Loading...
HomeMy WebLinkAboutResolution - 2007-R0204 - Call Public Hearing - Preliminary Service & Assesment Plan, Vintage Township PID - 05_24_2007Resolution No. 2007-RO204 Nay 24, 2007 Item No. 5.13 RESOLUTION NO. A RESOLUTION ACCEPTING THE PRELIMINARY SERVICE AND ASSESSMENT PLAN FOR THE VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT; SETTING A DATE FOR A PUBLIC HEARING; AUTHORIZING THE PUBLICATION OF NOTICE; AND ENACTING OTHER PROVISIONS RELATING THERETO WHEREAS, on January 12, 2007, pursuant to Resolution No. 2007-RO22, and in response to a petition submitted by Stellar Land Company, Ltd. and Vintage Land Company, Ltd. (collectively, the "Petitioner"), the City Council (the "City Council") of the City of Lubbock (the "City") exercised its powers under the Public Improvement District Assessment Act, Chapter 372, Texas Local Government Code (the "Act") and established the Vintage Township Public Improvement District for the land described on Exhibit A (the "District"); and WHEREAS, the petition called for the District to undertake certain improvement projects (the "Improvement Project") within the District, the costs of such Improvement Project to be paid for from the City's levy and collection of assessments on property within the District that is benefited by the Improvement Project; and WHEREAS, on February 14, 2007, (the "Effective Date"), the City published notice of its authorization of the District in the Lubbock Avalanche Journal, a newspaper of general circulation in the City; and WHEREAS, the Petitioner engaged the services of MuniCap, Inc. ("MuniCap") to prepare an initial service plan for the District; and WHEREAS, in consultation with the City and the Petitioner and their respective representatives, MuniCap has prepared a Preliminary Service and Assessment Plan for the District (the "Preliminary Service and Assessment Plan"), which provides an assessment plan for Improvement Area A (as defined in the Preliminary Service and Assessment Plan) of the District, identifies the nature of the improvement project (the "Improvement Project") to be undertaken by the City, identifies the boundaries of the District and Improvement Area A and defines and estimates the projected annual improvement costs; and WHEREAS, MuniCap has also prepared a Proposed Assessment Roll that identifies the land to be assessed and apportions the total costs of the Improvement Project to be assessed against property in the District in accordance with the requirements of Act; and WHEREAS, a copy of the Preliminary Service and Assessment Plan and the Proposed Assessment Rolls has been prepared and is attached to this Resolution as Exhibit B; and WHEREAS, the Preliminary Service and Assessment Plan provides for the method of assessment of the costs of the Improvement Project; and WHEREAS, the Proposed Assessment Rolls sets forth the proposed assessments against each benefited parcel of real property in the District and is attached as Exhibit D of the Preliminary Service and Assessment Plan in accordance with the method of assessment set forth therein; and WHEREAS, the City Council notes that the Preliminary Service and Assessment Plan may be amended with such changes as the City Council deems appropriate before such Preliminary Service and Assessment Plan is adopted by the City Council; and WHEREAS, the City has determined to call a public hearing regarding the levy of assessments pursuant to the Preliminary Service and Assessment Plan and Proposed Assessment Rolls pursuant to Section 372.016 of the Act; WHEREAS, the City desires to publish notice of a public hearing to adopt the Proposed Assessment Rolls and the Preliminary Service and Assessment Plan in order to provide notice to all interested parties of the City's proposed levy of assessments against property in the District, pursuant to Section 372.016 of the Act; WHEREAS, the City desires to file the Proposed Assessment Rolls with the City Secretary such that they are available for public inspection pursuant to Section 372.016 of the Act; and NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF LAVON, TEXAS, THAT: Section 1. Findings. The findings and determinations set forth in the preambles hereto are hereby incorporated by reference for all purposes. Section 2. Calliniz Public Hearing. The City Council hereby calls a public hearing for 10:00 a.m. on June 14, 2007, at the regular meeting place of the City Council, in the City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas, to consider approving the Preliminary Service and Assessment Plan, with such changes and amendments as the City Council deems necessary, and the Proposed Assessment Rolls with such amendments to the assessments on any parcel as the City Council deems necessary as the final Service and Assessment Plan and Assessment Rolls of the District, respectively. After all objections made at such hearing have been heard, the City council may (i) levy the assessments as special assessments against each parcel of property in the District as set forth in the Proposed Assessment Rolls; (ii) specify the method of payment of the assessment, and (iii) provide that assessments be paid in periodic installments. Notice of the hearing setting out the matters required by Section 372.016 of the Act shall be given by publication at least eleven (11) days before the date of the hearing, in a newspaper of general circulation in the City. Notice of such hearing shall also be given by the City Secretary, by mailing a copy of the notice containing the information required by Section 372.016(b) of the Act at least eleven (11) days prior to the hearing to the current address of each owner of property liable for an assessment in the Proposed Assessment Rolls as reflected on the tax rolls of the Collin County Appraisal District. All residents and property owners within the District, and all other persons, are hereby invited to appear in person, or by their attorney, and contend for or contest the Proposed Assessment Rolls, and the proposed assessments and offer testimony pertinent to any issue presented on the amount of the assessments, purpose of the assessments, special benefit of the assessments, and the costs -2- of collection and the penalties and interest on delinquent assessments. At or on the adjournment of the hearing conducted pursuant to Section 372.016 on the proposed assessments, the governing body of the municipality or county must hear and pass on any objection to a proposed assessment. The governing body may amend a proposed assessment on any parcel. The failure of a property owner to receive notice does not invalidate the proceeding. Section 3. Conduct of Public Hearing. The City Council of the City shall convene at the location and at the time specified in the notice described above for the public hearing and shall conduct the public hearing in connection with its approval of the Service and Assessment Plan and the Assessment Rolls of the District and the levy of the proposed assessments, including costs of collection, penalties and interest on delinquent assessments. At such public hearing, the City Council of the City will hear and pass on any objections to the Proposed Assessment Rolls and the levy of the proposed assessments (which objections may be written or oral). At or on the adjournment of the hearing, Council may amend a proposed assessment on any parcel. After all objections, if any, have been heard and passed upon, the City may (i) levy the assessments as special assessments against each parcel of property in the District as set forth in the Proposed Assessment Roll, (ii) specify the method of payment of the assessment, and (iii) provide that the assessments be paid in periodic installments. -3- Section 4. Filing of Plans and Assessment Rolls, The Proposed Assessment Rolls shall be filed in the office of the City Secretary and be made available to any member of the public who wishes to inspect the same. PASSED AND APPROVED this 24th day of May , 2007. ATTEST: Rebecca Garza, City Secretary APPROVED AS TO CONTENT: Rob n Assistant City Manager Development Services r DAVID A. MILLER, MAYOR APPROVED AS TO FORM: Jennifer TAffe, Attorney', Vinson WElkins, L.L.P. .Bond Counsel -4- EXHIBIT A BOUNDARIES The District includes approximately 276 acres located within the corporate limits of the City of Lubbock, Lubbock County, Texas (the "Property"). The Property covers a portion of an area from the north one-half of Section 23, Block E-2, City of Lubbock, Lubbock County, Texas, generally bounded by I I4th Street on the north, Quaker Avenue on the east, 122nd Street on the south and Slide Road on the west. The Property is more particularly described by metes and bounds in the description of the District attached as Exhibit A to the City's Resolution No. 2007- R022 creating the District and by a map available for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas. A-1 EXHIBIT B PRELIMINARY SERVICE AND ASSESSMENT PLAN THE VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT CITY OF LUBBOCK, TEXAS SERVICE AND A►.SSESSMENT PLAN MA►Y 9, 2007 THE VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT CITY OF LUBBOCK, TEXAS SERVICE AND ASSESSMENT PLAN Table of Contents Section l Plan Description and Defined Terms Section II Property Included in the PID 6 Section III Description of the Improvement Project 7 Section IV Sources and Uses of Funds 10 Section V Assessment Plan 12 Section VI Terms of the Assessments 15 Section V11 Assessment Roll 19 Section V I I I Miscellaneous Provisions ZO List of Exhibits Exhibit A The PID Map Exhibit B The Improvement Project Exhibit C Diagram of the Improvement Project Exhibit D Assessment Roll Section I PLAN DESCRIPTION AND DEFINED TERMS A. Introduction Chapter 372 of the Texas Local Government Code, "Improvement Districts in Municipalities and Counties" (as amended, the '"PID Act"), governs the creation of public improvement districts within the State of Texas. The City of Lubbock created the Vintage Township Public Improvement District (the "PID'") to acquire and finance public improvements associated with the Vintage Township planned development and for the benefit of certain property in the PID, all of which is located within the City. (Capitalized terms used herein shall have the meanings ascribed to them in Section 1.13 of this Service and Assessment Plan.) This Service and Assessment Plan has been prepared pursuant to Sections 372.013, 372.014, 372.015 and 372.016 of the PID Act. According to Section 372.013 of the PID Act, a service plan "must cover a period of at least five years and must also define the annual indebtedness and the projected costs for improvements. The plan shall be reviewed and updated annually for the purpose of determining the annual budget for improvements."" The service plan is included in Section 1V of this Service and Assessment Plan. Section 372.014 of the PID Act states that "an assessment plan must be included in the annual service plan." The assessment plan is described in Section V of this Service and Assessment Plan. Section 372.015 of the PID Act states that "the governing body of the municipality or county shall apportion the cost of an improvement to be assessed against property in an improvement district.- The method of assessing the Costs of the improvements to the property in the PID is included in Sections V and VI of this Service and Assessment Plan. Section 372.016 of the PID Act states that "after the total cost of an improvement is determined" the governing body of the municipality or county shall prepare a proposed assessment roll. The roll must state the assessment against each parcel of land in the district, as determined by the method of assessment chosen by the municipality or county under this subchapter." The Assessment Roll for the PID is included as Exhibit D of this Service and Assessment Plan. The Assessments as shown on the Assessment Roll are based on the method of assessment described in Section V of this Service and Assessment Plan. The City Council shall make all determinations necessary herein. The City Council intends for the obligations, covenants and burdens on the owner of the Assessed Property, including without limitation such owner's obligations related to the payment of the Assessments, to constitute a covenant running with the land. The Assessments levied hereby shall be binding upon the owners of Assessed Property. and their respective transferees, legal representatives, heirs, devisees, successors and assigns. The Assessments shall have lien priority as specified in the PID Act. This Service and Assessment Plan provides for improvements benefiting Improvement Areas I and 2. The City Council anticipates that improvements benefiting property within the PID and not in Improvement Areas I and 2 will be provided for in one or more amendments or supplements to this Service and Assessment Plan. B. Definitions The terms used herein shall have the following meanings: "Administrator" means the employee or designee of the City who shall have the responsibilities provided for herein, in the Bond Ordinance, or in another agreement approved by the City. "Annual Collection Costs" means the following actual or budgeted costs, as applicable, related to the annual collection of outstanding Assessments paid in installments: the costs or anticipated costs (i) of issuing, refunding or refinancing Bonds, (ii) of computing, levying, collecting and transmitting the Assessments (whether by the City, the Administrator or otherwise), (iii) of remitting the Assessments to the Trustee. (iv) of the City, the Administrator and Trustee (including legal counsel) in the discharge of their duties, (v) of complying with arbitrage rebate requirements, (vi) of complying with securities disclosure requirements, (vii) of the City in any other way related to the collection of the Assessments in installments, including, without limitation, maintaining the record of installments, payments and reallocations and/or cancellations of Assessments, and the repayment of the Bonds, including without limitation, any associated legal expenses, the reasonable costs of other consultants and advisors and contingencies and reserves for such costs as deemed appropriate by the City Council. "Annual Installment" means the sum of the Annual Installment Part A and the Annual Installment Part B. "Annual Installment Part A" means, with respect to each Parcel. each annual payment of the Assessment Part A. as shown on the Assessment Roll attached hereto as Exhibit D or an Annual Service Plan Amendment, and paid as provided in Section VI.F. The Annual Installment Part A includes principal and interest on the Series A Bonds and a portion of the Annual Collection Costs as shown on the Assessment Roll. Annual Collection Costs shall be allocated between the Annual Installment Part A and the Annual Installment Part B in proportion to the Annual Installment Part A and the Annual Installment Part B excluding Annual Collection Costs. "Annual Installment Part B" means, with respect to each Parcel, each annual payment of the Assessment Part B, as shown on the Assessment Roll attached hereto as Exhibit D or an Annual Service Plan Amendment, and paid as provided in Section VI.F. The Annual Installment Part B includes principal and interest on the Series B Bonds and a portion of the Annual Collection Costs as shown on the Assessment Roll. "Annual Service Plan Amendment" has the meaning set forth in the first paragraph of Section IV of this Service and Assessment Plan. "Assessed Property" means, for any year, Parcels within the PID other than Non -Benefited Property. "Assessment" means, with respect to each Parcel, the assessment imposed against such Parcel pursuant to the Assessment Ordinance and the provisions herein, as shown on the Assessment Roll, subject to reallocation among Parcels and reduction according to the provisions herein and the PID Act, including both the Assessment Part A and the Assessment Part B. "Assessment Ordinance" means the Assessment Ordinance approved by the City Council approving and adopting this Service and Assessment Plan. "Assessment Part A" means the portion of the Assessment imposed for the Improvement Project A as shown the Assessment Roll. "Assessment Part B" means the portion of the Assessment imposed for the Improvement Project B as shown the Assessment Roll. `Assessment Revenues" mean the revenues actually received by the City from Assessments. "Assessment Roll" means the document included in this Service and Assessment Plan as E_vitihit D, as updated, modified or amended from time to time in accordance with the procedures set forth herein and in the PID Act. "Bond Ordinance means the indenture, ordinance or similar document setting forth the terms and other provisions relating to the Bonds, as modified, amended and/or supplemented from time to time. "Bonds" means either or both the Series A Bonds and the Series B Bonds. "City" means City of Lubbock, Texas. "City Council"" means the duly elected governing body of the City. "Collection Costs" means the sum of Annual Collection Costs and Delinquent Collection Costs. "Costs" mean the actual or budgeted costs, as applicable, of all or any portion of the Improvement Project, as described in E_rhihit B of this Service and Assessment Plan, "Delinquent Collection Costs" mean interest, penalties and attorney's fees imposed with respect to delinquent installments of the Assessments in the same manner as for delinquent ad valorem taxes in accordance with §372.018(b) of the PID Act and the costs related to pursuing collection of a delinquent Assessment and foreclosing the lien against the Assessed Property, including attorney"s fees. "Developer" means Vintage Land Company, Ltd. "Equivalent Units" means, as to any Parcel, the number of dwelling units built or that may be built on the Parcel multiplied by the following factors for each land use classification as shown below: Land Use Class 1 Land Use Class 2 Land Use Class 3 3 1.00 per dwelling unit I.66 per dwelling unit 2.29 per dwelling unit The computation of the Equivalent Units as to a Parcel shall be calculated by the Administrator and confirmed by the City Council based on the information available regarding the use of the Parcel and the estimate as confirmed shall be conclusive as long as there is a reasonable basis for such determination. The number of units to be built on a Parcel may be estimated by net land area and reasonable density ratios. Any commercial property shall be classified as Land Use Class I with 1.000 square feet of gross leasable area being equal to one dwelling unit. "Improvement Area I" means the area of the PID to be unproved by Improvement Project A, consisting of the property shown within Improvement Area I on the PID Map. "Improvement Area 2" means the area of the PID to be improved by Improvement Project B, consisting of the property shown within Improvement Area 2 on the PID Map. "Improvement Project" means those public improvements providing a special benefit to the property in Improvement Area 1 or Improvement Area 2 and described in Exhibit B of this Service and Assessment Plan and Section 372.003 of the PID Act. "Improvement Project A" means the portion of the Improvement Project shown as the Improvement Project A in Exhibit B. which consists of improvements to be provided within Improvement Area 1. "Improvement Project B" means the portion of the Improvement Project shown as the Improvement Project B in Exhibit B, which consists of improvements to be provided within Improvement Area 2. "Land Use Class" means Land Use Class I. Land Use Class 2 and Land Use Class 3. "Land Use Class 1" means residential dwelling units of 2,100 square feet of living area or less. "Land Use Class 2" mean residential dwelling units with between 2,101 and 3,000 square feet of living area. "Land Use Class 3" mean residential dwelling units with greater than 3,001 square feet of living area. "Mandatory Prepayment Event" means the prepayment due pursuant to Section VLD of this Service and Assessment Plan. "Maximum Assessment" means the following amounts per Equivalent Unit for the Assessment Part A and the Assessment Part B: Part A $8.880 Part B $8,719 "Non -Benefited Property" means Parcels within the boundaries of the PID that accrue no special benefit from the Improvement Project, including Owner Association Property, Public Property, easements that create an exclusive use for a public utility provider, and property in the PID not in Improvement Areas I or 2. 4 "Owner Association Property" means property within the boundaries of the PID that is owned by or irrevocably offered for dedication to, whether in fee simple or through an exclusive use easement, a property owners" association (if not used in a trade or business to produce income) and available for use by property owners in general. "Parcel" means a parcel identified by either a tax map identification number assigned by the Lubbock County Central Appraisal District for real property tax purposes or by lot and block number in a final subdivision plat recorded in the real property records of Lubbock County, Texas or identified by any other reasonable means determined by the City Council. "PID" has the meaning set forth in the second paragraph of Section LA of this Service and Assessment Plan. "PID Act" means Texas Local Government Code Chapter 372, Improvement Districts in Municipalities and Counties. Subchapter A, Public Improvement Districts, as amended. "PID Map" means the map included as EvWbit A to the Service and Assessment Plan identifying the property included in the PID. "Prepayment Amount" means the amounts due upon a Mandatory Prepayment Event as set forth in Section VI.D of this Service and Assessment Plan. "Public Property" means property within the boundaries of the PID that is owned by or irrevocably offered for dedication to, whether in fee simple or through an exclusive use easement, the federal government, State of Texas, the City, a school district, a public utility provider or any other public agency or non-profit provider of public or charitable services (e.g. a 501 c-3 entity). "Series A Bonds" means any bonds or other debt secured by Assessment Part A. whether in one or more series, including refunding bonds, issued to finance the costs of the Improvement Project A. "Series B Bonds" means any bonds or other debt secured by Assessment Part B, whether in one or more series, including refunding bonds, issued to finance the costs of the Improvement Project B. "Service and Assessment Plan" means this Service and Assessment Plan prepared for the PID pursuant to Section 372.011 372.014, 372.015 and 372.016 of the PID Act. "Trustee" means the fiscal agent or trustee as specified in the Bond Ordinance, including a substitute fiscal agent or trustee. 5 Section 11 PROPERTY INCLUDED IN THE PID The PID is located in the City of Lubbock, Texas. A map of the property included in the PID is shown on E_0ibitA to this Service and Assessment Plan. The 275.5 acre development is expected to consist of approximately 1.200 residential units, parks, and associated rights of way, landscaping, and infrastructure necessary to provide roadways, drainage and utilities. Improvement Area I of the PID is expected to consist of the first two phases of the development, which includes approximately 242 units, as shown in Table I1-A. Improvement Area 2 of the PID is expected to consist of the second phase of the development, which includes approximately 137 units, as shown in Table II -A. The area within Improvement Areas I and 2 is shown in the PID Map included as Exhibit A. Bonds are initially being issued to provide Improvement Project A, which is located within Improvement Area 1, and Improvement Project B, which is located within Improvement Area 2. As are result, Improvement Area I is assessed for Improvement Project A and Improvement Area 2 is assessed for Improvement Project B. For purposes of allocating the Assessments, the property in each improvement area has been classified as either Assessed Property or Non -Benefited Property. Assessed Property is further classified as Land Use Class 1, Land Use Class 2 and Land Use Class 3. The following table shows the proposed units within each Land Use Class: Table 11-A Proposed Residential Land Use Land Use Class Unit Area Number of Units Improvement Improvement Area 1 Area 2 Land Use Class 1 2,100 SF or less 125 69 Land Use Class 2 2,101 to 3,000 SF 83 47 Land Use Class 3 Greater than 3,000 SF 34 21 Total 242 137 The estimated number of units and the classification of each unit are based upon the land use approvals for the project and the Developer's estimated highest and best use of the property within the PID. An explanation of the method of assessing property is included in Section V. N Section III DESCRIPTION OF THE IMPROVEMENT PROJECT Section 372.003 of the PID Act defines the public improvements that may be undertaken by a municipality or City through the establishment of a public improvement district, as follows: >72.003. Authorized Improvements (a) If the governing body of a municipality or county finds that it promotes the interests of the municipality or county, the governing body inay undertake an improvement project that confers a special benefit on a definable part of the municipality or county or the municipality's extraterritorial jurisdiction. A project may be undertaken in the municipality or county or the municipality's extraterritorial jurisdiction. (b) A public improvement project may include: (i) landscaping: (ii) erection of fountains, distinctive lighting, and signs: (iii) acquiring, constructing, improving, widening, narrowing, closing, or rerouting of sidewalks or of streets. any other roadways, or their rights -of -way; (iv) construction or improvement of pedestrian malls; (v) acquisition and installation of pieces of art; (vi) acquisition, construction, or improvement of libraries; (vii) acquisition. construction, or improvement of off-street parking facilities; (viii) acquisition, construction, improvement, or rerouting of mass transportation facilities; (ix) acquisition, construction, or improvement of water, wastewater, or drainage facilities or improvements; (x) the establishment or improvement of parks; (xi) projects similar to those listed in Subdivisions (i)-(x): (xii) acquisition, by purchase or otherwise, of real property in connection with an authorized improvement: (xiii) special supplemental services for improvement and promotion of the district, including services relating to advertising, promotion, health and sanitation, water and wastewater, public safety, security, business recruitment, development, recreation, and cultural enhancement; and (xiv) payment of expenses incurred in the establishment, administration and operation of the district. 7 After analyzing the improvements, the City has determined that the improvements authorized by the PID Act, shown on Evhibit B, should be acquired or constructed by the City and has further determined that Improvement Project A will be of special benefit to all Assessed Property within Improvement Area I of the PID and Improvement Project B will be of special benefit to all Assessed Property within improvement Area 2 of the PID. A. Acquisition and Construction of the Improvement Project The authorized improvements to be provided to the property in Improvement Area l consist of Improvement Project A. Improvement Project A is generally described as amenities and consists of. the design and construction of parks and greens together with any ancillary structures, features or amenities such as playgrounds, athletic facilities, pavilions, community facilities, bridges, walkways, lighting. benches, trash receptacles and similar items located therein along with all necessary grading, drainage and similar infrastructure involved in the construction of such parks and greens; landscaping, hardscaping and irrigation; the design, construction and maintenance of water features such as lakes, ponds and fountains distinctive lighting and signs; construction and improvement of pedestrian malls, passages or pathways including pedestrian bridges. design, construction and improvement of vehicular bridges and low water crossings; design, construction and improvement of community meeting halls or similar buildings; design, construction and improvement of community monuments, towers, and other amenity -type structures; acquisition and installation of art work; design, acquisition, installation and improvement of telecommunication and similar technology systems; along with any special supplemental services for improvement and promotion of Improvement Area A. Improvement Project A may also include the acquisition of any land needed for constructing public improvements thereon. Costs include regulatory fees, exactions, proffers, and professional fees. The authorized improvements to be provided to the property in Improvement Area 2 consist of Improvement Project B. Improvement Project B is generally described as infrastructure consisting of design, demolition, or construction of public improvements, including earthwork, cut and fill, storm water drainage, public street any alleys, public walkways, water and sanitary sewer, public utilities, lighting, signage. all for the specific benefit of Improvement Area 2. Improvement Project B may also include the acquisition of any land needed for the constructing the public improvements thereon. Costs include regulatory fees, exactions, proffers, and professional fees. As shown in Exhibit B, the construction costs of Improvement Project A are estimated to be $2,930,822. "The construction costs of Improvement Project B are estimated to be $2,655,769. The detailed costs of each Improvement Project are shown in E_Oibit B. The City is hereby authorizing the construction and acquisition of the Improvement Project. The Improvement Project will be provided to the extent funds are available from the Bonds to fund such Improvement Project. 