is made to the Assessment Diagram, a reduced copy of which is included herein.

2. As required by law, a Diagram is filed herewith, showing the District, as well as the boundaries and dimensions of the respective parcels and subdivisions of land within said District as the same exist each of which subdivisions of land or parcels or lots, respectively, have been given a separate number upon said Diagram and in the Assessment Roll contained herein.

3. The separate numbers given the subdivisions and parcels of land, as shown on said Assessment Diagram and Assessment Roll, correspond with the numbers assigned to each parcel by the Riverside County Assessor. Reference is made to the County Assessment Roll for a description of the lots or parcels. 456

3. Method of Apportionment of Assessment Page | 14
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26

4. There are no parcels or lots within Street Lighting Zones 18, 26, 27, 35, 50, 70, 71, and 73 that are owned by a federal, state, or other local governmental agency that will benefit from the services to be provided by the assessments to be collected.

The City requested Spicer Consulting Group, LLC., to prepare and file an Engineer’s Report for Landscaping and Lighting Maintenance District No. 89-1-Consolidated pursuant to the Landscaping and Lighting Act of 1972 presenting plans and specifications describing the general nature, location and extent of the improvements to be maintained, an estimate of the costs of the maintenance, operations and servicing of the improvements for LMD No. 89-1-C for the referenced Fiscal Year, a diagram for LMD No. 89-1-C showing the area and properties to be assessed, and an assessment of the estimated costs of the maintenance, operations and servicing the improvements, assessing the net amount upon all assessable lots and-or parcels within LMD No. 89-1-C in proportion to the special benefit received.

Table 3-2
Proposed Assessments
Zone Fiscal Year
Maximum
% Increase
Maximum
Assessment
Actual
Assessment
% of
Maximum
Zone 18 2024-25 4.25% $1,037.93 $1,024.34 99%
2025-26 2.52% $1,064.09 $1,050.15 99%
Zone 26 2024-25 4.25% $148.06 $146.12 99%
2025-26 2.52% $151.79 $149.80 99%
Zone 27 2024-25 4.25% $188.19 $185.73 99%
2025-26 2.52% $192.93 $190.41 99%
Zone 35 2024-25 4.25% $66.18 $65.32 99%
2025-26 2.52% $67.85 $66.96 99%
Zone 50 2024-25 4.25% $53.52 $52.82 99%
2025-26 2.52% $54.87 $54.15 99%
Zone 70 2024-25 4.25% $375.73 $370.81 99%
2025-26 2.52% $385.20 $380.15 99%
Zone 71 2024-25 4.25% $41.64 $41.09 99%
2025-26 2.52% $42.69 $42.13 99%
Zone 73 2024-25 4.25% $342.67 $338.18 99%
2025-26 2.52% $351.30 $346.70 99%
457

3. Method of Apportionment of Assessment Page | 15
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
I HEREBY CERTIFY that the enclosed Engineer’s Report, together with the Assessment Roll and Assessment Diagram thereto attached, was filed with me on the day of __ , 2025.

CITY CLERK

CITY OF WILDOMAR

STATE OF CALIFORNIA
I HEREBY CERTIFY that the enclosed Engineer’s Report, together with the Assessment Roll and Assessment Diagram thereto attached, was approved and confirmed by the City Council of the City of Wildomar, California day of __ , 2025.

CITY CLERK

CITY OF WILDOMAR

STATE OF CALIFORNIA
Executed this July day of 9th 2025.

FRANCISCO MARTINEZ JR
PROFESSIONAL CIVIL ENGINEER NO. 84640

ENGINEER OF WORK

CITY OF WILDOMAR

STATE OF CALIFORNIA
458

4. Assessment Diagrams Page | 16
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
A reduced copy of the Assessment Diagrams are filed herewith, are incorporated by reference in Appendix B herein, and made part of this Report.

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 number 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.

Information identified on these maps was received from several sources including the owner/developer, City of Wildomar, and the Riverside County Assessor.
459

5. Assessment Rolls Page | 17
City of Wildomar
Engineer’s Report LMD 89-1-Consolidated Volume 2
Fiscal Year 2025-26
The actual assessment and the amount of the assessment for the Fiscal Year 2025-26 apportioned to each parcel as shown on the latest equalized roll at the County Assessor’s office are listed in Appendix A of this Report. The description of each lot or parcel is part of the records of the County Assessor of the County of Riverside and such records are, by reference, made part of this Report.

The total assessment for the Fiscal year 2025-26 is $7,816.37.1

1 The actual assessment roll might have a minimal variance due to rounding. 460
Appendix A:

Assessment Rolls
461
68-9845 - LMD 89-1-C Vol.2 - Zone 18
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
366300083 $1,050.14
Totals Parcels 1 Levy $1,050.14
Assessment Roll

Engineer's Report 462
68-9846 - LMD 89-1-C Vol.2 - Zone 26
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380110030 $711.54 380110031 $116.84 380110032 $112.34
380110033 $125.82 380110034 $176.76 380110035 $82.38
380110036 $91.36 380110037 $46.42
Totals Parcels 8 Levy $1,463.46
Assessment Roll

Engineer's Report 463
68-9847 - LMD 89-1-C Vol.2 - Zone 27
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380290030 $1,650.84
Totals Parcels 1 Levy $1,650.84
Assessment Roll

Engineer's Report 464
68-9848 - LMD 89-1-C Vol.2 - Zone 35
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
367181001 $2.00 367181002 $1.32 367181003 $1.32
367181004 $6.02 367181005 $3.34 367181006 $3.34
367181007 $3.34 367181008 $3.34 367181009 $2.00
367181010 $4.00 367181011 $3.34 367181012 $1.32
367181013 $1.32 367181014 $2.66 367181016 $6.02
367181017 $5.34 367181018 $18.74 367181019 $19.40
Totals Parcels 18 Levy $88.16
Assessment Roll

Engineer's Report 465
68-9849 - LMD 89-1-C Vol.2 - Zone 50
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380140018 $385.54
Totals Parcels 1 Levy $385.54
Assessment Roll

Engineer's Report 466
68-9850 - LMD 89-1-C Vol.2 - Zone 70
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380110040 $296.50 380110041 $562.62 380110042 $349.72
380110043 $380.14
Totals Parcels 4 Levy $1,588.98
Assessment Roll

Engineer's Report 467
68-9851 - LMD 89-1-C Vol.2 - Zone 71
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380260033 $113.74 380260034 $114.58 380260035 $176.10
380260036 $137.34
Totals Parcels 4 Levy $541.76
Assessment Roll

Engineer's Report 468
68-9852 - LMD 89-1-C Vol.2 - Zone 73
Fiscal Year 2025-26
APN Levy APN Levy APN Levy
380130027 $523.52 380130028 $523.52
Totals Parcels 2 Levy $1,047.04
Assessment Roll

Engineer's Report 469
Appendix B:

Assessment Diagrams
470
BA
R
REN
G
O
D
R

SPUR BROOK DR

SELLERS R
D

BUNDY CANYON RD
TA
MERRON
WAY

BRECKENRIDGE
TRL
M
O
N

TE VISTA
D
R
0 100 200 400Feet

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
STREET LIGHTING ZONE 18
Ê
Street Light
471

CLINTON
KEITH
RD

CATT RD
HIDDEN

SPRINGS
RD
§¨¦15
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
STREET LIGHTING ZONE 26
Street Light

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
472

CLINTON KEITH RD

ELIZABET
H LN

BUNNY TRL
JA
N
A LN
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
STREET LIGHTING ZONE 27
Street Light

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
473
MONTE
VISTA
DR

FREDERICK ST
0 50 100 200Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
STREET LIGHTING ZONE 35
Street Light

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
474

CLINTON
KEITH
RD

FALLING
LEAF
CT

PALOMAR
ST

CORDUROY
RD

KILGORE
LN
OSA
AVE
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
STREET LIGHTING ZONE 50
Street Light

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
475

CLINTON
KEITH
RD
STABLE
LANES
RD
HIDDEN

SPRINGS
RD
0 100 200 400Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
STREET LIGHTING ZONE 70
Street Light

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
476

PRIELIPP RD

WYMAN RD
KEVIN
R
D
§¨¦15
0 125 250 500Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
STREET LIGHTING ZONE 71
Street Light

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
477

PALOMAR
ST

BAYBERRY
RD
WING
ELM
CIR

CLINTON
KEITH
RD
0 75 150 300Feet
LANDSCAPE AND LIGHTING DISTRICT NO. 89-1 CONSOLIDATED
STREET LIGHTING ZONE 73
Street Light

CITY OF WILDOMAR

ASSESSMENT DIAGRAM
Ê
478
479

CITY OF WILDOMAR

MEETING (CCR)

GENERAL BUSINESS
Agenda Staff Report # 3.1
Meeting Date: July 9, 2025
SUBJECT: FY2024-25 4th Quarter Budget Report
SUBMITTED BY: Adam Jantz, Finance Manager
PREPARED BY: Adam Jantz, Finance Manager
ACTION:

Review and approve the Fiscal Year 2024-25 4th Quarter Budget Report, and adopt a Resolution entitled:

RESOLUTION NO. 2025 - _____

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WILDOMAR, CALIFORNIA, AUTHORIZING ADJUSTMENTS TO THE FY2024-25 BUDGETED REVENUES AND

EXPENSES
SUMMARY:

FY2024-25 4th Quarter Budget Report
BACKGROUND:

This 4th Quarter budget report for Fiscal Year 2024-25 reflects the Finance Division of the Administrative Services Department’s continued efforts to provide timely, accurate, and understandable financial information to assist the City Council with the decision-making process. All funds have been reviewed in preparing this report.

The City Council adopted the original FY2024-25 Budget as part of the FY2024 & FY2025 Biennial Budget on June 14th, 2023. On June 12th, 2024, the FY2024-25 Amended Budget was adopted. On December 11th, 2024, the 1st Quarter Budget Report was adopted. On February 12th, the Mid-Year budget report was adopted. The 3rd Quarter Budget Report was adopted April 9th, 2025. This 4th Quarter Budget Report is now being presented to the Council to provide an update on the City’s financials in the interest of transparency and in accordance with the City budget policy.

DISCUSSION:

This 4th Quarter budget report is meant to provide an update on the financials and true-up budgets with actuals. As the fiscal year has ended, no new expenditures can be made.

However, it takes approximately three months for all invoices and accounting adjustments to be recorded, so the actuals are still subject to change.

For revenues, staff are proposing to adjust the budgeted development fee revenues based on actuals which will have a net increase of $342,700. Property taxes are projected to trend higher and the actual amounts received have already exceeded previous estimates.

Therefore, staff are proposing to increase the budgeted revenues by $404,000. Additionally, 480
interest and investment gains across funds remained high due to interest rates. The City currently maintains a managed account, pool accounts, and a sweep checking account. The result is that all cash in the City is fully invested and therefore interest and investment revenue are being revised upwards by $280,300. Revenue for reimbursement-based grants in Capital Projects funds 500-509 are also being decreased based on expenditures being carried into FY2025-26. The TUMF (Transportation Uniform Mitigation Fee) fund is decreasing $4,940,000 as the construction on Bundy Canyon Phase II and Clinton Keith Widening moved into FY2025-26.