8 B. Maintenance of the Improvement Project Initially, the cost of the maintenance, operation and other supplemental services relating to the Improvement Project to be funded through assessments on Assessed Property is $0 because the City is arranging with the local homeowners' association for such maintenance, operation and supplemental services and such costs will be paid from funds provided by the homeowners' association. The collection of assessments for such purposes will be necessary only in the event that the homeowners' association fails to operate and maintain the public improvements in a manner consistent with the City's standards for maintenance and operation of similar public improvements throughout the City. In the event it becomes necessary for the City to collect assessments for these purposes, a budget will be determined annually by the City and will be included in a Service Plan Amendment along with amendments to the Assessment Roll reflecting assessments (the "Maintenance Assessment") based on such budget for maintenance, operation and necessary supplemental services, if any. The Maintenance Assessment shall be collected in the manner and at the time provided for in the Service Plan Amendment and shall be subject to the same penalties and procedures applicable to collection of the Annual Installments. Section IV SOURCES AND USES OF FUNDS Section 372.013 of the PID Act requires this Service and Assessment Plan to "cover a period of at least five years and must also define the annual indebtedness and the projected costs for improvements. The plan shall be reviewed and updated annually for the purpose of determining the annual budget for improvements." Such annual update to this Service and Assessment Plan is herein referred to as the "Annual Service Plan Amendment." The table below shows estimated sources and uses of funds to finance the improvement Project, including the indebtedness to be incurred and the projected costs for the improvements. Table IV -A Sources and Uses of Funds Sources of Funds Improvement Project A Improvement Project B Total Series A Bonds Series B Bonds Bond proceeds $2.750,000 $1.550,000 $4,300.000 Private funds 450.1815 181,000 631,815 Total Sources of Funds $3,200,815 $1.731,000 $4,931,815 Uses of Funds: Improvement Project $2,594,141 $1,318,718 $3,912,859 Costs of issuance 150.000 150,000 300,000 Underwriter's discount' 55,000 31,000 86,000 Capitalized interest 155.859 92,022 247.881 Reserve Fund 245,815 139,260 385,075 Rounding Total Uses of Funds $3,200.815 $I,731,000 $4,931,8I5 Private funds are expected to pay the costs of issuance and the reserve fund for the Series A Bonds and costs of issuance for the Series B Bonds. The Series A Bonds and the Series B Bonds are each expected to be issued in 2007. All of these costs and indebtedness are expected to be incurred over a period of five years or less. The Series A Bonds will finance the Improvement Project A and Series B Bonds will finance the Improvement Project B. The Improvement Projects will be provided to the extent bond proceeds are available to fund the improvements. The Assessments shall be imposed in an amount equal to the Bonds to be issued, which includes both the construction and financing costs of the Improvement Projects. This sources and uses of funds table is subject to revision and the actual sources and uses of finds for any line item may be different than shown above. The sources and uses of funds shown above shall be updated upon the issuance of Bonds and each year in the Annual Service Plan Amendment to reflect budget revisions and actual costs. The Annual Service Plan Costs of issuance and underwriter's discount will be paid with private funds, not bond proceeds. H Amendment shall include an operating budget once Bonds have been issued, including revised Annual Collection Costs, as determined and approved by the City. The amount of the Assessments and the Annual Installments depend on a certain interest rate assumption, assumed to be 5.50 percent herein, A higher interest rate would require the amount of the Bonds to be issued to be reduced. resulting in a reduction in the Assessments and the public improvements that could be provided from bond proceeds. In such event, the Service and Assessment Plan shall be updated to reflect these changes. Section V ASSESSMENT PLAN A. Introduction The PID was created, each Assessment is being levied and Bonds issued pursuant to the PID Act. Section 372.015 of the PID Act, "Determination of Assessment," provides as follows: (a) The governing body of the municipality or county shall apportion the cost of an improvement to be assessed against property in an improvement district. The apportionment shall be made based on special benefits accruing to the property because of the improvement. (b) Cost of an improvement may be assessed: (1) equally per front foot or square foot- (2) according to the value of the property as determined by the governing body, with or without regard to improvements on the property; or (3} in any other manner that results in imposing equal shares of the cost on property similarly benefited. (c) The governing body may establish by ordinance or order: ( l) reasonable classifications and fonnulas for the apportionment of the cost between the municipality or county and the area to be assessed; and (2) the methods of assessing the special benefits for various classes of improvements. (d) The amount of assessment for each property owner may be adjusted following the annual review of the service and assessment plan. This section of this Service and Assessment Plan explains the allocation of the Assessments on the basis of the special benefits accruing to property within the PID such that equal shares of the costs are apportioned to property similarly benefited. B. Allocation of Assessments The total of the Asscssments are equal to or less than the total costs of the Improvement Project, including the costs related to the issuance of Bonds for each Improvement Project. The total of the Assessment Part A is equal to or less than the total costs of the Improvement Project A and the total of the Assessments Part B is equal to or less than the total costs of the Improvement Project B. The Assessments Part A are equal to or less than the costs of Improvement Project (including any costs related to the issuance of Bonds for the Improvement Project) and the Assessments Part B are equal to or less than the costs of Improvement Project B (including any costs related to the issuance of the Bonds for the Improvement Project). Improvement Project A is allocated to the Parcels within Improvement Area I, as these improvements are entirely located within and 12 made for the purpose of benefiting the property within Improvement Area 1. Improvement Project B is allocated to the Parcels within Improvement Area 2. as these improvements are entirely located within and made for the purpose of benefiting the property within Improvement Area 2. The Assessments are allocated to the Parcels within the Improvement Areas according to reasonable classifications of the property in the PID. These classifications are as follows: Land Use Class I Land Use Class 2 Land Use Class 3 Unit size 2, 100 SF or less Unit size 2, 101 SF to 1.000 SF Unit size greater than 3, 001 SF The Assessments, and therefore the costs of each Improvement Project, are allocated to the Parcels equally per unit for units in each Land Use Class. The allocation of the Assessments between each class is based on the relative size of the average unit in each class. Allocating assessments on the basis of unit size should reasonably approximate the similarity of benefit each property receives from the Improvement Projects. Studies have shown that larger, more expensive homes produce additional trips on roads compared to smaller, less expensive homes. A similar analogy can be made to other types of improvements, including improvements that enhance the appearance and quality of a community. Larger homes are likely to on average produce more trips on the roads, use more water and produce more storm and sanitary sewer. Larger homes are likely to experience more increase in value from amenities provided to the PID. For all of these reasons, allocating Assessments on the basis of unit size within each Land Use Class should result in a reasonable allocation of costs in proportion to the benefit each property receives. Allocating Assessments on the basis of average unit size within each Land Use Class results in Equivalent Units as follows: Land Use Class 1 1.00 Land Use Class 2 1.66 Land Use Class 3 2.29 Equivalent Units are simply the relative costs allocated on the basis of each unit. The Assessments Part A are allocated to each Parcel in Improvement Area I on the basis of the Equivalent Units of each Parcel within Improvement Area 1. The Assessments Part B are allocated to each Parcel in Improvement Area 2 on the basis of the Equivalent Units of each Parcel within Improvement Area 2. The following table shows the allocation of the Assessments for each Land Use Class based on the Equivalent Units for each class: 13 Table V-A Assessment for each Land Use Class Land Use Class Equivalent Assessment Assessment Units Part A Part B Land Use Class l 1.00 $8,073 $7,926 Land Use Class 2 1.66 $13,401 $13,234 Land Use Class 3 2.29 $18,488 $18,148 14 Section VI TERMS OF THE ASSESSMENTS A. Introduction This section includes certain terns of the Assessments. including hoer Assessments are reallocated upon the subdivision or consolidation of Parcels, mandatory prepayment of Assessments, reduction of the Assessments for costs savings, payment of the Assessments. and collection of the Assessments. An Assessment shall be imposed and may be collected annually from real property within the PID through the application of the procedures described below. B. The Amount of the Assessments The Assessment for each Parcel within the PID shall be as shown on the Assessment Roll. No Assessment shall be changed hereafter except pursuant to the provisions provided for herein or as permitted under the PID Act. The City Council may reapportion the Assessments on some or all of the Parcels, except for Parcels that are homesteads, upon the unanimous request of the owners of the Parcels upon which the Assessments are to be reapportioned if there has been a change in the estimate of the Equivalent Units of a Parcel. A reapportionment of the Assessments by the City Council shall be made pursuant to the formula in Section VI.0 of the Service and Assessment Plan for reallocation of Assessments upon the subdivision of a Parcel. C. Reallocation of Assessments upon a Subdivision or Consolidation of a Parcel 1. Subdivision of a Parcel Upon the subdivision of any Parcel, the Assessment for the Parcel prior to the subdivision shall be divided among each new Parcel pursuant to the following formula: A=Bx(C=D) Where the terms have the following meanings: A — the Assessment of each new Parcel B — the Assessment of the original Parcel prior to the subdivision C = the Equivalent Units of the new Parcel D = the sum of the Equivalent Units for all of the new Parcels that result from the subdivision In all cases. the sum of each Assessment for the new Parcels calculated as provided above shall equal the Assessment before the subdivision of the original Parcel. The calculation above shall be made separately for the Assessment Part A and the Assessment Part B. 15 2. Consolidation of Parcels Upon the consolidation of two or more Parcels, the Assessment Part A and the Assessment Part B for the consolidated Parcel shall be the sum of the Assessment Part A and the Assessment Part B for the Parcels prior to the consolidation, with each calculated separately. D. Mandatory Prepayment of Assessment If, at any time, the Assessment on a Parcel exceeds the Maximum Assessment Part A or Part B and may not be reallocated to other Parcels pursuant to Section V1.B, a Mandatory Prepayment Event will occur. For a Parcel with respect to which a Mandatory Prepayment Event has occurred, the owner of the Parcel shall pay the Prepayment Amount to the City or Trustee in immediately available funds, within thirty (30) days of such event. The Prepayment Amount shall be the amount certified by the Administrator to be sufficient to reduce the Assessment to an amount that does not cause the Maximum Assessment Part A and Part B to be exceeded. If a Parcel is acquired by a party that is exempt from the payment of Assessments under applicable law or in the event an entire Parcel becomes Non -Benefited Property and the Assessments may not be reallocated to other Parcels pursuant to Section V1.B, the Assessments relating to such Parcel shall become immediately due and payable and shall be collected from proceeds of a sale, condemnation, or other form of consideration paid for the Parcel or from any other legally available sources of funds. The Assessments due upon a Mandatory Prepayment Event shall be subject to the same penalties, procedures, and foreclosure sale in case of delinquencies as are provided for ad valorem taxes. E. Reduction of Assessment The Assessments Part A and Part B shall not exceed the total costs of Improvement Project A and B, respectively, including any costs necessary to issue Bonds and to finance each Improvement Project and shall be reduced if the City determines the costs of Improvement Project, including the costs of issuing Bonds to finance the costs, will be less than the Assessments. The Assessments shall not be reduced to an amount less than the outstanding Bonds. The reduction shall be made in the following manner. If the Improvement Project was completed, the Assessments shall be reduced as follows. If reductions are to be made in the Assessment Part A. each Assessment Part A shall be reduced by an equal percentage such that the sum of the resulting Assessment Part A for every Parcel equals the actual costs of the Public Improvements Part A to be incurred (but not less than the Series A Bonds outstanding). If reductions are to be made in the Assessment Part B. each Assessment Part B shall be reduced by an equal percentage such that the sum of the resulting Assessment Part B for every Parcel equals the actual costs of the Public Improvements Part B to be incurred (but not less than the Series B Bonds outstanding). Equal percentage shall be calculated by the amount of the reduction as a percent of the Assessment Part A or Assessment Part B prior to the reduction. If the Improvement Project is not completed, the Assessment shall be reduced as follows. The Assessment Part A or Assessment Part B shall be reduced as reasonably determined by the City IL•' to reflect the Improvement Project A or the Public Improvement B completed for each Parcel. The City may determine that reducing the Assessment Part A or the Assessment Part B by equal percentage for any group of parcels is a fair and practical means of reducing the Assessments. The Assessment Part A and the Assessment Part shall not be reduced to an amount that is less than the outstanding Series A Bonds and Series B Bonds, respectively. F. Pavment of Assessment 1. Pavment of the Assessment in Full Each Assessment may be paid as the Annual Installments as provided below or may be paid in full at any time. The payment required to pay an Assessment in full may be adjusted as follows: a. if the payment in full will result in a redemption of the Bonds under the Bond Ordinance, the amount of the payment in full shall be reduced by the amount provided for in the Bond Ordinance for a reduction in the reserve fund if such reduction results in funds being available to apply to the redemption of Bonds; and b. the payment in full shall include accrued interest through the call date of the Bonds to the extent not included in Annual Installments paid or to be paid. Any investment earnings on the payment amount shall reduce the payment in full until the applicable Bonds can be called and redeemed not otherwise required to apply to the redemption of the Bonds. If an Annual Installment has already been billed by the tax collector, such Annual Installment shall be due notwithstanding the payment of the Assessment. and the outstanding Annual Installment shall be offset against the amount of the Assessment owed in calculating the payment in full. The payments required shall be deposited with the Trustee in accordance with the Bond Ordinance. Upon the payment of such amount, the obligation to pay such Assessment for the Parcel shall be deemed to be permanently satisfied (except as provided above), such Assessment with respect to the Parcel shall be reduced to zero and the obligation to pay the Annual Installment with respect to such Assessment in future years shall terminate. 2. Payment of the Annual installments Section 372.018 of the PID Act provides that an Assessment may be paid at any time and permits the City to collect interest and collection costs on outstanding assessments. Assessments not paid in full will accrue interest, which will be collected each year after Bonds have been issued with Collection Costs. The Annual Installments shall be payable in annual installments of principal and interest as set forth on the Assessment Roll beginning with the tax year following the issuance of Bonds. Bonds are anticipated to be issued in 2007 or 2008. Each Assessment shall bear interest at the rate on the Bonds with a maximum of 9.00% per annum, commencing with the issuance of the Bonds. The Assessment Roll sets forth for each year the Annual Installment for each Parcel in the PID. Promptly upon the issuance of Bonds, if the interest rate on the Bonds is less than 9.00%, the Administrator shall recalculate each Annual WA Installment for such Assessment, and prepare and submit a revised Assessment Roll to the City Council for approval as an amendment to this Service and Assessment Plan. Annual Collection Costs shall also be collected with the Annual Installment. Annual Collection Costs shall be allocated to each Parcel pro rata based upon the amount the Annual Installment due from a Parcel bears to the total amount of Annual Installments in the PID as a whole that are payable at the time of such allocation. Delinquent Collection Costs will be collected by the City on each delinquent Assessment. G. Collection of Annual Installments Each year the Administrator shall prepare and the City Council shall approve the Annual Service Plan Amendment. The Annual Service Plan Amendment shall show the remaining balance of the Assessment, the Annual Installment and the Annual Collection Costs to be collected from each Parcel. Annual Collection Costs shall be allocated to each Parcel pro rasa based upon the amount the Annual Installment on a Parcel bears to the amount of Annual Installments in the PID as a whole that are payable at the time of such allocation. Each Annual Installment shall be reduced by any credits applied under an applicable Bond Ordinance, such as capitalized interest and interest earnings on any account balances and by any other funds available to the PID. The Annual Service Plan Amendment shall be prepared at a time determined by the City to allow for the billing and collection of the Annual Installments. Each Annual Installment and the Annual Collection Costs shall be collected in the same manner and at the same time as ad valorem taxes of the City and shall be subject to the same penalties, procedures, and foreclosure sale in case of delinquencies as are provided for ad valorem taxes of the City. The ,Assessments shall have lien priority as specified in the PID Act. The City Council may provide for other means of collecting the Annual Installments to the extent permitted under the PID Act. 18 Section VII THE ASSESSMENT ROLL The Assessment Roll includes the Assessment and the Annual Installment for each Parcel in the AID. The Assessment Roll shall be updated upon the issuance of Bonds. The Assessment Roll shall also be updated each year to reflect any subdivisions or consolidations in the PID and the Annual Installment due for each Parcel for each year as otherwise described in this Service and Assessment Plan. The Administrator shall prepare and the City Council shall approve updates to the Assessment Roll each year to reflect: (a) with respect to each Parcel (i) the identification of each Parcel in the PID (including. if available, the tax parcel identification number for such Parcel), (ii) the Assessments, including any adjustments as provided for in this Service and Assessment Plan of each Parcel: (iii) the Annual Installment for the relevant year (if such Assessment is payable) for each Parcel; (iv) the prepayments of the Assessments as provided for in this Service and Assessment Plan, and (b) any other changes helpful to the administration of the PID and permitted by law. The Assessment Roll is shown on Exhibit D. The Annual Installment of the Assessment will be updated each year to determine the actual amount to be collected for the year. The Annual Installment of the Assessment is equal to principal and interest on the Bonds due for the year and the Annual Collection Costs related to the AID. The Assessment for each Parcel is based on the number of units of each class of property expected to be built on each Parcel and the Assessment per unit class. The Assessment per unit class is explained in the Section V of the Service and Assessment Plan. iL7 Section VIII MISCELLANEOUS PROVISIONS A. Administrative Review An owner of a Parcel claiming that a calculation error has been made in the Assessment Roll, including the calculation of the Annual Installment, shall send a written notice describing the error to the City not later than thirty (30) days after the date any amount which is alleged to be incorrect is due prior to seeking any other remedy. The Administrator shall promptly review the notice, and if necessary, meet with the Parcel owner, consider written and oral evidence regarding the alleged error and decide whether, in fact, such a calculation error occurred. If the Administrator determines that a calculation error has been made and the Assessment Roll should be modified or changed in favor of the Parcel owner, such change or modification shall be presented to the City Council for approval. A cash refund may not be made for any amount previously paid by the Parcel owner (except for the final year during which the Annual Installment shall be collected), unless there are sufficient funds to meet the obligations of the PID in a refund is made, but an adjustment shall be made in the amount of the Annual Installment to be paid in the following year. The decision of the Administrator regarding a calculation error relating to the Assessment Roll may be appealed to the City Council for determination. Any amendments made to the Assessment Roll pursuant to calculations errors shall be made pursuant to the PID Act. B. Termination of Assessments Except for any delinquent Annual Installment and Delinquent Collection Costs. an Assessment shall terminate on the date on which such Assessment is paid in full as provided for herein. After the termination of the Assessment, and the collection of any delinquent Annual Installments and Delinquent Collection Costs, the City shall provide a recordable notice of the termination of the Assessment to the owner of the Parcel (or provide for the recordation of such notice) within a reasonable period of time after the termination of the Assessment. C. Amendments Immaterial amendments may be made to the Assessment Methodology by the City Council without further notice under the PID Act and without notice to owners of Parcels within the PID. Immaterial amendments shall be those that (a) clarify or correct minor inconsistencies in the matters set forth herein, (b) provide for lawful procedures for the collection and enforcement of the Assessments and other charges imposed herein so as to assure their efficient collection, and (c) do not impair the ability of the City Council to fulfill its obligations to impose and collect the Assessments and charges imposed herein and to make it available for the payment of the Bonds, if issued. Collection Costs and other costs relating to 20 the PID. Any amendments may not materially adversely affect the rights of the owners of Bonds, if issued. Supplemental assessments may be made by the City to correct omissions or mistakes in the assessment relating to the total cost of the improvements pursuant to Section 372.019 of the Act. Amendments may not be made to this Assessment Methodology that would increase the Assessments as set forth herein. D. Interpretation of Provisions The City with the approval of the City Council shall make all interpretations and determinations related to the application of this "Service and Assessment Plan," unless stated otherwise herein or in the Bond Ordinance, and as long as there is a rational basis for the determination made by the City, such determination shall be conclusive. E. Severability If any provision, section, subsection, sentence, clause or phrase of this Service and Assessment Plan, or the application of same to a Parcel or any person or set of circumstances is for any reason held to be unconstitutional, void or invalid, the validity of the remaining portions of this Service and Assessment Plan or the application to other persons or sets of circumstances shall not be affected thereby, it being the intent of the City Council in adopting this Service and Assessment Plan that no part hereof, or provision or regulation contained herein shall become inoperative or fail by reason of any unconstitutionality, voidness or invalidity of any other part hereof; and all provisions of this Service and Assessment Plan are declared to be severable for that purpose. If any provision of this Service and Assessment Plan is determined by a court to be unenforceable, the unenforceable provision shall be deleted from Plan and the unenforceable provision shall, to the extent possible, and to give effect to the intent of the City. 21 this Service and Assessment be rewritten to be enforceable Exhibit A PID MAP F Vintage Township Public Improvement District Boundary Map Exhibit A Northwest Tawncenter Northeast Town ntar Completed � - M 275.539 acfeN r' I » Phase 2 Co rra=l Lend x I Pendlnq Commerdal Land PID DisM Land outside the distdd lmProve�ent Am_1 lmkrov2e t; 7ru72 7 ' Improvement Area 1 includes Improvements located in both Phases 1 and 2. ' Improvement Area 2 includes improvements located ONLY in Phase 2 Exhibit B The Improvement Project Improvement Improvement Project A Project B Land $390,000 Site Preparation $288,51 1 79,906 Drainage 136,232 136,232 Streets and alleys 706,430 Walkways 59,523 Water and sewer 752,265 Lighting and street signs 154,683 4,107 Signage and monumentation 9,795 Park features 1.081340 Roundabouts 67,795 Street trees and irrigation 412,091 Sub -total hard costs S2,150,447 $2,128,463 Project administration $84,884 11,577 Master planning 67,012 Architectural design 