For general fund expenditures, an increase of $127,100 in the City Manager department is being proposed due to cash outs as a result of the transition to an Interim City Manager. The City Clerk expenditures budget is decreasing as well from the cancellation of one district election from being unopposed as well the carry forward of the records scanning and indexing project into FY2025-26. The Non-Departmental cost center expenditures are also proposed to decrease by $462,300 due to the postponement of City Hall Renovations. Community Development Admin expenditures are proposed to increase by $39,100 due to cash outs.

Building and Safety contractual services expenditures are proposed to decrease by $105,000 due to less utilization of plan check support.

In non-general fund expenditures, staff are proposing to decrease ARPA and Cemetery expenditures for the Cemetery Frontage Improvements CIP067-1. The project is about 50% complete and the remaining construction is scheduled to be completed in the 2nd quarter of FY2025-26 and has been budgeted for in the adopted budget. Measure AA Police is also having budget reallocated from the unspent capital project budgets to cover the increase from rate changes. There are also adjustments to decrease various CIP appropriations in Measure AA, the development impact fee funds 410-480, and the capital projects funds 500-509 as the unspent funds have been moved to the next fiscal year. This prevents over-budgeting where the same expenditures are budgeted in both FY2024-25 and FY2025-26. Finally, there are also adjustments to the funds for two bonded CFDs that issued bonds in FY2024-25. These proposed expenditure adjustments are to accommodate the reimbursements from bond proceeds.

FISCAL IMPACT:
$1,033,200 Net Increase in General Fund Revenue
$522,500 Net Decrease in General Fund Expenditures
$303,500 Net Increase in Other General Funds Revenue
$2,608,900 Net Decrease in Other General Funds Expenditures $4,552,300 Net Decrease in Non-General Fund Revenue
$5,347,700 Net Decrease in Non-General Fund Expenditures ATTACHMENTS:

FY24-25 4th Quarter Budget Report.pdf
FY24-25 4th Quarter Budget Resolution.docx
FY2024-25 4th Quarter Budget Review Presentation.pdf
481
City of Wildomar
FY2025 4th Quarter
Budget Report
482
Audited
Fund Balance
Approved
Revenues
Proposed
4th Quarter
Revenue
Adjustments
Estimated
Funds Available
Approved
Appropriations
Proposed
4th Quarter
Expenditure
Adjustments
Estimated
Available
Fund Balance
6/30/2024 + 2024-25 + 2024-25 = 2024-25 - 2024-25 - 2024-25 = 6/30/2025 General Funds
100 General Fund $ 8,241,860 $ 19,685,100 $ 1,033,200 $ 28,960,160 $ 20,768,700 $ (522,500) $ 8,713,960 103 Calpers Pension Liability - 900,000 - 900,000 - - 900,000 105 Asset Replacement Fund - 350,000 - 350,000 - - 350,000 110 Development Agreement 2,350,713 1,165,000 96,500 3,612,213 - - 3,612,213 115 ARPA Fund 401,805 1,801,200 28,600 2,231,605 1,801,200 (500,000) 930,405 120 Measure AA 7,938,189 6,000,000 178,400 14,116,589 7,073,000 (2,134,100) 9,177,689 125 General Plan Update (365,972) 320,000 - (45,972) 400,000 - (445,972) 130 Field Operations Center Fund - 500,000 - 500,000 - 25,200 474,800 Total General Funds 18,566,596 30,721,300 1,336,700 50,624,596 30,042,900 (3,131,400) 23,713,096 Non-General Funds
200 Gas Tax 416,312 1,049,300 - 1,465,612 1,142,200 - 323,412 201 Measure A 1,513,651 1,103,000 47,100 2,663,751 1,861,800 - 801,951 202 TDA Fund - 216,500 - 216,500 216,500 - -
203 AQMD 337,867 50,000 - 387,867 84,400 - 303,467
204 Waste Services 1,665,577 270,000 11,800 1,947,377 119,900 - 1,827,477 205 SLESF 0 165,000 29,700 194,700 165,000 35,000 (5,300) 206 CDBG 1 - - 1 - - 1
207 PEG Grant 120,061 43,000 - 163,061 36,800 - 126,261 208 Streetlights 146,080 178,100 - 324,180 176,200 - 147,980 210 Grants (10,000) 142,000 - 132,000 128,000 - 4,000
300 Cemetery 1,024,668 957,500 62,600 2,044,768 1,760,500 (436,800) 721,068 301 Cemetery Endowment 483,889 62,000 - 545,889 - - 545,889 302 Cemetery CIP 16,259 1,843,000 - 1,859,259 1,879,500 - (20,241) 410 Administrative Svs - Dif (74,269) 9,300 - (64,969) - - (64,969) 420 Public Facilities - Dif 678,026 70,900 28,200 777,126 - - 777,126 421 Police - Dif 700,723 47,300 27,000 775,023 - - 775,023 422 Animal Shelter - Dif (821,332) 39,400 - (781,932) 124,900 - (906,832) 423 Corporate Yard - Dif 49,419 15,800 - 65,219 50,000 - 15,219 430 Fire Facilities - Dif 1,076,291 83,500 - 1,159,791 - - 1,159,791 440 Trans & Roads - Dif 4,380,358 913,500 43,300 5,337,158 1,568,100 (1,197,600) 4,966,658 450 Trans & Signals -Dif 479,814 118,100 (30,000) 567,914 342,000 (299,600) 525,514 451 Drainage - Dif 1,803,889 299,300 (20,000) 2,083,189 10,000 - 2,073,189 460 Park Land Acquisitions-Dif (566,178) 78,800 - (487,378) 63,000 - (550,378) 461 Park Improvements-Dif 3,066,073 535,500 - 3,601,573 2,199,400 (1,715,000) 3,117,173 470 Community Center - Dif 639,768 58,600 - 698,368 - - 698,368 480 Multi-purpose Trails - Dif 954,838 114,800 - 1,069,638 98,200 (98,200) 1,069,638 490 Library - Dif 12,840 - - 12,840 - - 12,840
500 Capital Reinvestment (72,557) 230,600 - 158,043 198,000 20,000 (59,957) 501 RMRA Capital Projects 757,423 951,000 - 1,708,423 1,060,000 (998,100) 1,646,523 502 RCFC Fund (346,292) 180,300 - (165,992) 57,500 - (223,492) 503 TUMF Fund (3,618,898) 12,394,000 (4,940,000) 3,835,102 8,775,100 (5,905,300) 965,302 505 MSRC Fund - - - - - - -
506 HSIP Fund (11,619) 658,700 - 647,081 648,100 (648,100) 647,081 507 Misc State Funded Projects (89,009) 316,800 - 227,791 227,800 (227,800) 227,791 508 Local Capital Grants - 177,000 - 177,000 177,000 - - 509 Federal Grants - 50,000 - 50,000 50,000 - -
601 LLMD 89-1C 1,333,937 359,000 - 1,692,937 1,101,400 (638,600) 1,230,137 602 CSA-22 (122,378) 31,700 - (90,678) 45,700 - (136,378) 603 CSA-103 (242,299) 179,700 - (62,599) 210,500 - (273,099) 604 CSA-142 108,704 38,400 - 147,104 32,400 - 114,704
605 CFD 2017-1 DIF Deferral 170 89,300 - 89,470 83,800 - 5,670 606 CFD 2013-1 Zones 1 - 24 1,810,552 653,600 - 2,464,152 626,200 - 1,837,952 607 CFD 2022-3 241,240 347,000 152,200 740,440 30,600 3,405,600 (2,695,760) 608 CFD 2023-1 (771) 11,300 - 10,529 11,300 - (771)
610 CFD 2013-1 Spec Tax B - 235,800 - 235,800 235,800 - - 611 CFD 2022 Spec Tax B - 145,400 - 145,400 145,400 - - 612 CFD 2022-1 80,496 169,800 800 251,096 221,000 - 30,096 613 CFD 2022-2 123,581 346,900 35,000 505,481 30,600 3,354,000 (2,879,119) 690 Measure Z Parks Fund (33,562) 424,300 - 390,738 380,700 2,800 7,238 Total Non-General Funds $ 18,013,341 $ 26,454,800 $ (4,552,300) $ 39,915,841 $ 26,375,300 $ (5,347,700) $ 18,888,241 Total City Funds $ 36,579,937 $ 57,176,100 $ (3,215,600) $ 90,540,437 $ 56,418,200 $ (8,479,100) $ 42,601,337 Total Adjusted Revenues: $ 53,960,500 Total Adjusted Expenditures: $ 47,939,100 FY2024-25 Budget Review
4th Quarter FY2024-25
Total City of Wildomar Budget Summary
1 483
City of Wildomar
Revenue Group Budget Report
4th Quarter Budget Report FY2024/25
July 1, 2024 to June 30, 2025
Amended 12 Month Remaining % Requested Proposed
Account Number Budget Actuals Budget Received Budget Change Budget 100 General Fund
3100 Sales & Use Tax 2,730,000 2,493,443 236,557 91% - 2,730,000 3104 Pass-Through Property Tax 206,400 307,371 (100,971) 149% 101,000 307,400 3105 Property Tax-Secured 5,175,100 5,264,531 (89,431) 102% 197,400 5,372,500 3106 Property Tax-Unsecured 278,700 278,606 94 100% - 278,700 3107 Property Tax-Prior Year 177,800 104,462 73,338 59% - 177,800 3108 Property Tax-HOPTR 42,800 39,385 3,415 92% - 42,800 3109 Property Tax-Supplemental, SBE 134,900 191,300 (56,400) 142% 105,600 240,500 3110 Real Property Transfer Tax 215,700 156,463 59,237 73% - 215,700 3113 Property Tax-Misc Adjustments 1,100 747 353 68% - 1,100 3120 Franchise Fee-Solid Waste 460,000 449,740 10,260 98% - 460,000 3121 Franchise Fee-Electricity 420,000 457,623 (37,623) 109% 37,700 457,700 3122 Franchise Fee-Gas 110,000 103,989 6,011 95% - 110,000 3123 Franchise Fee Cable-Charter 180,000 122,238 57,762 68% - 180,000 3124 Franchise Fee-Telecomm-Frontier 100,000 31,139 68,861 31% - 100,000 3200 Business Registration Fee 90,000 69,837 20,163 78% - 90,000 3201 NPDES Inspection Fee 8,500 3,930 4,570 46% - 8,500 3210 Planning Fee 771,000 1,037,479 (266,479) 135% 280,000 1,051,000 3220 Cannabis Application Fee 72,900 72,874 26 100% - 72,900 3221 Cannabis Regulatory Fee 142,700 142,616 84 100% - 142,700 3225 Cannabis Sales Tax 320,000 - 320,000 0% - 320,000
3230 Haul/Transport Permit Fees 15,000 12,973 2,027 86% - 15,000 3235 Encroachment Permit 140,000 98,765 41,235 71% (35,000) 105,000 3240 Building & Safety Fixed Fee 1,882,500 1,933,673 (51,173) 103% 75,000 1,957,500 3243 BSAF Admin Retention Revenue 500 - 500 0% - 500
3244 MSHCP Admin Fee 5,000 4,478 522 90% - 5,000
3250 Fire Fees 155,000 136,901 18,099 88% - 155,000
3259 Engineering Fixed Fee Project Revenue 300,000 428,746 (128,746) 143% 145,000 445,000 3260 Planning Private Development Fee-Deposit 77,800 44,929 32,871 58% - 77,800 3261 Development Engineering Fee-Deposit 400,000 116,355 283,645 29% (100,000) 300,000 3262 Building Private Development Fee - Deposit 100,000 30,552 69,448 31% (30,000) 70,000 3268 Code Enforcement Revenue 31,500 15,152 16,348 48% - 31,500 3270 Fines & Forfeitures 50,000 16,779 33,221 34% - 50,000 3271 AMR Fines 20,000 26,070 (6,070) 130% 10,000 30,000 3300 Abandoned Property Registration 1,000 100 900 10% (800) 200 3310 Public Safety Revenue 19,000 14,888 4,112 78% - 19,000 3320 Special Event Revenue 14,000 5,120 8,880 37% - 14,000 3321 Community Room Rental Fee 10,000 7,006 2,994 70% - 10,000 3324 RTA Bus Pass 200 180 20 90% - 200
3500 Motor Vehicle License Fee 57,900 57,851 49 100% - 57,900 3501 Vehicle License Fee Replacement SB130 3,738,100 3,739,028 (928) 100% 100 3,738,200 3515 Workers Compensation Reimbursements 2,000 10,551 (8,551) 528% 8,600 10,600 3525 State Mandated Cost Reimb 100,000 - 100,000 0% (50,000) 50,000 3526 State Condemnation Rev 2,200 2,139 61 97% - 2,200
3535 County/Special Dist. Reimb. 16,000 - 16,000 0% (16,000) - 3650 Tenant Lease Revenue 52,000 62,800 (10,800) 121% 12,000 64,000 3800 Interest Income 500,000 639,299 (139,299) 128% 180,300 680,300 3801 Gain or Loss on Investment - 101,815 (101,815) 0% 100,000 100,000 3803 NSF Fees 100 - 100 0% - 100
3848 Breakfast with Santa 2,000 - 2,000 0% (2,000) -
3850 Miscellaneous Income 30,000 26,589 3,411 89% - 30,000 3852 Sponsorships & Donations 10,300 16,805 (6,505) 163% 6,600 16,900 3860 Professional Development Fee-Building 7,200 10,726 (3,526) 149% 4,000 11,200 3861 Professional Development Fee-Planning 300 364 (64) 121% 100 400 3862 Professional Development Fee-Engineering 200 - 200 0% - 200 2 484
City of Wildomar
Revenue Group Budget Report
4th Quarter Budget Report FY2024/25
July 1, 2024 to June 30, 2025
Amended 12 Month Remaining % Requested Proposed
Account Number Budget Actuals Budget Received Budget Change Budget 3863 Techonology Fee - Building 12,000 14,995 (2,995) 125% 3,500 15,500 3864 Techonology Fee - Planning 500 572 (72) 114% 100 600 3900 Transfers In 293,400 42,557 250,843 15% - 293,400
3903 DAERF Administrative Services Fees 300 258 42 86% - 300 3955 Public Surplus Revenue 1,500 1,390 110 93% - 1,500 Total General Fund 19,685,100 18,948,179 736,921 96% 1,033,200 20,718,300 103 Calpers Pension Liability
3900 Transfers In 900,000 900,000 100% - - 900,000
Total Calpers Pension Liability Fund 900,000 900,000 - 100% - 900,000 105 Asset Replacement Fund
3900 Transfers In 350,000 350,000 100% - - 350,000
Total Asset Replacement Fund 350,000 350,000 - 100% - 350,000 110 Development Agreement
3222 Cannabis Development Agreement Fee 1,140,000 920,382 219,618 81% - 1,140,000 3800 Interest Income 15,000 83,818 (68,818) 559% 76,500 91,500 3801 Gain or Loss on Investment 10,000 38,203 (28,203) 382% 20,000 30,000 Total Development Agreement 1,165,000 1,042,403 122,597 89% 96,500 1,261,500 115 ARPA Fund
3540 American Rescue Plan Act Revenue 1,776,200 - 1,776,200 0% - 1,776,200 3800 Interest Income 25,000 53,592 (28,592) 214% 28,600 53,600 Total ARPA Fund 1,801,200 53,592 1,747,608 3% 28,600 1,829,800 120 Measure AA Fund
3100 Sales & Use Tax 5,700,000 4,458,487 1,241,513 78% - 5,700,000 3800 Interest Income 200,000 351,778 (151,778) 176% 175,000 375,000 3801 Gain or Loss on Investment 100,000 103,369 (3,369) 103% 3,400 103,400 Total Measure AA Fund 6,000,000 4,913,634 1,086,366 82% 178,400 6,178,400 125 General Plan Update Fund
3900 Transfers In 320,000 - 320,000 0% - 320,000
Total General Plan Update Fund 320,000 - 320,000 0% - 320,000 130 Field Operations Center
3900 Transfers In 500,000 500,000 100% - - 500,000
Total Field Operations Center 500,000 500,000 - 100% - 500,000 3 485
City of Wildomar
Revenue Group Budget Report
4th Quarter Budget Report FY2024/25
July 1, 2024 to June 30, 2025
Amended 12 Month Remaining % Requested Proposed
Account Number Budget Actuals Budget Received Budget Change Budget 200 Gas Tax
3503 Gas Tax 2103 346,400 321,833 24,567 93% - 346,400
3505 Gas Tax 2105 231,800 208,321 23,479 90% - 231,800
3506 Gas Tax 2106 149,000 138,025 10,975 93% - 149,000
3507 Gas Tax 2107 316,100 275,253 40,847 87% - 316,100
3508 Gas Tax 2107.5 6,000 6,000 100% - - 6,000
Total Gas Tax 1,049,300 949,432 99,868 90% - 1,049,300
201 Measure A
3520 Measure A Revenue 1,093,000 742,433 350,567 68% - 1,093,000 3800 Interest Income 10,000 42,044 (32,044) 420% 32,100 42,100 3801 Gain or Loss on Investment - 19,163 (19,163) 0% 15,000 15,000 Total Measure A 1,103,000 803,640 299,360 73% 47,100 1,150,100 202 TDA Fund
3524 TDA Article 3 Rev 216,500 - 216,500 0% - 216,500
Total TDA Fund 216,500 - 216,500 0% - 216,500
203 AQMD
3510 AQMD-AB2766 50,000 35,777 14,223 72% - 50,000
Total AQMD 50,000 35,777 14,223 72% - 50,000
204 Waste Services
3120 Franchise Fees-Solid Waste 55,000 56,017 (1,017) 102% 1,100 56,100 3131 Street Sweeping Mitigation Fee 165,000 168,052 (3,052) 102% 3,100 168,100 3800 Interest Income 30,000 37,587 (7,587) 125% 7,600 37,600 3801 Gain or Loss on Investment 20,000 17,131 2,869 86% - 20,000 Total Waste Services 270,000 278,787 (8,787) 103% 11,800 281,800 205 SLESF
3521 SLESF Revenue 165,000 194,663 (29,663) 118% 29,700 194,700 Total SLESF 165,000 194,663 (29,663) 118% 29,700 194,700 206 CDBG
3540 Grant Revenue - - - 0% - -
Total CDBG - - - 0% - -
207 Public Education & Government (PEG) Fund
3125 PEG Fee - Cable-Charter Comm 43,000 - 43,000 0% - 43,000 Total PEG 43,000 - 43,000 0% - 43,000
4 486
City of Wildomar
Revenue Group Budget Report
4th Quarter Budget Report FY2024/25
July 1, 2024 to June 30, 2025
Amended 12 Month Remaining % Requested Proposed
Account Number Budget Actuals Budget Received Budget Change Budget 208 Streetlight Fund
3700 Streetlight Pole Cost Reimbursement 176,600 - 176,600 0% - 176,600 3800 Interest Income 1,500 - 1,500 0% - 1,500
Total Streetlight 178,100 - 178,100 0% - 178,100
210 Grants
3540 Grant Revenue 142,000 61,262 80,738 43% - 142,000
Total Grants 142,000 61,262 80,738 43% - 142,000
300 Cemetery
3104 RPTTF Redevelopment Property Tax 37,200 44,751 (7,551) 120% 7,600 44,800 3105 Property Tax-Secured 645,500 667,395 (21,895) 103% 40,000 685,500 3106 Property Tax-Unsecured 33,900 35,209 (1,309) 104% 5,000 38,900 3107 Property Tax-Prior Year 9,100 4,876 4,224 54% - 9,100 3108 Property Tax-HOPTR 5,600 4,977 623 89% - 5,600
3109 Property Tax-Supplemental, SBE 41,600 30,260 11,340 73% - 41,600 3111 Property Tax-Teeter 20,300 - 20,300 0% - 20,300
3113 Property Tax-Misc Adjustments 200 94 106 47% - 200 3800 Interest Income 30,000 37,587 (7,587) 125% 10,000 40,000 3801 Gain or Loss on Investment 20,000 17,131 2,869 86% - 20,000 3850 Miscellaneous Income 100 - 100 0% - 100
4100 Cemetery - Plots 60,000 38,827 21,173 65% - 60,000 4101 Cemetery - Vaults 11,000 3,285 7,715 30% - 11,000
4102 Cemetery - Niche Walls 3,000 - 3,000 0% - 3,000
4103 Cemetery - Open/Close 20,000 14,029 5,971 70% - 20,000 4104 Cemetery - Setting fees 6,000 2,901 3,099 48% - 6,000 4105 Cemetery - Out of District 9,000 7,683 1,317 85% - 9,000 4106 Cemetery - Vases 3,000 1,132 1,868 38% - 3,000
4107 Saturday Service Fees 2,000 - 2,000 0% - 2,000
Total Cemetery 957,500 910,138 47,362 95% 62,600 1,020,100 301 Cemetery Endowment
3536 Endowment 42,000 27,499 14,501 65% - 42,000
3800 Interest Income 20,000 19,255 745 96% - 20,000
Total Cemetery Endowment 62,000 46,754 15,246 75% - 62,000 302 Cemetery CIP
3900 Transfer In 1,843,000 - 1,843,000 0% - 1,843,000
Total Cemetery CIP 1,843,000 - 1,843,000 0% - 1,843,000 5 487
City of Wildomar
Revenue Group Budget Report
4th Quarter Budget Report FY2024/25
July 1, 2024 to June 30, 2025
Amended 12 Month Remaining % Requested Proposed
Account Number Budget Actuals Budget Received Budget Change Budget 410 Admin DIF
3561 DIF-Single Family Residence 7,200 4,692 2,508 65% - 7,200 3563 DIF-Commercial 2,100 527 1,573 25% - 2,100
Total Admin DIF 9,300 5,219 4,081 56% - 9,300
420 Public Facilities DIF
3561 DIF-Single Family Residence 55,100 30,243 24,857 55% (2,000) 53,100 3562 DIF-Multi-Family Residential - 1,904 (1,904) 0% 2,000 2,000 3563 DIF-Commercial 15,800 2,944 12,856 19% - 15,800
3800 Interest Income - 17,954 (17,954) 0% 20,000 20,000 3801 Gain or Loss on Investment - 8,183 (8,183) 0% 8,200 8,200 Total Public Facilities DIF 70,900 61,228 9,672 86% 28,200 99,100 421 Police DIF
3561 DIF-Single Family Residence 39,400 17,958 21,442 46% (1,200) 38,200 3562 DIF-Multi-Family Residential - 1,127 (1,127) 0% 1,200 1,200 3563 DIF-Commercial 7,900 1,835 6,065 23% - 7,900
3800 Interest Income - 17,954 (17,954) 0% 18,000 18,000 3801 Gain or Loss on Investment - 8,183 (8,183) 0% 9,000 9,000 Total Police DIF 47,300 47,057 243 99% 27,000 74,300
422 Animal Shelter DIF
3561 DIF-Single Family Residence 39,400 18,500 20,900 47% (1,300) 38,100 3562 DIF-Multi-Family Residential - 1,246 (1,246) 0% 1,300 1,300 Total Animal Shelter DIF 39,400 19,746 19,654 50% - 39,400 423 Corp Yard DIF
3561 DIF-Single Family Residence 12,600 6,112 6,488 49% (400) 12,200 3562 DIF-Multi-Family Residential - 392 (392) 0% 400 400 3563 DIF-Commercial 3,200 660 2,540 21% - 3,200
Total Corp Yard DIF 15,800 7,164 8,636 45% - 15,800
430 Fire Facilities DIF
3561 DIF-Single Family Residence 70,900 34,800 36,100 49% (2,200) 68,700 3562 DIF-Multi-Family Residential - 2,184 (2,184) 0% 2,200 2,200 3563 DIF-Commercial 12,600 3,399 9,201 27% - 12,600
Total Fire Facilities DIF 83,500 40,383 43,117 48% - 83,500 6 488
City of Wildomar
Revenue Group Budget Report
4th Quarter Budget Report FY2024/25
July 1, 2024 to June 30, 2025
Amended 12 Month Remaining % Requested Proposed
Account Number Budget Actuals Budget Received Budget Change Budget 440 Trans-Roads DIF
3561 DIF-Single Family Residence 472,500 244,908 227,592 52% (15,200) 457,300 3562 DIF-Multi-Family Residential - 15,183 (15,183) 0% 15,200 15,200 3563 DIF-Commercial 441,000 126,529 314,471 29% (100,000) 341,000 3800 Interest Income - 94,870 (94,870) 0% 100,000 100,000 3801 Gain or Loss on Investment - 43,240 (43,240) 0% 43,300 43,300 Total Trans-Roads DIF 913,500 524,730 388,770 57% 43,300 956,800 450 Trans-Signals DIF
3561 DIF-Single Family Residence 55,100 31,610 23,490 57% (2,000) 53,100 3562 DIF-Multi-Family Residential - 1,967 (1,967) 0% 2,000 2,000 3563 DIF-Commercial 63,000 14,275 48,725 23% (30,000) 33,000 Total Trans-Signals DIF 118,100 47,852 70,248 41% (30,000) 88,100 451 Drainage DIF
3561 DIF-Single Family Residence 236,300 119,041 117,259 50% (6,100) 230,200 3562 DIF-Multi-Family Residential - 6,076 (6,076) 0% 6,100 6,100 3563 DIF-Commercial 63,000 31,941 31,059 51% (20,000) 43,000 Total Drainage DIF 299,300 157,058 142,242 52% (20,000) 279,300 460 Park Land Acquisition DIF
3561 DIF-Single Family Residence 78,800 47,400 31,400 60% (3,000) 75,800 3562 DIF-Multi-Family Residential - 2,961 (2,961) 0% 3,000 3,000 Total Park Land Acquisition DIF 78,800 50,361 28,439 64% - 78,800 461 Park Improvements DIF
3561 DIF-Single Family Residence 535,500 316,388 219,112 59% (196,000) 339,500 3562 DIF-Multi-Family Residential - 19,509 (19,509) 0% 19,600 19,600 3800 Interest Income - 154,375 (154,375) 0% 160,000 160,000 3801 Gain or Loss on Investment - 16,366 (16,366) 0% 16,400 16,400 Total Park Improvements DIF 535,500 506,638 28,862 95% - 535,500 470 Community Ctr DIF
3561 DIF-Single Family Residence 58,600 37,507 21,093 64% (2,400) 56,200 3562 DIF-Multi-Family Residential - 2,359 (2,359) 0% 2,400 2,400 Total Community Ctr DIF 58,600 39,866 18,734 68% - 58,600 480 Multipurpose Trails DIF
3561 DIF-Single Family Residence 93,100 61,974 31,126 67% (3,800) 89,300 3562 DIF-Multi-Family Residential - 3,745 (3,745) 0% 3,800 3,800 3563 DIF-Commercial 21,700 10,277 11,423 47% - 21,700
Total Multipurpose Trails DIF 114,800 75,996 38,804 66% - 114,800 7 489
City of Wildomar
Revenue Group Budget Report
4th Quarter Budget Report FY2024/25
July 1, 2024 to June 30, 2025
Amended 12 Month Remaining % Requested Proposed
Account Number Budget Actuals Budget Received Budget Change Budget 500 Capital Reinvestment
3541 EVMWD Reimb. Payments 160,600 - 160,600 0% - 160,600 3900 Transfer In 70,000 - 70,000 0% - 70,000
Total Capital Reinvestment 230,600 - 230,600 0% - 230,600 501 RMRA Capital Projects
3540 RMRA Revenue 951,000 824,821 126,179 87% - 951,000 Total RMRA Capital Projects 951,000 824,821 126,179 87% - 951,000 502 RCFC Fund
3540 Grant Revenue 180,300 - 180,300 0% - 180,300
Total RCFC 180,300 - 180,300 0% - 180,300
503 TUMF Fund
3540 Grant Revenue 12,394,000 1,348,182 11,045,818 11% (4,940,000) 7,454,000 Total TUMF 12,394,000 1,348,182 11,045,818 11% (4,940,000) 7,454,000 505 MSRC Fund
3540 Grant Revenue - - - 0% - -
Total MSRC - - - 0% - -
506 HSIP Fund
3540 Grant Revenue 658,700 - 658,700 0% - 658,700
Total HSIP 658,700 - 658,700 0% - 658,700
507 Misc State Funded Projects
3540 Grant Revenue 316,800 - 316,800 0% - 316,800
Total Misc State Funded Projects 316,800 - 316,800 0% - 316,800 508 Local Capital Grants-Misc
3540 Grant Revenue 177,000 154,043 22,957 87% - 177,000 Total Local Capital Grants-Misc 177,000 154,043 22,957 87% - 177,000 509 Federal Grants
3540 Grant Revenue 50,000 - 50,000 0% - 50,000
Total Federal Grants 50,000 - 50,000 0% - 50,000
8 490
City of Wildomar
Revenue Group Budget Report
4th Quarter Budget Report FY2024/25
July 1, 2024 to June 30, 2025
Amended 12 Month Remaining % Requested Proposed
Account Number Budget Actuals Budget Received Budget Change Budget 601 LLMD 89-1C
3550 Special Assessment 357,800 354,925 2,875 99% - 357,800 3800 Interest Income 1,200 - 1,200 0% - 1,200
Total LLMD 89-1C 359,000 354,925 4,075 99% - 359,000
602 CSA-22
3550 Special Assessment 31,700 30,818 882 97% - 31,700
Total CSA-22 31,700 30,818 882 97% - 31,700
603 CSA-103
3557 Special Assessment - Street Lights 157,100 153,982 3,118 98% - 157,100 3558 Special Assessment - Landscape 22,600 21,740 860 96% - 22,600 Total CSA-103 179,700 175,722 3,978 98% - 179,700
604 CSA-142
3550 Special Assessment 38,400 38,000 400 99% - 38,400
Total CSA-142 38,400 38,000 400 99% - 38,400
605 CFD 2017-1 DIF Deferral
3552 Special Assessment 89,300 82,677 6,623 93% - 89,300 Total CFD 2017-1 89,300 82,677 6,623 93% - 89,300
606 CFD 2013-1
3551 Special Assessment Tax - All Zones 628,500 638,281 (9,781) 102% 25,100 653,600 3552 Special Assessment Tax - Zone 2 25,100 0 25,100 0% (25,100) - Total CFD 2013-1 653,600 638,281 15,319 98% - 653,600
607 CFD 2022-3
3551 Special Assessment Tax A - Maintenance 317,000 307,924 9,076 97% - 317,000 3585 Admin Portion of Assessment 30,000 30,000 100% - - 30,000 3675 Bond Premium - 7,098 (7,098) 0% 7,100 7,100
3800 Interest Income - 145,043 (145,043) 0% 145,100 145,100 Total CFD 2022-3 347,000 490,065 (143,065) 141% 152,200 499,200 608 CFD 2023-1
3551 Special Assessment Tax A - Maintenance 11,300 11,165 135 99% - 11,300 Total CFD 2023-1 11,300 11,165 135 99% - 11,300
9 491
City of Wildomar
Revenue Group Budget Report
4th Quarter Budget Report FY2024/25
July 1, 2024 to June 30, 2025
Amended 12 Month Remaining % Requested Proposed
Account Number Budget Actuals Budget Received Budget Change Budget 610 CFD 2013-1 Special Tax B
3552 Special Assessment Tax B- Public Safety 235,800 230,068 5,732 98% - 235,800 Total CFD 2013-1 Special Tax B 235,800 230,068 5,732 98% - 235,800 611 CFD 2022-1 Special Tax B
3552 Special Assessment Tax B- Public Safety 145,400 143,542 1,858 99% - 145,400 Total CFD 2022-1 Special Tax B 145,400 143,542 1,858 99% - 145,400 612 CFD 2022-1
3551 Special Assessment Tax A - Maintenance - 48,347 (48,347) 0% 48,400 48,400 3573 Special Assessment Tax - Zone 0 47,600 - 47,600 0% (47,600) - 3574 Special Assessment Tax - Zone 1 37,700 37,530 170 100% - 37,700 3575 Special Assessment Tax - Zone 2 49,000 47,573 1,427 97% - 49,000 3577 Special Assessment Tax - Zone 4 30,500 30,387 113 100% - 30,500 3578 Special Assessment Tax - Zone 5 1,700 - 1,700 0% - 1,700 3852 Special Assessment Tax - Zone 9 3,300 3,149 151 95% - 3,300 Total CFD 2022-1 169,800 166,986 2,814 98% 800 170,600
613 CFD 2022-2
3551 Special Assessment Tax A - Maintenance 346,900 361,316 (14,416) 104% 14,500 361,400 3800 Interest Income - 20,429 (20,429) 0% 20,500 20,500 Total CFD 2022-2 346,900 381,745 (34,845) 110% 35,000 381,900 690 Measure Z Park
3550 Special Assessment 412,100 361,000 51,100 88% - 412,100 3553 Marna O'Brien Park-Facility Rent 12,000 11,340 660 94% - 12,000 3555 Windsong Park-Facility Rent 100 45 55 45% - 100
3800 Interest Income 100 - 100 0% - 100
Total Measure Z Park 424,300 372,385 51,915 88% - 424,300 Total $ 57,176,100 $ 37,014,981 $ 20,161,119 65% (3,215,600) $ 53,960,500 10 492