102,862 130 Engineering (civil) 239,216 235,905 Engineering (other) 4.210 8,952 Legal fees 7.720 1 J 78 Regulatory and impact fees 8,032 2U63 Insurance and bonding Sub -total soft costs $513,936 S278,405 Contingency 266,439 248,901 Total $2,930,822 $2,655,769 These costs are estimated and the actual costs may be different than these estimates. Costs in one line item may be reallocated to another line item to reflect the actual costs incurred. Exhibit C DIAGRAM OF THE IMPROVEMENT PROJECT Exhibit C Diagram of the Improvement Project Improvement Areas 1 & 2 Improvement Area 1 ❑ Land provided for public improvements ❑ Site Work ❑ Founders Park • Landscape (sire preparation, plant materials, etc.) ♦ Hardscape (Sidewalks, accessories, lighting, eta) • Other: Playground ♦ Other. Monument & Related ♦ Other Patio & Outdoor Fireplace ♦ Irrigation ❑ The Commons ♦ Landscape (site preparation, plant materials, ate) ♦ Hardscape (Sidewalks, accessories, eta) ♦ Other. Playground & Picnic Area ♦ Otter. Garden Plaza ♦ Irrigation ❑ Market Square ♦ Landscape (site preparation, plant materials, etc.) ♦ Hardscaps (Sidewalks, accessories, etc.) ♦ Irrigation ❑ Townhome Park ♦ Landscape (site preparation, plant materials, ate.) ♦ Hardscape (Sidewalks, accessoies, etc.) ♦ Irrigation ❑ Roundabouts (2) ♦ Landscape (site preparation, plant materials, eta) ♦ Hardscape (stover pavers, planters, eta) ♦ Other. Public Art or vertical sbucture ♦ Irrigation ❑ Parkway along 114th Street ♦ Landscape (site preparation, plant materiels, etc.) ♦ Hardscape (Sidewalks, 8H fence) ♦ Irrigation ❑ Master Irrigation System ♦ Well, Pump & Pump -house ❑ Street Trees Improvetnent Area 1 = Improvement Area 2= ❑ Street Lighting & Signage ❑ Community Signage ❑ Relattad Scat Costs Improvement Area 2 ❑ Land provided for public improvements ❑ Site Work ❑ Streets, Curbs and Gutters ❑ Water Services ❑ Sewer Services ❑ Stonnwater Sewer Services Exhibit D ASSESSMENT ROLL Tax Reterence ID No. Improvement Area Lot No, Phase Assessment Annual InstallmenC Exhibit D ASSESSMEN'r R@I.l, Vintage Public Improvement District Part A fart A R310559 I I I Part A Pan B Toull $0.00 WOO SO.00 Total Year Calendar Principal Year and Interest Annual Collection Costs Total Principal and Interest Annual Collection Costs "Dotal Principal and Interest Annual Collections Costs Total I SO SO $0 $0 $0 S0 $0 $0 $o 2 SO SSl $0 $tl $Il $0 $0 $tY $0 SO $0 $0 SO $0 SO $0 $0 $o 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 SO SO $0 SO $0 SO $0 $0 $0 G $0 $0 $0 $0 $0 SO $0 $O $0 7 $0 SO $0 SO $0 $0 $0 $0 $0 a $o $O $o $() $o $0 $0 $O $0 9 $0 $o $0 SO $0 $O $0 $0 $o 10 $tl $O $0 $O $0 $0 $0 $O SO 11 So SO $0 So $o $0 $0 $o $o 12 SO SO $0 SO $0 SO $0 $O $0 13 SO SO $0 $0 $0 $o $t1 $0 S0 14 $() SO $0 $0 $0 SO $0 $t? $0 15 $0 SO $0 SO $O SO $0 $0 So IG SO $O $0 $t1 $0 $0 $0 $0 $0 17 $0 SO $0 $0 V) SO $O $0 $0 1$ $;l $0 $0 SO $0 $tl $0 $O $0 19 SO SO $0 SO SO $O $O $0 $0 20 $o $0 $0 $o $0 So $o $0 $o 21 $O $al $0 $o $o $o $0 $0 $u 22 SO $o $0 So $o SO $o $0 $0 23 $(1 SO $0 SO $0 SO $0 $() $0 24 SO $O VI SO $0 SO $0 $0 $t) 25 $O $0 $0 $0 $0 SO $0 $0 $tt 26 $0 $0 $0 $O $0 $0 $0 $t} $0 27 $0 $0 $0 $0 $0 $0 $0 $O $0 28 $(1 SO $0 $0 $0 SII $O Sit $0 29 $0 $o SO $t) $0 $o $0 SO $0 30 SO $0 $0 S0 $0 $0 $0 So $0 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference I No. 11310560 Improvement Area I Lot No. 2 Phase I Assessment Part A Pan I3 Total Annual Installment. $8,073.00 $0.00 $8.073.00 Pail A Part B 'I otal Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $o $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $o $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $49 $547 $o $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $II $506 $48 $555 7 $514 $49 $563 $() $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 M2 $50 $572 9 $529 $51 $580 $o $0 $0 $529 $51 $580 10 5537 $51 $589 $t) $0 $0 $537 $51 $589 II $545 $52 $598 $41 $0 $0 $545 $52 $598 12 $554 $53 $607 $o $o $0 $554 $53 $607 13 $562 $54 $616 $0 $o $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 555 $634 16 $588 $56 $644 51) $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $o $614 $59 $673 20 $624 $60 $683 V) $0 $0 $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $692 $65 S747 $0 $o $o $682 $65 $747 27 $692 $66 $758 $0 $o $0 $692 $66 $758 28 $7W, $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 so $0 $713 $69 $781 10 $724 $69 $793 $o $0 $0 $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No Phase Assessment Annual Installment: K310561 1 3 l Part A Part 13 'total $8.073.00 $0.00 S8,073.00 Part A Part R Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $O $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 S547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 S506 $48 $555 7 S514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 SO S522 S50 $572 9 $529 $51 $580 $0 SO $0 $529 $51 S580 III $537 $51 $589 $() $0 $O S537 $51 $589 II $545 S52 $598 $0 $0 $0 S545 S52 $598 12 $554 $53 S607 $0 $0 $O S554 $53 $607 13 $562 $54 S616 $0 $O $0 $562 $54 S616 14 $570 $55 $625 $0 $0 $0 S570 $55 $625 15 $579 $55 $634 $O $O $0 $579 $SS $634 16 $588 $56 $644 SO $0 SO 5588 $56 S644 17 $596 S57 $654 SO SO SO $596 $57 $654 18 $605 $58 $663 $0 $t) so $605 $58 S663 19 S614 S59 $673 SO $0 $0 $614 $59 $673 20 $624 $60 $693 $0 $0 SO $624 S60 $683 21 S633 S61 $694 SO $O $0 $633 $61 $694 22 $643 $62 $704 $0 SO SO $643 $62 $704 23 $65'_ $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $(I SO $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 SO $0 $682 US $747 27 $692 $66 $758 $0 $O $0 $692 $66 $758 28 $703 $67 $770 %0 $0 $0 $703 $67 $770 29 $713 $69 $78l $0 $0 $0 S713 $69 $781 30 $724 $69 $793 $0 $0 $0 S724 $69 $ 7 9 3, Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference II) No. Improvement Area Lot No. Phase Assessment Annual Installment R310562 1 4 1 Part A Part 13 'total $K073.00 $0.00 $8,073.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs "Dotal 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $40 $523 $0 $(1 $0 $477 $46 $523 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $199 $48 $547 $0 $0 $0 $499 $49 $547 6 $506 $48 $555 $0 $0 $0 $506 $49 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $590 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 $0 SO $(I $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $610 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $(t $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $063 $0 $0 $(> $605 $58 $663 19 $614 $59 $673 $(1 $0 $0 $614 $ 5 9 $673 20 $624 $60 $083 $(1 $0 $(s $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $63; $61 $694 22 $643 $62 $704 $(1 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $o $0 $652 $62 $715 24 $662 $63 $725 $0 $o $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $092 $66 $758 $0 $0 SO $692 $66 $758 28 $703 $67 $770 $(1 $0 $0 $703 $67 $770 29 $713 $68 $781 $o $0 $0 $713 $68 $781 ,;0 $724 $69 $793 $0 $0 $o $724 W) $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 11) No Improvement Area Lot No. Phase Assessment Annual Installment R310563 1 1 Part A Part B Total $8,073.00 $0.00 $8,073.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs 'total Principal and Interest Pan 11 Annual Collection Costs Total Principal and Interest 'total Annual Collection Costs Total 1 $470 $45 $515 $U $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 $484 $46 $53l $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $U $0 $491 .547 $534 5 5499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $503 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 S580 $0 $0 $0 $529 S51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 SO $0 $545 $52 5598 12 $554 $53 $607 SO $0 so $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $U $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 SO $0 $596 $57 %54 18 $605 $58 $663 $0 $0 $(1 $605 $58 $063 19 $014 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $(l $0 $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $11 $0 $643 $62 $7414 23 $652 $62 $715 $U $11 $0 $652 $62 $715 24 $662 $63 $725 $0 $() SO $662 $63 $725 25 $672 $64 $736 $U $0 $0 $672 564 $736 26 $682 $65 $747 $(1 $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $U $U $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $07 $770 29 $713 $68 $781 $0 $U $() $713 $68 $791 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSNIENT ROLL Vintage Public Improvement District Tax Retcrence ID No Improvement Area Lot No. I'lnase Assessment R310564 Part A Part B Total Annual Installment $9,073 00 $0.00 $8.073.00 Part A Part B "Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs 'Total and Interest Costs Total l $470 $45 $515 $il $0 $0 $470 $45 $515 2 $477 $46 $523 SO $0 SO S477 $46 $523 3 $484 $46 $531 S0 $0 $0 $484 $46 S531 4 $491 $47 $539 $0 $0 $0 S491 $47 $539 5 $499 S48 $547 $0 $t1 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $(1 $506 $48 5555 7 $514 $49 $563 $0 $0 $0 $514 $49 S563 8 $522 $50 $572 SO $0 SO $522 $50 $572 9 $529 $51 $580 $0 $0 $0 S520 $51 5580 10 $537 $51 $589 $(I $0 S0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 S545 $52 $598 12 $554 $53 $607 $0 $0 $0 $55.6 $53 5607 t3 $562 $54 $616 $0 SO $(I $562 $54 $616 14 $570 $55 $625 $0 $0 S0 5570 $55 $625 l5 $579 $55 $634 $0 $0 $t1 $579 $55 $634 16 $588 $56 $644 SO $II SO $588 $56 5644 17 $596 $57 $654 SO $0 S0 $596 $57 $654 18 $605 S58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 SO $0 $0 $614 $59 $673 20 $024 S60 $683 SO $0 $0 $624 Still $683 21 $633 S61 $694 $0 $0 $t1 $633 $61 $694 22 $643 $62 VW $0 $0 $0 $643 $62 $704 23 $652 $62 $715 St) $0 $0 $652 $62 $715 24 $662 S63 5725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $II $0 $0 $672 $64 $736 26 $682 $65 S747 $II $0 $0 $682 $65 $747 27 $692 $66 $758 $Il $0 $tl $692 $66 $758 28 $703 $67 S770 $0 $o $0 S703 S07 $770 29 $713 $68 5781 $0 $0 $0 $713 S68 $781 30 $724 $69 $793 $[I $0 $0 $724 $69 $793 Exhibit D ASSESSMENT ROLL. Vintage Public Improwment District Tax Reference ID No. Improvement Area Lot No I'llase Assessment Annual Installment: R310565 1 7 1 Part A fart B Total W073A0 $0.00 $8.073.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs l otal 1 $470 $45 $515 $o $0 $o $470 $45 $515 2 $477 $40 $523 $0 $0 So $477 $46 $523 3 $484 $46 $531 $0 $0 S0 $484 $46 $531 4 $491 $47 $539 $o $o $0 $491 $47 $539 5 $499 $48 $547 $0 50 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 5514 $49 $563 $0 $0 $o $514 $49 $563 8 $522 $50 $572 $o $o $0 $522 $50 $572 9 5529 $51 $580 $0 $0 $0 $529 $51 $590 10 $537 $51 $589 $0 $o $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $o $545 $52 $598 12 $554 $53 $607 $o $0 $0 $554 $53 $607 13 $562 $54 $616 Io $0 $0 $562 $54 $616 14 $570 $55 $625 $o $0 $o $570 $55 $625 15 $579 $55 $634 $() so $o $579 $55 $634 16 $588 $56 $644 $0 $0 $o $588 $56 $644 17 $596 $57 $654 $0 $o $0 $596 $57 $654 18 $605 $58 $663 $0 $Q $o $605 $58 $063 19 $614 $59 $673 $0 $ll $0 $614 $59 5673 20 $624 $60 $683 $(1 $0 $o $624 $a) $693 21 $633 S61 $694 $0 $0 $() $633 $61 $694 22 $643 $62 $704 $0 $0 $o $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $04 $736 $0 $0 $O $672 $64 $736 26 $682 $65 $747 $0 $0 $o $682 $65 $747 27 $692 $66 $758 $() $() $(1 $692 $66 $758 28 $703 $67 $770 $o $0 $0 $703 $67 $770 29 $713 $68 $781 $o $0 $0 $713 $68 $791 30 $724 $69 $793 $0 $o $0 $724 $69 $793 Exhibit D ASSF;SSNIENT ROLL Vintage Public Improvement District Tax Reference 11) No Improvement Area Lot No Phase Assessment ,-Annual I nstal I ment: 11310566 1 8 I Part A Paul I3 Total $8.073.00 $0.00 $8,073110 Year Calendar Principal Year and Interest Part A Annual Collection Costs 'Total Principal and Interest Part I3 Annual Collection Costs 'Iota! Principal and Interest Total Annual Collection Costs Total 1 $470 $45 $515 $O $() $0 $470 $45 $515 2 $477 $46 $523 So $0 $o $477 $46 $523 3 $484 $46 $531 $O $0 $O $484 S46 $531 4 $491 $47 $539 $0 $a $o $491 S47 $539 5 $499 $48 $547 $0 $0 $II $499 $48 S547 (i $506 $48 $555 $0 '$0 $0 $506 S48 $ 5 55 5 7 $514 S49 $563 $0 $0 $o $514 $49 $563 8 $522 $50 $572 $0 $0 SO $522 $50 S572 9 $529 $51 $580 $0 $0 $() $529 S51 S580 10 $537 $51 S589 $o $o $0 $537 $51 $_589 11 $545 $52 $598 $0 $0 $() $545 $52 $598 12 S554 $53 $607 $(I $0 $0 $554 $53 S607 13 $562 $54 $616 $0 $0 $() $562 $54 $616 14 $570 $55 $625 VI so $O $570 S55 $625 15 $579 $55 $634 $O SO $0 $579 $55 $634 16 $588 $56 $644 $o $0 $o $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 $o $o $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $o $614 $59 $673 20 $624 $60 $683 $0 $o $0 $624 $60 $693 21 $63,3 S61 $094 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $o $o $o $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $fit $715 24 $662 $63 $725 $0 $O $0 $662 $63 $725 25 $672 $64 $736 $0 $0 SO $672 $64 $736 26 $682 $65 $747 $0 $0 $o $682 $65 $747 27 $692 $66 $758 $0 S0 SO $692 $66 $758 28 $703 $67 $770 $(I $0 $0 $703 $67 $770 29 $713 $69 $781 $o $0 $0 $713 $68 $781 10 $724 $69 $793 $(I SO $(I $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintagc Public Improvement District Tax Reference ID No. Improvement Area Lot No- Ybase Assessment Annual Installment: R310567 1 9 1 Part A Part B "Dotal $8,073.00 $0.00 $8,073.00 Year Calendar Principal Year and Interest Part A Annual Collection Casts Total Principal and Interest Part I3 Annual Collection Costs 7ota1 Principal and Interest Total Annual Collection Costs Total 1 $470 S45 $515 $0 so $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $494 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $t1 $l1 $ti $499 $48 $547 6 $506 S48 $555 $0 $0 W $506 $48 $555 7 $514 S49 $563 $0 $0 $0 $514 $49 $i()3 8 $522 $50 $572 $0 $0 VI 5522 $50 $572 9 $529 S51 $580 $0 $0 $0 $529 $51 $590 10 $537 $51 $589 SO $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 S53 $607 $l1 SO $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $t1 $562 $54 $616 14 $570 $55 $625 $0 $(1 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $589 $56 $644 $t? $O $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $0 S0 SO $614 S59 $673 20 5624 $61) $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 SO $0 $0 $633 $6[ 5694 22 $643 $62 $704 SO SO $0 S043 $62 $704 23 $652 $62 $715 $0 $il $0 $652 $62 $715 24 $662 S63 $725 S0 $Il SO $662 $63 $725 25 $672 $64 $736 So $0 $0 5672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $092 $66 $758 $0 SO $0 5692 $66 $758 28 $703 S67 $770 $0 $0 $0 $703 S67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 SO $0 $724 S69 $793 Exhibit D ASSESS,NIF:NT ROLL Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No. Phase Assessment Annual Installment. R310568 1 10 I Part A fart B Total $8.073 00 $0.00 $8,073.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Pan B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 S531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $() $499 $48 $547 6 $506 $48 $555 $0 $0 %0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $o $0 $529 $51 $580 ltt $537 $51 $589 SO $0 $i) $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $u $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 IS $579 $55 $634 $0 $t) $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $Il $0 $596 $57 $654 18 $605 $58 $663 SO $0 $0 $605 $58 $663 19 $6l4 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $i) $0 $0 $624 $60 $683 21 $633 $61 $694 $0 $() $0 $633 $61 S694 22 $643 $61 $704 $0 $0 $Il $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $002 $63 $725 25 $672 $64 $736 $0 $0 $() $672 $64 $736 26 $692 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 SO $tl $0 S703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 S68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit 111) ASSESSNiFNT R()I.1. Vintage Public Improvement District Tax Reference ID No Improvement Area Lot No. Phase Assessment R310569 Part A Part B Total Annual Installment: $8 M 00 $0.00 $8A73.00 Part A Part B Dotal Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $4741 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $() $0$0 $a84 $46 $531 4 $491 $47 $539 so $0 $0 $491 $47 $539 5 $499 $48 $547 s0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $() $506 $48 $555 7 $514 $49 $563 $(1 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 5529 $51 $580 1() $537 $51 $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 $0 $0 $(1 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $() $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $t1 $0 $588 $56 $644 17 $596 $57 $654 $(s $0 $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $(1 $0 $0 $614 $59 $673 20 $624 $60 $683 $(1 $0 $0 $624 $w $083 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $82 $704 23 $652 $62 $715 $) $0 $0 $652 $62 $715 24 $662 s63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $(1 $0 $(1 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $692 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 s0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Tax Relerence ID No. Improvement Area Lot No. Phase Assessment Annual Installment. Exhibit D ASS£SSNIENT ROLL Vintage Public Improvement District Part A Part B R310570 I 12 1 Part A Part B I otal $8,073.00 SO.00 $9.07 3.00 Total Ycar Calendar Principal Year and Interest Annual Collection Costs Total Principal and Interest Annual Collection Costs Total Principal and Interest Annual Collection Costs Tidal 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $() $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $() $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $(I $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $() $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $33 S607 $0 $0 $0 $554 S53 S607 13 $562 $54 $616 $0 $0 $O $562 $54 $616 14 $570 $55 $625 $0 $0 $(I $570 $55 $625 15 $579 $55 % 34 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 S654 18 $605 $58 $663 $0 $0 $0 S605 $58 $663 19 $614 $59 $673 $0 $0 $() $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $693 21 $633 $61 S694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 S0 $() $O $662 $63 $725 25 $672 $64 $736 $0 $0 $1.1 $672 $64 $736 26 $082 $65 $747 $0 $(I $0 $682 $65 $747 27 $692 $66 $758 $0 91 $0 $692 $66 $758 28 $703 $67 $77U $0 SO $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $fib $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 "Fax Reference ID No. Improvement Area Lot No. Phase Assessment ,annual Installment. Exhibit D ASSESSMENT ROIL Vintage Public Improvement District Part A Part B R310571 1 13 1 Part A Part B Total $8,07 3.00 $0.00 $8,073 00 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs "Total and Interest Costs 1"olal and Interest Costs Total 1 $470 $45 $515 $tl $() $0 S470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $(1 $0 $491 $47 $539 5 $499 $48 $547 $0 $o $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $() $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $ll $0 $545 $52 $598 1 $554 $53 S607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $tl $o $0 $562 $54 $616 Id $570 $55 $625 $o $0 $0 $570 $55 $625 15 $579 $55 $634 $() $O $() $579 $55 $634 16 $588 $56 $044 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $(1 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $024 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $o $() $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $() $0 $672 $64 $736 26 $682 $65 $747 $0 $o $0 $682 $65 $747 27 $692 $66 $758 $0 $o $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $o $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 'fax RO'crence 11) No. Improvement Area Lut No. Phase Assessment Annual ln'�tallmeut Exhibit I) ASSESSMENT ROLL Vintage Public Improvement District Part A Part R RI10572 1 14 1 Part A Pail H Cotal $8.073.00 $0.00 $8.07 3 00 Total _Year Calendar Principal Ycar and Interest Annual Collection Costs -Iota! Principal and Interest Annual Collection Costs "Total Principal and Interest Annual Collection Costs Total l $470 $45 $515 SO $0 $() $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $o $0 $0 $484 $46 $531 4 $491 $47 S539 $0 $o $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $tl $499 $48 $547 6 $506 $48 $555 $0 $0 $o $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $544 S49 $563 8 $522 $50 $572 $Q $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $o $o $529 $51 $580 10 3537 $51 $589 S0 $0 $0 5537 $51 $5R9 11 5545 $52 $598 SO $0 $o $545 $52 $598 12 $554 $53 $607 $0 $0 SO $554 $53 S607 13 $562 $54 $616 $0 $o $tl $562 $54 $616 14 S570 $55 $625 $o $o $0 $570 $55 5625 15 $579 $55 $634 $0 $0 $0 $579 S55 $634 16 $588 $56 $644 SO $0 $o $588 $56 $644 17 $596 $57 $654 $0 $1l $0 $596 $57 $654 IS S605 $59 $663 $0 $o $0 S605 $59 $663 19 $014 $59 $673 So $0 $0 $614 $59 $673 20 $624 $60 $683 $o $0 $o $624 $61) $683 21 $633 S61 5094 $o $0 $0 $633 $61 $694 22 $643 S62 S704 $0 S0 $0 $643 $62 $704 23 $652 $62 $715 So $0 $o 5652 $62 $715 24 $662 $63 $725 SO $0 $0 $662 $63 $725 25 S672 $64 $736 So so $0 $672 $64 $736 26 $682 S65 $747 $0 SO $o $682 S65 $747 27 $692 $66 $758 $o $0 $o 5692 $66 $758 28 $703 S67 $770 $0 so $0 S703 $67 $770 29 S713 $68 S781 $0 $0 $0 $713 $68 $791 30 $724 $69 $793 $0 $0 $o $724 $69 $793 Tax Retcrence ID No. Improvement Area Lot No. Phase Assessment Annual Installment: Exhibit 1) ASSESSI•IFNI' RO1,L Vintage Public Improvement District Part A Part B R.310573 1 15 1 ['art A Part B Total W073,00 $0.00 $8.073.00 Total Year Calcndar Principal Ycar and Interest Annual Collection Costs 'total Principal and Interest Annual Collection Costs 'Total Principal and Interest Annual Collection Costs Total 1 $470 $45 $515 $0 $0 S0 $470 $45 $515 2 $477 $46 $523 $o $0 SO $477 $46 $523 3 $484 $46 $5 31 St) $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 148 $547 $(1 $0 $0 $499 $48 $517 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 S563 $0 $0 $0 S514 $49 S563 8 $522 $50 $572 $0 $0 $0 $522 $51) $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 S52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 SO $0 $554 553 S607 13 $562 $54 $616 $() SO $0 $562 $54 $016 14 5570 S55 $625 $0 SO $0 $570 $55 $625 IS $579 $55 %34 $0 $0 $O $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 ${154 $0 $0 $11 $596 $57 $654 18 $605 $58 $663 $O $0 SO $605 $58 $663 19 $614 $59 $673 SO $0 $(I 5614 $59 $673 20 $(i24 $60 $693 $0 $0 $0 S624 $60 $693 21 $633 $61 $694 $o $0 $n $633 $61 $694 22 5643 $62 $7114 $0 $f1 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 S63 $725 $0 $0 $() $662 $63 $725 25 $672 S64 $736 $0 SO SO $672 S64 S736 26 S692 S65 S747 $f1 $O $0 $682 S65 $747 27 $692 $66 $758 $o S0 $0 $692 S66 $758 28 $703 $07 $770 $0 $1) $0 $703 $67 $770 29 $713 $fib $781 $O $0 $0 $713 S68 $781 30 $724 $69 $793 $0 $0 $0 1724 $69 $793 'rax Reference II) No. improvement Area Lot No. Phase Assessment Annual Installment: Exhibit D ASSESSMENT ROLL Vintage Public Improvement District ]'art A Part B R310574 1 16 1 Parl A Part B Total $8.073.00 $0.00 $8.073.00 Total Year Calendar Principal Year and Interest Annual Collection Costs Total Principal and Interest Annual Collection Costs 'total Principal and Interest Annual Collection Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $494 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 So $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 S50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $590 I() $537 S51 $589 $0 $0 $() $537 $5[ $589 II $545 $52 $598 $0 $0 $0 S545 $52 $598 12 $554 $53 $607 $0 $0 $0 S554 $53 $607 13 $562 $54 $616 $11 $0 $0 $562 $54 $610 14 $570 $55 $625 $0 $0 $0 S570 $55 $625 15 $579 $55 $634 $t) $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 ${) $588 $5b $644 17 $596 S57 $654 $0 $0 $fl $596 $57 $654 18 $605 $58 $663 $0 $0 $() S605 $58 S663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 S624 $60 $683 $0 $0 ${I S624 $60 S683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 S643 $62 $704 23 $652 $62 $715 $() V $0 S652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $072 S64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 S758 $0 $0 $0 $692 S66 S758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSINENT ROLL `'inlage Public Improvement District Tax Reference 11) Na, Improvement Area Lot No Phase Assessment Annual Installment: R31 t1575 1 17 Part A Part B fatal $8,073.00 $0,00 $8,073.00 Part A Part R 'Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs 'total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $40 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 S491 $47 $539 5 $499 $48 $547 $o $0 $0 $499 $48 $547 6 $506 $48 $555 SO $0 $0 $506 $48 $555 7 $514 gag $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 V) $I) $0 $522 $50 V 72 9 $529 $Sl $580 SO $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 5579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $5% $57 $654 $fl $0 SO $596 $57 $654 18 $605 $58 $663 $II $0 $fl $605 $58 $663 19 $614 $59 $673 $0 $0 $0 S614 S59 $673 20 5624 $60 $G83 $0 $0 $0 $624 $GO $683 21 $633 $61 $094 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $t) $0 $052 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $04 S736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 S692 $06 $758 $0 $li $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $t1 $703 $07 $770 29 $713 $68 $781 $0 50 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $t) $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 1D No. Improvement Area Lot No. Phase Assessment R310576 1 18 1 Part A Part B Total Annual Installment: $8,073.00 $0.00 $9,073,00 Part A Part B Total A v" Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 S470 $45 $515 $0 $0 $Q $470 $45 $515 2 $477 $46 $523 $0 $Q $o $477 $46 $523 3 $484 $46 $531 $0 $Q $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 SO $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 SO $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 S614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 S64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 SO $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 S66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District "Pax Reference 117 No. R310577 Improvement Area I Lot No. 19 Phase 1 Assessment Part A Part 13 Total Annual Installment. $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 so $0 $0 $470 $45 S515 2 $477 $46 $523 so $0 $o $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 S47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 5506 $48 $555 $(1 $0 $0 $506 $49 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $(1 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $t1 $545 $52 $598 12 $554 $53 $607 $o $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $Q $tl $570 $55 $625 15 $579 $55 $034 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $(1 $Il $0 $588 $56 $644 17 $5% $57 $654 $0 $tl $0 $596 $57 $654 18 $605 $58 $663 $0 $0 SO $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $014 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $094 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $(I $ll $0 $643 $62 $704 23 $652 $62 $715 $Q $0 $0 $652 $62 $715 24 $662 $63 $725 $0 SO $() $662 $03 $725 25 $672 $64 $736 $Q $o $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 $t1 $0 $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $t) $0 $0 $713 $68 $781 311 $724 $69 $793 $0 $0 $0 $724 $69 $793 Tax Itcl&ence ID No. Improvement Area Lot No Phase Assessment Annual Installment_ Lxhihit D ASSESSMENT ROLL Vintage Public Improvement District Part A Part B R3101 78 1 20 1 Part A Part B Total $9,073.00 $0.00 $8,07300 I otat Annual Annrnll Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $474) $45 $5t5 2 $477 $46 $523 $0 $() $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $() $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 G $506 $49 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $() $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $() $() $529 $51 $580 1() $537 $51 $589 $() $0 $0 $537 $51 $589 11 $545 $52 $598 $0 SO $0 $545 S52 $598 t2 $554 $53 $607 $() $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $11 $O $562 $54 $610 14 $570 $55 $625 $0 $0 $Q $570 $55 $625 15 $579 $55 $634 $(I So $O $579 $55 $634 l6 $588 $56 $644 $i) So $0 $588 $56 $644 17 $596 $57 $654 $0 $Il $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $6t $694 $0 $0 $0 $633 $6l $694 22 $643 $62 $704 $(1 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $(I $0 $0 $662 $63 $725 25 S672 $64 $736 $0 $0 $o S672 $64 $736 26 $682 $65 $747 $0 $O $I) $682 $65 $747 27 $692 S66 $758 $(1 SO $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 SO $0 $() $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Rekrence 11) No. K3 10579 Improvement Area 1 Lot No 21 Phase 1 Assessment Pan A Part B fatal Annual Installment W073 00 SO.