Fund Amended
Budget
12 Month
Preliminary
Actual
Expenditures
Remaining
Budget Percent Used Requested Budget Change
Proposed
Budget
General Fund
100 General Fund
General Government
City Council 335,000 $ $ 171,951 $ 163,049 51% - 335,000 City Manager 509,300 486,454 22,846 96% 127,100 636,400 City Clerk 564,700 360,011 204,689 64% (170,600) 394,100 City Attorney 312,000 229,012 82,988 73% - 312,000
Economic Development 357,600 269,651 87,949 75% - 357,600 Administrative Services 1,044,500 961,279 83,221 92% 29,000 1,073,500 Human Resources 308,100 249,949 58,151 81% - 308,100
IT Services 337,900 316,786 21,114 94% 22,200 360,100
Community Services 415,500 320,029 95,471 77% - 415,500 O'Brien Park 2,500 5,063 (2,563) 203% 3,400 5,900
Ball Fields 21,600 11,821 9,779 55% - 21,600
Malaga Park - 62 (62) 0% 100 100
11 Acre Park 1,500 2,650 (1,150) 177% 1,200 2,700
27 Acre Park 5,500 6,975 (1,475) 127% 1,500 7,000
20 Acre Park 41,400 9,909 31,491 24% - 41,400
Non-Departmental/Facilities 3,543,100 2,665,341 877,759 75% (476,200) 3,066,900 General Government Total 7,800,200 6,066,944 (6,066,944) 78% (462,300) 7,337,900 Community Development
Community Development Administration 126,500 150,891 (24,391) 119% 39,100 165,600 Planning Commission 19,600 19,058 542 97% 1,500 21,100
Building and Safety 1,119,800 826,711 293,089 74% (105,000) 1,014,800 Planning 852,300 680,736 171,564 80% - 852,300
Development Engineering 643,400 516,486 126,914 80% - 643,400 Cannabis Compliance 51,300 26,125 25,175 51% 300 51,600 Code Enforcement 581,900 509,649 72,251 88% 3,900 585,800 Community Development Total 3,394,800 2,729,656 665,144 80% (60,200) 3,334,600 Public Works/Engineering 634,000 400,158 (400,158) 63% 634,000 - Public Safety
Office of Emergency Mgmt 99,300 65,175 34,125 66% - 99,300 Police 5,234,500 4,324,580 909,920 83% - 5,234,500
Fire 2,992,800 1,864,367 1,128,433 62% - 2,992,800
Animal Control 613,100 413,325 199,775 67% - 613,100
Public Safety Total 8,939,700 6,667,447 2,272,253 75% 8,939,700 - 100 General Fund Total 20,768,700 15,864,205 (3,529,705) 76% (522,500) 20,246,200 103 Calpers Pension Liability
Calpers Pension Liability - - - 0% - -
Total Calpers Pension Liability - - - 0% - -
105 Asset Replacement Fund
Asset Replacement Fund - - - 0% - -
Total Asset Replacement - - - 0% - -
110 Development Agreement
20 Acre Park Improvements CIP099 - - - 0% - -
Second Fire Station CIP093 - - - 0% - -
Total Development Agreement - - - 0% - -