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs 'total and Interest Costs Total and Interest Costs Total I S470 S45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 SO Sll S477 $46 $523 3 S484 S46 $531 SO SO $0 $484 $46 $531 4 $491 S47 $539 SO SO SO $491 $47 S539 5 S499 S48 $547 SO $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 SO $506 $48 5555 7 S514 S49 $563 $0 $0 $0 $514 $49 $563 8 $522 S50 $572 $0 $0 SO S522 $50 $572 9 $529 $51 $580 $0 SO $0 S529 $51 $580 10 $537 $51 $589 $0 $O $0 $537 $51 $589 11 $545 S52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 SO $554 $53 $607 13 $562 S54 $616 $0 $0 SO $562 $54 $616 14 S570 S55 $625 $O $0 $0 $570 S 5 5 $625 15 S579 S55 S634 $Il SO SO $579 $55 $634 16 $588 $56 $644 $0 SO $n S588 $56 $644 17 $596 S57 $654 SO SO SO $596 $57 $654 18 $605 $58 $663 $0 SO $0 $605 S58 $663 19 $614 S59 $673 $(1 SO $0 $614 $59 $673 20 S024 $60 S683 SO SO SO $624 SW $693 21 S633 $61 $694 $0 SO $0 $633 $61 $694 22 S643 $62 $704 $0 $() $0 $643 $62 $704 23 $652 $62 S715 SO SO So $652 $62 $715 24 $662 $63 $725 SO SO $O $662 S63 $725 25 $672 $64 $736 $0 SO SO $672 $64 $736 26 $682 Sc,S $747 $0 $0 $0 $682 S05 $747 27 $692 $66 $758 $O SO SO $692 $66 $758 28 $703 $67 $770 SO SO $O $703 $07 $770 29 $713 168 S781 SO SO SO $713 $68 $781 30 $724 $69 S793 SO SO $O 1724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Relcrcnee ID No. R310580 Improvement Area I Lot No. 22 Phase I Assessment Pan A Part i3 Total Annual lnstallment. $8,073.00 $0.00 58,073.00 Part A Part 13 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Casts Total 1 $470 W $515 $() So SO $470 $45 $515 2 $477 $46 $523 $(1 $II $0 $477 S46 $523 3 $484 $46 $531 $0 $o $0 $484 $46 $531 4 5491 $47 $539 S0 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 S0 $499 $48 $547 6 5506 $48 $555 $0 $0 $0 5506 $48 $555 7 $514 $49 $563 $o $0 $0 $514 $49 $563 8 5522 $50 $572 SO $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $(1 SO $529 $51 $581) 10 $537 $51 $589 $0 $0 S0 $537 $51 S589 11 $545 $52 $598 SO $0 $0 $545 $52 $598 12 $554 $53 $607 S0 $0 SO $554 $53 $607 13 $562 S54 $616 50 $0 Sit $562 $54 $616 14 S570 S55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 SO $0 $0 $579 $55 $634 16 $588 $56 $644 S0 $0 $0 5588 $56 5644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 5605 $58 $663 $0 $o $0 5605 $58 $663 19 $614 $59 $673 $0 $o $0 $614 $59 $673 20 $624 $60 $683 $0 SO $0 $624 S60 $683 21 $633 $61 $694 $0 go $0 $633 $61 $694 22 $643 $62 $704 $0 S0 $o $643 $62 $704 23 $652 $62 $715 $0 $o $0 $652 $62 $715 24 $662 $63 $725 $o $0 $0 $662 S63 $725 25 $672 $64 $736 $0 $0 $0 $672 S64 $736 26 $682 $65 $747 $0 $0 $o $682 S65 $747 27 $692 $66 $758 $0 $o 80 $692 $66 $758 28 5703 $67 $770 SO $0 SO $703 $67 $770 29 $713 $68 $781 $o $o $0 $713 $68 $781 10 $724 SO $793 SO SO $0 5724 $69 $793 Exhibit D ASSESSMENT ROIL Vintage Public Improvement District `fax Reference ID No Improvement Area Lot No. Phase Assessment R310581 1 23 1 Part A I'arl B '1 otal Annual Installment' $8,073 00 $0,00 $8,07 3 00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Callectron Year Year and Interest Costs Total and Interest Costs Total and Interest costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $[I $484 $46 $531 4 $491 $47 $539 $o $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $(I $4y9 $48 $547 6 $506 $48 $555 $0 $0 $0 $5(16 $48 $555 7 $514 $49 $563 $Q $0 $0 $514 $49 $503 8 $52-1 $50 $572 $0 $0 $0 $522 $5() $572 9 $529 $51 $58(t $0 $Il $() $529 $51 $590 lU $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $41 $() $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $6417 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $034 $il $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $506 $57 $654 18 $605 $58 $663 $(I $0 so $605 $58 S663 19 $614 $59 $673 $0 $0 $U $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 $(t $0 $u $633 $fit $694 22 $643 $lit $704 $U $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $I1 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 S692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 S67 $770 SO $0 $0 $703 $67 $770 29 $713 $69 $78l $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESS 114ENT ROI.I. Vintage Public Improvement District Tax Relerence ID No Improvement Area Lot No Phase Assessment Annual Installment. R310582 1 24 1 Part A Part H Total $8.073 00 S0 0o $8,073 00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Pan B Annual Collection Costs Total Principal and Interest "Dotal Annual Collec(ion Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 S0 $0 $477 S46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 so $0 $o $491 S47 $539 5 $499 $48 $547 $0 $0 SO $499 S48 $547 6 $506 $48 $555 $0 SO $0 W6 S48 S555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 SO $(1 $522 S50 $572 9 $529 $51 $580 $() $0 SO $529 S51 S580 10 5537 $51 $589 S0 S0 S0 $537 $51 $589 11 $545 $52 $598 So $0 S0 $545 $52 $598 12 5554 $53 $607 $0 $0 SO $554 $53 $607 13 $562 $54 $610 So $0 SO $562 $54 S616 14 5570 $55 $625 $0 $0 SO $570 $55 $625 15 $579 $55 $634 $() $0 SO $579 $55 $034 16 $588 $56 $644 $0 $0 Sit $588 $56 $644 17 $596 $57 $654 $41 $0 $0 $596 $57 $654 18 $605 $58 $663 SO So S0 $605 $58 $663 19 $614 $59 $073 So $0 $0 $614 S59 $673 20 5624 $60 $683 $0 S0 SO $624 $60 $683 21 $633 $61 $694 So $0 So $633 S61 $694 22 $643 $62 $704 S0 SO $0 $643 S62 $704 23 5652 $62 $715 SO S0 $0 $652 S02 $715 24 5662 $63 $725 $u $0 $0 $662 $03 $725 25 $672 $64 $736 $ll $0 $0 $672 $64 $736 26 $682 $63 $747 SO $0 $0 $682 W $747 27 $692 $66 $758 $II $0 $0 $692 $66 $758 28 S703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 S68 $781 $(1 $0 $0 $713 $68 $781 30 $724 $69 $793 SO $(I $0 $724 $69 S793 Exhihit 1) ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No. Phase Assessment R31O583 1 25 1 Part A Part B hotal Annual Installment $13,40100 $11.00 $13,401.00 Part A Part B "Dotal Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs "Dotal and Interest Costs Total I $780 $75 $855 $O $O $0 $780 $75 $855 2 $792 $76 $868 $o $0 $O $792 $76 $968 3 $804 $77 $881 $O $o $o 5804 $77 $891 4 $816 $78 $994 $o $0 $O $816 $78 $894 5 $828 $79 $907 $O $O $0 $828 $79 $907 6 $840 $80 $921 $I) $0 $(I $840 $80 $921 7 $853 $82 $935 $o $o $11 5853 $82 $935 8 $866 $93 $949 SO $o $0 $866 $83 $949 9 $879 $84 $963 $0 $O $0 $879 $84 $963 I() $892 $95 $977 $O $0 $0 $892 $85 $977 II $905 $97 $992 $(I $O $O $905 $87 $992 12 $919 $88 $1,007 $0 $O $0 $919 $88 $1,007 13 $933 $89 $1,022 VI $O $(I $933 $89 $I,O22 14 $947 $91 $1.037 SO $() $0 $947 $91 $1.037 15 $961 $92 $1.053 $0 $o $O $961 $92 $ I.05 3 16 $975 $93 $1.069 SO $O $0 $975 $93 $1,069 17 $990 $95 $1.085 $II $O $(I $990 $95 $1,085 18 $1.005 $96 $1,10t $O $0 $O $I.005 $96 $l,1ol 19 $ I ,020 $98 $1.1 18 so $o $o $1.020 $98 $ I.1 18 20 $1,035 $99 $1.134 $O $0 so $1.(135 $99 $1,134 21 $1.051 $101 $1.151 $O $o $0 SI.051 $101 $IJ51 22 $1,067 $102 $1.169 $o $O $O $1.007 $102 $1,169 23 $1,083 $104 $1.186 $O $o $o $l ou $104 $1,186 24 $1,099 $1O5 $1.204 $O $O $0 $l.099 $105 $1,204 25 $1.115 $107 $1.222 $O $0 $0 $l_115 $107 $1.222 26 $1.132 $108 $1,244) $o $o $o $1,132 $108 $1,240 27 $IJ49 $110 $1.259 $o $o $O $1,149 $11() $1.239 28 $1.166 $112 $1,278 $0 $0 SO $1,166 $112 $1,278 29 $1,184 $113 $1.297 $0 $0 $0 $1,184 $113 $1.297 30 $1,201 $115 $1,317 $0 $0 $o $1.201 $115 $1.317 Exhibit D ASSFSSRIEnT ROLL Vintage Public Improvement District Taw Reference ID No. Improvement Area Lot No. Phase Assessment .annual Installment. R310584 1 26 1 ['art A Part A Total S8,07 3.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Ycar and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $ll S0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 S523 3 $484 $46 $531 $0 $0 $0 $494 $46 $531 4 $491 $47 $539 SO $0 $0 $491 $47 $539 5 $499 $48 $547 $(1 $0 $0 S499 $48 S547 6 $506 $49 $555 SO $0 $0 $506 $48 $555 7 $514 $49 S563 $0 $0 $O $514 $49 S563 8 $522 $50 S572 SO $0 $0 $522 $50 S572 9 $529 $51 $580 $O $O $0 $529 $51 S580 10 $537 $51 $589 $O $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 SO $545 $52 S598 12 $554 $53 $607 $0 $0 $o $554 $53 S607 13 $562 $54 $616 $0 $0 $0 $562 $54 S616 14 $570 $55 $625 $() $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 So $579 $55 $634 16 S598 S56 S644 So SO $0 $588 S56 $644 17 $596 $57 $654 SO $0 $0 $596 $57 $654 18 S605 $58 $663 $O SO S0 $60i S58 $663 19 $014 $59 $073 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $O SO SO S624 S60 $683 21 $033 $61 $6Q4 SO $I1 SO S633 $61 $694 22 $643 $62 $704 SO $O $0 $043 $62 $704 23 $652 $62 $715 SO SO $0 $652 $62 $715 24 $662 $63 $725 SO SO $0 $662 $63 S725 25 $672 $64 $736 SO $() $0 $672 $(v4 $736 26 $682 $65 $747 SO $0 $0 $692 $65 $747 27 $692 $6,6 $758 $0 SO $0 S692 $66 $758 28 $703 $67 $770 $0 SO $0 $703 $67 $770 29 $713 $68 $781 $0 SO $0 $7l3 $68 $781 30 $724 $69 $793 $0 SO $O $724 $69 $793 Exhibit 1) ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No Improvement Area Lot No Phase Assessment Annual Installment R310585 1 27 1 Part A fart B "Dotal S8.073.00 $0.00 S8.073.00 Part A Part B Tolal Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs 'Total and II11CFCSt Costs Total and Interest Costs `I otal 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $o $0 $o $477 "6 $523 3 $484 $46 $531 S0 $o $0 $484 $40 $531 4 $491 $47 $539 So $0 $0 $491 $47 $539 5 $499 $49 $547 $o $0 $o S499 $48 $547 6 $506 $48 $555 So $0 $o $506 $48 $555 7 $514 $49 $563 $0 $0 SO S514 $49 $563 8 $522 S50 S572 S0 $0 $0 S522 $50 $572 9 $524 $51 $580 $0 $0 $o $529 $51 $580 10 $537 $51 S589 $0 $0 $II $537 $51 S589 11 $545 S52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 S54 $616 $0 $0 $U $562 $54 $616 14 $570 S55 $625 $o $o $0 $570 $55 $625 15 $579 $55 $634 $0 SO $0 $579 $55 $634 16 $588 $56 $644 $0 So $0 $588 $56 S644 17 $596 $57 $654 $0 $0 $o $596 $57 $654 18 S605 $58 $663 $0 $o $t} $605 S58 S663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 S0 $o SO $6214 $60 $fi83 2l S63,3 $61 $694 $0 $0 S0 $633 $61 $694 22 $643 $62 $704 $0 S0 $0 $643 $62 5704 23 $652 $62 $715 $0 So $o $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 S63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $o $682 $65 $747 27 $692 $66 $758 $o $o $0 $692 $66 $758 28 $703 $67 $770 $0 $0 So S703 $67 $770 29 $713 S68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $(1 $0 $0 $724 $69 $793 Euhibit D ASSESSMENT ROLL. Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No. Phase Assessment R310586 1 28 1 Part A fart B I otal Annual Installment. $9,073.00 $0.00 $8.073.00 Part A Part B 'Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 S477 $46 $523 3 $484 $46 $531 $0 $0 $O $484 $46 $531 4 $491 $47 $539 $0 $0 SO $491 $47 $539 5 $499 $48 $547 $0 $0 $(I $499 $48 $547 6 $506 $48 $555 SO $0 $0 S506 $48 $555 7 $514 $49 5563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 S51 5580 $t1 $0 $0 $529 $51 S58o 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 S52 $598 $0 $0 $0 $545 $52 1598 12 $554 $53 $607 S0 SO $0 $554 $53 S607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $O $O $0 $570 $55 $625 15 $579 $55 $634 $0 SO $0 $579 $55 $634 16 $589 $56 $044 $0 $() $0 $588 $56 $644 17 $596 $57 $654 $o $0 $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $o $0 $() $614 $59 5673 20 $624 $60 $683 SO $0 SO $624 $60 $683 21 $633 $61 $694 $O SO $0 $633 $61 $694 22 $643 $62 $704 $() $O $0 $643 $62 $704 23 $652 $62 S719 S0 $O $0 $652 $62 $7l5 24 $662 $63 $725 So $O $0 $662 $03 $725 25 $672 $64 $736 SO SO $() $672 $64 $736 26 $682 S65 S747 SO $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 S66 $758 28 $703 $67 $770 $Il $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $o $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSMENT ItOLI, Vintage Public Improvement District Tax Reference ID No. R;10587 Improvement Area I Lot No 29 Phase I Assessment Part A Part B Total Annual Installment. S8,073.00 $0.00 $9,073 00 Part A Part 13 'Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Casts Total and Interest Costs Total and Interest Costs 'Iota[ 1 $470 $45 $515 $(P $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $40 $531 $0 $0 $0 $484 $46 $531 4 1491 $47 $539 10 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $(I $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $(r $0 $0 $514 $49 $563 8 $522 $50 $572 $(? $0 $0 $522 $541 $572 9 $529 $51 $590 $0 $0 $o $529 $51 S580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $() $0 $0 $554 $53 $607 13 $562 $54 $616 $Q $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 W $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $589 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 I8 $605 $59 $663 $0 $0 $0 $6()5 S58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $693 $0 $0 $0 $624 160 $683 21 $633 $61 $694 $0 $() $0 $633 $61 $694 22 $643 $62 $704 $0 $o $t) $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $() $0 $662 $63 $725 25 $672 $64 $736 $0 $(I $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $I1 $682 $65 $747 27 $692 $66 $758 $0 $(1 $() $692 $66 $758 28 $703 $67 $770 $0 $(1 $0 $703 $67 $770 29 $713 $69 $781 $0 $0 $(I $713 $68 $791 30 $724 $69 $793 $0 $0 $0 $724 S69 $793 Exhibit D ASSESSI►lENT ROLL Vintage Public Improvement District Tax Rcference 11) No Improvement Area Lot No. Phase Assessment K310588 1 30 I Parl A Part H l otal Annual Installment $8,073.00 $0.00 $9.073.00 Pan A Part 8 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year War and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $O $0 $O $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $(I $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $() $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $O $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 SO $0 $0 $522 $50 $572 9 $529 $51 $580 $() $0 $(I $529 $51 $580 111 $537 $51 $589 $() $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 SO $0 $551 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $O $0 $(I $570 $55 $625 15 $579 $55 $634 $O $() $0 $579 $55 $634 16 $588 $50 $644 $(I $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $(I $0 $0 $614 $59 $673 20 $624 $60 $683 $() SO $0 $024 $60 $683 21 $633 $61 $094 $0 $0 $(1 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $(1 So $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $(I $662 $63 $725 25 $672 $64 $736 $0 $() $(1 $672 $04 $736 26 $682 $65 $747 SO $0 $0 $682 $65 $747 27 $692 $66 $758 $() $0 $(1 $692 $66 $758 28 $703 $67 $770 SO $0 $0 $703 $67 $770 29 $713 $68 $781 $1) $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhihit 1) ASSESSNIENT ROLL Vintage Public Improvement District 'Fax Relerence 1D No. R310589 Improvement Area I Lot No. 31 Phase I Assessment Part A Part 11 Dotal Annual Installment. $0.00 $0.00 $O.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Coliecuon Year Year and Interest Costs Total and Interest Costs 'Total and Interest Costs 'Dotal 1 $0 $0 $0 $0 $0 SO $o $0 $o 2 SO $0 $0 $0 $0 $o $o $0 $o 3 $0 $o $0 $o $o $o $0 SO $o 4 $0 V $o $o $0 $o SO $0 $0 5 $a $o $0 $o $0 $o $o $o $o 6 $0 $0 $0 $o $() $0 $o $o $o 7 $0 $0 $0 $o SO $0 $0 $0 $o 8 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 SO $0 $o SO $0 $0 $o $0 S0 10 $0 $0 $o $o $o $o $o $o $o 11 $0 $0 $o SO So $o $o $0 S0 12 $0 $0 $o $() SO $0 $0 $0 SO I3 $0 $o $U $0 $0 $0 $o $() $0 14 $0 $0 $0 $a $0 SO $o $o $0 15 $0 $0 $o $0 $o $o $0 SO $o 16 $o $o $o $0 $0 $a $0 $0 $o 17 $0 $o So So $o $0 SO $0 $o 18 $0 SO SO $0 $0 $0 SO SO SO 19 $0 $o $0 SO SO SO $0 $0 $0 20 $0 $0 $0 $o $0 $0 $0 $o $0 21 $0 $0 $0 $0 $o $0 $o $l> $o 22 $0 $0 $o $() $0 $0 S0 $0 $o 23 $0 $0 $o $0 $o SO $0 $0 $o 24 $o $0 $0 So $o $0 $0 $() $0 25 so SO $0 $0 SO $0 $0 $0 $0 26 $0 $0 $0 $0 $o $0 $0 $0 SO 27 $o SO $o $0 $0 SO $0 $0 S0 28 $0 $0 So SO $0 $0 $0 $o SO 29 $0 $0 $o S0 $0 $0 $0 $0 $o 30 $0 $0 So St) $0 10 $0 $0 S0 Tax Relcrenee ID Nn Improvement Area Lot No. Phase Assessment Anmtal Installment Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Part A Part 13 R 110590 l 32 1 Part A Part B Total $8,073.00 $0.00 58,073.00 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs "Dotal and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 S48 $547 so $0 $0 $499 $49 $547 6 $506 $48 $555 $0 $o $0 $506 $49 $555 7 $514 $49 $563 so $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 50 $0 $0 $529 $51 $590 II1 $537 $51 $589 so $0 $0 $537 $Sl $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $599 12 $554 $53 $607 $() $0 $n $554 $53 $607 13 $562 $54 $616 $II $0 $0 $562 $54 $616 14 $570 $55 $625 So $o $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $(I $579 $55 $634 16 $588 $56 $644 $0 $o $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 W)5 $58 $663 $0 $tl $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 S60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $Q $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $04 $736 $0 $() $0 $672 $64 $736 26 $682 $65 $747 $0 $0 SO $692 $65 $747 27 $692 S66 $758 $0 SO $0 $692 $66 $758 28 $703 $67 $770 $0 $0 so $703 $07 $770 29 $713 $68 $781 $0 SO $() $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $b9 $793 Exhibit D ASSESSMENT ROI.1, Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No. Phase Assessment Annual Installment_ R310591 1 33 1 Part A Part l3 Total $8.073.00 $0.00 $8,073.00 Year Calendar Principal Year and Interest Part A Annual Colleclion Costs Total Principal and interest I'art B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total 1 $470 $45 $515 $0 $0 $o $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 S46 $531 $0 $0 $O $484 $46 $531 4 $491 $47 $539 $0 $O $0 $491 S47 $539 5 $499 $48 $i47 $0 $0 $0 $499 S48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 S514 $49 $563 8 $522 $50 $572 SO $0 $0 $522 $50 $572 9 $529 VI $580 $0 $0 $0 $529 $51 $590 10 $537 $51 $589 SO $O $II $537 $51 $589 11 $545 $52 $598 $O $O $0 S545 $52 $598 12 $554 $53 $607 SO $0 $0 S554 $53 $607 13 $562 $54 $616 $0 $O $0 $562 S54 $616 14 $570 $55 $625 $0 $0 So $570 $55 $625 15 $579 $55 $634 $0 $0 So $579 $55 $634 16 $588 $56 $644 $0 SO $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 S605 $59 $663 $0 SO $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $ll So $624 $60 $683 21 $633 $61 $694 $0 $II $0 $633 $61 $694 22 $643 $62 $704 So $O $o $643 $62 8704 23 $652 $62 $7l5 SO $0 $0 $652 $62 $715 24 $662 $63 $725 SO $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 SO $672 $64 $736 26 $682 $65 $747 $tl $tl $0 $682 $65 $747 27 $692 $66 $758 VI $0 $O $692 S66 $758 28 $703 $67 $770 VI $0 $tI $703 $67 $770 29 S713 S68 $791 $0 $0 $O $713 $68 S78I 30 $724 $69 $79.1 $O $0 $li $724 $69 $793 Exhibit D ASSESSIIENT ROIL Vintage Public Improvement District Tax Reference II) No. Improvement Area Lot No, Phase Assessment Annual Installment, M 10592 1 34 1 Part A Part 13 "Total 58.073.00 $0.00 $8.073,00 Year Calendar Principal Year and Interest Part A Annual Collection Costs "Total Principal and Interest Pali B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 5515 2 $477 $46 $523 V) SO $0 $477 $46 $523 3 $484 $46 WI $0 SO $0 $484 $46 $531 4 $491 $47 $539 $0 SO $0 $491 $47 5539 5 $499 $48 $547 $0 SO $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 SO $0 $514 $49 $563 8 $522 $50 $572 $0 S0 $0 $522 $54) $572 9 $529 $51 $590 $0 $0 SO $529 $51 5580 10 $537 $51 $589 $0 SO $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $O $554 $53 5607 13 $562 $54 $616 $0 $0 10 $562 $54 $616 14 $570 $55 $625 $0 50 $0 $574) $55 $625 15 $579 $55 $634 $O SO $0 $579 $55 $034 16 $588 $56 $644 $0 $0 SO $588 $56 S044 17 $596 $57 $654 $0 $1) SO S596 S57 S054 18 $6()5 $58 $663 $0 $0 SO 5605 $58 5663 19 $614 $59 $673 $0 SO $0 $614 $59 $673 20 $624 $60 $683 $0 $0 SO 5624 S60 $683 21 $633 $61 $694 $() $0 $0 $633 $61 $694 22 $64 3 $62 $704 $0 $0 SO $64 3 $62 $704 23 $652 S62 $715 SO $0 $0 $652 S62 $715 24 $662 S63 5725 $0 $0 $0 $662 $63 $725 25 $672 S64 $736 so $0 $0 $672 S64 $736 26 $682 $65 $747 SO $0 $0 $692 $65 $747 27 $692 S66 5758 SO $0 SO $692 S66 $758 28 $703 $67 $770 $0 $0 S0 $703 $67 $770 29 5713 $68 5781 $0 $0 $o $713 S68 $781 10 S724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit 1) ASSESSMENT ROLL, Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No. [,base Asscssmenl Annual Installment: R310593 1 35 1 Part A Pan H Total $9,073.00 $0.00 $8,073.00 Year Calendar Principal Year and Interest Part A AMILIal Collection CoSLS Total Principal and Interest Part R Annual Collection Costs Total Principal and Interest 'Total Annual Collection Costs Total l $470 $45 S515 $o $o $o $470 $45 $515 2 $477 $46 $523 $o $0 so $477 $46 $523 3 $494 $46 $531 $o $0 $o $484 $46 $531 4 $491 $47 $539 $0 $I1 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $o $499 $48 $547 6 $506 $48 $555 $o $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $o $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $(1 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 lI $545 $52 $598 $o $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $o $579 $55 $634 16 $588 $56 $644 $0 $0 $o $588 $56 $644 17 $596 $57 $054 $0 $0 $o $596 $57 $654 18 $605 $59 $663 U $0 $o $605 $58 $663 19 $614 $59 $673 SO $0 $o $614 $59 $673 20 $624 $6() $683 $0 $0 $41 $624 $60 $68 3 21 $633 $fit $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $11 $643 $62 $704 23 $652 $62 $715 $0 $I1 SO $652 $02 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $06 $758 28 $703 $67 $770 $0 so $0 $703 $67 $770 29 $713 $69 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSNIEN r F OLL Vintage Public Improvement District Tax Reference ID No Improvement Area Lot No. Phase Assessment Annual Installment R310594 1 36 1 Part A Part B Total $9,073.00 $0.00 %073 00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total 1 $470 $45 $515 $0 $0 $() $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $40 $523 3 $484 $46 $531 $0 $0 $0 $484 $40 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $(I $0 $0 $499 $48 $547 6 $506 $49 S555 $0 $0 $0 S506 $48 $555 7 $514 S49 $563 $0 $0 S() $514 $49 S563 8 $522 $50 $572 $0 $0 $0 $522 $54l $572 9 $529 S51 S580 $0 $0 $n $529 $51 S580 1() $537 $51 $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 $(I so SO $545 $52 $598 12 $554 $53 $607 $0 $0 $tl $554 $53 S607 13 $562 S54 $616 $(I $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 S570 $55 $625 15 $579 S55 $634 $(1 $() $(I $579 $55 $634 16 $588 $56 $644 $(I $() S0 $588 $56 $644 17 $596 S57 S654 $(I $0 $0 $506 $57 S654 18 $605 S58 $663 $0 $0 $0 $605 $58 $663 19 $614 S59 S673 $(I $0 SO S614 $59 $673 20 $624 S60 $683 $0 $0 $11 $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $(1 $0 $0 S643 $62 S704 23 $652 $62 $715 $0 $0 $(I $652 $62 S715 24 $662 $63 $725 $0 $0 $0 S662 $63 $725 25 $672 $64 $736 $0 $0 $Il $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $06 $758 $0 $0 $0 S692 $66 $758 28 $703 $67 S770 $0 $0 $0 $703 $67 S770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 S793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSNIENT ROLL Vintage Public Improvement District 'fax Reference ID No Improvement Area Lot No. I'llaw Assessment R310595 1 37 Part A fart fi 1 otal ,AnnuallnstalImcnr $8,073.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $40 $531 $(1 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $(I $0 $0 $499 $48 $547 6 $506 $49 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $(1 $11 $0 $514 $49 $563 8 $522 $50 $572 $(1 $0 $0 $522 $50 $)72 9 $529 $51 $580 $0 $(1 $0 $529 $51 $580 10 $537 $51 $589 $0 $11 $0 $537 $51 $589 II $545 $52 $598 $fl $0 $0 $545 $52 $598 12 $554 $53 $607 $U $0 $0 $554 $53 $607 13 $562 $54 $616 $fl $() SO $562 $54 $616 14 $570 $55 $625 $U $(I SO $570 $55 $625 15 $579 $55 $634 $II $11 $0 $579 $55 S634 16 $598 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $f1 $0 $0 $596 $57 $654 18 $605 $59 $663 $0 $U SO $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $Il $0 $0 $624 $60 $683 21 $633 $61 $694 $11 $0 $(? $633 $61 $694 22 $643 $62 $704 $11 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 W2 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $(1 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $U $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Tax Reference ID No. Improvement Area Lot No. Phase Assessment Annual Installment: Exhibit D ASSF,SSNIENT ROLL Vintage Public Improvement District Pan A Part B R310596 1 38 l Prot A Part B Total $8,07 3 00 $0 00 $8.073.00 Total Year Calendar Principal Year and Interest Annual Collection Costs Total Principal and Interest Annual ('011CCOon costs 'Total Principal and Interest Annual Collection Costs Total 1 $470 $45 $515 $o $0 $0 $470 $45 S515 2 $477 $46 $523 $o $o $() $477 $46 $523 3 $484 $46 $531 $() $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $o $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $O $514 $49 $563 8 $522 $50 $572 $0 $0 $O $522 $50 $572 9 $529 $51 $580 $() $0 $O $529 $51 $580 10 $537 $51 $589 $0 $(f $0 $537 $51 $589 11 $545 $52 $598 $() $() $0 $545 $52 $598 12 $554 $53 $607 $0 $() $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $)1 $562 $54 $616 14 $570 $55 $625 $(I $0 $0 $570 $i5 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 5654 $0 $o $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $O $605 $58 $663 19 $614 $59 $673 $0 $o $0 $614 $59 $673 20 $624 $6O $683 $0 $0 $0 $624 $6() $683 21 $633 $61 $694 $0 $0 $0 $633 $61 5694 22 $643 $62 S704 SO $o $0 $643 $62 $704 23 1652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $() $o $662 $63 $725 25 $672 $64 $736 $o $0 $() $672 $64 $736 26 $682 $65 $747 $(1 $o $0 $682 $65 $747 27 $692 $66 $758 $(1 $0 $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $O $703 $67 $770 29 $713 $68 $781 $o $0 SO $713 $68 $781 30 $724 $69 $793 $O $O $O $724 $69 $793 Exhibit D ASSESSMENTROLL L Vintage Public Improvement District I"ax Reference ID No Improvement Area Lot No Phasc Assessment R310597 1 39 I'art A Part t3 Total Annuallnstallmcnt. $8,073.00 $0.00 $8.073.00 Part A Part B Dotal Annual Annual Annual Calendar Principal C'olleetinn Principal COUCC11011 Principal collection )'car Year and Interest Casts 'Cntal and Interest Costs lntaI and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 SO $0 $477 $46 $523 3 $484 $40 $531 $(I $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $49 $547 $0 s0 $0 $499 $49 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $(1 $514 $49 $563 8 $522 $50 $572 $0 SO $(I $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 s0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $(I $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $610 $0 $0 $(I $562 $54 $616 14 $570 $55 $625 $0 $(1 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $(I $(1 $(I $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 $() $0 $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 211 $624 $60 $683 $(I $() $0 $624 $60 $693 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $(I $(1 $0 S643 $62 $7t14 23 $652 $62 $715 $CI $il $(1 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $03 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $092 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $701 $67 $770 $0 $(I $0 $703 $67 $771) 29 $7 13 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSMENT 1101.1, Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No. Phase Assessment Anmaal Installment- R310598 1 40 1 Part A Part B 'I otal S&073.00 $0.00 SK073-00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total 1 $470 $45 $515 $o $0 $0 $470 $45 $515 2 $477 $46 $523 So SO $0 $477 S46 $523 3 $484 $46 $531 Sll $0 $0 $484 $46 $531 4 S491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $49 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 S522 $50 $572 $0 So $0 $522 $50 $572 9 $529 S51 $580 $0 $0 $0 $529 $51 $580 1t1 $S37 S51 $589 $0 $o SO $537 $51 $589 ll $545 $52 $598 $o $o $0 $545 $52 $598 12 $554 $53 $607 $0 $o So $554 $53 $607 13 $562 $54 $616 $0 SO $0 $562 $54 $616 14 $571) $55 S625 $0 $U $o $570 $55 $625 15 $579 $55 $634 $0 so SO $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 S57 S654 $0 $0 $0 $59G $57 S654 18 $605 $59 S663 $0 $0 S0 S605 $58 S663 19 $614 S59 S673 $0 $0 $0 S614 $59 $673 20 $624 $6l1 S683 $0 $0 $0 S624 $6t1 $693 21 S633 S61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 S704 $0 SO $0 $643 $62 $704 23 $652 $62 $715 SO $0 S0 $652 $62 $715 24 S662 $63 $725 $o $0 S0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 S65 $747 $0 $o $0 $682 $65 $747 27 $692 $66 $758 $0 $o $0 S692 $66 $758 28 $703 $67 $770 SO S0 SO $703 $07 $770 29 $713 $68 $781 $0 $o $0 S713 $68 $791 30 $724 $69 S793 $0 $0 $0 $724 $69 $793 Exhibit 1) ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Innprovennent Area Lot No, Phase Assessment Annual Installment K310599 1 41 1 Part A fart 14 'I otal $8,073.00 WOO $8.073 00 Year Calendar Principal Year and Interest Part A Annual Collection Costs 'I otal Principal and Interest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total 1 $470 $45 $515 $0 $O $O $470 $45 $515 2 $477 $46 $523 SO V) $0 $477 $46 $523 3 $484 $40 $531 SO $0 $0 $494 $46 $531 4 $491 $47 $539 $0 $0 $O $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 S555 so 'O $0 $506 $49 $555 7 $514 $49 $563 $() $0 SO $514 S49 5563 8 $522 $50 S572 SO $0 $0 $522 S50 S572 9 $529 $5I $580 $0 $0 y) $529 $51 5580 10 $537 $51 $589 SO SO V) $537 $51 $589 II $545 $52 $598 SO $0 $0 $545 $52 $598 12 $554 $53 $607 SO SO SO $554 S53 $607 13 $562 W $016 S0 $0 $0 $562 $54 $616 14 5570 $i5 $625 SO SO $O $57O S55 $625 15 $579 $55 $034 $() $0 $0 $579 $55 S634 16 5588 $56 $644 $O SO $I) $589 S56 S644 17 $596 $57 $654 SO $() $0 $596 S57 $654 18 5605 $58 $663 $0 $0 $() $605 $58 $663 19 $614 $59 $673 $(1 $0 $0 $614 $59 $673 20 5624 $60 $683 $() SO $() $624 S60 $683 21 $033 S61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 SO SO $0 $643 $62 $704 23 S052 $62 $715 $0 SO $(1 $652 S62 $715 24 $662 $63 $725 $0 $0 $() $662 $63 S725 25 $672 $64 $736 $0 $1) $(I $672 $64 $736 26 $082 $65 $747 $0 $1) $0 $692 $65 $747 27 $692 $66 $758 SO SO SO $692 $06 $758 28 $703 $67 $770 $0 SO $() $703 S67 $77O 29 $7t3 $68 5781 $0 $0 $0 5713 $68 $791 30 $724 $69 $793 $0 $0 $O S724 $69 $793 Exhibit D ASSESSNILNT ROLL, Vintage Public Improvement District Tax Reference 11) No. R310600 Improvement Area 1 Lot No. 42 Phase 1 ASSCS5n1Cnt Part A Parl R Dotal Annual Installment $8,073.00 50.00 $8.073,00 Part A fart B Total Annual Annual Annual C'atendar Principal C'0lleCli0l7 Principal Collection Principal Collection Year Year and Interest Casts Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $t1 $470 $45 $515 2 $477 $46 S523 $0 SO $0 $477 $46 5523 3 $484 $46 $531 $0 So $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 5539 5 $499 S48 $547 $0 S0 $0 $499 $48 $547 6 $506 $49 $555 $0 $0 $(1 $506 $49 $555 7 $514 S49 $563 $0 $0 $() $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 S529 $51 $580 $0 $() $0 $529 $51 $581) I(} $537 $51 $589 $0 $f1 $0 $537 $51 $589 11 S545 S52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 S0 $0 $II $554 $53 $607 13 $562 S54 $616 $0 $0 $0 $562 $54 $616 14 S570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 S55 $634 $0 $0 $11 $579 $55 $634 I6 $589 $56 $644 SO $0 $I) $588 $56 $644 17 S596 $57 $654 $t1 $0 $tl $596 $57 $654 18 5605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $0 $(1 $11 $614 $59 $673 20 $624 $60 $683 $I) $0 $0 $624 S60 $683 21 5633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 VI $o $643 $62 $704 23 $652 $02 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 S672 $64 $736 $0 $tt $t) $672 $64 $736 26 $682 S65 $747 $0 $0 $0 $682 $65 $747 27 5692 S66 $758 $0 $0 $0 $692 $66 5758 28 $703 S67 $770 $0 $0 $ll $703 $67 $77t) 29 $713 $68 $781 $0 $() $0 $7i3 $68 $781 30 $724 S69 $793 $0 $() $0 $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No. Phase Assessment R310601 1 43 1 Part A Part B Total Annual Installment: $8,073,00 $0.00 S8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Casts Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 S46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 S47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 S48 $555 $0 $0 $0 $506 $48 $555 7 $5I4 S49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 S51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $59 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 2t $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 S62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 S65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit 1) ASSESSMENT ROLL Vintage Public Improvement Ilistrict Tax Reference 11) No, Improvement Area Lot No. Phase. Assessment Annual 1ntallmcnt: K310602 1 44 1 Part A fart 13 Total $8,073.00 $0.00 S8,073.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs 'Total Principal and Interest Part (3 Annual Collection Costs "total Principal and Interest Total Annual Collection Costs Tolal 1 $470 $45 $515 SO $0 $0 $470 $45 $515 2 $477 $46 $523 SO $0 SO $477 $46 $523 3 $484 $46 $531 $0 $(1 $0 $484 $46 $531 4 $491 $47 $539 S0 $() $0 $491 $47 $539 5 $499 $48 $547 $0 SO $0 $499 $48 $547 6 $506 $48 $555 $O $0 $0 $506 $48 $555 7 S514 $49 $563 $O $(l $O $514 $49 $563 8 $522 $50 $572 $0 $0 $O $522 S50 $572 9 S529 $51 $580 $0 $0 SO $529 $51 $580 10 $537 $51 $589 $0 $0 $O $537 S51 $589 II $545 $52 $598 SO so $0 S545 $52 $598 12 $554 $53 $607 SO $0 SO $554 $53 $607 13 $562 $54 $616 So $0 $0 $562 $54 $61 6 14 S570 $55 $625 $h $0 $O $570 $55 $625 15 $579 $55 S634 SO $0 $0 $579 $55 $634 16 $588 $56 $644 SO $O $O $598 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 SO SO $O $605 S58 $663 19 S614 $59 $673 $O ${1 $0 S614 $59 $673 20 $624 S60 S683 $O $0 SO $624 $60 $683 21 S633 $61 S694 $() $0 S(1 $633 $61 $694 22 S643 S62 S704 SO $0 SO $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $O $0 $662 $63 $725 25 $672 $64 $736 SO SO $0 $672 S64 S736 26 $682 $65 $747 SO $0 SO $682 $65 $747 27 $692 $66 $758 SO $O $0 $692 $06 $758 28 $703 S67 $770 SO $41 $0 $703 $07 $770 29 $713 $68 $781 $n SO $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $(1 $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Rel'ercncc 11) No, R310603 Improvement Area I I,m No 45 Phase 1 Assessment Part A Part B Total Annual installment $8,073.00 $0.00 S&073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Pnimpal Collection Year Year and Interest Costs 'total and Interest Casts Total and Interest Costs Dotal 1 $470 $45 S515 $0 $0 $0 $470 S45 $515 2 $477 $46 S523 $0 $0 $0 $477 $46 $523 3 S494 $46 S531 $0 $0 $O $484 S46 $531 4 S491 $47 S539 $0 $0 $U $491 $47 $539 5 $499 $49 S547 V) $0 $0 $499 $48 $547 6 S506 $48 S555 $0 $U $0 $506 $49 $555 7 $514 $49 $563 SO SO $0 $514 $49 $563 8 S522 $5O $572 $U $O $0 $522 $5t1 $572 9 $529 $51 $58O $0 $0 $0 $529 S51 $580 10 S537 $51 $589 SO SO $0 $537 $51 $589 ll $545 $52 $598 SO SO $0 $545 $52 $598 12 S554 $53 $607 SO SO $0 $554 SS $607 13 $562 $54 $610 $0 $0 $0 $562 S54 $616 14 $570 $55 $625 $O So $0 $570 $55 $625 15 $579 $55 $634 SO $0 SO $579 $55 $634 16 $588 $56 $044 $0 SO $0 $588 $56 $644 17 $596 $57 $654 $() $U $0 S596 $57 $654 18 $605 $58 $663 SO SO SO S605 $58 $663 19 $614 $59 $673 $0 $0 $0 S614 $59 $673 2tl $624 $6il $683 $U $U $0 S624 $60 $683 21 $633 $61 $094 $tt $0 $0 $633 $61 $694 22 $643 $62 %704 $O SO $0 $643 $62 S704 23 $652 $62 $715 SO $0 $0 $652 $62 S715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $o SO $0 S672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $06 $758 SO SO $O $692 $66 $758 28 S703 S07 $770 SO SO SO S703 S67 $770 29 $713 $68 $791 $O $ll $0 $711 $68 $781 30 $724 SO $793 SO $O $0 $724 $69 5793 Exhibit D :ISSF:SS. LENT ROH, Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No. Phase Assessment Annual Installment. R 310604 1 4t) I Part A Pan 13 °Dotal $8.073.00 $0.00 $8.073,00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Part B Annual Collection Costs Total Principal wtd Interest Total Annual Collection Costs Total I S470 $45 $515 $0 $0 $0 $470 $45 S515 2 $477 $46 $523 $O $0 SO $477 $46 $523 3 S484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $O $0 $0 $491 $47 S539 5 S499 $49 $547 $0 $0 $0 $499 $48 $547 6 S506 $48 $555 $0 SO $0 $506 $48 S555 7 $514 $49 $563 $O $0 $0 $514 $49 $563 8 $522 $5O $572 SO $0 $0 $522 $50 $572 9 S529 $51 $580 SO $O $0 $529 $51 S590 1(t S537 $51 $589 SO $O SO $537 $51 $599 Il S545 $52 $598 S() $0 $0 $545 $52 $598 12 S554 $53 $607 SO so $O $554 $53, S607 13 $562 $54 $616 $O SO $0 $562 $54 S616 14 S570 $55 $625 SO $0 SO $570 $55 $625 15 S579 $55 $634 $O $O $0 $579 $55 $634 16 $588 S56 $644 $0 $n $0 $588 $56 $644 17 S596 $57 $654 $tl $0 SO $596 $57 $654 18 $605 $58 $663 $0 $0 $0 %605 $59 S063 19 $614 $59 $673 $0 $0 $0 $614 $59 S673 20 $624 $60 $683 SO SO SO $624 $60 $083 21 $631 $61 $694 $0 $0 $0 $633 $61 $094 22 S643 $62 $704 $() SO $0 $643 $62 $704 23 $652 S62 $715 $0 $0 $0 S652 $62 $715 24 $662 S63 $725 $0 SO SO $662 $63 S725 25 S672 $64 $736 $0 $0 SO S672 $64 $736 26 $682 $65 $747 $() $0 SO $682 $65 $747 27 $692 506 $759 $0 $O SO $692 S66 $758 28 $703 $67 $770 $0 $O SO $703 $67 $770 29 $713 $68 S791 $0 SO S0 $713 S68 $791 10 S724 $69 S793 SO SO $0 $724 S69 $793 Tax Reference ID No. Improvement Area Lot No. Phase Assessment Annual Installment Exhibit U .ASSESSMENT RUIN. Vintage Public Improvement District Part A fart B R310605 1 47 1 Part A Part B Total $8,073.00 $0,00 $8,073.00 Total Year Calendar Principal Year and Interest Annual Collection Costs 'total Principal and Interest Amwal Collection Cos(s Toted Principal and Interest Annual Collection Costs Total l $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $(1 $o $() $477 $40 $523 3 $484 $46 $531 $0 $o $0 $494 $46 $531 4 $491 $47 $539 $o $o $0 $491 $47 $539 5 $499 $48 $547 so $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $li $506 $48 $555 7 $514 $49 $563 $o $o $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $() SO $0 $529 $51 $580 1t1 $537 $51 $589 $(1 $0 $0 $537 $51 $589 II $545 $52 $598 $() $o $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $() $(1 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $I1 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $o $0 $0 $596 $57 $654 18 $605 $59 $663 $0 $0 $0 $605 $58 $663 t9 $614 $59 $673 $o $() $0 $614 $59 $673 20 $624 $60 $683 So $0 $0 $624 SO $683 21 $633 $61 $694 $(1 $o $0 $63.3 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 so $652 $62 $715 24 $662 $63 $725 $0 $o $(1 $662 163 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $(I $682 $65 $747 27 $692 $66 $758 $0 $0 $0 S692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 5713 $68 $791 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 ${t $0 $0 $724 $69 $793 Exhibit D ASSFSSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No. Phase Assessment R310606 1 48 1 Pan A Pan 13 Total Annual Installment- $O.00 $0.00 $0.00 Pan A Pan B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs 'Total I $0 $0 $() $0 $0 $0 $o $0 $o 2 $0 $(I $0 $0 $o $0 $0 $0 $0 3 $0 $0 $(I $0 $0 $0 $o $0 $0 4 $o $o $o $o $o $0 $0 $0 $o 5 $0 $0 So $o $o $o SO $0 So 6 $0 $o $0 $o $O $0 $0 So $o 7 s0 $o $o s0 so so $0 so $(I 8 $o $o $0 $o $o $o $0 So $o 9 $0 $o $0 $o $1) $0 $0 $0 S0 to $0 $0 $o $(I $0 $I) $0 $0 $0 11 $0 $0 So $0 $0 $0 $0 $0 $0 12 so $0 $0 $o $o $0 $0 $0 $0 13 So $o $0 $o $0 S0 $0 $0 $0 14 $0 $0 $o $0 $o $0 $0 $(1 $0 15 $0 $0 $0 $o $() $0 $(I $0 So 16 $0 s0 $o $o $o $0 $0 So $0 17 $0 $0 $0 $o $0 $0 So $o $0 is $0 $0 $o $0 $0 $(1 $0 $o $0 19 $0 $() $o $o $(I $0 $0 $o $0 20 $0 $o $o $0 $() $o $0 S() $0 21 $41 $o $0 $0 $o $O $o so $0 22 $o $II $0 $0 So $(I $0 $0 $0 23 $o $0 $0 $0 $0 $0 $() $o $0 24 $0 $0 $0 $o $0 $0 $o $0 $o 25 $0 $o $0 $o $o $0 $0 $0 $0 26 $0 $o $0 $0 $0 $() $(I $0 $0 27 $0 $() so $() $o $() $0 $0 s0 28 $0 $() $0 $o $0 $1) $o $0 $0 29 $o $0 $o $0 $o S0 $0 $o $0 30 so $o $o $0 $o $o $o $o $o Exhibit D :ASSESS,MENT ROIT Vintage Public Improvement District 'fax Reference ID No. Improvement Area Lot No. Phase Assessment Annual lostallment: R310607 1 49 1 fart A Part t3 Total $18,488,00 $0.00 $18,488.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principai and Interest Part A Annual Collection Costs Total Principal and Interest fatal Annual Collection Costs Total I $1,076 $103 $1.179 $0 $0 $0 $1.076 $103 $1.179 2 $1,092 $105 $1,197 $0 $0 $0 $1.092 $105 $1,197 3 $1,109 $106 $1,215 $0 $0 $0 $1.109 $106 $1.215 4 $L125 $108 $1.233 $0 $O $0 $1.125 $108 $1,233 5 $1,142 $109 $1,252 $0 $0 $0 $1.142 $109 $1.252 6 $1,159 $Ill $1.270 $0 $R $0 $1.159 $111 $1,270 7 $1,177 $113 $1.290 $0 $0 $0 $1,177 $113 $1290 8 $1,195 $114 S1.309 $0 $0 $0 $1.195 $114 $1.309 9 $1,212 $116 $1329 $0 $0 $Il $1,212 $116 $1,329 1t1 $1,231 $118 $1,348 $() $0 $R $1.231 $118 $1,348 11 $1,249 $120 $1,369 $(1 $0 $0 $1.249 $120 $1,369 12 $L268 $121 $t.38') $l1 $0 $R $1.269 $121 $1,389 13 $1.297 $123 $1.410 SO $0 $0 $1.287 $123 $1.410 14 $1.306 $125 $1.431 $0 $R $R $1306 $125 $1,431 15 $1326 $127 $1.453 $0 $0 $0 $1.326 S127 $1.453 16 $1,346 $129 $1.474 so $0 $0 $1,346 $129 $1,474 17 $1.366 $131 $1,497 $0 $0 $0 $1,366 $131 $1.497 18 $1,386 $133 $1.519 $0 $0 $(I $1.386 $133 $1,519 19 $1.407 $1.15 $1,542 $0 $II $0 $1,407 $135 $1,542 20 $1,428 $137 $1.565 $() $0 so $1.428 $137 $1.565 21 $1,450 $139 $1,588 $0 $0 $0 $1.450 $139 $1.589 22 $1,471 $141 $1.612) $0 $0 $(I $1.471 $141 $1,612 23 $1.493 $143 $1.636 $(I $0 $0 $1,493 $143 $1,630 24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1.661 25 $1,539 $147 $1.686 $(1 $11 $0 $1.539 $147 $1,696 26 $1,562 $150 $1.711 $() $0 $R $1.562 $150 $1.711 27 $1,585 $152 $1.737 $R $R $0 $1.585 $152 $1,737 28 $1,609 $154 $1.763 $0 $0 SO $1,609 $154 $1.763 29 $1,633 $156 $1,789 $0 $0 $R $1.633 $156 $1_799 3R $1,657 $159 $1.816 $0 $0 $O $1.657 $159 $1.816 Exhibit D ASSESS!11ENT ROLL Vintage Public Improvement District Tax Reference ID No Improvement Area Lot No. Phase Assessment R310608 1 50 Part A Part B Total Annuallnstallment $18.488.00 $0.00 $18.488.00 Pan A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest CIIS(S Total 1 $1,070 $103 $1,179 $0 $0 $0 $1,076 $103 $1.179 2 $1,092 $105 $1.197 $0 50 $0 $1.092 $105 $1.197 3 $1,109 $106 $1,215 $0 $0 $0 $1.109 $106 $1,215 4 $1,125 $108 $1,233 $n $0 $0 $1.125 $108 $1,233 5 $1,142 $109 $1,252 $0 $0 $0 $1,142 $109 81.252 6 $1.159 $ll] $1,270 $() $0 $0 $1.159 $Ill $1,270 7 $I.177 $113 $1.290 $0 $0 $0 $1,177 $113 $1.290 8 $1.195 $114 $1,309 $0 $0 $0 $1,195 $114 $1.309 9 $1,212 $116 $1.329 $0 $0 $0 $1,212 $116 $1.329 10 $1,231 $118 $1,348 $0 $0 $n $1.231 $118 $1.348 11 $1,249 $120 $1.369 $(a $0 $0 $1.249 $120 $1,369 12 $1,268 $121 $1389 $fs $0 $0 $1,268 $121 $1.389 13 $1.287 $123 $1.410 $U $0 $0 $1,287 $123 $1.410 14 $1.306 $125 $1,431 $0 $0 $0 $1,306 $125 $1.431 15 $1.326 $127 $1.453 $0 $0 $0 $1.326 $127 $1.453 16 $1,346 $129 $1 A 74 $0 $() $0 $1.346 $ l29 $1.474 17 $1,366 $131 $1,497 $t1 $0 $0 $1,366 $131 $1A97 18 $I,386 $113 $1,519 $II $0 $0 $1.386 $133 $1,519 19 $1,407 $135 $1.542 $11 $0 $0 $1.407 $135 $1,542 20 $1.428 $137 $1.565 $() $0 $0 $1,428 $137 $1.565 21 $1.450 $139 $1.588 $fl $0 $0 $1,450 $139 $1.588 22 $1,471 $141 $1,612 $(I $0 $0 $1.471 $141 $1.612 23 $1,493 $143 $1.636 $0 $0 $0 $1.493 $143 $1,636 24 $1.516 $145 $1,661 $0 $0 $11 $1,516 $145 $1,661 25 $1,539 $147 $1,686 $0 $0 $0 $1,539 $147 $1,686 26 $1,562 $150 $1.711 $0 $0 $0 $1,562 $150 $1.711 27 $1.585 $152 $1,737 $0 $0 $0 $1.585 $152 $1,737 28 $1609 $154 $1,763 $0 $0 $0 $1.609 $154 $1363 29 $1,633 $156 $1,789 $0 $0 $0 $1.633 $156 $1,789 30 $1,657 $159 $1.816 $0 $0 $0 $1.657 $159 $1,816 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 1D No, Improvement Area Lot No. Phase Assessment R31O609 1 51 1 fart A fart B 'fotal Annual Installment $18,498.O0 $0.00 $18.488.O0 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs "Dotal 1 $1,076 $103 $1,179 $0 $o SO $1.076 1103 $1.179 2 $1,092 $105 $1,197 So $0 $0 $1,092 $105 $1,197 3 $1,109 $106 $1.215 $O $o $0 $1.t09 $106 $1,215 4 $1,125 $108 $1.233 So $0 $o $1,125 $108 $1,233 5 $1,142 $109 $1,252 $o $O So $1.142 $109 $1,252 6 $1,159 $111 51.270 $o $o $0 $1.159 $111 $1.270 7 $1.177 $113 $1,290 $o $0 $o $1,177 $113 $1,290 9 1IJ95 $114 $1,309 $o $o $0 $1.195 $114 $1.309 9 $1,212 $116 $1.329 $O $O $0 $1.212 $116 $1,329 IU $1.231 $119 $1348 $O $O $O $1.231 $118 $1348 11 $1.249 $120 $1,369 $0 $0 $0 $1,249 $120 $1.369 12 S1.268 $121 $1.389 $0 $o SO $1.269 $121 $1,389 13 $1,287 $123 $1.410 $0 SO $o $1.287 $123 $1A10 14 51306 $125 $1,431 SO SO $0 $1306 $125 $1,431 15 $1,326 S127 $1,453 $O SO $0 $1326 $127 $1A53 16 $1.346 5129 $1.474 $() SO $0 $1.346 $129 $1,474 17 $1,366 $131 $1,497 $t) SO $0 $1366 $131 $1.497 18 $1.386 S133 $1.519 $0 $O SO $1.386 $133 SI.519 19 $1,407 $135 $1,542 $0 $o $0 $1A07 $135 $1.542 20 $1,428 $137 $1.565 $o SO $() $1.429 $137 $1.565 21 $1,45O S139 $1.588 $0 So $0 $1.450 $139 $1.588 22 $1.471 $141 $1.612 $0 SO $o $1.471 $141 S1.612 23 51,493 S143 $1.636 SO $o $0 $1.493 $143 $1,636 24 51,516 $l45 $1,661 $O $O V) $1.516 $145 $1,661 25 51.539 $147 $1.086 $0 SO $() $1,539 $147 $1,086 26 $1.562 $150 $1,711 SO $0 SO $1.562 $150 $1,711 27 $1,585 $152 $1.737 $0 So $0 SLW $152 $1,737 28 $1,609 $154 $1,763 SO $() $O $1.609 $154 $1,763 29 S1,b33 $156 $L789 $0 $o $O $1.633 $156 $1,789 30 $1,657 SI59 $1,816 $() $o SO SI.657 1159 $1.816 Exhibit 1) ASSESSMENT ROIJ. Vintage Public Improvement District "Tax Reference 11) No. R3 106 10 Improvement Area 1 Lot No. 52 Phase I Assessment Part A Part B I o1al Annuallnstallment: $18,498.00 $0.00 $18.488.00 Part A Part B Total Annual Annual Amoral Calendar Principal Collection Principal Collection Principal Collection Year Ycar and Interest Costs 'Total and Interest Costs Total and Interest Costs Total 1 $1,076 $103 $1.179 $0 $0 $0 $1.076 $103 $1,179 2 $1,092 $105 $1,197 $0 $0 $0 $1,092 $105 $1,197 3 $1,109 $106 $1,215 ${I $0 $0 $1.109 $I(16 $1,215 4 $1,125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,233 5 $1,142 $109 $1,252 SO $0 $() $1.142 $109 $1.252 6 $1,159 $111 $1,270 $@ $@ $0 $1,159 Sill $1,270 7 $1.177 $113 $L290 50 $0 $0 $1,177 $113 $1,290 8 $1,195 $114 $1.309 $fl $@ $0 $1.195 $114 $1,309 9 $1,212 $116 $1,329 $0 $@ $0 $1,212 $116 $1.329 I(1 $1231 $118 $1.348 $fl $(p $0 $1.231 $118 $1,348 11 $1,249 $120 $1.369 $0 $0 $@ $L249 $I20 $1.369 12 $1,268 $121 $1.389 $0 $@ $0 $1.268 $121 $1.389 13 $1,287 $123 $1.410 $II $@ $0 $1.287 $123 $1A10 14 $1,306 $125 $1A31 $II $0 $0 $1.306 $125 $1,431 15 $1,326 S127 $L453 So $0 SO $1.326 $127 $1,453 16 $1,346 %129 $1,474 $II $0 $@ $1.346 $129 $1,474 17 $1,366 S131 SL497 $(1 $0 $0 $1.366 $1,11 $1.497 18 $1.386 S133 $1,519 $@ $0 $@ $1.386 S133 SL, t() 19 $1,407 S135 $L542 $II $0 S0 $1,407 $135 S1.542 20 $1,429 $137 $1,565 $0 $0 $@ $1.428 $137 $1.565 21 $1,450 S139 $L588 $0 $0 S0 $1.450 S139 $1.588 22 $1.471 S141 $1,612 $0 $0 $0 $1.471 $141 $1,612 23 $1.493 S143 $1,636 $@ $0 $0 $1A93 $l43 $1,636 24 S1.516 S145 $1,661 $0 $0 $0 $1,516 S145 $1,661 25 $1.539 $147 $1,686 $0 $0 $0 $1,539 $147 $1,696 26 $L562 S150 $1.711 $O $0 $0 S1.562 $150 $1,711 27 $1,585 $152 $1,737 $0 $0 $(1 $1585 $152 $1,737 28 $1.609 $154 $ L763 $0 SO $0 S L609 S 154 $1,763 29 $ L633 $ l 56 $1.789 $0 $() $() $1,633 $ l 56 $1.789 30 $1,657 5159 SL816 $0 S@ $0 $L657 $159 SI,816 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District 'fax Reference 11) No. Improvement Area Lot No. Phase .Asscs)nlc;ni Annual Installment R310611 1 53 1 fart A Part B Iota] $18.488.00 $000 $18.489.00 Year Calendar Principal Year and Interest Part A Annual Collection Cosh Total Principal and Interest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Casts Total 1 $1.076 $103 $1,179 $0 $(1 $0 $1.076 $103 $1,179 2 $1,092 $105 $1.197 $0 $0 $o $l.092 $105 $1J97 3 $1.109 $106 $1,215 $(1 $0 $0 $1.109 $106 $1215 4 $1,125 $108 $1,233 $0 $0 $0 $1.125 $108 $1.233 5 $1.142 $109 $1.252 $(1 $() $0 $1.142 $109 $1,252 6 $1,159 $111 $1.270 $(1 $0 $0 $1,159 $111 $1,270 7 $1.177 $113 $1.290 $II $0 $0 $1,177 $113 $1,290 8 $1,195 $114 $1,309 $0 $0 $0 $1,195 $114 $1309 9 $1.212 $116 $1,329 $0 $11 $0 $1,212 $116 $1329 10 $1.231 $118 $1.348 $0 $0 $0 $I,231 $118 $1,348 11 $1.249 $120 $1,369 $0 $0 $0 $1,249 $120 $1369 12 $1368 $121 $1389 $0 $ll $(1 $1,268 $121 $I.389 13 $1.287 $123 $1.410 $0 $0 $0 $1,287 $123 SIAM 14 $1,306 $125 $1.431 $0 $0 $0 $1.306 $125 $1,4.31 15 $1,326 $127 SIA53 $0 $Il $0 $1.326 $127 $1453, 16 $1,346 $129 $1.474 $0 $Il $0 $1,346 $129 $1,474 17 $1,366 $131 $1,497 So $0 $(1 $1.366 $131 $1A97 18 $1,38(1 $133 $1,511) $0 $0 $0 $1,386 $133 $1.519 19 $1.407 $135 $1,542 $0 $1) $0 $1407 $135 $1.542 20 $1,428 $137 $I,565 SO $t1 SO $1A28 $137 $1_i65 21 $I.450 $139 $1,589 $0 $6 $0 $1.450 $139 $1,588 22 $1.471 $141 $1.612 $0 $0 $Il $1A71 $141 $1,612 23 $1.493 $143 $1,630 $(1 $o $(1 $1.493 $14.3 $1,636 24 $1J16 $145 $1,661 $0 $0 $I) $1.516 $145 $1,661 25 $1,539 $147 $1,686 $Q $0 $I.1 $1.539 $147 $L686 26 $1,562 $150 $1.711 $0 SO $0 $1.562 $150 $1,711 27 $1,585 $152 $1.737 $0 $0 $0 $1585 $152 $1,737 28 $1,609 $154 $1.763 $0 $0 $(1 $1.609 $154 $1,763 29 $1.633 $156 $1.789 $0 $0 $0 $1.633 $156 $1,789 30 $L657 $159 $1,816 $(1 $tl $0 $1.657 $159 $1.816 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No Improvement Area Lot No. Phase Assessment R310612 l 54 l Part A Pan B 'Total Annual Installment: $13,401.00 WOO $13.401.00 Part A Pan B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and, Interest Costs Total and Interest Costs Total l $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 $907 $O $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $() "40 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 5866 $83 $949 $0 $(1 $0 $866 $83 $949 9 $879 $94 $963 $() $0 $0 $879 $84 $963 10 $892 $85 $977 Sit $(1 $0 $892 $85 $977 11 $905 $87 $992 $0 $() $0 $905 $97 $992 12 $919 $88 $1,007 $0 $0 $0 $919 $89 $1.007 13 $933 $99 $1.022 $0 $0 $0 $933 $89 $1,022 14 $947 $91 $1,037 $l) $() $0 $947 $91 $1,037 15 $961 $92 $I.053 $0 $U $0 $961 $92 $1,053 16 $975 $93 $1,069 $0 $0 $(1 $975 $93 $1.069 17 $991) $95 $1.085 $0 $0 $0 $990 $95 $1,085 18 $1.005 $96 $1,101 $() $0 $() $1.005 $96 $1.101 19 $1.020 $98 $1.118 $0 $0 $0 $1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 $0 $O $1.035 $99 $I.134 21 $1,051 $101 $1.151 $0 $0 $0 $1,051 $101 $1,151 22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169 23 $1,083 $104 $1,186 $(t $0 $0 $IA83 $t04 $1.186 24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $l05 $1,204 25 $1,115 $107 $1,222 $O $0 $0 $1,115 $107 $1.222 26 $1,132 $109 $1.240 $0 $0 $0 $1.132 $l08 $1,240 27 $1,149 $110 $1,259 $0 $0 $() $1.149 $110 $U59 28 $1.166 $112 $1278 $0 $0 $0 $1.166 $112 $1,278 29 $1.184 $113 $1,297 $0 $0 $0 $1,184 $113 $1.297 30 $1.201 $115 $1,317 $0 $0 $0 $1.201 $l15 $1.317 Exhibit D ASSESSIIIENT 1 OLL Vintage Public Improvement Distrirl Tax Reference 11) No. Improvement Area Lot No. Phase Assessment Annual Installment: R310613 I 55 I Part A Part R Total $13401.00 $0.00 $13,401.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs 'total Principal and Interest Part li Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total l $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $O $0 $792 $76 $868 3 $804 $77 $881 $0 $o $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $t) $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 ${1 $0 $0 $840 $80 $921 7 $853 $82 $935 $0 $0 so $853 $82 $935 8 $866 $83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 $0 $0 $0 $892 $85 $977 11 $905 $87 $992 $0 $0 $0 $905 $87 $992 12 S919 $88 $1.007 SO SO V) $919 $88 $1,007 13 $933 $89 $1,022 SO $0 $0 $933 $89 $1.022 14 $947 $91 $1.037 $0 $0 $Il $947 $91 $1037 15 $961 $92 $1.053 $11 $0 $0 $961 $92 $1.053 16 $975 $93 $1,069 $() $0 $0 $975 $93 $1.069 17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1.085 18 $1,005 $96 $1.101 $I) $0 $0 $1.005 $96 $1,101 19 $ I.020 $98 $1,1 18 $0 $0 $0 $ I.1120 $98 $1.1 18 20 $1,035 $99 $1.134 $t) $0 $t) $1,035 $99 $1,134 21 $1.051 $101 $1,151 $0 $0 $0 $L051 $101 $1.151 22 $1,067 1102 $1,169 $0 $0 $0 $1 067 $102 $1,169 23 $1,083 $104 $1.186 $0 $0 $0 $1.083 $104 $1.196 24 $1,099 $105 $1,204 $0 $o $0 $1.099 $105 $1,204 25 $1,115 $107 $1.222 $0 $0 $0 $1.115 $107 $L222 26 $1.132 $IOR $1.240 $0 $0 $O SI132 $108 $1,240 27 $1.149 $I10 $1.259 $O $0 $0 $1,149 $110 $1.259 28 $1,166 $112 $1,278 $0 $() $0 $1,166 $112 $1,278 29 $1.184 $113 $1,297 $O $0 $O $1,184 $113 $1,297 30 $1,201 $II5 $1.317 $O $t) $0 $1.201 $115 $1,317 Exhibit D ASSESSNIEN'1' ROLL Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No. Phase .Assessment Annual Installment: R310614 1 56 1 fart A Part B Iblal $13,401.00 $0.00 SBA01.00 Year Calendar Principal Year and Interest Pan A Annual Collection Costs Total Principal and Interest Part B Annual Collection Costs 'I otal Principal and Interest Total Annual Collection Costs Total 1 $780 $75 S855 $0 $0 $0 $790 $75 $855 2 $792 $76 S868 $0 $0 $0 $792 $76 $868 3 S804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 S907 $o $O $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $840 $80 1921 7 $853 $92 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 so $866 183 $949 9 $879 $84 $963 $0 $0 So $879 $84 $963 l0 $892 S85 S977 $0 $0 so $892 S85 $977 11 S905 S97 $992 $0 $0 SO $905 $87 $992 l'_ S919 $89 $1.007 $to- $0 $0 $919 $88 S 1,007 13 $933 S89 $1,022 $0 $(} So $933 $89 $1.022 14 S947 $91 $1.037 $0 $0 $0 $947 S91 S 1.037 15 $961 S92 $1.05 3 $0 $0 $0 $961 $92 $ 1,053 16 $975 $93 $1,069 $0 $0 $O $975 S9 3 $1.069 17 $990 $95 $ I.