CITY OF WILDOMAR
Expenditure Status Report
4th Quarter FY2024-25
July 1, 2024 to June 30, 2025
11 493

Fund Amended
Budget
12 Month
Preliminary
Actual
Expenditures
Remaining
Budget Percent Used Requested Budget Change
Proposed
Budget

CITY OF WILDOMAR
Expenditure Status Report
4th Quarter FY2024-25
July 1, 2024 to June 30, 2025
115 American Rescue Plan Act
ARPA Funds 1,801,200 971,214 829,986 54% (500,000) 1,301,200 Total ARPA 1,801,200 971,214 829,986 54% (500,000) 1,301,200 120 Measure AA
Public Works/Engineering 3,491,000 777,679 2,713,321 22% (2,446,500) 1,044,500 Auditing/Admin Services 8,100 4,683 3,417 58% - 8,100
City Clerk 15,900 13,707 2,193 86% 100 16,000
Non-Departmental/City Facilities - 237 (237) 0% 400 400 Code Enforcement 195,200 121,436 73,764 62% - 195,200
Police 1,042,300 1,126,296 (83,996) 108% 311,900 1,354,200 Fire 1,954,600 1,215,965 738,635 62% - 1,954,600
Community Services-Homeless Program 365,900 125,324 240,576 34% - 365,900 Total Measure AA 7,073,000 3,385,327 3,687,673 48% (2,134,100) 4,938,900 125 General Plan Update
General Plan Update 400,000 272,498 127,502 68% 400,000 - Total General Plan Update 400,000 272,498 127,502 68% - 400,000 130 Field Operations Center
Field Operations Center - 20,955 (20,955) 0% 25,200 25,200 Total Field Operations Center - 20,955 (20,955) 0% 25,200 25,200 All General Funds Total: 30,042,900 20,514,198 1,094,502 68% (3,131,400) 26,911,500 12 494

Fund Amended
Budget
12 Month
Preliminary
Actual
Expenditures
Remaining
Budget Percent Used Requested Budget Change
Proposed
Budget

CITY OF WILDOMAR
Expenditure Status Report
4th Quarter FY2024-25
July 1, 2024 to June 30, 2025
Non-General Funds
200-GAS TAX
Public Works/Engineering 1,142,200 889,812 252,388 78% 1,142,200 - Total Gas Tax 1,142,200 889,812 252,388 78% - 1,142,200 201 MEASURE A
Contractual Services 175,000 67,512 107,488 39% 175,000 - Clinton Keith Widening CIP025 - 1,095 (1,095) 0% - -
Bundy Canyon/Scott Rd Widen CIP026 - 102 (102) 0% - -
Palomar Widening CIP028 355,000 95,754 259,246 27% 355,000 - Wildomar Channel Trail Gates CIP043 5,000 - 5,000 0% - 5,000 Mission Trail/ Sedco Sidewalk CIP044 15,000 8,597 6,403 57% 15,000 - Pavement Management Program CIP050 25,000 4,165 20,835 17% 25,000 - Local Road Safety Program CIP051 50,000 - 50,000 0% 50,000 - Pavement Rehab Program CIP057 165,000 11,578 153,422 7% 165,000 - 27 Acre Park Project CIP062 13,900 13,825 99% 75 13,900 - Line C Basin CIP063 23,000 12,447 10,553 54% 23,000 -
Misc Drainage Improvements CIP069 10,000 - 10,000 0% 10,000 - Sedco MDP Storm Drain CIP086 17,500 640 16,860 4% 17,500 - Harvest Wy East/ Bundy Canyon Traffic Signal CIP088 202,100 9,809 192,291 5% 202,100 - Traffic Signal Retrofits & Upgrd. CIP089 205,000 10,994 194,006 5% 205,000 - Bundy Canyon West Widening & ATP CIP090 - 13 (13) 0% - - Catch Basin Retrofit Project CIP091 - 137 (137) 0% - -
Bundy Canyon Sidewalk & Bike Lanes CIP092 - 49 (49) 0% - - Sedco Blvd Rdwy Safety CIP096 - 3,073 (3,073) 0% - -
Pedestrian Crosswalk Enhancement CIP097 25,000 87 24,913 0% 25,000 - Wildomar Trail Interchange Restriping CIP103 85,000 17,443 67,557 21% 85,000 - Engineering Standards & Guidelines CIP104 25,000 14,356 10,645 57% 25,000 - 1,396,500 271,674 1,124,826 19% 1,396,500 -
Public Works/Engineering 465,300 146,429 318,871 31% 465,300 - Total Measure A 1,861,800 418,103 1,443,697 22% - 1,861,800 202 TDA
Palomar Widening CIP028-2 216,500 51,275 165,225 24% - 216,500 Total TDA 216,500 51,275 165,225 24% - 216,500
203 AQMD
Public Works/Engineering 6,900 4,500 2,400 65% - 6,900
Right-of-Way Enhancement Program CIP066 77,500 - 77,500 0% 77,500 - Total AQMD 84,400 4,500 79,900 5% - 84,400
204 WASTE SERVICES
Public Works 109,600 102,662 6,938 94% 3,700 113,300
General Government 10,300 2,526 7,774 25% (3,700) 6,600 Total Waste Services 119,900 105,188 14,712 88% - 119,900 205 SLESF-COPS Grant
SLESF-COPS Grant 165,000 - 165,000 0% 35,000 200,000
Total SLESF 165,000 - 165,000 0% 35,000 200,000
206 CDBG
Sedco Sidewalk Improvement III - - - 0% - -
Total CDBG - - - 0% - -
207 PEG Grant
Services and Equipment 36,800 8,536 28,264 23% - 36,800 Total PEG Grant 36,800 8,536 28,264 23% - 36,800
208 Streetlight
Public Works 176,200 - 176,200 0% 176,200 -
Total Streetlight Fund 176,200 - 176,200 0% 176,200 -
13 495

Fund Amended
Budget
12 Month
Preliminary
Actual
Expenditures
Remaining
Budget Percent Used Requested Budget Change
Proposed
Budget

CITY OF WILDOMAR
Expenditure Status Report
4th Quarter FY2024-25
July 1, 2024 to June 30, 2025
210 Grants
CalRecycle SB1383 Grant 103,000 51,951 51,049 50% 103,000 - CalRecycle CCPP Grant 10,000 - 10,000 0% - 10,000
CIRA Safety/Loss Grant 7,000 6,784 216 97% - 7,000
940 Litter Abatement Grant 8,000 6,690 1,310 84% - 8,000 Total Grants 128,000 65,425 62,575 51% - 128,000
300 Cemetery 1,760,500 894,432 866,068 51% (436,800) 1,323,700 Cemetery 1,760,500 894,432 866,068 51% (436,800) 1,323,700 302-Cemetery Capital Improvement Projects
Cemetery Frontage Improvements CIP067-1 1,879,500 90,073 1,789,427 5% 1,879,500 - Cemetery CIP 1,879,500 90,073 1,789,427 5% 1,879,500 -
422-Animal Shelter DIF 124,900 - 124,900 0% 124,900 -
Total Animal Shelter DIF 124,900 - 124,900 0% 124,900 - 423-Corp Yard DIF 50,000 1,795 48,205 4% - 50,000
Total Corportate Yard DIF 50,000 1,795 48,205 4% - 50,000 440-Trans-Road DIF 1,568,100 253,702 1,314,398 16% (1,197,600) 370,500 Total Trans - Road DIF 1,568,100 253,702 1,314,398 16% (1,197,600) 370,500 450- Trans -Signals DIF
342,000 23,621 318,379 7% (299,600) 42,400
Total Trans - Signals DIF 342,000 23,621 318,379 7% (299,600) 42,400 451- Drainage DIF
10,000 1,721 8,279 17% - 10,000
Total Drainage DIF 10,000 1,721 8,279 17% - 10,000
460-Park Land Acquisition DIF
63,000 - 63,000 0% - 63,000
Total Park Land Acquisition DIF 63,000 - 63,000 0% - 63,000 461- Park Improvements DIF
2,199,400 357,031 1,842,369 16% (1,715,000) 484,400
Total Park Improvement DIF 2,199,400 357,031 1,842,369 16% (1,715,000) 484,400 480-Multipurpose Trails DIF 98,200 - 98,200 0% (98,200) - Total Multipurpose Trails DIF 98,200 - 98,200 0% (98,200) - 500 Capital Reinvestment
198,000 175,583 22,417 89% 20,000 218,000
Total Capital Reinvestment 198,000 175,583 22,417 89% 20,000 218,000 501 RMRA Capital Projects
1,060,000 36,610 1,023,390 3% (998,100) 61,900
Total RMRA Capital Projects 1,060,000 36,610 1,023,390 3% (998,100) 61,900 502-Riverside County Fund Control (RCFC) - Local
57,500 17,299 40,201 30% - 57,500
Total RCFC 57,500 17,299 40,201 30% - 57,500
14 496

Fund Amended
Budget
12 Month
Preliminary
Actual
Expenditures
Remaining
Budget Percent Used Requested Budget Change
Proposed
Budget

CITY OF WILDOMAR
Expenditure Status Report
4th Quarter FY2024-25
July 1, 2024 to June 30, 2025
503-Transportation Uniform Mitigation Fee (TUMF) - Local Contractual Services 8,775,100 3,056,608 5,718,492 35% (6,186,400) 2,588,700 Salaries & Benefits - 30,034 (30,034) 0% 31,400 31,400
Right of Way - 194,575 (194,575) 0% 194,600 194,600
Legal Services - 51,614 (51,614) 0% 55,100 55,100
Total TUMF 8,775,100 276,222 8,498,878 3% (5,905,300) 2,869,800 506-Highway Safety Improvement Program (HSIP) - Federal 648,100 - 648,100 0% (648,100) -
Total HSIP 648,100 - 648,100 0% (648,100) -
507-State Funded Capital Projects - Miscellaneous - State 27 Acre Park CIP062 211,800 - 211,800 0% (211,800) -
Palomar Widening CIP028 16,000 - 16,000 0% (16,000) -
Total Miscellaneous State Funded Projects 227,800 - 227,800 0% (227,800) - 508-Local Capital Grants
Bundy Canyon Widening RCTC CIP026 - - - 0% - -
Clinton Keith Widening CIP025 177,000 176,945 100% 55 177,000 - Total Local Capital Grants 177,000 176,945 55 100% 177,000 - 509-Federal Grants
Sedco Blvd Safety Improvements CIP096 50,000 5,097 44,903 10% 50,000 - Total Local Capital Grants 50,000 5,097 44,903 10% - 50,000 601 LLMD 89-1C
Public Works/Engineering 112,500 103,836 8,664 92% 16,300 128,800 CIP 091 Catch Basin Retrofit 769,700 9,401 760,299 1% (700,000) 69,700 CIP 100 Maintenance District Enhancement Project - 7,480 (7,480) 0% 7,500 7,500 Streetlights 7,700 12,229 (4,529) 159% 10,200 17,900
Landscape 211,500 164,088 47,412 78% 27,400 238,900
LLMD 89-1C Total 1,101,400 297,034 804,366 27% (638,600) 462,800 602 CSA-22
Contractual Services 3,300 2,970 330 90% - 3,300
Electricity 14,400 10,370 4,030 72% 14,400 -
Street Lights 28,000 - 28,000 0% 28,000 -
CSA-22 45,700 13,340 32,360 29% - 45,700
603 - CSA 103
Landscape & Drainage 20,200 8,931 11,269 44% 20,200 -
Maintenance District Enhancement CIP0100 12,100 559 11,541 5% 12,100 - Street Lights 178,200 55,888 122,312 31% 178,200 -
CSA-103 210,500 65,378 145,122 31% - 210,500
604 - CSA 142
Public Works 1,500 - 1,500 0% - 1,500
Street Lights 30,900 8,869 22,031 29% 30,900 -
CSA-142 32,400 8,869 23,531 27% - 32,400
15 497

Fund Amended
Budget
12 Month
Preliminary
Actual
Expenditures
Remaining
Budget Percent Used Requested Budget Change
Proposed
Budget

CITY OF WILDOMAR
Expenditure Status Report
4th Quarter FY2024-25
July 1, 2024 to June 30, 2025
CFDs
605 CFD 2017 DIF Deferral
DIF Payment / Transfers Out 80,300 - 80,300 0% - 80,300 Contractual Services 3,500 3,267 233 93% - 3,500
CFD 605 83,800 3,267 80,533 4% - 83,800
606 CFD 2013-1
CFD 2013-1 Maintenance 75,900 54,850 21,050 72% - 75,900 Zone 3 88,300 19,240 69,060 22% - 88,300
Zone 4 1,900 941 959 50% - 1,900
Zone 5 58,600 18,519 40,081 32% - 58,600
Zone 8 10,300 322 9,978 3% - 10,300
Zone 9 12,100 - 12,100 0% - 12,100
Zone 10 47,700 12,222 35,478 26% - 47,700
Zone 11 15,500 224 15,276 1% - 15,500
Zone 13 1,300 - 1,300 0% - 1,300
Zone 14 7,500 - 7,500 0% - 7,500
Zone 15 16,200 - 16,200 0% - 16,200
Zone 16 5,500 - 5,500 0% - 5,500
Zone 18 21,900 - 21,900 0% - 21,900
Zone 19 82,300 3,707 78,593 5% - 82,300
Zone 21 2,900 - 2,900 0% - 2,900
Zone 24 178,300 - 178,300 0% 178,300 -
Total CFD's 626,200 110,025 516,175 18% - 626,200
607 CFD 2022-3
Public Works/Engineering 28,100 7,644 20,456 27% 300 28,400 Non Departmental 2,500 3,376,529 (3,374,029) 135061% 3,405,300 3,407,800 Total CFD 2022-3 30,600 3,384,173 (3,353,573) 11059% 3,405,600 3,436,200 608 CFD 2023-1
Public Works/Engineering 11,300 2,338 8,963 21% - 11,300 Total CFD 2023-1 11,300 2,338 8,963 21% - 11,300
610 CFD 2013-1 Special Tax B
Public Safety 233,000 - 233,000 0% 233,000 -
Non Departmental 2,800 - 2,800 0% - 2,800
Total CFD 2023-1 235,800 - 235,800 0% - 235,800
611 CFD 2022 Special Tax B
Public Works/Engineering 145,400 1,352 144,049 1% 145,400 - Total CFD 2022 Special Tax B 145,400 1,352 144,049 1% - 145,400 612 CFD 2022-1 Special Tax A
Public Works/Engineering 221,000 22,048 198,952 10% 221,000 - Total CFD 2022-1 221,000 22,048 198,952 10% - 221,000
613 CFD 2022-2 Special Tax A
Public Works/Engineering 30,600 261,482 (230,882) 855% 3,354,000 3,384,600 Total CFD 2022-2 30,600 261,482 (230,882) 855% 3,354,000 3,384,600 690 Measure Z - Parks
Community Services 109,200 90,493 18,707 83% 10,600 119,800 O'Brien Park 154,800 172,535 (17,735) 111% (10,600) 144,200 Heritage Park 53,500 38,708 14,792 72% - 53,500
Windsong Park 51,400 56,978 (5,578) 111% 500 51,900
Malaga Park 11,800 11,757 100% 43 2,300 14,100
Total Measure Z Park 380,700 370,472 10,228 97% 2,800 383,500 Non-GF Funds Total $26,375,300 $8,392,746 $17,982,554 32% $ (5,347,700) $ 21,027,600 Grand Total- All Funds $56,418,200 $28,906,944 $19,077,056 51% $ (8,479,100) $ 47,939,100 16 498
RESOLUTION NO. 2025 - _____

A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF WILDOMAR, CALIFORNIA, AUTHORIZING ADJUSTMENTS TO THE FY2024-25

BUDGETED REVENUES AND EXPENSES
WHEREAS, The City of Wildomar Biennial Budget for FY 2023-24 and FY 2024- 25 was approved by the Wildomar City Council on June 14th, 2023; WHEREAS, The City of Wildomar FY 2024-25 Amended Budget was amended and approved by the Wildomar City Council on June 12th, 2024; WHEREAS, The City of Wildomar FY 2024-25 Amended Budget was adjusted and approved by the Wildomar City Council on December 11
th, 2024;
WHEREAS, The City of Wildomar FY 2024-25 Amended Budget was adjusted and approved by the Wildomar City Council on February 12th, 2025; WHEREAS, The City of Wildomar FY 2024-25 Amended Budget was adjusted and approved by the Wildomar City Council on April 9th, 2025; WHEREAS, changing economic conditions, program and service reviews require that the original approved budget and authorized position schedule be regularly monitored and updated: and
NOW, THEREFORE, BE IT RESOLVED, that the City Council of the City of Wildomar authorizes the adjustments to the FY2024-25 Budgets decreasing the total amount of projected revenues to $53,960,500 and decreasing total projected expenditures to $47,939,100.