()85 SO $0 $0 $990 $95 $1,085 18 S1,005 S96 $1.101 SO SO $0 S1.1015 S96 SI,101 19 S1,020 S98 $1.118 $0 $0 $0 $1,020 $98 $1,118 20 S1,035 $99 $1,134 $0 SO $0 $1.035 S99 S1.134 21 $1.051 $lot $1.151 SO SO $() S1,051 $l01 $1,151 22 $1.067 $102 $1.169 $0 $0 $0 $1.067 $l02 $1,169 23 $1,083 $104 $1.186 SO $0 $0 $1,083 5104 $L186 24 $1,099 $1o5 $1.204 $0 $0 $0 $1,099 $105 $1,204 25 $1,115 $107 S1.222 $0 $0 $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 $1,240 27 $1,149 $110 $1.259 $O $0 $0 $I.149 $Ili) $12i9 28 $1,166 $112 $1,278 SO $0 $0 $1,166 $112 $1,278 29 $1.184 $113 $1,297 so $0 $0 $1.184 $1l3 $1.297 30 $1,201 $115 $1,317 $0 $0 SO $1.201 $115 $1.317 Tar Reference ID No. Improvement Area Lot No Phase Assessment Annual Installment Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Paul A Paul B R310615 1 57 1 Part A Part B Total $13,401.00 $0.00 $13,A01,00 Total Year Calendar Principal Year and Interest Annual Collection Costs Total Principal and Interest AnnURI Collection Costs Total Principal and Interest Annual Collection Costs Total 1 $780 $75 $855 $0 $0 $0 $780 S75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 S881 $0 $0 $0 $80 $77 $881 4 $816 $79 $894 $O $0 $0 $816 $78 $894 5 $828 $79 S907 SO $O $O $828 $79 S907 6 $940 $80 $921 SO $0 $0 $840 $80 $921 7 $853 $82 $935 SO $O $O $853 $82 $935 8 $866 $93 $949 $O $0 $0 $866 $83 S949 9 $879 $84 $963 $0 SO SO $879 S84 $963 10 $892 $85 $977 SO $0 $0 $892 $85 $977 11 $905 $87 $992 SO $O $0 $905 $87 $992 12 $919 $98 $1.007 $0 $0 SO $919 $88 $1 _t107 13 $933 $89 $1.022 $0 $0 $0 $933 S89 $1,022 14 $947 $91 $1.037 $0 $0 $0 $947 $91 $1,037 I S $961 $92 $1.053 $0 $0 $O $961 $92 S I.OS3 lfi $975 $93 $1.069 $O $0 $O $97i So $1,069 17 $990 $95 $1.085 $0 $O SO $990 $95 51.085 18 $1,005 $96 SLIM $O SO SO $1.005 $96 $1,101 19 $1.020 S98 $ I.1 18 SO $0 $O $1.020 $98 $1.1 18 211 $1,035 $99 $1,134 SO $0 SO $1.035 $99 $1,134 21 $1,051 $101 $I.151 SO SO $O $1.051 $ it) 1 $1.151 22 $1 J)67 $102 $1.169 $0 $0 $0 S 1.O67 $102 $1,169 23 $1,083 $104 SLIM $0 $0 $0 51.083 $104 $1.186 24 $1.099 $105 $1,204 $0 $0 $0 $1.099 $105 $1,204 25 $1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1.222 26 $1.132 $108 $1.240 $0 $0 $0 $1.132 $108 $1,240 27 $1,149 5110 %L259 $0 $0 $O $1,149 SIM $1.259 28 $LIfi6 $112 $1,278 $O $0 SO $1.106 $112 $1.278 29 $1.184 $113 $1,297 $0 $0 $0 $1,184 $113 $1.297 30 $1201 $1l5 $1317 SO $0 $O $1,201 $115 51,317 Exhibit D ASSESSNIENT ROLL Vintage Public Improvement District Tax Reference ID No. R310616 Improvement Area I Lot No. 58 Phase I Assessment flail A Part B Total Annuallnstallmcnt $000 $o.Oo $0.00 Part A part B 'Total Annual A[lnnal Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $o $o $o $o $o $o so $o $o 2 $0 $o $0 $o $0 $0 $o $0 $0 3 $() $o $o $O $0 $o $o $0 $o 4 $0 $0 $0 $0 $0 $0 $o $0 $O 5 $0 $o $0 $o $0 $0 $o $o SO 6 $o $0 $f,) $o $0 $0 $0 $0 $0 7 $0 $o $a $o $o $o $o $o $u a $0 $o $o $o $o $o $o $o $o 9 $u $1) $0 $0 $o $a $o $o $0 10 $a $o $o $o $O $o $o $o $o 11 $0 $0 SO $0 $0 $0 $0 $O $o 12 $0 $u $o $o SO $o $a $o $o 13 $0 $o $o $o $0 $o $0 $() $o 14 $() $u $o $o $o $o $u $o $o 15 $() $0 $0 $() $() SO $0 SO $0 16 $O $(I $o $0 $0 $0 $0 $O $0 17 $0 $o $O $0 $0 $0 $0 $0 $II 19 $0 $0 $o $o $o $n $o $0 $o 19 $0 $o $O $o $o $o $0 $o $() 20 $0 $(I so $0 SO $0 $0 $O $0 21 $0 $o $() $0 $0 $o s0 $0 $0 22 $0 $o $0 $0 $() $0 $o $O $0 23 $0 $0 $0 $0 $0 $0 $o $o $o 24 $o $0 $o $o $o $o $o $o $o 25 $o $O SO $o $o $o $o $O $0 26 $0 $0 $0 $0 $0 $0 $o $o $o 27 $0 $o $o $o $o $0 $o $O $0 28 $o $o $o $o $o $o $o $o $o 29 $o $0 $o $0 $0 $0 $o $0 $0 30 $0 $o $0 $0 $0 $o $o $0 $o Exhibit 1) ASSESSNENT ROI,1. Vintage Public Improvement District Tax Reference ID No. Improvement Area I of No. Phase Assessment R310622 1 59 I'M A Part 13 Total Annual Installment, $0.00 $0.00 $00) Part A Part I3 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs 'Total and Interest Costs Total and Interest Costs Total I $0 $0 $0 $0 $O $0 $o $0 $o 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $O $O $0 $O $0 $o $0 $O 4 so $0 $O $o $o so $o $0 $o 5 so $0 $o SO $0 $0 $0 $O $0 6 $O $o $0 $0 $o $0 $0 SO SO 7 so $O $0 $0 $O $0 $o $0 $O R $0 $o $0 $o SO $O $o SO $0 9 $0 $o so $0 $O $o $0 $o $0 10 $O $o SO SO $0 $0 $O $0 $0 11 $O $O $0 $O $0 SO SO $0 $O 12 SO $O $0 $(1 SO $0 SO SO $o 13 $o SO $O $o $0 $O $0 $0 $0 14 $O $o $0 $0 $ll SO SO $o $O 15 SO $o SO $O $0 $0 $0 $0 SO 16 SO $0 So SO $0 $11 $O SO $0 17 So $0 $0 $o $o $0 $O $0 SO 16 $o $0 $0 $o $O $O $O $) $O 19 $0 $O $0 $0 $O $0 $O $0 $0 20 $0 SO $O $o So SO $0 $0 SO 21 $0 SO $0 $0 $0 $O $0 $0 $0 22 $() $o $0 $0 $O $O $o $o $o 23 $0 $0 $0 $0 $o $0 $0 $() $0 24 $o $0 $0 $O SO so $o $O $0 25 $O $0 $11 $o $0 $o $o $0 $O 26 $O $O $0 $O $0 SO $o SO $o 27 $0 $0 $O $0 $0 $0 $o SO $O 28 $0 so $o $0 $o $o $O $0 $0 29 $0 $0 $0 $0 $o $0 $0 $o So 30 $0 $0 $o $O $o $0 $0 SO SO 'fax Relrence 11) No. Improvement Area Lot No. Phase Assessment Annual Installment: Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Pan A Part B R310623 1 60 1 Pan A Part B Total $13,401 00 50.00 $13.401, 00 "Total Annual Annual Annual Calendar principal Collection Principal Collection Principal ColICChon Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $790 $75 $855 $tl $0 s0 $780 $75 $855 2 $792 $76 $869 $0 $0 $0 $792 $70 $868 3 $804 $77 $881 $0 $0 $0 $904 $77 $881 4 $916 $78 $894 $0 $0 $0 5816 $78 $894 5 $828 $79 5907 $0 $0 $0 $828 $79 $907 6 $940 $80 $921 $0 $0 $0 5840 S80 $921 7 $853 S82 $935 so $0 So $853 $82 $935 8 $866 $83 $949 $0 $tl $0 $866 $93 $949 9 5879 $84 $963 s0 $0 $0 S979 $84 $963 10 5892 S85 $977 $0 $0 $0 $892 $95 $977 11 $905 $87 $992 $0 $0 $0 $905 $87 $992 12 $919 S88 $1.007 $0 $0 $0 $919 $99 $1.007 I, $933 $89 $1.022 $0 $0 SO $933 $89 $1.022 14 $947 S91 $1,037 $0 $0 $0 $947 $91 $1,037 15 $961 S92 $L053 $o SO So $961 $92 $1.053 16 $975 $93 $1,069 $0 $II sU $975 $93 Sl i)69 17 s99I1 s95 $1.08i $o $0 $0 $990 $95 $1.085 18 S I .f105 $96 $1.101 $0 $tl $0 $1.005 $96 $1.101 19 $1.020 S98 $1.118 $0 $0 so $1,020 $98 $1.118 20 51.035 $99 $1.134 $0 $0 SO $1,035 S99 $1.134 21 $1,4151 $MI $1.151 $0 $0 SO $1.051 $101 $1,151 22 $1.067 s l02 $1.169 $0 $0 $0 $1.067 $102 $1.169 23 $1,083 $104 $1.186 $0 $0 So $1.083 $104 $1.186 24 $1.099 $105 $1.204 so $0 $0 $1.099 $105 $1,204 2i SIA 15 S107 $1.222 $0 $0 $0 $1.115 $107 $1.222 26 $1,132 5108 $1,240 $0 $0 SO $1.132 $108 $1,240 27 $1.149 silo $1.259 $0 $0 SO $1.149 $110 $1.259 28 $1,160 $l12 $1.278 $tl $0 $0 $1.166 $112 $1,278 29 $1,184 $113 $1?97 VI $0 $0 $1.184 $113 $1.297 W $1,201 $Ili $1.317 $0 $0 S0 $1.201 $115 $1 317 "Fax Reference I►) No. Improvement Area Lot No. Please Assessment Annual Installment: Part A .Annual Exhibit 1) ASSESSMENT ROLL. Vintage I'ublic Improvement District R310624 I 6l I Part .A Prot B Total S 13,401.00 $0.00 S13,401.00 Part B Total Annual Annual Calendar Principal Collection Principal Collcetion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 SO $904 $77 $981 4 $816 $78 $894 $0 $0 SO S816 $78 $894 5 $828 $79 $907 VI $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 5840 $80 5921 7 $953 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 SO $866 S83 $949 9 $879 $84 $963 $0 $() $0 $879 $84 $963 14) $892 $85 $977 $0 $() $0 5892 $85 $977 11 $905 $87 $992 $0 $U St) $905 $87 $992 12 $919 $88 $1.007 $0 $0 So $919 S88 S I.007 13 $93 3 $89 $1 M22 $0 $0 SO $933 W) $ I ,t12>_ 14 $947 $91 $1.037 SO $U St) $947 S91 S 1.037 15 $961 $92 $1,053 $U $0 $0 S961 $92 $1,053 M $975 $93 $1,069 $0 $U SII $975 $93 51.069 17 $990 $95 $1,085 SO $0 SO $990 $95 $1.085 18 $1,005 $% $1.1UI SO $0 SO $1.0415 $ 9 6 SI.I()1 19 $1,020 $98 $1,118 SO $() $0 $1.020 S98 $1,118 20 $1,035 $99 $1,134 SO $0 $II SL035 S99 51.134 21 S1,U51 SI01 $1,151 St) $0 St) S1,051 $101 $1,151 22 S L067 S 102 $1.169 $0 $U VI $1,067 $102 $ I.169 23 $1,083 S 104 $1.186 $o $0 $0 $1.08 3 $104 $1.186 24 $1,099 $105 $1,204 $0 $0 $0 $t.099 $I(15 $1.204 25 $1,115 5107 $1,222 St) St) $0 $1.115 $107 51,222 26 $1,1Q SI08 $1240 $0 $0 $0 $1,132 $108 SL240 27 SIA49 Slit) $1,259 $U SO SU SL149 SIR) $L259 28 $1,166 5112 $1,278 $0 SO $0 $1,166 $112 $1,278 29 $1.184 $113 $1,297 $0 $0 $() $1.184 $113 $1,297 30 $1,201 $115 $1.317 $0 $0 SO $1,201 $115 $1,317 Exhibit 1) ASSESSMENT ROLL Vintage Public Improvement District "fax Relcrence ID No. Improvement Area Lot No. Phase Assessment Annual Installment: R310625 l 62 1 Part A Part B Total $13.401.00 $OMO $13,40100 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Parl R Annual Collection Costs Total Principal and Interest Total Annual Collection Costs "Dotal 1 $780 $75 $855 SO $0 $0 S780 $75 S855 2 $792 $76 5868 SO so $0 $792 $76 $868 3 $804 $77 $881 $0 SO $0 S804 $77 S881 4 $816 S78 $894 SO $0 $0 $816 $78 $894 5 $828 $79 $907 $0 SO $0 $828 $79 S907 6 $840 S80 $921 $0 $0 $0 $840 $80 $921 7 $853 $92 $935 $0 $0 $0 $853 $82 $935 8 $866 S83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 S963 S0 SO $0 S879 $84 S963 l0 $892 S85 S977 SO $0 $0 $892 $85 $977 II S905 $87 $992 SO $0 $0 S905 $87 $992 12 $919 $88 $1.007 SO $0 $0 $919 $88 SLO07 13 $933 $89 $1.022 SO $0 $0 $933 S89 Sl.022 14 $947 S91 $1.037 $0 $0 $0 $947 $91 $1,037 15 $961 $92 $1.053 $a $0 $0 $961 S92 $1.053 16 $975 $9 3 $1.069 SO $0 $0 $975 $93 $1.069 17 $99O $95 $1.085 SO SO $0 $990 S95 S I.085 18 $1,005 $96 $1.101 SO $0 $0 $1,005 $96 $IJOI 19 51,020 $98 $1,118 $0 SO $0 $1.020 $98 SIJ18 20 $1,035 $99 $1.134 $0 SO $1? $1,035 $99 $I,134 21 $1,05I $101 $1,151 $0 SO SO SLO51 SI01 SLI51 22 $1.067 $102 $1,169 $0 $0 $O $1,067 $102 $1,169 23 SL083 $104 $1.186 $0 SO $0 $1.083 SI0-1 $1,196 24 51,099 $105 $1,204 50 $0 $0 $1.099 $105 $1104 25 $1.115 $107 $1.222 $0 $0 $0 $1,115 $107 51,222 26 $1.132 $I08 $1240 $0 $0 SO $1,132 $108 51.240 27 $1.149 SI M $1,259 $0 $0 $0 $1_149 $110 $1,259 28 $1.166 $112 $1.278 $0 $0 $0 $L166 $112 $1.278 29 51.184 $113 $1,297 $0 $0 $0 $IJ84 $113 $1,297 +1) 51.201 $115 $1,317 $U $0 $0 $9,201 $115 $1.317 Exhihit D ASSESSNIE:NT ROLL Vintage Public Improvement District Tax Reterence 11) No. Improvement Area Lot No. Phase Assessment Annual Installment: R 310626 1 63 1 Part A Part B 'total $13.401,00 $0.00 $13,401.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest fart B Annual Collection Costs Total Principal and Interest Total Annual Collation Costs Total l 5780 $75 $855 $0 $0 10 $780 $75 $855 2 $792 $76 $868 $0 $0 $O $792 $76 $868 3 $804 $77 $881 $0 $0 $O $804 $77 $881 4 $816 $79 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 $o $0 $0 S840 $80 S921 7 $853 $82 $935 $0 $0 $0 $853 $82 S935 8 $866 $83 $949 SO SO $0 S866 $83 $949 9 $879 $84 S963 $0 $ll $0 $879 $84 $963 10 $892 $85 $977 $0 $0 $0 $892 $85 $977 11 S905 $87 $992 $0 $II $0 $905 $87 $992 12 $919 $88 S L007 $O $0 $0 $919 $88 $1.007 13 $933 $89 $1.022 $0 SO $O $933 $89 $1.022 14 $947 $91 S L037 $O $II $0 $947 $91 S 1037 15 $961 $92 $1.053 $0 $0 $0 $961 $92 $1A53 16 $975 $93 $1.069 VI $0 $0 $975 S93 $1.069 17 S990 $95 $1,085 $0 $0 SO $990 $95 S 1,085 18 $1,005 $96 $1.101 $0 $0 $0 $I.()05 $96 SEIM 19 SI.(120 S98 $1,118 $0 $[) SO $1,020 $98 $1,119 20 $1,035 $99 $1.134 SO $0 $II $1.035 $99 $1,134 21 $1.051 $101 $1.151 $0 SO $0 S1.051 SIOI $1,151 22 $1,067 S102 $1.169 $0 $0 $0 $1.067 $102 $1.169 23 $1,083 $104 $1.186 SO $0 W $1-083 $104 $1.186 24 S1,099 $105 $1104 $0 $O $0 $L099 $105 $1,204 25 $1.115 $107 $1.222 $0 $0 $0 $1-115 $107 $1,222 26 SI,132 $]08 $1,240 $0 $0 $O $1.132 $108 $1,240 27 $1.149 $110 $1,259 SO SO SO $1.149 $110 $1.259 28 $1,166 $112 $1.278 SO SO S0 $1.166 $112 SL278 29 $1,184 $1H $1,297 $11 $O s0 $1.184 $113 S1.297 30 $1,201 $115 $1.317 S0 $0 $O $1.201 $115 $1,317 Exhibit D ASSESSMENTROLL Vintage Public Improvement District Tax Retcrence II) No. Improvement Area Lot No. Phase Assessment Annual Installment: R310627 1 64 1 Part A Part 13 Total $8,073.00 $0,00 $9,073,00 Year Calendar Principal Year and Interest Part A Annual Collection Costs `total Principal and Interest Part Q Annual Collection costs Total Principal and Interest Tow Annual Collection Costs 'total 1 $470 $45 V 15 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $40 $523 3 $484 $46 $531 $0 $0 $t) $484 $46 $5 31 4 $491 $47 $539 $0 $0 $tl $491 $47 $5 39 5 $499 $49 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 W6 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $t) $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 so $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 S6-44 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $6115 $58 $663 $t1 SO $tl $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $t1 $0 $0 $624 $60 $683 21 $633 $61 $694 $0 $0 $i) $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $41 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $Q $692 $66 $758 28 $703 $67 $770 $o $0 $0 $703 $67 $770 29 $713 $68 $781 $o $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhihit D ASSESSNIENT Roll. Vintage Public Improvement District Tax Reference 11) No. R310628 Improvement Area I Lot No. 65 Phase I Assessment Part A fart B Total Annual Installment: $8.073.00 $0.00 $9.073.00 Pail A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year turd Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 Ul $o $0 $477 $46 $523 3 $484 $46 $531 $[t $0 $0 $494 $40 $531 4 $491 $47 $539 $(1 $0 $0 $491 $47 $539 5 $499 S48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $o $0 $0 $522 SY) $572 9 $529 $51 $580 $0 $0 $() S529 $51 $580 10 $537 $51 $589 $0 $o $0 $537 $51 $589 11 $545 $52 $598 so so $() $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $o $0 $562 $54 $616 14 $570 $55 $625 $0 So $o $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 S55 $634 16 $588 $56 $644 $() $0 So $588 S56 $644 17 $596 $57 $054 $0 $(1 $() $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $59 $663 19 $614 S59 $073 $0 $(I $0 $614 $59 S673 20 S624 $60 $683 $(1 $0 $(.I $624 $61) $683 21 $633 S61 $694 $0 $0 $0 $633 $61 S694 22 $643 $62 $704 S0 $0 $0 $643 $62 S704 23 $652 S62 $715 SO $0 $o $652 $62 $715 24 $662 S63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $o $672 $64 $736 26 $682 $65 $747 $0 $0 $o $682 $65 $747 27 $692 $66 $758 $0 $o $0 $692 S66 $758 28 $703 $67 $770 $(I $0 $0 $703 $67 $770 29 $713 $68 S781 $0 S0 $0 S713 S68 $791 30 $724 $6() $793 W $() $0 $724 $69 $793 Exhibit D ASSESSNIEN'r ROIL Vintage I'uhlic Improvement District Tax Reference iD No. R310629 Improvement Area I Lot No. 66 Phase l Assessment Part A Part B Cotal Annual Installment: W073 00 S0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs 'Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 SO $0 $0 $470 $45 $515 2 $477 $46 $523 $o $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $(1 SO $484 $46 $531 4 $491 $47 $539 so $0 $0 $491 $47 $539 5 $499 $49 $547 $0 $(1 SO $499 $48 $547 6 $506 $48 $555 SO $0 SO $506 $48 $555 7 $514 $49 $563 $0 $0 SO $514 $49 $563 8 $522 $50 $572 $0 $0 SO $522 $50 $572 9 $529 $51 $580 $(I $0 $0 $529 $51 $590 1() $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $() $545 $52 $598 12 $554 $53 $607 $41 SO $0 S554 $53 $60 13 $562 $54 $616 $O $0 $(I S562 $54 $616 14 $570 $55 $625 $O so $0 WO $55 $625 IS $579 $55 $634 $O $0 $0 S579 $55 $634 16 S588 $56 $644 So $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 S605 $58 S663 $() $o $(1 $605 $58 $663 19 $614 $59 $673 $0 SO $O $614 $59 $673 20 $624 S60 S683 $0 $O $O $624 $60 S693 21 S633 $61 $694 $0 $0 $0 S633 $61 $694 22 $643 $62 S704 $(I $O $O $643 $62 $704 23 $652 $62 $715 $0 SO $0 $652 $62 $715 24 $662 $63 $725 $() SO $0 $662 SO $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $o $0 $0 $682 $65 $747 27 $692 $66 S758 $0 $O $0 $692 $06 $758 28 S703 $07 $770 So $0 SO $703 Sr)7 $770 29 $713 $68 $781 $0 $0 SO $713 $68 $791 30 $724 $fig $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSNIF:NT ROLL Vintage Public Improvement District Tax Reference II) No. Improvement Area Lot No, Phase Assessment Annual Installment. R310630 1 67 1 Part A Part 13 1 otal 58.073.00 $0.00 $9.073.00 Year Calendar Principal Year and interest Part A Annual CoIICCIIon Costs Total Principal and Interest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $40 $531 4 $491 S47 $539 $0 $0 SO $491 $47 $539 5 3499 $49 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $O $500 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 SO SO $522 $50 $572 9 $529 $51 $590 $tf $0 $0 $529 $51 $580 10 $537 S51 $589 $0 $0 $ll S537 $51 $589 11 $545 $52 $598 $0 SO SO $545 $52 $598 12 $554 S53 $607 $0 S0 SO $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 SO $O $570 $55 $625 IS $574 $55 $634 $0 $0 $tl $579 $55 $634 16 $599 SS6 $644 $0 SO $II $589 $5(i $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 SO $it $O $605 $58 $663 19 $614 $59 $673 $O $0 $0 $614 $59 $673 20 $624 $60 $683 SO SO $If $024 $66 $683 21 $633 $61 $694 $O $0 $0 $633 $61 $694 22 $643 $62 5704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 5730 SO SO $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 5747 27 $692 $66 $758 $0 $0 $0 $092 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 10 $713 $68 S781 30 $724 $69 $793 SO $0 $0 $724 $69 $793 Exhibit u ASSESSMENTKOLI. Vintage Public Improvement District Tax Reterence IL) No R 310631 Improvement Area I Lot No 68 Phase 1 Assessment Part A Part B Total Annual Installment. $8,073,00 SO OO $8.073 00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection _Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $o $0 $0 $470 $45 $515 2 $477 $46 $523 $o SO $o $477 $46 $523 3 5484 $46 $531 $O $O $o $484 $46 $531 4 $491 $47 $539 $0 $o $o $491 $47 $539 5 $499 $48 $547 $0 $0 SO $499 $48 $547 6 $506 S48 $555 $(I $0 $o $506 $48 $555 7 $514 $49 $563 $(I $0 $0 $514 $49 $563 8 $522 S50 $572 $0 S0 SO $522 $54) $572 9 $529 $51 $580 $(1 so $o $529 $51 $580 10 $537 $51 5589 $(1 $0 $f) $537 $51 $589 II $545 $52 $598 $0 $(t SO $545 $52 $598 12 $554 S53 $607 SO SO $0 $554 $53 $607 13 $562 $54 5616 SO $o SO $562 $54 $616 14 $570 $55 $625 SO So $0 S570 $55 $625 15 $579 $55 $634 $0 $O $o $579 $55 $634 16 $588 $56 $644 SO SO $(I $588 $56 $644 17 $596 $57 $654 $0 $0 $(I $596 $57 $654 18 $605 $59 $663 S0 SO $0 $605 $58 $663 19 $014 $59 $073 SO $0 $o $614 $59 $673 20 $624 $60 $083 $0 $0 $0 $624 $6tl $683 21 $633 $61 $694 $o $o $0 $633 $61 $694 22 $643 $62 $704 SO $0 $o $043 $62 $704 23 $652 $62 $7l5 SO $0 $o $652 $62 $715 24 5662 S63 $725 So $0 $o $662 $63 $725 25 S672 S64 $736 SO SO $0 $672 $64 $736 26 5682 S65 $747 $0 $0 so S682 $65 $747 27 $692 $66 S758 $0 $0 $ll $692 $66 $758 28 $703 $67 $770 $Q $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $o SO $713 S68 $791 30 $724 $69 $793 $o $o $0 5724 S69 $793 Exhibit D ASSESSNIEN T ROLL Vintage Public Improvement District Tax Rcicrence ID No. Improvement Area Lot Nn. phase Assessment R3I0632 1 69 Part A Part B Total Annuallnstallment: $13,40L00 $0.00 $13.40100 Part A Part B "Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Inter st Costs Total and Interest Costs Total 1 $780 $75 $855 $0 $0 10 $790 $75 $855 2 $792 $76 $868 $0 $0 10 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $"1 4 $816 $78 $894 $0 $0 $0 $816 S78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 % $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 ${1 $0 $0 $879 $84 $963 10 $892 $85 $977 $() $0 $0 $892 $85 $977 11 $905 $87 $992 $0 $0 $0 $905 $87 $992 12 $919 $88 $1.007 $0 $(} $0 $919 $88 $1 007 13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022 14 $947 $91 $1.037 $(1 $0 $0 $947 $91 $1,037 15 $961 $92 $1.053 $0 $I.) SO $961 $92 $1.053 16 $975 $9 3 $1.069 $(I $0 $11 $975 $93 $1.069 17 $990 $95 $1,085 $(I $0 $0 $990 $95 $1.085 18 $ I .t105 $96 $1.101 $(I $(1 $0 $1,005 $96 $1.101 19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118 20 $1.035 $99 $1.134 $() $0 $0 S1.035 $99 $1.134 21 $1,051 $14)1 $1.151 $o $0 $0 51.051 $101 $1,151 22 $1,067 $102 $1,169 $0 $0 $0 $1.007 $102 $1.169 23 $1,083 $Ill4 $1.186 $n $0 $0 $1.083 $104 $1.186 24 $1.099 $105 $1,204 $0 $0 $0 $I_099 $105 $1,204 25 $1,115 $107 $1.222 $0 $0 10 $1,115 $107 $1.222 26 $1.132 $109 $1,240 $0 So $(i $1.132 $109 $1,240 27 81.149 $110 $1.259 $0 $11 $0 $1,149 $110 $1.259 28 $1,160 $112 $1.278 ${) $0 $0 $1,166 $112 $1,278 29 $1.184 5113 $1297 $0 $0 $0 $1,184 $113 $1.297 30 $1.201 $115 $1,317 $a) $0 $q $1.20] $115 $1,317 Exhibit D ASSESSn1ENT ROLL Vintage Public Improvement District Tax Reference 11) No Improvement Area Lot No. Phase Assessment Annual Installment: It310633 1 71} Part A Part B Total $8,073.00 $0.00 58.073.0O Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Imerest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total 1 $470 $45 $515 S0 so $0 $470 $45 $515 2 $477 $46 $523 SO $0 $0 $477 $46 $523 3 $484 $46 $531 SO SO SO $484 $46 $531 4 $491 $47 $539 $O $0 SO $491 $47 $539 5 $499 $48 $547 SO So SO $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 SO $o $0 $514 $49 $563 8 $522 $50 $572 $o So $o $522 $50 $572 9 $529 $51 $580 S0 SO SO $529 $51 $58O 10 $5.37 $51 $589 SO So S0 $537 $51 $589 11 $545 $52 $598 $0 SO So $545 $52 $598 12 $554 $53 W)7 So SO SO $554 S53 $607 13 $562 $54 $616 $0 $o SO $562 $54 $616 14 $570 $55 5625 So SO $0 5570 $55 $625 15 $579 $55 $634 So So SO $579 $55 $634 16 $599 S56 5644 SO SO SO 5588 $56 $644 17 $596 $57 $654 SO $0 $0 5596 $57 $654 18 $605 S58 5663 SO SO $0 S605 $58 1663 19 $014 $59 $673 S0 SO So $614 $59 $673 20 $024 S60 5683 SO $0 $0 5624 Soo 5683 21 $633 S61 5694 SO SO SO $633 $61 $694 22 $(,43 $62 $704 SO So SO 5643 S62 5704 23 $052 $62 5715 $o SO Sf) $652 $62 $715 24 $662 563 $725 Sit SO So $662 S63 $725 25 $072 S64 5736 SO $0 $0 5672 S64 $736 26 $682 $65 $747 $0 $0 $0 $682 S65 $747 27 5692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 S67 5770 SO $0 $o $703 $67 $770 29 5713 S68 S781 $0 $0 $o 5713 S68 $791 30 5724 $69 $793 SO $0 $0 $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public lmprocement District Tax Reference ID No Improvement Area Lot No. Phase Assessment Annual Installment R3t0634 1 71 I Part A Part 13 '1 otal $8.073.00 $0.00 $8.073 00 Year Calendar Principal Year and Interest Part A Annual Collection Costs "Dotal Principal and Interest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs `total 1 $470 S45 $515 $0 $o SO $470 $45 $515 2 $477 $46 $523 $0 $o so $477 $46 $523 3 $484 S46 $531 $o $0 $O $484 $46 $531 4 $491 $47 $539 $0 SO $o S491 $47 $539 5 $499 S48 $547 0 $O $0 $499 $49 $547 6 $506 $48 $555 $o SO $0 S506 $48 $555 7 S514 $49 $563 $0 $0 $0 $514 $49 $563 8 S522 $50 S572 SO $0 SO S522 $50 $57'_ 9 $529 $51 $580 $O $II $0 $529 $51 $580 10 $537 S51 $589 SO $0 $O $537 $5t $589 II S545 $52 $598 SO SO $0 S545 $52 S598 12 S554 S53 S007 $o SO SO S554 $53 $607 13 $562 S54 $616 $O $0 $o S562 $54 S616 14 $570 S55 S625 $0 SO So S570 $55 S625 15 S579 $55 $634 $O $0 $0 $579 $55 $634 16 S588 S56 S644 $0 $O SO $588 $56 $644 17 S596 $57 $654 $0 $0 $0 S596 $57 $654 18 $6()5 $58 $663 SO $O SO S605 $58 $663 19 $014 $59 $673 SO $0 $0 $614 $59 $673 20 $624 Soo S683 So $o SO $024 $60 $683 21 $633 $61 S694 $0 $0 $0 $633 $61 S694 22 $643 $62 S704 $0 $11 SO S043 $62 $704 23 $652 $62 $715 $(1 $0 $0 S652 562 S715 24 $662 $63 $725 $O $0 $0 $662 $63 $725 25 $672 $64 S736 SO $o $(I $672 S64 $736 26 $682 $65 $747 $0 So $0 $682 $65 $747 27 $692 $66 $758 $o SO $(1 $692 S66 $758 28 $703 $67 $770 SO $() $O $703 $67 $770 29 $713 $68 $781 SO SO $(! $7t3 S68 $781 30 $724 $69 $793 So SO $0 $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No, Improvement Area Lot No. I'llase Aswssmcnt Annual Installment: R310635 1 72 1 Part A Part B Total $8,07 3.00 $0.00 $8.073.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Part B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total l $470 $45 $515 $() $0 $0 $470 $45 $515 2 $477 $46 $521 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $o $0 $484 $46 $531 4 $491 $47 S539 $0 $0 S0 $491 S47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 S48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 S503 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $51) $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $5811 1() $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $o $545 $52 $598 12 $554 $53 $607 $o $0 SO $554 $53 S607 13 $562 $54 $616 $0 $I} SO $562 $54 $616 14 $570 $55 $625 $(1 SO $0 $570 $55 $625 15 $579 $55 $634 50 $o $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $(I $588 $56 $644 17 $596 $57 $654 50 $0 $(1 $596 $57 $654 18 $605 $58 $663 $o $0 $0 $605 $58 $663 19 $614 $59 $673, $0 SO so $614 $59 $673 20 $624 $60 $683 $0 $o SO $624 $60 $693 2l $633 % 1 $694 $0 $(I SO $633 $61 $694 22 $643 $62 $704 $0 $0 SO $643 $62 S704 23 $652 S62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $o $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 S65 $747 $0 $0 $0 $682 $65 $747 27 $692 SO S758 $0 $0 $0 $692 $66 $758 28 $703 S67 $770 $0 $0 $0 S703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $791 $(I $(1 $0 $7z4 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Improvement Area IA No. Phase Assessment R3I0636 1 73 1 Part A Part B 1,01al AnnuallnGtallment $8,073.00 $0.00 $8,073.00 Part A Pan B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Ycar and Interest Costs Total and Interest Costs Total and Interest Costs Total l $470 $45 $515 $0 SO $0 $470 $45 $515 2 $477 $46 $523 $0 $U $0 $477 $46 $523 3 $484 $46 $531 SO $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $() $499 $48 $547 6 $506 $48 $555 $(1 $0 $0 $506 $49 $555 7 $514 $49 $563 $il $0 $0 $514 $49 $563 8 $522 850 $572 $0 $0 $tl $522 $50 $572 9 $529 $51 $580 SO $tl $0 $529 $51 $580 1() $537 $51 $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 $(1 SO $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 S607 13 $562 $54 $616 $0 SO $0 $562 $54 $616 14 $5741 $55 $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $(1 SO SO $579 $55 $634 16 $588 $56 $644 $() $0 $0 $588 $56 S644 17 $596 $57 $654 $(I $0 $0 $5% $57 $654 18 $605 $58 $663 SO ${1 $0 $605 $58 $663 19 $614 $59 $673 9) SO $O $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 SO $0 $0 $643 $62 $704 23 1652 $62 $715 $0 $0 $tl $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 W $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 So $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 $II SO ${I $703 $67 S770 29 $713 S68 $781 $0 $0 $0 S713 $68 $781 10 $724 $69 $793 $0 $0 so $724 $69 $793 Exhibit D ASSESSNIEI\T 4 OLI. Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No. Phase Assessment R310637 l 74 1 Part A Part B Total Annual Installment $13„401 00 $0.00 $13,401 (10 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal C011ectiun Year Year and Interest Costs Total and Interest Costs l otal and Interest Costs Total 1 $780 $75 $855 SO $0 $() $780 $75 $855 2 $792 S76 $868 SO $0 $0 $792 $76 $868 3 $804 $77 $891 $o $0 $0 $804 $77 $981 4 $816 $79 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 $907 SO $0 $0 $828 $79 $907 6 $941) SBII $921 SO $0 $0 $840 $80 $921 7 S853 S82 $935 SO $0 $0 $853 $82 S935 8 $866 $83 $949 SO $II $0 $866 $83 $949 9 S879 $94 $963 $II $0 $0 $879 $84 S963 10 $892 $95 $977 $II $0 $0 $892 $95 $977 11 S905 $97 $992 $n $0 $0 $905 $87 S992 12 $919 $98 $1,007 S0 $0 $0 $919 $88 $ I.007 13 S933 $89 $1.022 $n $0 $(1 $933 $89 $1.022 14 $947 $91 $1,037 $tl $0 $0 $947 $91 $1,037 15 $96l $92 $1,053 $0 $0 $0 $961 $92 $1.05 3 16 S975 $93 $1.069 $0 $0 $0 $975 $93 $1.069 17 S990 $95 $1,085 $(1 $0 $(1 S990 $95 $1,085 18 $1,005 $96 $l,1t11 $0 $0 $n $1.005 $96 $1,101 19 $1,020 S98 $1,119 $0 $0 SO S L020 $98 SI,118 24) S1,035 $99 $1,134 $n $0 $0 $1,035 $99 $1,134 21 S1,051 $101 Si,IS1 $0 so $0 $1.051 SIOI $1.151 22 $1.067 $102 $1,169 $0 $n $0 $1,067 $102 S1,169 23 $1.083 $104 $L186 $0 $0 $0 SLOU $104 S1.186 24 $1,099 $105 $1,204 $0 $n SO $1.099 S105 $1.204 25 $1,115 $107 $1722 $0 $0 $0 $1.115 $107 $1.222 26 SI-132 $108 $1,240 $0 $0 $0 $1,132 $108 $1,240 27 $1,149 $110 $1,259 $() $0 $0 $1,149 $Il() S1_259 28 $1.166 $112 $1178 $n $0 $0 S1,166 $112 $1,278 29 $1,184 $113 $1197 $0 $0 $0 $1,184 $till S1,297 30 $1.20I $115 $1317 $0 $0 $0 $1.201 $115 S1317 Exhibit D ASSESSMEN-r ROLL. Vintage Public Improvement District Tax Reference ID No Improvement Area Lot No. Phase Assessment R310638 1 75 1 I art A Part 13 Total Annual Installment, $18,488.00 $0.00 $18.489.00 Part A Part Q Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $1,076 $103 $I,t79 $0 $0 $0 S1.076 $103 $1.179 2 $1,092 $105 $L197 $0 $0 $0 $1.092 $105 $1.197 3 $1,109 $106 $1,215 $0 $0 $0 S1.109 S106 $1,215 4 $1,125 $108 $1233 $0 $0 $0 $L125 $108 $1233 5 $1,142 $109 $1,252 so $0 $0 $1,142 $109 $1252 6 $1,159 bill $1,270 VO SO $0 $1,159 $Ill $1,270 7 $1,177 $113 51.290 $0 $0 $0 $1,177 S113 $1.290 8 $1,195 $114 $1.309 V0 $0 V) $1,195 $114 .51.309 9 $1,212 $116 $1329 $0 $0 S0 $1.212 $116 $1,329 lO $1.231 S118 $1.348 SO $0 $0 $1,231 $118 $1,348 11 $1,249 $120 $1369 $0 $0 $0 $L249 $120 $1,369 12 S1.268 $121 $1399 S0 $0 $0 $1,268 $121 $1,399 13 S1.287 $123 S1,410 $0 $0 $f1 $1.287 $123 $IA10 14 $1.306 $125 SL431 $0 $t1 $0 $1.306 $12S $lA31 15 $1,320 $127 $1,453 $0 SO $0 $1,326 $127 $1.453 16 $1,346 $129 $1,474 $O $ll $0 $1,346 $129 $1A74 17 $1,366 $131 $1.497 S0 $0 $0 $1,366 $131 $1.497 18 $1.386 $133 $1,519 SO $0 SO $1.386 $133 $1.519 19 $1,407 $135 $L542 So $0 $0 $1.407 $135 $1.542 20 $1.428 $137 $1.565 $0 V0 $II $1,428 $137 $ L.565 21 $1.450 $139 $1,588 $0 $11 $Il $1.450 $139 $1.588 22 $1.471 $141 $L612 $0 $0 $0 $1 t71 $141 $1.612 23 $1.493 $143 $1,636 $0 $0 $0 $1.493 $143 $1,636 24 $1,516 $145 S1,661 90 $0 $0 $L516 S145 $1.661 25 $1,539 $147 $1,686 S0 $0 $0 $1.539 $147 $1.686 26 $1,562 $ISO S1.711 V) $0 $0 $1,562 S150 $1,711 27 $L585 $152 $1,737 $0 SO $O $1,585 $152 $1,737 28 $1.609 $154 $1,70 $O $O $0 $1.609 $154 $1,763 29 $1,633 $156 51,789 $0 S0 $0 $1.633 $1% $1,789 30 S1.657 5l59 $1,816 $0 $O $0 $1,057 $159 $1.816 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310639 Improvement Area I Lot No. 76 Phase I Assessment Part A Part B Total Annuallnstallmenc $18,488.00 $0.00 $I8,488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $1,179 2 $1,092 $105 $1,197 $0 $0 $0 $1.092 S105 $1,197 3 $1,109 $106 $1,215 $0 $0 $0 $1,109 $106 $1,215 4 $1,125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,233 5 $1,142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252 6 $1,159 $111 $1,270 $0 $0 $0 $1,159 $111 $1,270 7 $1,177 $113 $1,290 $0 $0 $0 $1,177 $113 $1,290 8 $1,195 $114 $1,309 $0 $0 $0 $1,195 $114 $1,309 9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329 10 $1,231 $118 $1,348 $0 $0 $0 $1,231 $118 $1,348 11 $1,249 $120 $1,369 $0 $o $0 $1,249 $120 $1,369 12 $1,268 $121 $1,389 $0 $0 $0 $1,268 $121 $1,389 13 $1,287 $123 $1,410 $0 $o $0 $1,287 $123 $1,410 14 $1,306 $125 $1,431 $o $0 $0 $1,306 $125 $1,431 15 $1,326 $127 $1,453 $0 $o $0 $1,326 $127 $1,453 16 $1346 $129 $1,474 $0 $0 $0 $1.346 $129 $1,474 17 $1,366 $131 $1,497 $0 $0 $0 $1,366 $131 $1,497 18 $1,386 $133 $1,519 $0 $0 $0 $1,386 $133 $1,519 19 $1,407 $135 $1,542 $0 $0 $0 $1,407 $135 $1,542 20 $1,428 $137 $1,565 $0 $0 $0 $1,428 $137 $1,565 21 $1,450 $139 $1,588 $0 $0 $0 $1,450 $139 $1,588 22 $1,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612 23 $1,493 $143 $1,636 $0 $0 $0 $1,493 $143 $1,636 24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1,661 25 $1,539 $147 $1,686 $0 $0 $0 $1,539 $147 $1,686 26 $1,562 $150 $1,711 $0 $0 $0 $1,562 $150 $1,711 27 $1,585 $152 $1,737 $0 $0 $0 $1,585 $152 $1,737 28 $1,609 $154 $1,763 $0 $0 $0 $1,609 $154 $1,763 29 $1,633 $156 $1,789 $0 $0 $0 $1.633 $156 $1.789 30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816 Tax Reference ID No. Improvement Area Lot No. Phase Assessment Annual Installment: Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Part A Part B R31 tlb40 1 77 1 Pant A Part B Total $18,498,00 $0.00 S18,48900 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Cutts Total and Interest Costs 'Total 1 $1.076 $103 $L179 $0 $0 $ll $1.076 $103 $1,179 2 $1,092 $105 $1,197 $0 $0 S0 $ L092 $105 $1,197 3 $1,109 $106 $1,215 $0 $0 SO $1.109 $106 $1215 4 $1.125 $108 $1,233 $t) $0 $0 $1,125 $108 $1,233 5 $1.142 $109 $1.252 V) $0 $0 $1,142 $109 $L252 6 $1,159 $111 $I,270 $0 $0 $0 $1.159 sill $1,270 7 $1,177 $113 s1.290 $0 $0 $0 $1.177 $113 $1.290 8 $1.195 $I14 $1,309 $0 SO $0 $1,195 $114 $1.309 9 $1,212 $116 $I,329 s0 s0 s0 $1,212 $116 $1.329 10 $1.231 sll8 $1.348 $0 $0 s0 $1.231 $118 $1,348 11 $1.249 $120 $1.369 $0 S0 $0 $1.249 $120 $1,369 12 $1,268 $121 $1389 $0 $0 $0 $1,268 $121 $1.389 13 $1.287 $123 $1.410 $0 SO $0 S1,287 $123 $1,410 14 $1,306 $125 S1,431 $0 $0 $0 $1306 S125 $1.431 15 $1.326 $127 $1.453 S0 $0 $0 $1.326 $127 $1.453 16 $1.346 5129 $1.474 s0 $0 p $1,346 $129 $1,474 17 $1,366 $131 $1,497 s0 $0 VI $1.366 $131 $1.497 18 $1,386 $133 $1,519 S0 $0 $0 $1,386 $133 $1.519 19 $1,407 $135 $1.542 $0 $0 $() $1.407 $135 $1.542 20 $1,428 $137 $1,565 S0 $0 $0 $1.428 $137 $1,565 21 $1.450 $139 $1,58R $0 $0 $0 $1.450 $139 $1,588 22 $1,471 $141 $1.612 $0 $() $0 $1,471 $141 $1.612 23 $1,493 $143 S1.636 $(} so s0 $1.493 S143 $1,636 24 $1,516 $145 $1.661 $0 $0 $0 $1,516 $145 $1,661 25 $1,539 $147 $1,686 $0 $0 $0 $1,539 $147 $1,686 26 $1,562 $150 $1,711 s0 $0 $0 $1562 $150 $1.711 27 $1,585 $152 $1,737 $o $0 $t) $1,585 $152 s1,737 28 $1,609 s154 $1,763 s0 $0 $0 $1.609 $154 $1,763 29 $1,633 $156 $1,789 s0 $0 $0 $1,633 $156 $1.789 30 $1.057 $159 $1.916 $0 $0 SO $l,657 $159 $1.816 'fax Reterence ID No. Improvement Area Lot No. Phase Assessment Annual Installment: Exhibit D ASSESSAIEN-I' ROLL Vintage Public Impravcment District Part A flan B R3 1064 1 I 7R 1 Part A Part B Total $13,401 00 $0.00 $13.401.00 Total Year Calendar Principal Year and Interest Annual Collection Costs Total Principal and Interest Annual Collection Costs Total Principal and Interest Annual Collection Costs Total 1 $780 $75 $855 $0 $o $() $780 $75 $855 2 $792 $76 $868 $0 $o $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $o $o $0 $816 $78 S894 5 $828 $79 $907 $0 VI $0 $828 $79 $907 6 $840 $80 $921 $(I $0 $0 $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 VI $0 $0 $866 $83 $949 9 $879 $84 $963 $11 $0 $o $879 $84 $963 10 $892 $95 $977 $0 $0 $0 $892 $85 $977 Il $9115 $87 $992 $l4 $0 $0 $9(15 $97 $992 12 $919 $88 $1.007 $0 $il $0 $919 $88 $1,007 13 $933 $89 $1.022 $0 $() $ll $933 $89 $1,022 14 $947 $91 $1,037 $0 $() $0 $947 $91 $1.037 15 $961 $92 $1.053 $0 $0 $0 $961 $92 $1,053 16 $975 $93 $1,069 $0 $o $0 $975 $93 $1.