PASSED, APPROVED, AND ADOPTED this 9
th day of July, 2025.
______________________________
Ashlee DePhillippo
Mayor
APPROVED AS TO FORM: ATTEST:
______________________________ ______________________________ Thomas D. Jex Janet Morales, CMC
City Attorney City Clerk
499
FY2024-25 4th Quarter
Budget Report
July 9th, 2025
Adam Jantz – Finance Manager
500
Revenue
Adjustments
Increase Development Revenue $342,700
Property Taxes to Exceed Original Estimate
by $404,000
Over $750,000 in Investment Gains in
General Fund and $1.1million in NonGeneral Funds Due to Being 100% Invested Adjustments to Reimbursement Based
Capital Projects Revenue Based on Actual
Expenditures
501
General Fund
Expenditure
Adjustments
Increase City Manager Due to Cash-Outs and Settlements
City Clerk Decrease Due the Public Records Document
Scanning Project Continuing Into Next Fiscal Year and the Cancellation of One Election Due to Being Unopposed
Decrease Non-Departmental Due to Postponement of City
Hall Renovations
Increase Community Development Due to Cash-Outs
Decrease Building and Safety Due to Less Utilization of Contract Support
502
Non-General
Fund
Expenditure
Adjustments
Decrease ARPA for the Carryover of Cemetery
Frontage Improvement Expenditure to FY2025-
26 Decrease Measure AA Public Works for Capital
Project Expenditures Carried Over Into Next
Fiscal Year
Increase CFD2022-3 and CFD2022-2 For the
Disbursement of Proceeds form Bonds that Were
Issued In FY2024-25
Decrease Cemetery Expenditures for the
Carryover of Cemetery Frontage Construction to
FY2025-26
Decrease to Reimbursement Based Capital
Projects Expenditures Based on Actuals
503
504

KEY NOTES
FY2023-24 FY2024-25 FY2025-26 FY2026-27 FY2027-28 FY2028-29 FY2029-30 Actuals 4th Quarter
Budget Budget Budget Projection Projection Projection
BEGINNING FUND BALANCE $ 4,663,367 $ 8,241,861 $ 8,713,961 $ 8,927,460 $ 10,010,860 $ 10,541,560 $ 10,788,160 Operating Revenues
TOTAL TAXES 10,154,902 10,674,200 10,716,600 11,051,200 11,326,500 11,609,700 11,900,900 CANNABIS REVENUE 359,331 535,600 618,600 603,200 618,300 633,800 649,600 LICENSE & PERMIT FEES 3,840,305 4,339,700 3,738,900 4,323,600 3,895,600 3,993,000 4,092,800 FINES & FORFEITURES 66,610 80,000 103,500 105,100 107,700 110,400 113,200 USE OF MONEY AND PROPE 757,032 780,300 580,000 580,000 594,500 609,400 624,600 INTERGOVERNMENTAL REV 3,549,220 3,858,900 4,062,500 4,222,200 4,348,900 4,479,400 4,613,800 CURRENT SERVICE CHARGES 27,772 43,400 38,200 40,200 41,200 42,200 43,300 OTHER REVENUES 92,121 112,800 146,200 158,200 162,200 166,300 170,500 Total Operating Revenues 18,847,293 20,424,900 20,004,500 21,083,700 21,094,900 21,644,200 22,208,700 Operating Expenditures
GENERAL GOVERNMENT 3,972,817 5,267,900 5,866,400 5,883,800 5,983,700 6,179,300 6,286,600 COMMUNITY DEVELOPMENT 2,612,685 3,334,600 3,355,400 3,369,200 3,453,400 3,539,700 3,628,200 PUBLIC WORKS/ ENGINEERING 445,246 634,000 720,700 745,200 755,800 774,700 794,100 PUBLIC SAFETY 8,241,203 8,939,700 10,049,900 10,425,800 10,934,700 11,481,400 12,055,500 Total Operating Expenditures 15,271,950 18,176,200 19,992,400 20,424,000 21,127,600 21,975,100 22,764,400 Transfers In 385,906 293,400 521,400 549,700 563,400 577,500 563,400 Transfers Out (382,755) (2,070,000) (320,000) (126,000) - - - Projected Net Surplus/Deficit $ 3,578,494 $ 472,100 $ 213,500 $ 1,083,400 $ 530,700 $ 246,600 $ 7,700 ENDING FUND BALANCE 8,241,861 8,713,961 8,927,460 10,010,860 10,541,560 10,788,160 10,795,860 General Fund Five-Year Forecast
Proposed Projections
505

KEY ITEMS
Property Taxes High
General Fund Sales Tax Flat
Previous Year Had Higher Revenue Due to Rising
Property Valuations and Lower Expenditures Due to
Delayed Hiring
Now the Expenditures are Catching Up
Revenues Will Continue to Exceed Expenditures for
Next 5 Years
506
Questions?
507

CITY OF WILDOMAR

MEETING (CCR)

GENERAL BUSINESS
Agenda Staff Report # 3.2
Meeting Date: July 9, 2025
SUBJECT: City Hall Energy Efficiency Update
SUBMITTED BY: Daniel Torres, Community Services Director ACTION:

Receive update and discuss.

SUMMARY:

At a previous City Council meeting, staff was directed to provide a status update on the energy efficiency programs in which the City is currently participating. These efforts include two initiatives offered through the Western Riverside Council of Governments (WRCOG):

Inland Regional Energy Network (I-REN) – Energy Resilience Roadmap, and Energy Resilience Plan 2.0. These programs are designed to enhance the City’s energy efficiency, support sustainability goals, and improve long-term energy resilience.

BACKGROUND:

With the purchase of the City Hall building, the City has assumed full responsibility for maintaining all common areas, exterior walls, doors, the roof, HVAC systems, utilities, and other capital infrastructure. To ensure the building remains functional and safe, timely maintenance and long-term preservation efforts are essential. In support of these goals, City staff has engaged with WRCOG regarding programs that can enhance operational efficiency.

DISCUSSION:

In late September 2024, City staff attended a public sector workshop on the IREN Energy Resilience Roadmap Program. By November 2024, a consultant was assigned to work with the City of Wildomar and began reviewing utility data to assess energy usage across City facilities for the previous year. The analysis identified City Hall as the highest energy consumer, followed by Fire Station 61, Marna O’Brien Park, and the Wildomar Cemetery, in that order. The City opted to pursue a blended approach conducting a detailed audit for the City Hall facility while developing targeted recommendations for energy efficiency and resilience upgrades at the top three energy consuming sites.

In February, IREN consultants completed an ASHRAE-level audit of Wildomar City Hall.

Meanwhile, the team continues to gather data on Fire Station 61 and Marna O’Brien Park for inclusion in the Final Energy Resilience Roadmap. The IREN team is expected to contact City staff in the coming weeks to schedule the presentation of the final report.

In January of this year City Staff had attended a Community Resilience Center Workshop presented under WRCOG's Energy Resilience Plan 2.0. Must recently WRCOG has onboarded a consultant and is ready to begin the feasibility studies to determine if microgrids 508
and resilience centers can be implemented at city facilities. The work is grant funded and can be used to inform future grant applications for resilience centers or similar grants.

FISCAL IMPACT:

This is only a status report and therefore does not have any fiscal impact at this time.

ATTACHMENTS:

PRESENTATION: City Hall Energy Efficiency Updates
509

CITY HALL

ENERGY EFFICENCY
UPDATE
Daniel Torres, Community Services
510
WRCOG Programs
Energy Efficiency Updates

1. Highest Energy Usage:

I. City Hall,
II. Fire Station 61,
III.Marna O’ Brien Park, &
IV.Wildomar Cemetery

2. ASHRAE - Level Audit

3. Final Roadmap Plan

1. Feasibility Studies
• Microgrids
• Resilience centers

2. Review would support
future Grant applications

3. City participation started
late June 2025.

I-REN Ene rg y Re silie nce Pla n 2.0
511

CITY OF WILDOMAR

MEETING (CCR)

GENERAL BUSINESS
Agenda Staff Report # 3.3
Meeting Date: July 9, 2025
SUBJECT: Metal Shipping Containers within Agricultural and Rural Residential Zones
SUBMITTED BY: Abdu Lachgar, Senior Planner
PREPARED BY: Abdu Lachgar, Senior Planner
ACTION:

The Community Development (Planning) Department recommends the City Council take one of the following actions:

1. Direct Staff to Initiate an Ordinance to modify Section 17.185.070 of the WMC regarding the placement of metal shipping containers on certain areas of land within agricultural and rural residential zones as provided; or
Alternative actions:

2. Receive the staff report with no further direction to staff; or

3. Provide alternative direction to staff as it relates to metal shipping containers.

BACKGROUND:

Existing shipping container provisions within the Wildomar Municipal Code were inherited from the County of Riverside upon incorporation. Due to public concern over restrictive city regulations on shipping containers, the Wildomar Planning Commission requested research and additional information from Planning staff on how other jurisdictions are addressing this matter. On June 4, 2025, the Planning Commission received a staff report on research results and requested the City Council consider an amendment to the Development Code to update provisions and customize requirements for Wildomar while considering external provisions that may work in the city.

Currently, the City of Wildomar permits the placement of metal shipping containers only on properties with a minimum of 5 acres in certain zones, subject to specific restrictions and development standards. Conditional use permits (CUPs) may be required in some cases to ensure compatibility with surrounding uses. These provisions aim to ensure that the use of such containers aligns with the City’s land use goals, maintains neighborhood character, and minimizes adverse impacts. Recent inquiries and requests have prompted a review of the existing regulations to consider the potential for broader use of metal shipping containers in the City’s agricultural (A) and rural residential (R-R) zones, subject to appropriate conditions.

DISCUSSION:

Surrounding local jurisdictions vary in regulations as it relates to shipping (storage) containers. 512
Multiple local jurisdictions allow shipping containers as accessory storage uses on lots as small as 1 acre, as well as having container size limitations and requiring certain architectural treatments such as trim and color. In the majority of jurisdictions we surveyed, the maximum number of containers has been limited to 1 per property. A few jurisdictions, including Riverside County, allow multiple containers on bigger lots. Certain areas in Wildomar will benefit from modified allowances for shipping containers that may also reduce outdoor storage and blight.

Allowing metal shipping containers on parcels that are 1 acre or larger within agricultural and rural residential zones, subject to updated development standards is recommended by staff.

Setting minimum standards, such as requiring aesthetic enhancements (e.g., painting, screening, trim) to minimize visual impacts, and maintaining some form of alternative entitlement process for deviation will allow the city to manage the growing use of these containers in a regulated way to reduce impacts to surrounding properties. Updated provisions will provide property owners with additional storage options and support existing agricultural uses within the City with secure, weather-resistant storage, and may reduce unauthorized placement of containers. Enhanced design standards can help ensure there are no potential negative visual impacts for the city with residential neighborhood character in rural zones.

FISCAL IMPACT:

This is only a report requesting guidance from City Council for a future code amendment and therefore has no fiscal impact.

ATTACHMENTS:

Item 3.3 - PPT Final [7-9-25].pdf
513
Metal Shipping Containers within Agricultural
and Rural Residential Zones
City Council July 9, 2025
Agenda Item 3.3
Abdu Lachgar, Senior Planner
514
 The current regulations were inherited from the County upon incorporation.
 Currently, the City of Wildomar permits the placement of metal shipping containers on properties with 5+ acres.
 Due to public comment on existing regulation, the Planning Commission requested additional information from Planning staff.  Staff surveyed multiple local jurisdictions and presented findings to the Planning Commission as requested.
 The Planning Commission at its June 4th meeting requested direction from Council regarding an update to shipping container regulations. 515

RECOMMENDED CHANGES
 Modifying 17.185.070 (Metal Shipping Containers) to create more robust shipping container regulations within the City.
 Reducing minimum lot size to 1 acre in Rural Residential and Agricultural zones.
 Adding more robust regulations regarding aesthetics, location, and screening.
516

RECOMMENDATION
 The Planning Department recommends the City Council take the following actions:
1) Initiate an ordinance to modify Section 17.185.070 of the WMC regarding the placement of metal shipping containers on certain areas of land within agricultural and rural residential zones as provided; or
Alternative actions:
2) Receive and file the staff report with no further direction for staff; or
3) Provide alternative direction for staff as it relates to metal shipping containers. 517

CITY OF WILDOMAR

MEETING (CCR)

FUTURE AGENDA ITEMS
Meeting Date: July 9, 2025
SUBJECT: Future Agenda Items
SUBMITTED BY: Janet Morales
ACTION:

Title- Councilmember-Anticipated Date

1. Expand Pavement Management/Road Rehab Program for private and public roads - Marquez - Oct. 2025

2. Discuss restricting certain future uses on major corridors/ restrict gas stations & car washes - Marquez - July 2025

3. Street Lighting Options for neighborhoods that don't currently have lighting - Marquez - TBD

4. Discuss potential Public Safety Subcommittee - DePhillippo - TBD

5. Park Rental Policy - Morabito - Aug. 2025

6. Shed Setback from property line - DePhillippo - Sept. 2025

7. Solar/Battery back up for City Hall - DePhillippo - July 2025

8. Collaboration with Native Plant Network - Marquez - Aug. 2025 518

CITY OF WILDOMAR

MEETING (CCR)

CONSENT CALENDAR
Agenda Staff Report # 1.1
Meeting Date: July 9, 2025
SUBJECT: Minutes - June 11, 2025 - Regular Meeting
SUBMITTED BY: Janet Morales, City Clerk
ACTION:

Approve the minutes as presented.

ATTACHMENTS:

Minutes
519
520
521
522
523
524
525
526
527
528
529
530
531

CITY OF WILDOMAR

MEETING (CCR)

CONSENT CALENDAR
Agenda Staff Report # 4.2
Meeting Date: July 9, 2025
SUBJECT: June 2025 Cemetery Warrant Register
SUBMITTED BY: Nicholas Neidiffer, Accountant I
PREPARED BY: Nicholas Neidiffer, Accountant I
ACTION:

Approve the following:

For Fiscal Year 2024/2025

1. Warrant Register dated 6-5-2025 in the amount of $2,915.29.

2. Warrant Register dated 6-12-2025 in the amount of $4,790.74.

3. Warrant Register dated 6-19-2025 in the amount of $6,151.24.

SUMMARY:

June 2025 Cemetery Warrant Register
DISCUSSION:

The Wildomar Cemetery District requires that the Trustees audit payments of demands and direct the General Manager to issue checks. The Warrant Registers are submitted for approval.

ACCOUNT CODE:

Funds 300 and 302
FISCAL IMPACT:

These Warrant Registers will have a budgetary impact in the amount and fiscal year noted in the recommendation section of this report. These costs are included in the Fiscal Year 2024/25 Budgets.

ATTACHMENTS:

Warrant Regsiter Cemetery June 2025.pdf
532
Transaction Name Bill Date Payment Date Fund Line Amount (Debit) Vendor Memo Bill #55341 5/6/2025 6/5/2025 302 - Cemetery Capital Improvement Fund 1,536.86 MARK THOMAS & COMPANY INC. CIP 067 Cemetery Frontage Bill #55463 5/15/2025 6/5/2025 302 - Cemetery Capital Improvement Fund 817.11 MARK THOMAS & COMPANY INC. CIP 067 Palomar Widening Bill #052825-7258 5/28/2025 6/5/2025 300 - Cemetery 210.07 EDISON 04/28/25-05/27/25 Elec 21400 Palomar (Cemetery) Bill #6114148893 5/22/2025 6/5/2025 300 - Cemetery 14.97 VERIZON WIRELESS 04/23/25-05/22/25 Cemetery/Comm Svs Bill #6114148893 5/22/2025 6/5/2025 300 - Cemetery 51.97 VERIZON WIRELESS 04/23/25-05/22/25 Cemetery Bill #6114148893 5/22/2025 6/5/2025 300 - Cemetery 51.97 VERIZON WIRELESS 04/23/25-05/22/25 Cemetery Bill #05E8710073513 5/22/2025 6/5/2025 300 - Cemetery 101.56 PRIMO BRANDS Water Services 04/21/25-05/20/25 Bill #8010902463 5/25/2025 6/5/2025 300 - Cemetery 130.78 STERICYCLE, INC Contractual Shredding Svc Bill #1551232 3/31/2025 6/12/2025 302 - Cemetery Capital Improvement Fund 4,790.74 INTERWEST CONSULTING GROUP CIP 028-2 Palomar Widening Phase 2 - March 2025 Bill #725040424 5/19/2025 6/19/2025 302 - Cemetery Capital Improvement Fund 832.00 GEOCON WEST, INC. Professional Services Rendered Through 4/20/2025 Bill #23164190 4/30/2025 6/19/2025 302 - Cemetery Capital Improvement Fund 511.13 ST. FRANCIS ELECTRIC Traffic Signal Extra Work- CIP -Related (26%) Bill #9323409213 5/31/2025 6/19/2025 300 - Cemetery 150.07 CINTAS CORPORATION SD Eyewash Service Agreement Bill #12371 5/22/2025 6/19/2025 300 - Cemetery 310.00 RIGHTWAY (1) Septic Pump 21400 Palomar Street Bill #4232879873 6/5/2025 6/19/2025 300 - Cemetery 30.97 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4232879873 6/5/2025 6/19/2025 300 - Cemetery 32.69 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4232879873 6/5/2025 6/19/2025 300 - Cemetery 29.27 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4232879873 6/5/2025 6/19/2025 300 - Cemetery 29.27 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4232879873 6/5/2025 6/19/2025 300 - Cemetery 5.43 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4233609556 6/12/2025 6/19/2025 300 - Cemetery 30.97 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4233609556 6/12/2025 6/19/2025 300 - Cemetery 32.69 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4233609556 6/12/2025 6/19/2025 300 - Cemetery 29.27 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4233609556 6/12/2025 6/19/2025 300 - Cemetery 29.27 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4233609556 6/12/2025 6/19/2025 300 - Cemetery 5.43 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #13644356 5/27/2025 6/19/2025 300 - Cemetery 1,520.73 ELSINORE VALLEY MUNICIPAL, WATER DISTRICT04/17/25-05/18/25 Cemetery Water Services Bill #149362 5/28/2025 6/19/2025 300 - Cemetery 266.44 AUTHENTIC PROMOTIONS.COM Cemetery Reproductions - Pens Bill #000971 5/1/2025 6/19/2025 300 - Cemetery 270.00 GOPHER SQUAD Gopher Treatment Bill #001013 6/4/2025 6/19/2025 300 - Cemetery 270.00 GOPHER SQUAD Gopher Treatment Bill #16905133 6/18/2025 6/19/2025 300 - Cemetery 691.76 ALLIED UNIVERSAL JANITORIAL SERVICES Cemetary Bill #16905133 6/18/2025 6/19/2025 300 - Cemetery 66.67 ALLIED UNIVERSAL JANITORIAL SERVICES Supplies (Cemetary) Bill #17112649 5/29/2025 6/19/2025 300 - Cemetery 691.76 ALLIED UNIVERSAL JANITORIAL SERVICES Cemetary Bill #17112649 5/29/2025 6/19/2025 300 - Cemetery 66.67 ALLIED UNIVERSAL JANITORIAL SERVICES Supplies (Cemetary) Bill #4232250426 5/30/2025 6/19/2025 300 - Cemetery 30.19 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4232250426 5/30/2025 6/19/2025 300 - Cemetery 31.89 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4232250426 5/30/2025 6/19/2025 300 - Cemetery 28.48 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4232250426 5/30/2025 6/19/2025 300 - Cemetery 28.48 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4232250426 5/30/2025 6/19/2025 300 - Cemetery 5.33 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4231374183 5/22/2025 6/19/2025 300 - Cemetery 30.19 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4231374183 5/22/2025 6/19/2025 300 - Cemetery 31.90 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4231374183 5/22/2025 6/19/2025 300 - Cemetery 28.48 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4231374183 5/22/2025 6/19/2025 300 - Cemetery 28.48 CINTAS CORPORATION Staff Uniform & Towel Maintenance Bill #4231374183 5/22/2025 6/19/2025 300 - Cemetery 5.33 CINTAS CORPORATION Staff Uniform & Towel Maintenance TOTAL: 13,857.27
533

CITY OF WILDOMAR

MEETING (CCR)

CONSENT CALENDAR
Agenda Staff Report # 4.3
Meeting Date: July 9, 2025
SUBJECT: May 2025 Cemetery Treasurers Report
SUBMITTED BY: Adam Jantz, Finance Manager
PREPARED BY: Adam Jantz, Finance Manager
ACTION:

Approve the Treasurer’s Report for May 2025.

SUMMARY:

May 2025 Cemetery Treasurer’s Report
DISCUSSION:

Attached is the Treasurer’s Report for Cash and Investments for the month of May 2025.

ACCOUNT CODE:
300-1011
301-1011
FISCAL IMPACT:

This is only a report of balances for the Cemetery and therefore has no fiscal impact.

ATTACHMENTS:

May 2025 Cemetery Treasurer's Report.pdf
534

PERCENT

OF DAYS STATED
FUND BOOK VALUE FACE VALUE MARKET VALUE PORTFOLIO TO MAT. RATE 301 $ 445,057.85 $ 445,057.85 $ 445,057.85 28.78% N/A 4.420% 300 $ 1,080,734.60 $ 1,080,734.60 $ 1,101,491.29 71.22% 941 4.210% $ 1,525,792.45 $ 1,525,792.45 $ 1,546,549.14 100.00%
+ + WITHDRAWALS/

BEGINNING DEPOSITS/ INTEREST SALES/ ENDING STATED

FUND BALANCE PURCHASES DEPOSITED MATURITIES BALANCE RATE 301 $ 443,392.28 $ - $ 1,665.57 $ - $ 445,057.85 4.420% 300 $ 1,077,310.70 $ - $ 3,423.90 $ - $ 1,080,734.60 4.210% $ 1,520,702.98 $ - $ 5,089.47 $ - $ 1,525,792.45
City Treasurer
In compliance with the California Code Section 53646, as City Treasurer for the Wildomar Cemetery District, I hereby certify that sufficient investment liquidity and anticipated revenues are available to meet the District's expenditure requirements for the next six months.

I also certify that this report reflects all Government Agency pooled investments and all of the District's Bank Balances.

Heidi Schrader 6/16/2025
Heidi Schrader Date
TOTAL

WILDOMAR CEMETERY DISTRICT

TREASURER'S REPORT FOR

CASH AND INVESTMENT PORTFOLIO
May 2025

DISTRICT INVESTMENT
ISSUER
ISSUER
TOTAL

CAMP POOL

CAMP MANAGED ACCOUNT

CAMP POOL

CAMP MANAGED ACCOUNT
535