(Xi9 17 $990 $95 $1,085 $0 $o $0 $990 $95 $1.095 18 $1,005 $96 $1,101 $il $o $0 $1,005 $96 $1.101 19 $1,020 $99 $1.1 18 $0 $O $0 $1.020 $98 $1.1 18 20 $1,035 $99 $1,134 $0 $0 $() $1.035 $99 $1.134 21 $1.051 $101 $1.151 $0 $Il SO $1.051 SIM $1,151 22 $1.067 $102 $1.169 $o $0 $o $1,067 $102 SI.169 23 $l,()83 S104 $1,186 $o $0 $o $1,083 $104 $1,186 24 $I,flQ9 $105 $1.204 $0 $0 $0 $1,099 $105 $1.204 25 $I,I15 $107 $1,222 $0 $o $0 $1,115 $107 $1.222 26 $1.132 $108 $1.240 $0 $0 $0 $1.132 $109 $1,240 27 S1,149 $110 $1.2i9 $0 $0 $II $1,149 $110 $1,259 28 $1,166 $112 $1,278 SO $0 $0 $1.166 $112 $1,278 29 $1,184 $113 $1,297 $t1 $0 $0 $1,194 $113 $1,297 30 $1201 $115 $1.317 $0 54) $0 $1,201 $II5 $1.,17 E'xhihit D .ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No. Phase Assessment Amuial Installment R 310(A2 l 79 Part A Pan 14 Total S13,401.00 $0.00 S 13.401.00 Part A fart H Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $780 $75 $855 $0 $0 $o S780 $75 $855 2 $792 $76 $868 $0 SO $0 $792 $76 $868 3 $904 $77 $881 $o $o $o $804 $77 $881 4 $816 $78 $894 So $0 $0 $816 $78 $894 5 $828 S79 $907 $0 $I) $0 $828 $79 $907 6 $840 $80 $921 $(I $o $o $840 $80 $921 7 $853 S82 $935 $0 $0 $o $853 $82 $935 8 $866 $83 $949 $() $o $0 $866 $83 $949 9 $879 S84 $963 $0 $0 $(I $879 $84 $963 10 $892 $95 $977 $(I $0 $0 $892 $85 $977 II $905 S97 $992 $n $o $0 $905 $87 $992 12 $919 $98 SL007 $0 $0 $111 $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022 14 $947 $91 $L037 $0 $0 $() $947 $91 $1.037 15 $961 $92 $1.053 SO $0 $0 S961 $92 $ L053 16 $975 $93 $1.069 So $0 $0 $975 $93 $ L069 17 $990 $95 $1,085 $() S0 $0 S990 S95 $1.085 18 $1,005 $96 $1.101 SO $0 $0 S1,005 S96 SIA01 19 $1.020 $98 $I,119 $0 SO $0 S1.020 $98 S1.118 20 $1.035 $99 $1,134 SO $o $0 $1.035 $99 $1.134 21 $1,051 $Ill] S1,151 $0 SO $0 $1.051 $101 SI.151 22 $1,067 S 102 $1.169 So $0 $(i $ L 067 $102 $ L 169 23 $1,083 $104 SLIM So $0 So $1,093 $104 $1,186 24 $1.099 S 105 $1 204 $0 S0 $o S 1,099 $105 S I.204 25 $1.115 $107 $1,222 So St) $o S1,115 $107 $1,222 26 $1,132 $108 $1,240 So $o $o $1,132 $108 $1240 27 $1.149 $110 $1,259 $t) $0 $0 S1,149 $llo $1.259 28 $1.166 $112 S1,278 $(I $0 $CI $IA66 $112 $1.278 29 S1.184 $113 $1,297 $0 $0 $0 $1.184 $113 $1,297 30 S1,201 $l15 $1.317 $0 $0 S0 $1.201 $115 $1.317 Exhibit U ASSESSMENT ROIA. Vintage Public Improvement District Tax Rcterenee II) No R310643 Improvement Area I I.ot No 80 Phase I Assessment Part A Part B Total Annuallnstallmem: $13.401.00 $O.00 $13,40100 Part A Pan B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Ycar and Interest Costs Tutal and Iruerest Costs "I'utal and Interest Costs 'Total 1 $780 $75 $855 $o $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 SO $792 $76 $868 3 S804 $77 $881 $0 $0 $0 5804 $77 $881 4 $816 S78 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 S80 $921 $0 $0 $0 $840 $80 $921 7 $853 $82 $935 $0 $0 MI $853 $82 $935 8 $806 $83 5949 SO $0 $0 $866 $83 S949 9 $879 $84 $903 $0 $0 $it $879 $84 $90 10 $892 $85 $977 $() SO $0 $892 S85 $977 11 $905 $87 $992 SO $0 $0 $905 $87 $992 12 $919 $88 $1.007 $0 $0 $0 $919 $88 $1.007 13 $9 33 $89 $1.022 $0 $0 $0 $93 3 $89 $1 M22 Id $947 $91 $1,037 S0 S0 $0 $947 $91 $1.037 15 5961 $92 $L053 So U $0 $961 $92 $1.053 16 $975 $93 $1.069 $O $0 $0 $975 $93 $1.069 17 $990 $95 $1.085 $0 $tt $0 $990 S95 $1.085 18 $1,005 $96 $1.101 $0 $0 $0 S 1,005 $96 $1.101 19 $1.020 $98 $1,118 $0 $0 $0 Sl.tt20 $98 $1,118 20 $1,035 $99 $ I.134 $t) $0 $0 $1,035 $99 $1.134 21 $1.051 $101 $1.151 SO $0 $0 $1.051 5101 $1.151 22 $1,067 $102 $1.169 $0 SO $0 $1,067 $102 $1.164 23 $1,083 $104 $1.186 $0 $0 $0 S I .t183 $104 $1,186 24 $1,099 $105 $1 204 $0 $0 $0 $1,099 $105 $1,204 25 $1.115 $107 $1,222 $0 $0 $0 $1.115 $107 $1,222 26 $1,132 $108 $1,240 $0 ${) SO $1,132 $108 $1,240 27 $IA49 $110 $1,259 $t) $0 $0 $1,149 $110 $1.259 28 $1.166 $112 $1,278 $0 $0 $i) $1.166 $112 $1.278 29 $1.184 $113 $1,297 $0 $0 $0 $1.184 $113 $1,297 all $1.201 $115 $1.317 $0 $0 $() $1.201 $115 $1,317 Exhibit D ASSESSMENT ROLL VintHge Public Improvement District Tax Reference II] No. R310644 Improvement Area 1 Lot No 81 Phase I Assesinicni Part A Part li I otal Anneal Installment $13.401 00 WOO $1 ; 40L00 Pan A Part l3 "total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Ycar Year and In(crest Costs Total and Interest Costs Total and Interest Costs Total 1 $781) $75 $855 $(1 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $904 $77 $891 4 $816 $78 $894 $0 $0 $0 $8t6 $78 $894 5 $828 $79 $907 $0 $0 $O $828 $79 5907 (i $940 $80 $921 $0 $0 $0 $940 $80 $921 7 $853 $82 $935 $0 $0 $0 $953 $82 $935 8 $866 $83 $949 $0 $0 $0 $806 $93 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 III $892 $85 $977 $0 $0 $0 $892 $85 $977 11 $905 $97 $992 $0 $0 $0 $995 $87 $992 12 $919 $88 $1,007 $(1 $0 $0 $919 $88 $I,OO7 13 $933 $99 $1,022 $0 $0 $O $933 $89 $1,022 14 $947 $91 $1,037 $0 $0 $0 $947 $91 $1.037' 15 $961 $92 $1,05 3 $0 $0 $(i $961 $92 $ Lo 3 I6 $975 $93 $ L069 $0 $0 $0 $97i $9 3 $ 1,069 17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,095 18 $1.005 $96 $1,101 $0 $0 SO $1_m),; $96 $I,IOI 19 $ I .()2(1 $98 $ I,1 18 $0 $() $0 $1.020 $98 $1,1 18 20 $1.035 $99 $1,134 $0 $0 $0 $1.i1_;5 $99 $1,134 21 $1,0i1 $101 $I,1SI $0 $0 $0 $1.051 $l91 $1,151 22 $1.067 $102 $1_169 $0 $0 $0 $1.067 $102 $1.169 23 $1,083 $104 $1,186 50 $0 $(1 $1A83 $104 $1.186 24 $1.099 $105 $1,204 S0 $0 $O $1.099 $105 $1,204 25 $1.t15 $107 $1.222 $(1 $0 $0 $1.115 $107 $1.222 26 $1,132 $108 $1,240 $0 $() $0 $1.132 $108 $1140 27 $1,141) $11() $1,259 $0 $0 $(I $1.149 $110 $I.259 28 $1.166 $112 $1,278 $0 $0 $0 $1.166 $112 $1,278 29 $1,184 $113 $1,297 $0 $0 $11 $1.184 $113 $t?97 30 $1.201 $Ili $1.317 $0 $0 $0 $1.201 $115 $1,317 Exhibit D ASSESS'IEN1" ROLL Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No. Phase Assessment Annual Installment R31o645 1 82 1 Pao A Part B total $13,401,00 $0A0 $13.401.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Part 11 Annual Collection Costs Total Principal and Interest Total Amwal Collection Costs Total 1 $780 S75 $855 $0 so 10 $780 S75 $855 2 $792 $76 $868 $0 $o $0 $792 $76 $868 3 $804 $77 $881 $0 SO $0 $804 $77 $881 4 $816 $78 5894 s0 $0 SO $916 $78 $894 5 $828 $79 $907 $0 $11 $0 $828 $79 $907 6 $940 $80 $921 so $0 $0 $840 S80 $921 7 $853 $82 $935 SO $ll $0 $853 $82 $935 8 $866 $83 $949 SO $0 $0 $866 $83 S949 9 $874 $84 $963 SO $0 $o 5879 $84 $963 1() $892 $85 $977 $0 $0 S0 5892 $85 $977 11 $905 $87 $992 s0 $0 $0 $905 $87 $992 12 $919 $98 $1.007 $0 $0 $0 $919 $88 $1,007 13 $9 33 $89 $1,022 $0 $0 SO $933 $89 $1 022 14 $947 $91 $1.037 $o $0 $0 $947 $91 $1,037 15 $961 $92 $1.053 $0 $0 $0 $961 $92 $1.053 16 $975 S93 $1,069 So $0 $II $975 $93 $1,069 17 $990 $95 $1,085 $0 S0 $ll S990 $95 S I.i185 18 $1,005 $96 $1,101 S0 S0 $I I S I.005 S96 S I.10 I 19 $1,020 S98 $1,118 $0 $0 $() S1,020 $98 $I.118 20 $1,035 S99 $1.134 SO SO $0 $1.035 $99 $1.134 21 $1.051 SIM $I,I51 SO $0 $0 $1.051 $101 $1.151 22 $1067 $102 S I ,169 $I I SO $0 $1 MO $102 $1.169 23 $1,083 $l04 $1.186 $0 $0 $0 $L083 $104 $1.186 24 $1.099 3105 $1204 $0 $0 $0 $1,099 $105 $U04 25 SLIIS $107 $1.222 $0 so s0 $1,115 $107 $1,222 26 $1.132 $108 $1140 $0 S0 $0 $1.132 $108 $1.240 27 $1,149 silo $1.259 $0 $0 $0 $1.149 $1 ill $1,259 28 $1,166 $112 $1,278 s0 $o s0 $1.160 $112 $1.278 29 SL184 $113 $1.297 s0 $0 so $1.184 $113 $1.207 30 $1,201 $115 51.317 $0 $0 $0 $1.201 $115 $1.317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 1D No. Improvement Arca Lot No. Phase Assessment Annual Installment: Calendar Year Ycar principal and Interest Part A Annual Collection Costs Total Principal and Interest Part H Annual Collection costs Total Bart A $13401.00 Principal and Interest Part B $0.00 'lolal Annual Collection costs R310646 l 83 I 1 otal $13.401.00 Total 1 $780 $75 $855 $O $0 $0 $780 $75 $855 2 $792 $76 S868 $0 $1.1 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $904 $77 $88l 4 $816 $79 $994 $0 $0 $U $916 $78 $894 5 $828 $79 $907 $O $0 $O $828 $79 $907 6 $840 $80 $921 $0 $I) $O $840 $81:) S921 7 $853 $82 $935 $O $0 $O $853 $82 $935 8 $866 $83 $949 $() SO $0 $866 $8.1 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 IO $892 $85 $977 SO $0 $0 $892 $85 $977 11 $905 $87 $992 $0 $0 $0 S905 $87 $992 12 $919 $88 $1.0117 SO $0 $I) $919 $98 $1.007 13 $933 $99 $1,022 $0 $O $0 $933 $89 Sll)22 14 $947 $91 $1.037 $0 $0 SO $947 $91 $1.037 15 $961 $92 $1,053 $0 50 $0 $961 $92 SI.053 16 $975 $93 $1.069 SO $() $O $975 $93 $1,069 17 $990 $95 $1,085 $O $0 $tl $990 $95 $1.085 18 $ I .()O5 $96 $1.101 $(I S(I $(1 $1,005 $96 $1.101 19 $1.020 $98 $1,1 18 SO SO $(I $1,020 $98 $1.1 18 20 $1,035 $99 $1.134 $O $O $0 $1,035 $99 $1,1.34 21 $1.4151 $l01 $1,151 $O $0 $0 $L051 $101 $1.151 22 g1,(167 $102 $1,169 $0 $0 to $1_067 $102 SLIM 23 $1,083 $104 $1.186 S0 $II $() $1.0$3 $104 SI.186 24 $1,099 $105 $1,204 $O $0 $0 $1.099 $105 $1,204 25 SLI15 $107 $1.222 $0 $0 $0 $1.115 $107 $1,222 26 $I,132 $108 $1,240 $0 $0 $0 S1.132 $108 $1,240 27 $1,149 $1 10 $1,259 $0 $(1 SO $1.149 $1 10 $1.259 28 $1.166 $112 $1,278 $ll $0 $0 $1.166 $112 $1.278 29 $1,184 $113 $I?97 $0 $0 $O $I,IR4 $113 $1207 30 $1,201 $115 $1.317 $O $0 $O $1,201 $115 $L317 Exhibit D ASSESSM1iENT RO1.1. Vintage Public Improvement District Tax Rctcrcnce ID No. Improvcmcat Area Lot No. Phase Assessment Annual Installment R310647 1 84 Part A Part B I otal $18,488.00 $0.00 $18.498.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $1.076 $103 $1,179 $0 $0 $O $1.076 $103 $1.179 2 $1,092 $105 $1.197 $0 $0 $o $1.092 $105 $1.197 3 $1,109 $106 $1,215 SO $11 $0 $1.109 $106 $1,215 4 $1,125 $108 $1233 $0 $0 $0 $1.125 $108 $1233 5 $1,142 $109 $1,252 $0 $0 $0 $I.142 $1W) $1,252 6 $1,I59 $111 $1,270 $0 SO $0 $1,159 $111 SI.270 7 $1,177 $113 $1.290 $0 $0 $0 S1,177 $113 $1.290 8 $1,195 $114 $1,309 $0 s0 $0 $1,195 S114 $1.309 9 $1,212 $116 S1329 $0 $0 s0 $1.2I2 $116 $1.329 10 $1,231 $118 $1,348 $41 $0 $0 $1.231 $118 $1,348 11 $1,249 $120 $1.369 $o $0 so $ l .249 $120 $1369 12 $1.268 $121 $1.389 s0 $0 SO $1,268 $121 $1,399 13 S1,287 S123 S1,410 $II SO $0 $1,287 $123 $1.410 14 $1.306 $125 VA31 $(I in $0 $1306 $125 S1.431 15 $1326 $127 $1.453 $0 $0 $0 $1,326 $127 $1:453 16 $1,346 $129 $1,474 $t) $0 $0 $1.346 $129 $1,474 17 $1,366 $131 $1.497 $0 $0 $O $1366 $131 $1.497 18 $1,386 $133 $1,519 s0 $0, SO $1.386 $133 $1.519 19 $1,407 $135 $1.542 s0 $(} $0 $1,407 $135 $1.542 20 $1.428 $137 $1.565 s0 $0 $0 $1,428 $137 $1.565 21 $1,450 $139 $1.588 $0 $0 $0 $1.450 $139 $1.588 "'2 $1.471 S141 $1,02 $0 $0 $0 $1.471 $141 $1,612 23 $1.493 $143 $1,636 $0 s0 $0 $1,493 $143 S1.636 24 $1,516 S145 $1,661 $0 $0 $0 $1.516 $145 $1,661 25 $1,539 S147 $1,686 s0 s0 SO S1.539 $147 $1,686 26 S1,562 $150 $1.711 $0 $O $0 $1,562 $150 $1,711 27 $1.585 $152 $1,737 $0 $0 $0 $1,585 $152 $1.737 28 $1M9 s154 $1.763 $0 $0 $0 $1.609 $154 $1,763 29 $1.633 $156 $1.789 $0 $0 $0 $1,633 $156 $1.789 30 $1,657 $159 $1,816 s0 $0 SO $1.657 $159 $1,816 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No Phase Assessment Annual Installment. 11310648 1 85 1 Part A Part B Total $18.488.0(1 %000 $18,488.00 Part A Part 13 "Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs 'l otal and Interest Costs Total and Interest Costs Total 1 $1,076 $103 $1,179 SO $0 $o $1.076 $103 $1,179 2 $1.092 $105 $L197 $o $o $0 $1.092 $105 $1.197 $1,109 $106 $1,215 so $0 $0 $1.109 $106 $1,215 4 $1,125 $108 $1,233 $0 SO $0 $1.125 $108 $1,233 5 $1,142 $109 $1,252 $0 SO $0 $1.142 $109 $1,252 6 $l,li9 $111 S1,270 $o $0 $0 $1,159 $111 $1,270 7 $1,177 $113 $1.290 $0 $0 $0 $IA77 $113 $1.290 8 $1,195 $114 $1,309 $o SO $0 $1,195 $114 $1.309 9 $1,212 S116 $1.329 $0 SO $0 $1,212 $116 $1.329 10 $1.231 $118 $1.348 $0 $0 $0 $1231 $119 $1.348 11 $1,249 $120 S 1.369 $0 $0 $o $1,249 $120 S 1.369 12 $1.269 $121 $1.389 $0 $0 $o $1.268 $121 $1.389 3 $1.287 $123 $1.410 $0 $0 $O $1.297 $123 $1.410 14 $1.306 $125 $1,431 $o $o $o $1.306 $125 $1,431 15 $1.326 $127 $1,453 $o $0 $O $1.326 $127 $1.453 16 $1.346 $129 $1,474 $o $o So $1.346 $129 $1,474 17 $1.366 S 131 $1.497 SO $o $o S 1.366 S 131 $1.497 18 $1.386 $133 $1.519 SO $0 SO $1.386 $133 $1 ,519 19 $1.407 $135 $1.542 $o $0 $0 $1,407 $135 $1.542 241 $1.429 $137 $1.565 $0 SO SO $1.428 $137 $1,505 21 $1.450 $139 $1.588 $0 $II $() $1.450 $139 $ L. 88 22 $1,471 $141 $1.612 $() $0 $0 $1,471 $141 $1,612 23 S1.493 $143 $1,636 $o $0 $0 $1,493 $[43 $1.636 24 $I.5t6 $145 $1.661 $0 $o $o $1.516 $145 $1,661 25 $1,539 $147 $L686 $o $o $o $1.539 $147 $L686 26 $1.562 $150 $1.711 $o $0 $0 $1.562 $150 $1,711 27 $1,585 $152 $1,737 $o $O $o S1.585 $152 $1.737 28 $1,609 $154 $1,763 $0 $O $0 $1,609 $154 $1,763 29 $1,633 $156 $1.789 $0 $0 $0 $1,633 $156 $1.789 3 $1,657$19 $ $L657 $159 $1.81( Exhibit I) ASSESSMENT ROLL Vintage Public Improvement District Tax ltefercncc lU No. Improvement Area I_ot No. Phase Assessment R310649 I 86 1 Part A fart B I o1al Annual Installment $t3,401 (10 $000 $13.401.00 Ilan A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and lnterest Costs Total and Interest Costs Total 1 $780 $75 $855 $0 $0 $0 S780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $70 $868 3 $804 $77 $881 $0 $0 ${1 $804 $77 $881 4 $816 $78 $894 $0 $0 SO $916 $78 $894 5 $828 $79 $907 $0 $0 $() $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $940 S80 $921 7 $853 $82 $935 $(1 $0 $0 $853 S82 $935 8 $866 $83 $949 $0 $0 VI $866 $83 $949 9 $879 $84 $963 $() $0 $0 $879 $84 $963 10 $892 S85 $977 $0 $0 $0 $892 $85 $977 11 $905 $87 $992 $0 $0 $0 $905 $87 $992 12 $919 $88 $1017 $() $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 $U $933 $89 $1.022 14 S947 S91 $1.037 $0 $0 $0 $947 $91 $1,037 15 $961 $92 $1.053 30 $0 $0 $961 $92 $1.053 16 $975 $93 $1,069 $il $0 $0 $975 $93 $1.069 17 $990 $95 51.085 $(1 $0 $() $990 $95 $1,085 IS $1.00S S96 $1,101 $1) $0 $0 $I,005 $96 $1.101 19 $1,020 $98 $1.1 18 $(1 $0 $.1) $ l,020 $98 $ I.118 20 $ I.035 $99 $1.134 $() $0 $0 $ I.035 $99 $1,1 34 21 $1.051 $101 $1.151 $0 $0 $0 S1.051 $lfll $1,151 22 $1,067 $102 $1,169 $o $0 $0 $1,067 $102 $1.169 23 $1,083 $104 $1.186 $0 $0 $0 $1,083 $104 $1,186 24 $1,099 $105 $1,204 $U $0 $0 $1,099 $105 $1,204 25 $1,115 $107 $1,222 $0 $0 $0 $1.115 $107 $1222 26 $1332 $108 $1.240 So $0 $0 $1.132 $108 $1.240 27 $1.149 $110 $1259 $0 $0 $0 $1.149 $110 $1.259 28 $1,166 $112 $1.278 $I) $(1 $0 $1.166 $112 $1,279 29 $1,184 $113 $1.297 $0 $0 $0 $1,184 $fill $1,297 30 $1,201 $115 $1.317 $0 $0 $0 $1,201 $115 $1.317 Exhibit D ASSESSMENT ROLL. Vintage Public Improvement District Tax Reference 117 No. Improvement Area Lot No I'hase Assessment R 310650 1 87 1 Part A Part B Total Annual Installment: $18,48800 $0.00 $18,498.00 Part A Part B "I otal Annual Annual Annual Calendar Principal Collection Principal Coilection Pnnclpal Collection Ycar Year and Interest Costs 'Dotal and Interest Costs Total and Interest Costs Total 1 $1,076 $103 S 1.179 SO $0 $0 $1.076 $103 $1.179 2 $1,092 $105 $1,197 $0 $0 $o $1,092 $105 $1,197 3 $1,109 $106 $1,215 $o $o $0 $1.109 $106 $1,215 4 $1,125 $108 SL233 $o $o $0 $1.125 $108 $1.233 5 $1,142 $109 $1,252 SO $0 $0 $1.142 $109 $1.252 6 $1,159 $111 $1,270 $0 s0 $0 $1,159 $Ili $1,274i 7 $1,177 $113 $1.290 SO $0 $o $1.177 $113 $1.290 8 $1,195 $114 $1,309 $0 $0 $0 51,195 $114 $1.309 9 $1.212 $116 $1.329 $0 $0 S0 $1.212 $116 $1.329 I(l $1231 $118 $1.348 $tl $(1 $O $1131 $118 $1,348 11 $1,249 $120 $1.369 $(I $0 $O $1,249 $120 $1,369 12 SI268 $121 $1.389 $0 $fl SO $1,268 $121 $1,389 13 $1,287 $123 $1.410 $0 $0 $0 S1,287 S123 $1Al0 14 $1.306 $125 $1 A31 $0 $0 $0 SLIM $125 51,431 15 $1,326 $127 S1.453 $o $0 $0 $1.326 S127 $1.453 16 $1.346 $129 $1,474 $0 $0 $0 SL346 $129 $1,474 17 $1,366 $131 51A97 $0 SQ $0 $1,366 $131 $1.497 18 $1.386 $133 $1,519 $O $o $0 $1,386 $133 $1.519 19 $1,407 $135 $1.542 $0 SO $0 $1A07 $135 $1.542 20 $1,428 $137 $1.565 SO $0 $0 $1,428 $137 $1,565 21 $1,450 $139 $1.588 $0 So SO $1.450 $139 $1.588 22 $1.471 $141 $1.612 SO $0 so $1,471 $141 $1,612 23 $1,493 $143 $1.636 SO $0 $o $1,493 $143 $1,636 24 $1,516 5145 51.601 $o $0 $0 51.516 $145 $1,661 25 $E539 $147 $1.696 SO $O so $1.539 $147 $1.680 26 $1,562 5150 $1,711 $o SO $0 $1.562 $150 $1.711 27 $1,585 $152 SL737 so $0 SO $1.595 $152 $L737 28 51,609 $154 $1.763 $0 $0 $o $1.609 $154 $1.763 29 $1,633 $156 $1.789 $0 $0 $0 $1,633 $156 $1,789 30 $L657 $159 $1.816 $0 $0 $0 $1.657 $159 $1.816 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District 'lax Reference ID No. Improvement Area Lot No. Phasc Assessment Annual Installment: R310651 1 88 1 Part A fart Q Total So 00 $0 00 $0.00 Year Calendar Principal Year and Interest Pan A Annual Collection Costs Total Principal and Interest Para B Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total I $0 $0 $o $o $0 $0 S0 $o So 2 $0 $0 SO $o $o $0 SO $0 $0 3 $0 SO $o $0 $U $0 $0 $(,) so 4 $0 $0 $0 $o $o $0 SO $o $o 5 $o SO SO $0 $0 $0 $0 $o $t1 6 $o $0 $O So $0 $0 $o $o SO 7 $0 SO $O $0 $O $0 $o So $0 8 So $I7 $o So $0 $0 S0 $0 SO 9 SO $(1 $0 SO So $0 so SO SO 10 $0 $0 $0 $0 $0 $0 $0 $U $11 1l $o $Il $0 $0 $0 $o so $U p 12 $0 SO So SO $O $0 $0 $0 $0 13 $0 $Il $0 $0 $0 $R $o SO $0 ld SO $0 So $0 $0 S0 $0 $0 $0 15 $U $0 $(1 So $0 $0 $0 $0 $O 16 $o SO So $o $O $0 $o $0 $U 17 $0 $0 SO SO SO SO $0 S0 SO 18 $0 $o SO SO SO $O $0 $0 $0 19 $0 $U SO $0 SO $t1 $0 So $t1 20 $o SO SO SO SO $o SII $0 $0 21 $0 $0 $0 $o SO S(} $0 $tl $Il 22 $0 $o SO $11 SO SO $0 S0 $It 23 $0 $0 SO Sit So SO $0 So $0 24 $0 $o $0 s0 SO $o $o $0 $0 25 $0 S0 $o SO $tl $0 $0 So $0 26 $0 $t1 $0 $0 $t1 $O $0 $0 SO 27 $0 $0 $0 $Il $Il $0 $0 $0 S0 28 $0 $0 $0 $o SO $0 $0 $0 $O 29 $0 $0 $o $0 $0 S0 $0 SO SO it) $0 $o SO SO $0 $0 $U SO $O Tax Reference 1D No Improvement Area Lot No Phase Asscssnrent Annual Installment: Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Pan A Part B R310052 1 89 1 Part A ]'art B Dotal $18,488.00 $0.00 $18.488.00 Total Year Calendar Principal Year and Interest Annual Collection Costs Total Principal and Interest Annual Collection Costs total Principal and Interest Annual Collection Costs Total 1 $1,076 $103 $1,179 $0 $0 $0 $1.076 $103 $1,179 2 $1,092 $105 $1.197 $0 $0 $0 $1.092 $105 $1.197 3 $1,109 $106 $1,215 $0 $0 $0 $1.109 $106 $1.215 4 $1,125 $108 $1,233 $0 $0 $(1 $1,125 $108 $1.233 5 $1.142 $109 $1,252 $0 $0 $0 $1.142 $109 $1.252 6 $1,159 $Ill $1270 $0 $0 $() $1.159 $111 $1.270 7 $1,177 $113 $1,2% $0 $0 $0 $1.177 $113 $I290 8 $1,195 $114 $1309 $0 $0 $0 $1.195 S114 $1,309 9 $1,212 $116 $1,329 $0 $0 $0 $L212 $116 $1,329 10 $1,231 $119 $1.348 $0 $0 $0 $1231 $118 $1,348 II $1,249 $120 $1,369 $0 $0 $0 $1,249 $120 $1,369 12 $1269 $121 $1.399 $0 $0 $0 $1268 $121 $1.389 13 $1,287 $123 $1,410 $0 $0 $0 $1287 $123 $1A10 14 $1,306 $125 S L431 $0 $() $0 $1.306 $ l25 $1.431 15 $1,326 $127 $1.453 $0 $0 $0 $1.326 $127 $1.453 16 $1,346 $129 $ L474 $0 $0 $0 $1.346 $129 $1.474 17 $1,3G6 $111 $1,497 $(1 $0 $(I $1.366 $131 $1,497 18 $1,386 $133 $1.519 $0 $0 $0 $1.386 $133 $1.519 19 $1,407 $135 $1.542 $0 $0 $0 $1.407 $135 $1,542 20 $1,428 $137 $1.565 $() $0 $0 $1,428 $137 $1.565 21 $1,450 $139 $1,588 $0 $I1 $0 $1.450 $139 $1,588 22 $1,471 $141 $1.612 $0 $CI $0 $1A71 $141 $1.612 23 $1,493 $143 $1,630 $0 $0 $0 $1,493 $143 $1.636 24 $1,516 $145 $1,661 $0 $0 $0 $1.516 $145 $1,601 25 $1,539 $147 $1.686 $(1 $0 $I) $1,539 $147 $L686 26 $L562 $150 $1,711 $0 $0 $t.) $1.562 $150 $1,711 27 $1,585 $152 $1.737 $I) $0 $0 $1,585 $152 $1,737 28 $1.609 $154 $1,763 $0 $0 $0 $l,b()9 $154 $1,763 29 $1.633 $156 $1.789 $0 $0 $0 $1,633 $156 $1,789 30 $1.657 $159 $1,816 $O $0 $0 $1.657 $159 $1.816 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No. Phase Assessment Annual Installment: R310653 1 90 1 Part A Pan 13 7-oral $8,07 3.00 $0.00 $8,073.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Intcrest Part 13 Annual Collection Costs Total Principal and Interest Total Annual Collection Casts Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $o $477 $46 $523 3 $484 $46 $531 $0 $0 $o $484 $46 $531 4 $491 S47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 $(I $o $(I $499 $48 $547 6 $506 $48 $555 $0 so $o $506 $48 $555 7 $514 $49 $563 $0 $o so $514 $49 $563 8 $522 $50 $572 $it $0 So $522 $50 $572 9 $529 $51 $580 $0 $0 so $529 $51 $580 10 $537 $51 $589 VI $0 $0 $537 $51 $589 Il $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $u $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $u $0 $0 $570 $55 $62; 15 $579 $55 SO $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $(I $o $588 $56 $644 17 $596 $57 $654 $(I $0 $0 $596 $57 $654 18 $605 $58 $663 $n $0 $0 $605 $58 S663 19 $014 $59 $673 VI $o $0 $614 $59 $673 20 $624 S60 $683 $0 $0 $0 $024 $60 $683 21 $633 $61 $694 $(1 so $(I $633 $61 $694 22 $643 $b2 $704 $0 $0 $0 $043 $62 $704 23 $652 $62 $715 $0 $o VI $652 $62 $7l5 24 $662 $63 $725 SO $o $0 $662 $63 $725 25 $672 $64 $736 $o $0 $o $672 $64 $736 26 $682 $65 $747 $o $o $0 $692 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 $0 $(1 $o $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $o $(1 $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No. Phase Assessment Annual Installment: R310654 1 91 1 Hart A Part 13 Total $13,40100 $0.00 $13,40100 Year Calendar Principal Year and Interest Part A Annual Collection Costs 'Total Principal and Interest Pan B Annual Collection Costs 'total Principal and Interest Total Annual Collection Costs Total 1 $780 $75 $855 $o $0 $o $780 $75 $855 2 $792 $76 $868 $o $0 $o $792 $76 $868 3 $804 $77 $881 $o $o $o $804 $77 $881 4 $816 S78 $894 $0 $0 S0 $816 $78 $894 5 $928 $79 $907 so $0 $o $828 $79 $907 6 $940 $80 $921 $0 $0 $0 S840 $80 $921 7 $853 $82 $935 $o $0 $o 5853 $92 $935 8 $866 S83 $949 $0 $0 $0 $866 $93 $949 9 $879 S84 $963 S0 $0 VI S879 $94 $963 it) $892 $85 $977 $() $o $o $892 $85 $977 11 $905 $87 $992 $0 $0 $o $905 $87 $992 12 $919 $88 $1,007 $0 $0 $(1 $919 $88 $ IA07 13 $933 $89 SLO17 $0 $0 $o $933 $89 $1,022 14 $947 $91 $UP $0 $0 $0 $947 $91 $IA37 15 $961 $92 $1,053 $0 $I) $o $961 $92 $1.053 16 S975 $93 $ I.069 $0 $II $0 $975 $93 $1,069 17 $990 $95 $ I.085 $0 $0 $o $990 $95 $1,085 18 $1,005 S96 $1.101 $0 $0 $0 $1,005 $96 $1.101 19 $1,024) $98 $I,118 $0 $0 $o $1.020 $98 S1,118 20 $1.035 S99 $1,134 $0 $0 $0 $1,035 $99 $1.134 21 $1,051 SIM $1.151 $0 $0 $o $1.051 $101 $1,151 22 $1,067 $102 $L169 $0 $0 $0 $1.067 $102 $L169 23 $1.083 $104 $1,196 $0 $0 $0 $1.083 $104 $1.186 24 $1,099 $105 $1.204 $0 $o $o $1,099 $ l05 $1,204 25 $1,115 $107 $1,222 SO $0 $0 $IJ15 $107 $1,222 26 $1,132 $108 $1,240 $0 $0 $o $1,132 $108 $1,240 27 $1,149 $I10 $1.259 $o $0 $0 $1,149 SIIII SL259 28 $1,166 $112 $1.278 $0 $0 $o $1.160 $112 $1,278 29 $1,184 $113 $1.297 $o $0 $0 $1.194 $113 $1,24)7 30 $1,201 $115 $1.317 $0 $0 $o $1.201 $115 SL317 Exhibit 1) ASSESSMENT ROLL Vintage Public Improvement District Tax Reference II) No. R 310655 Improvement Aura Lot No. 92 Phase I Assessment Part A Part B Total Annual Installment $13A01,00 $0,00 $I3.401,00 Part A Part B 'Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Ycar Year and Interest Costs Total and Interest Costs 'Total and Interest COStS Total 1 $780 $75 $855 $0 $0 $0 $790 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 _ $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 SO $921 $0 $0 $0 $840 $80 $921 7 $853 S82 $935 SO $0 $(I $853 $82 $935 8 $866 $83 $949 $0 $O $0 $866 $83 $949 9 $879 $84 $963 SO $() $tl $879 $84 $963 10 $892 $85 $977 $O $0 $0 $892 $85 $977 11 $905 S87 $992 SO $() $0 $905 $87 $992 12 $919 $88 $1,007 $0 $0 V) $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 $0 S933 $89 $I.022 14 $947 $91 $1,037 $0 $0 $() $947 $91 $1.037 IS $961 S92 $i1,053 $0 $0 SO $961 $92 $1.053 16 $975 $93 $1,06() SO SO SO $975 $93 $1.069 17 S990 $95 $1.085 $0 SO $() S990 $95 $L085 18 $1,005 $96 $1,101 So $O $0 SLOO5 $96 $1.101 I9 $1.020 S98 $1,118 SO $ll $0 $1.020 $98 $1.118 20 $1,035 $99 $1.134 $0 $0 SO $1,035 $99 $1.134 21 S1.051 SIM $1,151 $0 $0 $0 $1.051 SIUI SIA51 22 $1,067 $102 $1.169 so $0 $O $1.067 $ l 02 $1,169 23 S1,083 $104 $1,186 $0 $0 SO $1.083 S104 $LIx6 24 $1.099 $1 O5 $1.204 $0 $0 $i 1 $1.099 $105 $1.204 25 $1.115 $1117 $1,222 $0 $0 $O $1.115 1107 $1,222 26 $1.132 $109 $1,240 $Q $0 $(I SL132 $108 $1.240 27 $1.149 $1 10 $1.259 $0 $0 SO $1.149 V I O $1,259 28 $1.106 $H2 $1,278 $0 $0 $0 $1.166 $112 SL278 29 $1,184 S113 $1.297 SO SO $0 $1,194 $113 $1,297 30 $1,201 $115 $1.317 $0 $0 $(I $1,201 $115 S1.317 Exhibit D ASSESSMENT ROLI, Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No. Phase Assessment Anmial Installment R310656 1 93 1 Part A Part li Total W073.00 $0.00 SK073.00 Year Calendar Principal Year and Iutcrest Part A Annual Collcction Costs Total Principal and Interest Part B Annual Collection Costs Total Principal and Interest 'Dotal Annual Collection Costs Total 1 $470 $45 $515 $O $O $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $O $0 SO $484 $46 $531 4 $491 $47 $539 $0 $O $0 $491 $47 $539 5 $499 $48 $547 s0 $0 $0 $499 $48 $547 6 S506 $49 $555 S0 $0 SO $506 $48 $555 7 $514 $49 $563 SO $0 SO W 4 $49 $563 8 $522 $50 $572 $0 SO s0 S522 $50 $572 9 $529 S51 $580 $0 $0 $0 $529 $51 $580 10 S537 $51 $589 $(1 SO SO S537 sit $589 11 $545 S52 $598 $0 $0 $0 $545 $52 $598 12 S554 $53 $607 $0 SO $0 $554 $53 $607 13 $562 S54 $616 SO $O $0 $562 $54 S610 14 $570 $55 $625 $0 $0 $0 $570 S55 $625 l5 $579 $55 $634 $0 $II $0 $579 $55 $634 16 $588 $56 $644 $11 SO $0 $588 S56 $644 17 $596 $57 $654 So $0 $0 $596 $57 S654 18 $605 $58 $663 $Q $0 $0 $605 $58 $663 19 $614 S59 $673 $0 $0 SO $614 $59 $673 20 $624 $60 $683 $0 $0 $o $624 $60 $683 21 $633 S61 $694 S0 $(I $0 $633 $61 $094 22 S643 S62 $704 $0 $0 $O $643 $62 $704 23 $652 $62 $715 SO $0 $O S652 $62 $715 24 $662 $63 $725 $0 $0 SO $662 $63 $725 25 $672 S64 $736 $0 $0 $0 $672 $64 $736 26 $692 $65 $747 $0 SO SO $682 $65 $747 27 $692 $66 $758 $0 SO $ll $692 $66 $758 28 S703 $67 $770 s0 $0 Sll $703 $67 $770 29 $713 $69 S781 SO $0 $() $713 $68 $781 30 $724 $69 $793 SO $o $0 $724 S69 $793 Exhibit D ASSESSMENT 11101.1, Vintage Public Improvement District Tax Reference ID No, Improvement Area Lot No. Phase Assessment Annnal Installment: R310657 1 94 1 Part A Part B Total $13.401 OO $0.00 $13,401.00 Pan A fart B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs "Total 1 $780 $75 $855 $0 SO $0 $780 $75 $855 2 $792 $76 $868 $0 SO $O $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 SO SO $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $940 $80 $921 7 $853 $82 $935 $0 $0 $O $853 $82 $935 8 $866 $83 $949 $O $0 $0 $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 $0 $0 $0 $892 $85 $977 11 $905 $87 $992 s0 SO $0 $905 $87 $992 12 $919 $88 $1,007 SO $0 $0 $919 $88 $1,007 13 s933 $89 $1.022 SO s0 $0 $933 $89 $1.022 14 $947 $91 $1.037 SO $0 SO $947 $91 $1.037 15 $961 $92 $1,053 $0 $0 SO $961 $92 $1.053 I6 $975 $93 SI.069 $0 $0 $0 $975 S93 S1.069 17 $99(1 $95 $1.085 $0 $0 $0 $990 $95 $1.085 18 $1,()()5 $96 $).1()1 $0 $o $0 $LOO5 S96 $1.1U1 19 SL020 $98 $1,118 $O so $0 $L020 $98 $I,118 20 $1.035 $99 $1,134 $0 $0 $() $1,035 $99 $L134 21 $1,051 $IM $1,151 $O $O $0 $1.051 $101 $1,151 22 $1,067 $102 $1.169 SO $0 $0 $I.O67 $102 $1,169 23 $1.083 $104 $1.186 $0 $0 $O $1.08 3 $104 $1,196 24 $L099 $1W $1.204 $0 $0 $(I $1,099 $105 $1.204 25 $1,115 $107 S1,222 $O $o $0 S1,115 $107 S1.222 26 $1,132 $108 $1.240 $O $0 $0 $1.132 $108 Sl.240 27 $1_149 silo $1,259 $0 $0 so $1.149 $110 $1,259 28 $1.166 S112 $1278 $0 so $o $1.166 $112 $1.278 29 $1,184 $113 $1,297 SO $0 $0 SIA84 S113 $1.297 30 $1201 $115 $1.317 s0 $0 SO $1.201 $115 $1.317 Exhibit D ASSESSNIENT ROLL Vintage Puhlic Improvement District "Fax Reference Ill No. improvement Area Lot No Phase Assessment Annual Installment R310658 1 95 1 Pan A Part B Total $13.401,00 $0,00 $13,401.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Pan B Annual Collection Costs Total Principal and interest Total Annual Collection Costs Total 1 $780 $75 $855 $0 s0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 so $792 $76 S868 3 $804 $77 $881 $0 $0 $0 $904 $77 $891 4 $816 S78 $894 so $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $928 $79 $907 6 $840 $80 $921 $0 $0 $0 5840 $80 5921 7 $853 $82 5935 $0 so $0 $853 $82 $935 8 $866 $83 $949 $0 V) $0 S806 $83 $949 9 $879 $84 $963 $o $() SO $879 $84 $963 10 $892 $85 $977 So $0 $0 $892 $85 $977 11 $905 $87 $992 $0 $0 $0 $905 $87 $992 12 $919 $88 $1,007 $0 $0 $0 $919 $88 $1.007 13 $933 $99 $1.022 $0 S0 SO $933 $89 $1,022 14 $947 S91 $1,037 $o s0 $0 $947 $91 $1,037 15 $961 $92 $1.053 V) $0 $0 $961 $92 $1,053 16 $975 $93 $1,069 s0 $o $0 $975 $93 $1.069 17 $990 $95 $1.085 $0 $0 $(I $990 $95 $1.085 18 $1.005 $96 $1,101 $0 $0 $0 $1,()05 $96 $1.101 19 $1,020 $99 SLI18 $0 $0 So $1,020 $98 $1,119 20 $1.035 $99 $1,134 So $0 $0 $1.035 $99 $1,134 21 $1051 $101 $1.151 $0 $o so $1,051 $101 $1,151 22 $1,067 $102 $1,169 $II $0 $0 51,067 $102 $1.1.69 23 51,083 $104 $1,186 $0 SO $0 $1,083 $104 $1,186 24 $1.099 W5 $1,204 $0 $0 S0 $1,099 $105 $1,204 25 $1,115 $107 $1,222 SO $0 $0 $1.115 $107 $1,222 26 $1,132 $108 $1.240 $0 $0 $0 $1.132 $108 $1.240 27 $1,149 $110 $1,259 s0 $0 $0 $1.149 silo $1,259 28 $1.166 $112 $1.278 $o $o $t) $1,166 $112 $1278 29 SIA84 $113 $1.297 $0 $0 $0 $1,184 $113 $1.297 30 51,201 $115 $1,317 so $0 $0 $1.201 5115 $1,317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 11) No, Improvement Area Lot No. Phase Assessment Annual Installment: R3I0659 1 96 1 Part A Part A Total $11,40100 $O.00 $11,401,00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and Interest Part B Annual Collection Lusts Total Principal and Interest Dotal Annual Collection Costs Total l $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $70 $868 $0 $0 $0 $792 $76 $868 $804 $77 $88l $(f $0 $0 $804 $77 5881 4 $816 $78 S894 $0 $11 $0 $916 $78 $994 5 $828 $79 S907 $0 $0 $0 $828 $79 5907 (6 $940 $80 S921 $0 $0 $0 $940 $80 $921 7 5853 $82 $935 $() $0 $0 $853 S92 S935 8 $866 $83 $949 $0 $0 $0 $866 S83 $949 9 $879 $84 $963 $() s0 $() $879 S84 $963 10 S892 $85 5977 $0 $0 $(I $892 $85 $977 it $9()5 $87 $992 $0 s0 $() S905 S87 $992 12 $919 $88 $1.007 $0 $0 $(I $919 $88 $1,007 13 $93 ; $89 $1.022 $0 $o $0 S933 $89 $1,022 14 S947 $91 51.037 $0 $U $0 $947 S91 $1,037 15 $961 $92 $1,053 $() $0 $0 $961 $92 $1,053 16 5975 $93 51.069 s0 SO $0 $975 $93 $1,069 17 $990 $95 $1,085 $0 $0 $0 $990 $95 $I.085 18 51,005 $96 51.101 $0 $() $0 $1,(H)5 $96 $1,101 19 $1.020 $98 $1,1 18 $0 $0 $O $ 11120 S98 $ l .1 18 20 $1.035 S99 S 1.134 S0 $0 $0 $1.035 $99 $1,134 21 $1,051 $101 $1,151 s0 $0 $O $1,051 $101 $1.151 72 $L067 $102 $1,169 $o $0 $0 $1,067 $102 $1,169 23 $1.083 $104 SIA86 $O $0 $() $1,083 $104 $1,186 24 $1,099 $105 $1,204 $O s0 so $1.099 $IOS 51,204 25 $1,115 S107 St.222 $0 $0 $0 $1,115 $107 SU22 26 $1,132 $108 $1,240 $0 s0 $O $1.132 $108 $1,240 27 $1.149 $110 $1,259 $0 $0 $0 $1,149 $110 $1.259 28 $1.160 $112 $1,278 s0 s0 $0 $1.166 $112 $1,278 29 $1,184 $ll3 $1,297 $0 $0 $0 $1.184 $113 $1,297 31) $1,201 $Ili $1,317 $0 $0 s0 $1.201 $115 $1,317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reterence ID No Improvement Area Lot No. Phase Assessment R310660 I 97 1 Part A Part B Ibtal Annual Installment: $13,401.00 $0,00 $13A01 00 Part A Part B Total Annual Annual Amoral Calendar Principal Collection Principal Collection principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $780 $75 $855 $0 $u $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 S78 $894 $0 $0 $0 $816 $78 $891 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $940 $80 $921 $(1 $0 $0 $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 S949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 $o SO $0 $879 $84 $963 10 $892 $85 $977 $0 $U $0 $892 $85 $977 1l $905 $87 $992 $0 $0 $0 $905 $87 $992 12 $919 $88 $1,007 $(1 $0 $0 $919 $88 $1.007 13 $933 $89 $1,022 $() $0 $0 $933 $89 $1.022 14 $947 $91 $1.037 $0 $0 $0 $947 $91 $1.037 15 $961 $92 $1.053 $41 $() $o $961 $92 $ t _053 16 $975 $93 $1.069 $0 $0 $() $975 $93 $1069 17 $990 $95 $1.085 $(I $0 $0 $990 $95 $1,095 18 $1,005 $96 $1.101 $4.1 SO $0 $1.005 $96 $1.101 19 $1.020 $98 $1.118 $0 $0 $U $1,020 $98 $1.119 20 $1,035 $99 $1,134 SO $0 $0 $1.035 $99 $1,134 21 $1,051 $101 $IA51 $(I $0 S0 $1,051 $101 $1.151 22 $1,067 $102 SL169 $0 $0 $0 $1,067 $IU2 $1.169 23 $1,093 $104 $1,186 $0 $0 $0 $I,083 $104 $1.186 24 $1.099 $105 $1,204 $0 $() $U $1.099 $1(15 $1,204 25 $1.115 $107 $L222 $) $0 $0 $l,lt5 $l07 $1,222 26 $1.132 $108 $1,240 $0 $U $0 $1.132 $ l09 $1.240 27 $1,149 $110 $1.259 $0 $0 $0 $1,149 $110 $1-259 28 $1.166 $112 $1,278 $U $U $U $1.166 S112 $1,278 29 $1.184 $113 SL297 $0 $0 $0 $1.184 $1l3 $4?97 30 $1.201 $ll5 $1.317 $0 $0 $U $1.201 $115 $1.317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Rclercncc 11) No R310661 Improvement Area 1 Lot No. 98 Phase 1 Assessment Part A Part B 'Total Annuallnstallincm $t3,401.00 $0.00 $11,401.00 Year Calendar Principal Year and Interest Part A Annual Collection Costs Total Principal and IntCrCSI Part B Annual Collcctiott Costs Total principal and Interest Total Annual Collection Costs Total 1 $780 $75 $955 $(1 $0 $() $790 S75 $855 2 $792 $76 $868 $0 $0 SO $792 S76 $868 3 $804 $77 $881 $0 $0 $0 $904 S77 S881 4 $816 $78 $894 $0 SO $0 $816 S78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 S921 $(1 SO $0 $840 S80 $921 7 $853 $82 $935 $0 $0 $0 $853 $92 $935 8 $866 $83 5949 $0 $0 $0 $866 $83 $949 9 $879 $84 $Q63 $0 $0 $n $879 S84 S963 ]0 $892 $85 5977 $(I $0 $0 $892 S85 $977 11 $905 $87 S992 $0 $0 $0 $905 $87 S992 12 $919 $99 $1.007 $0 $0 $0 $919 $88 S 1.007 13 $933 $89 $1,022 VI $O $0 $933 $89 $1.022 14 $947 $91 $1,037 $(I $(t $0 $947 191 51,037 15 $961 $92 S 1,053 $0 $O $0 $961 $92 $1.05 3 16 $975 $93 $1.069 $0 $0 $0 $975 $93 $1,069 17 $Q90 $95 $1,085 $0 $0 $0 $990 $95 S 1.085 18 51,005 $96 $1.101 SO $0 $0 51.005 $96 SI,101 19 $1.020 $98 $1.1 18 $() $0 $0 $1.020 $Q8 $1. l 18 20 51.035 $99 $1.134 $lI $0 $0 S 1.035 S99 S I ,134 21 $1.051 $I()I $1.151 S0 $0 $0 $ Los 1 SIM $1.151 22 $1.067 $102 $ 1. l69 $0 SO $0 S L067 S 102 $1,169 23 51,083 $104 $1.186 $0 $0 $0 S1_(183 $104 $1.186 24 $I.094 $1O5 $1,204 $0 $0 $0 $1.099 $105 $1,204 25 $1.115 $107 $1.222 $n $0 $0 $1.115 $107 $1.222 26 51.132 $108 $1,240 $II $0 $0 SI.132 $108 $1,240 27 $1,149 $110 $1.259 $0 $0 $0 $1.149 $110 51.259 28 51.166 5112 $1,278 SO $() $O $1,166 $112 51,278 29 $1,184 $113 $1,297 $0 $0 $0 $1_184 $113 51.297 30 $1.201 $1 15 $1.317 $0 $0 $0 S 1.201. $ I. 15 S 1.317 Exhibit D ASSFSSMFNT ROLL Vintage Public Improvement District Tax Reference II) No. R 310662 Improvement Area i l.ot No. 99 Phase 1 Assessment Part A Part B Total Annual Instal][11C t, $13.401.00 $0 00 $13,401.00 Part A Part B 'Total Annual Annual Annual Calendar Principal Collection principal C0I1CCtion Principal Collection Year Year and Interesl Costs Total and Interest Costs TOW and Interest Costs 'total l $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $o $0 $0 $792 $76 $868 3 $804 $77 $891 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $o S0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 5o $828 $79 $907 6 $840 $90 $921 $0 $0 $0 $840 $80 $921 7 S853 $82 $935 $0 $0 S0 $853 $82 $935 8 $866 $83 $949 $0 $0 SO $866 $83 $949 9 $879 $84 $963 $0 S0 $0 $871) $84 $963 10 $892 $85 $977 $() $0 $f) $892 $85 $977 II $905 $87 $992 $0 $0 $fl $905 $87 $992 12 $919 $88 $1.007 $0 $0 $0 $919 $88 $1.007 13 $933 $89 $1.022 S0 $0 $() $933 $89 S1,022 14 $947 $91 $1.037 $0 S0 $f) $947 $91 $1.037 15 $961 $92 $1.053 $0 $0 $t) $961 $92 $1,053 16 $975 $93 $1,069 $0 $tl $0 $975 S93 $1.069 17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085 18 $1,005 $96 $1,101 SO $0 $0 $1.005 $96 $1.101 19 S1,020 $98 $1.118 $0 $0 S0 $1,020 S98 $1,118 20 $1,035 $99 $I,134 $0 $0 St) S1,035 $99 $1.134 21 $1,051 $101 $1.151 VI $0 SO $1.051 $101 $1.151 22 S1,067 $102 $1,169 S0 $0 $0 $1.007 $102 S1.169 23 $1,(183 $104 $1.186 $0 $0 $0 $1.083 $104 $1.186 24 $1.090 $105 $1,204 $II $t) $0 S I ,099 S 105 $1,204 25 $I,Ili $107 $1222 $0 $0 30 $1,115 $107 $1.222 26 $I.132 $108 $1,240 $0 $0 $0 $1.132 $108 $1,240 27 $1,149 $110 $1,259 So $() $0 $1.1.49 $110 $1.259 28 $1.166 $112 $1.278 $0 $0 $0 SIA66 $112 $1278 29 $1,184 $113 $1,297 $0 $0 $0 S1,184 $113 $1297 30 $1,201 $115 S1.317 $0 SO $0 $1,201 $115 $1,317 Tax Reference Ill No, Improvement Area Lot No. Phase Assessment Annual Installment Exhibit 1) ASSESSMENT ROLL Vintage Public Improvement District Part A Part R R310663 I 100 I Part A Part R I otal $13.401 00 $0,00 $13.401.00 Total Year Calendar Principal Year and Interest Annual Collection Costs Total Principal and Interest Annual Collection Costs Total Principal and Interest Annual Collection Costs Total 1 $780 $75 $855 $0 so $0 $780 $75 $855 2 $792 $76 $868 $0 $o $0 $792 $76 $868 3 $804 $77 $881 $0 SO So $804 $77 $881 4 $916 $78 $894 $0 $0 $0 $816 $78 $894 5 $828 S79 $907 $0 $o $0 $828 $79 $907 6 $940 $80 S921 $0 $0 $(I $840 $90 $921 7 $853 $82 $935 SO $0 $0 $853 $82 $935 8 $866 $83 $949 So $0 $0 $866 $83 $949 9 $879 S94 $963 $0 $0 $o $879 $84 S463 10 S892 $85 $977 SO $0 SO $892 $85 $977 11 $905 $87 $992 $0 $0 $0 $905 $87 $992 12 $919 $88 $1.007 $0 $0 SO $919 $98 $1.007 13 $93 3 S89 $1.022 $0 $0 $0 $933 $89 $1.022 14 $947 $91 $1.037 S0 $o $o $947 $91 $1,037 15 $961 $92 $1,053 $O $0 $0 $961 $92 $1,053 16 S975 $93 $1.069 $0 $0 $0 $975 $93 SI,069 17 $990 $yi $1.085 $0 SO $0 $990 $95 $1.085 18 $1.005 $96 SLIM SO $o SO $1.u05 $96 $1,101 19 $1,02o S98 SLI18 So So SO S1,020 $98 $1.118 20 $1.035 VY) $1,134 $0 $II $0 S1.035 S99 $1.134 21 $I,051 SIO] $1,151 $0 So SO $1.051 $101 S1.151 22 S L067 $102 $1.169 $0 SO $O $ L067 $102 $1.169 23 $1,083 $104 $1.186 $0 $0 $() $1,083 $104 $1,186 24 $1,099 $105 $1,204 SO $0 $0 $1,099 $105 $1,204 25 $1.115 $107 $1.222 $0 $0 $0 $ L 115 $107 $1.222 26 $1,132 Slog $1,240 SO $o SO $1,132 $108 $1,240 27 $1,149 $110 $1,259 SO $(1 $0 $1,149 silo $1259 28 $1,166 S112 $1.278 SO $0 SO $1,166 S112 $1.278 29 $1,184 $113 $1297 $0 $0 $0 $1,184 $113 $1,297 30 $1.201 SITS $1,317 $o SO $0 $L201 $115 $1,317 Exhibit D ASSESSMENTROLL Vintage Public Improvement District Tax Reference ID No. Improvement Arca I_ot No Phase Assessment Annual Installment R310664 1 101 1 Part A Part i3 Total $19,488,01) $0.00 $18.488.00 Year Calendar Principal Year and Interest Pan A Anlutal Collection Costs Total Principal and Interest Part R Annual Collection Costs Total Principal and Interest Total Annual Collection Costs Total 1 $1,076 $103 $1.179 $(1 $0 $0 $1,076 $103 $1,179 2 $1,092 $105 $1.197 $o $0 $O $1,092 $105 $1.197 3 $l_109 $106 $1,215 $0 $0 $0 $1.I09 $106 $1.215 4 $1,125 $108 $1 233 $0 $0 $0 $1.125 $108 $1.233 5 $1.142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252 6 $1,159 $111 $1.270 $0 $0 $O $1,159 $111 $1.270 7 $1,177 $113 $1190 $0 $O $0 $1,177 $113 $1,290 8 S I.195 $1 14 $1.309 $0 $O $0 $1.195 $1 14 $1.309 9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $),329 10 $E231 $118 51.348 SO $0 SO $1.231 $118 51.348 11 $1,249 $120 $1.369 $() $0 So $1.241) $120 $ I.369 12 $1.268 $121 $1.389 $O $0 $0 $1.268 1121 $1.399 13 $1,287 $l23 $1,410 $(1 $0 $0 $1.287 $123 $1,410 14 $1.306 $125 $1.431 $0 So $0 $1.306 $125 $1.431 15 $1,326 $127 $1,453 $0 $0 SO $1.326 $127 $1.453 16 S 1.346 $129 $1.474 $() $0 $0 $1.346 S 129 $1,474 17 SI,366 $131 $1.497 SO SO $0 $1,366 $131 $1.497 18 $1,386 $133 $1.519 $O $O $O $1,386 $133 51.519 19 51,407 S135 $1.542 $0 $0 $41 $1,407 $135 $1.542 20 $1,428 $137 51,565 $n $a $o $1.428 $137 51,565 21 $1,450 $139 $1,588 $0 SO $0 $1,450 S139 $1.589 22 $1.471 SW 51,612 $0 SO $() 51.471 5141 $1.612 23 $1.493 $143 $1,636 $0 $0 $0 $1.493 $143 $1.636 24 $1.516 $145 $1,661 $0 $o $0 $1,516 $145 $1,661 25 $1.539 $147 $1.686 $0 $0 $O $1,539 $147 $1.686 26 $1,562 $150 SI,711 $0 $0 $O $1.562 $150 $1,711 27 $1,585 $152 $1.737 $0 $0 V) $1,585 $152 $1.737 28 $1,609 $154 $1,763 $0 $0 $0 $1,609 5154 $1,703 29 $1633 $156 $1.789 $0 $o $0 $1,633 $156 $1.789 30 $1.657 $159 $1,816 $O $0 $0 $1.657 $159 $1.816 Exhibit D ASSESSMENT Roll, Vintage Public Improvement District Tax Reference ID No, Improvement Area Lot No. Phase Assessment Annual I[Isla]ImenC IZ310665 l 102 t Part A Part li 'Total S 13,40 L00 $0.00 $11A0 l 00 Part A Pan 13 `total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest costs Total and Interest Casts Total and Interest Costs Total 1 $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 $407 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $(I $840 $80 $921 7 $853 $82 $935 $(1 $0 $0 $853 $82 $935 8 $866 $93 S949 $(I $0 $0 $806 $83 $949 9 $879 $84 $963 $0 SO $(I $879 $84 $963 I () $892 $95 $977 $0 $(I V) $892 S85 $977 11 $905 $87 $992 $0 $0 $O $905 $87 $992 12 $919 $88 $1007 $0 $0 $0 $919 $R8 S1,007 13 $933 S8') $1.022 $0 SO $0 $933 $89 $fA22 14 $947 $91 $1,037 $0 $0 $0 $947 $91 $1,037 15 $961 $92 $1053 $0 $0 SO $961 $92 $1,053 16 $975 $93 $1,069 $0 $O $O S975 $93 $1,069 17 $900 $9i $1.085 S0 $O $0 $990 $95 $1.085 18 $1,005 $96 $1,101 $0 $0 $(I $1.005 $96 $1,101 l9 $ L020 $98 $1. ] l8 SO SO $0 $1.020 $98 $1. 118 20 $1.035 $99 $1,134 $0 SO SO $1.035 $99 $1,134 21 $1,051 SIM $1.151 SO $0 $() $1,051 $lfll $1,151 22 $1.067 $102 $1,169 So $0 $0 $1.067 $102 S1,169 23 $1,083 $104 $1,186 $0 $0 $O $1.083 $104 $1.186 24 $1,099 $105 $1,204 $() $0 $0 SL099 $105 $1.204 25 $1,115 $107 $1,222 $0 $0 $0 $1-115 $107 $1.222 26 $1,132 $108 $1,240 $0 $0 SO $I,1132 $108 $1.240 27 $1,149 $1 10 $1,259 $0 SO $() $1,149 SI10 $1.259 28 $1,166 $112 $1,278 $0 SO $11 $1,166 $112 $1,278 29 $1,184 $113 $1,297 $0 $0 $0 $1,184 $113 $1.297 31) $1,201 $115 S1,317 $0 $0 $0 $1.201 $115 $1.317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District fax Reference 11) No. Improvemcnt Area Lot No. Phase Assessment R310666 1 103 1 Pail A Part R l olal Annual Installment $13,401 00 $0.00 $13.401 00 Part A Pan A Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $780 $75 $855 $o $o $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $904 $77 $881 $0 ${1 $0 $804 $77 $881 4 $816 $78 $894 $0 $o $0 $816 $78 $894 5 $828 $79 $907 $fl $(I $o $828 $79 $907 6 $940 $80 $921 $0 $0 $0 $840 $80 $921 7 $853 $82 $935 $0 $0 $o $853 $82 $935 8 $866 $93 $949 $o $0 $o $866 $83 $949 9 $879 $84 $963 $o 110 $0 $879 $84 $963 10 5992 $85 $977 $0 $o $0 $892 $85 $977 11 $905 $87 $992 $0 $o $o $905 $87 $992 12 3919 $88 $1.007 S0 $0 $0 $919 $88 $1,007 13 $933 $89 $1.022 $0 $0 $0 $933 $89 $1.022 14 $947 $91 $1,037 $0 $0 SO $947 $91 $1.037 15 $961 $92 $1,053 SO SO $0 $961 $92 $1.053 16 S975 $93 $1,069 $0 $0 So $975 S93 $1,069 17 $990 S95 $1.085 $0 $0 SO $990 $95 $1.085 18 $1.005 $96 $1.101 $0 So So $1.005 S96 $1,101 19 $1.020 $98 $1,1 18 $0 So $0 $1.020 $98 $ l .1 18 20 $1,035 $99 $1,134 $o $0 $0 $1.035 $99 $I.134 21 $1,051 $101 $1,151 $o $0 SO $1,051 $101 $1.151 22 $1,067 $102 $1.169 $0 $0 $0 $1.067 $102 $1.169 23 $1,083 $104 $1,186 $0 $0 $0 $1.083 $104 $1.186 24 $1,099 $105 $1,204 $0 $0 $0 $1.i199 $105 $1,204 25 $1.115 $107 $1.222 So $0 $0 $1,115 $107 $1.222 26 $1,132 $108 $1,240 $o $0 $0 $1.132 $108 $1.240 27 $1.149 $110 $1.259 $o $0 SO $1,149 $Ito $1.259 28 $1.166 $112 $1,278 $0 $o $0 $1.166 $1l2 $1,278 29 $1,184 $113 $1297 $o $0 $11 $1.184 $113 $1.297 30 $1.201 $115 51.317 $0 $0 $o $1.201 $115 $1,317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference II) No Improvement Area I.ot No I'lrase Assessment R310667 l 104 ['art A Part H Total Annuallnstallmeut: S13.401.00 WOO $13, LDO Part A Pan B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and interest Costs Total and Interest Costs Total and Interest Costs 'total 1 $780 $75 $855 S0 $0 $0 $780 $75 $855 2 S792 $76 $868 $o $o $0 $792 S76 $868 3 S804 $77 $881 $(1 $0 $0 S804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 SO $828 $79 $907 6 $840 $80 $921 SO $0 $0 $840 $80 $921 7 S853 $82 $935 SO $(I $0 $853 $82 $935 8 $866 $83 $949 SO S0 $0 $866 W, $949 9 $879 $84 $963 $0 $0 $o $879 $84 $963 10 $892 $85 $977 S0 SO SO $892 $85 $977 11 $905 $87 $992 $0 $o $0 $905 $87 $992 12 $919 $88 $1,007 $(t $0 $0 $919 $88 $1,007 13 $933 $89 $1.022 SO $0 $o $933 $89 $1.022 14 $947 $91 $1,037 SO so $0 $947 S91 $1,037 15 S961 $92 $1,053 $0 $o $o $961 $92 $1.053 16 $975 $93 $1.069 $o $0 Sn $975 $93 $1,069 17 $990 $95 $1.085 $tt $0 $0 $990 $95 $1.085 18 $1,005 $96 $I,101 $() $0 SO $1,0115 $96 $1,101 19 $1,020 $98 $I.Il8 $0 $0 $0 $1,020 $98 $1.118 20 $1,035 $99 $1.134 $0 SO S(> $1.035 $99 $1,134 21 $1,051 $101 $1.1+I $o $o $0 $1,051 $101 S1.151 22 VAR,7 S102 $1,169 SO SO $0 $1.067 $102 S1,169 23 $1.083 $104 SLIM $0 so $0 $1,083 $104 S1.186 24 $1,099 $105 $1.204 SO $0 SO $1.099 $105 $1.204 25 $1.115 $107 $1.222 $0 SO $0 $1.115 $107 $1.222 26 $1,132 SIM S1.240 $0 $o S0 $1.132 $108 $1,240 27 $1.149 $110 $1259 $0 $Il $0 $1.149 $110 $1259 28 $1,166 $112 $1,278 S0 $0 $0 $1,166 $112 $1.278 29 $1,184 $113 $1,297 SO VI $0 $1.184 $113 $1,297 30 $1.20I $115 $1,317 $(1 $tl $0 $1.201 $11.5 $1.317 ENhibil D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 11) No. Improvement Area Lot No. Phase Assessment R3i0668 105 1 Part A Pail B 'Dotal Annual Installment $13A01.00 $0.00 $13.401.00 Part A Pail B Total Annual Annual Annual Calendar Principal Collection Principal Collection Prmcipal Collection Year Year and Interest Costs Total and Interest Costs 'Dotal and In(crest Cbsls Total l $790 $75 $855 $0 S0 S0 $790 $75 $855 2 $792 $76 $868 So $0 $II $792 $76 $868 3 $804 $77 $981 $0 $(I $(I $804 S77 $881 4 $816 $78 $894 $o $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $940 $80 $921 SO $0 $(} $840 $90 $921 7 $853 $82 $935 S0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $o SO $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 to $892 $85 $977 VI S0 S0 $892 $85 $977 11 $905 $87 $992 $0 $(I $0 $905 $87 $992 12 S919 $88 $1,007 VI $0 $0 $919 $88 S1,007 13 $933 $89 $1,022 $0 $0 S0 $933 $89 $i,022 14 S947 $91 $1.037 $0 $0 $0 S947 $91 $1,037 15 $961 $92 $1.053 S0 So $0 $961 $92 $1.053 16 $975 $93 $1,069 $0 $0 $0 S975 $93 $1,069 17 $990 $95 $1,085 $(1 $0 $0 $990 $95 $1,085 IS $1,005 $96 $1,101 $0 $0 $(I $1.005 S96 $1.101 19 $1,020 $98 S1.118 SO $0 $0 $1,020 $98 $1.118 20 SI,035 $99 $1.134 $0 $0 SO $1,035 $99 $IA34 21 S1,051 $101 $1.151 $0 $0 $0 $1,051 $101 $1.151 22 S1,067 $102 S1,169 $0 $0 $0 $1.067 $102 $1,169 23 $1.083 $104 $L186 $0 $o $0 $1.083 $104 $1,186 24 $1,099 $105 SUM $II $0 S0 $1,099 $105 S1,204 25 $1,115 $107 $1,222 S0 S0 SO $1.115 $107 $1,222 26 $1.132 $1(t8 $1,240 SO $0 $0 $1,132 $log $1,240 27 $1.149 $1 10 $1,259 $0 $0 $(I $1,149 $1 10 $1.259 28 S1,166 St 12 $1,278 $o $0 $0 $1,166 $112 $1.278 29 $1,184 $113 $1.297 $0 $II $0 S1,184 $113 $1,297 30 $1201 $1l5 $1,317 So $0 S0 $1,201 $115 $1.317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference [DNo, R310669 Improvement Area 1 Lot No. 106 Phase I Assessment Part A Part 13 "Total Annual Installment: $13,401.00 $0,00 $13,401.00 Part A Part 13 Total Annual .Annual Annual Calendar Principal Collection Principal Collection Principal Collection Ycar Year and Interest Costs 'total and Interest Costs Total and Interest Costs Total l $780 S75 $855 $0 $0 $11 $780 $75 $855 2 $792 $76 $868 $(t $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 so $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $840 $80 $921 7 $853 $82 $935 $0 $0 SO $853 $82 $935 8 $866 $83 $949 SO $0 SO $866 S83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 185 $977 $0 $0 $0 $892 $85 $977 II $905 S87 $992 $0 $0 $0 $905 $87 $992 12 $919 S88 $1,007 $0 SO $0 $919 $88 $1.007 13 $933 $89 $1,022 $() $0 $0 $933 $89 $1,022 14 $947 S91 SLO37 $0 $0 $0 $947 $91 $1,037 15 $961 $92 $1.053 $0 $0 $0 $961 $92 $1,053 16 $975 $93 $1,069 SO $0 $0 $975 $93 S1.069 17 $990 $95 $1.085 $0 $0 SO $990 $95 $1,085 18 $1.005 $96 $1,101 $o $0 $O $1,005 $96 $1,101 19 $ I.020 $98 $1.1 18 $0 $(I $0 $1,020 $98 $1,1 18 20 $1,035 $99 $1,134 $0 $(I SO $1.035 $99 $1.134 21 $1.051 $IO1 $1.151 $0 $0 VI $1,051 $101 $1,151 22 $1.067 S102 S1,169 $0 $0 VI $1,067 $102 $1,169 23 $1.083 $104 $1,186 $0 $0 $0 $1,083 $104 $1,186 24 $1,099 $105 $1.204 $0 SO $0 $1,099 $105 $1,204 25 $1.115 $107 $1,222 SO SO $0 $1,115 $107 $1,222 26 $1,132 $108 $1.240 $0 $0 $0 $1,132 $108 $1,244) 27 $1.149 $110 $1,259 V) $0 $0 $1,149 $110 $1,259 2.8 $1,166 $112 S1,278 $0 $0 $0 $1,166 $1l2 $1,278 29 $1.184 $Ili $1,297 $0 $0 $0 $1.184 $113 $1.297 3(1 $1.201 $ l 15 $1.317 $0 $0 $0 $1,201 $ l 15 51.317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District TaN Reference 11) No. Improvement Area Lot No. Phase Assessment R310670 1 107 1 Part A Part B Total AmmIal Installment: 58.073.00 $0,(l() $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs 'Total and Interest Costs Total and Interest Costs `Dotal 1 $470 S45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $(I $477 S46 $523 3 $484 $46 $531 $0 $0 $(I $494 $46 $531 4 $491 $47 $539 $(1 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 S506 $48 5555 $0 $0 $() $506 $48 $555 7 5514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 5529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 II SS45 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $61)7 $0 $0 $(I $554 $53 5607 13 $562 $54 $616 $() $(1 $(I $562 $54 5616 14 $570 S55 $625 $0 $0 so $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $(44 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $(1 $0 SO $596 $57 $654 18 $605 $59 5663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $(I $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 S60 $683 21 S633 $61 $694 $(1 $0 $(I $63 3 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 S62 $715 24 $662 $63 $725 $0 $0 $0 S662 $63 $725 25 5672 $64 5736 SO $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 SO $692 $65 $747 27 5692 S66 $758 $0 $0 $0 $602 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 5713 $68 $781 3(! $724 $69 $793 S0 $0 $0 $724 SS $79 Exhibit D ASSESS.NMENT ROLL N'intagc Public Improvement District 'fax Reference ID No. Improvement Area Lot No. Phase Assessmeltt Annual Installment: R310671 1 108 1 Part A Part R Total $13.401.00 $0.0 f1 $13,401.04) Year Calendar Principal Year and Interest Part A Annual Collection Costs 'Dotal Principal and Interest Part B Annual C011eCO011 Costs Total Principal and Interest Total Annual Collection Costs Total 1 $780 $75 $855 $o $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $o $0 $792 $76 $868 3 $804 $77 $991 $0 $0 $0 $804 $77 $981 4 $816 $78 S894 $0 $0 $0 $816 $78 $894 5 $828 $79 $907 $0 SO $0 $828 $79 $907 6 $840 $80 $921 $() $0 $0 $840 $90 $921 7 $853 S92 $935 $0 $0 $o $953 S92 $935 8 S866 $83 $949 $0 $0 $0 $866 S83 $949 9 $879 $94 $963 $0 $0 $0 SR79 S94 $963 10 $892 $85 $977 $0 $0 $(I $992 $85 $977 I1 $905 $87 $992 $I) $O S0 $905 $87 $992 12 $919 $88 $1.007 $0 $0 $0 $919 $88 $1,007 13 $933 $89 $ I .o22 $0 $() $11 $933 $89 $1.022 14 $947 $91 SI.037 $0 $0 $(1 $947 $91 $1.037 15 $961 S92 $1,053 $0 $0 $0 $961 $92 $1.053 16 $975 $93 $1,069 $0 $0 SO $975 $93 $1,069 17 $9()0 $95 $1,085 $0 $0 $o $990 $95 $1,085 18 $1,005 $96 $1.101 $0 $0 $0 $1.005 $96 $1.1U1 19 S1,020 $98 $1,119 $II $0 SO $1,020 $98 $1.118 20 $1.035 $99 $ I A 34 $0 $0 SO $1,035 $99 $1.134 21 $1.051 $101 $1,151 $0 $0 SO $1,051 $101 $1.151 22 $1.067 $102 $1.169 $0 $0 $0 $1.067 $102 $1,169 23 $1.083 $104 $1.186 $0 $0 $0 $1.083 S 104 S 1,186 24 $1.099 $105 $1204 $0 $0 SO $1,099 $1()5 $1204 25 $1.115 $107 $1,222 $o $0 $0 $I.115 $107 $1.222 26 $1,132 $108 SL240 $0 $0 $0 $I,132 $108 $1,240 27 $1,149 $110 $1,259 $o $0 SO $1.149 $110 $1,259 28 $1.166 $112 $1.278 $0 $0 $0 $1,166 $112 $1,278 29 $1.184 $113 $1,297 $0 $0 $0 $1.184 $113 S1.297 30 $1.201 $I15 $1.317 $0 $0 $0 $1,201 S115 $1,317 Exhibit U ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Improvement Area Lot No. Phase Assessment Annual I nstal l areal', R310672 1 l09 Part A Part B Total $13.40100 $0,00 $13.401.00 Part A ]'art B 'total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs 'total and Interest Costs Total 1 $780 $75 $855 $0 $0 $0 $790 $75 $855 2 $792 $76 $868 $0 $Q $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $79 $894 $o $0 $0 $816 $78 $894 5 $828 $79 $907 $o $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $940 S80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 SO $866 $83 $949 9 $879 $94 $963 $0 $0 $0 $879 $84 $963 M $892 $85 $977 $0 $0 $0 $892 $85 $977 11 $905 $97 $992 $0 $0 $11 $905 $87 $992 12 $919 $88 $1.007 $0 $II $o $919 $88 $1.007 13 $933 $89 $1,022 $0 $o $o $933 $89 $1,02' 14 $947 $91 $1.037 $0 $ll $0 $947 $91 $1,037 15 $961 $92 $1,053 $0 $tl $0 $961 $92 $1,053 1() $975 $93 $1.069 $0 $0 $o $975 $93 $L069 17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085 18 $1.005 $96 $1,10 I $11 $o $0 $ I ,o05 $96 $ I.101 19 $1.020 $98 $1.1 18 $II $0 $0 $1.020 $98 $1.1 18 20 $1.03 5 $99 $1.134 $tl $0 $0 $1.035 $99 $1.134 21 $1.051 $101 $1,151 SO So $0 $1.051 $101 $1.151 22 $1.067 $102 $1.169 $0 $0 $0 $1.067 $102 $1.169 23 $1.083 S104 $1,186 $o $o $0 $1 n83 $104 $1,186 24 $1.099 $105 $1204 $0 $o $o $1,099 $105 $1?04 25 $1,115 $107 $1,222 $o $0 $o $1,115 $107 $1,222 26 $1.132 $108 $1,240 $0 $0 $o $1,132 $108 $1,240 27 $1,149 $110 $1.259 $0 SO $0 $1.149 $110 $1,259 28 $1.166 $112 $1,278 $0 $o $0 $1,166 $112 $1,278 29 $1,184 $113 $1.297 $0 $o $() $1.184 $1I3 $1,297 30 $1,201 $IIS $1.317 $0 $o $tl $1.201 $115 $1,317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. Improvement Area I.tit No. Phase Assessment Annual Installment: R 110673 I 1 I I1 Part A Part 13 Total $13 401.00 $0.00 $13.401.00 Part A Part B I otal Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Casts Total and Interest Costs 'total and Interest Costs Total 1 $780 $75 $855 $0 $0 $0 $790 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $a $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 so $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $840 $80 $92l 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 l0 $892 $85 $977 $0 $0 $o $992 $85 $977 II $905 $87 $992 $t] $0 $0 $905 $87 $992 12 $919 $88 $1.007 $0 $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022 14 $947 $9l $1.037 $0 $0 $0 $947 $L)1 $1,037 15 $961 $92 $1.053 $0 $Il $0 $961 $92 $1,053 16 $975 $93 $1.069 $0 $0 $0 $975 $93 $1,069 17 $990 $95 $1.085 $0 $Il $0 $990 $95 $1.085 18 $],(w $96 $1,101 $II $0 SO $1.1105 $96 $1_101 19 $1.020 $99 $1.I18 $0 $0 $0 $1.020 $98 $1,118 20 $1.035 $99 $1.134 $0 $0 $0 $1.035 $99 $1,134 21 $1.051 $101 $1.151 $0 $0 $ll $1,051 $101 $1,151 22 $1,067 $102 $1.169 $0 $0 $0 $I,067 $102 $1,161) 23 $1.083 $1114 $1.186 $0 $0 $0 $1,083 $104 $1,186 24 $I.099 $105 $1,204 $0 $0 $0 $],099 $105 $I.204 25 $1.115 $107 $1.222 $0 $0 $0 $1.115 $107 $1.222 26 $1.132 $108 $1,240 $0 $0 $0 $1,132 $108 $1.240 27 $1.149 $110 $1,259 $0 $0 $ll $1.149 $1Io $1,259 28 $1,166 $112 $1,278 $0 $0 $0 $1,166 $112 $1?78 29 $1.184 $113 $1.297 $0 $II $0 $1,184 $113 $1.297 30 $1201 $115 $1.317 $0 $0 $0 $1-201 $115 $1.317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No R310674 Improvement Area 1 Lot No. III Phase i Assessment Part A Part B Total Annual Installment %0,401.00 $0.00 $13,401 DO Part A Part B Total Annual Annual Annual Calendar Principal Collection 11tincipal Collection Principal Collection Year Year and Interest Costs 'Total and Interest Costs Total and Interest Costs Total 1 $780 $75 $855 $0 $0 $0 $780 $75 $85i 2 $792 $76 $868 $0 $0 $0 $792 $70 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $981 4 $816 $78 $894 S0 $0 $0 $816 $78 $994 5 $828 S79 $907 SO $O $0 $828 $79 $O07 6 $840 S80 $921 $0 $0 SO $840 $80 $921 7 $853 $82 $935 SO SO $0 $853 $82 $935 8 $866 $93 $949 SO $0 s0 $866 $83 $949 9 $879 S84 $963 SO SO $0 $879 $84 $963 10 $892 $85 $977 SO $0 $0 $892 $85 $977 11 $905 $87 $992 $0 SO $0 $905 $87 $992 12 S919 $88 $1.007 SO $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 $0 $933 $89 51.022 14 $947 $91 $1.037 $0 $0 $0 $947 $91 $1,037 IS $961 $92 $L053 $0 SO $O $961 $92 $1.053 16 $975 $93 51,069 $0 SO $0 $975 $93 $1.069 17 $990 $95 $1,085 $0 $0 SO $990 $95 $1,085 18 $1,005 $96 S 1.101 SO SO $U S I.005 $96 S 1.101 19 $1,020 $98 $1,1 18 SO SO $0 S 1,020 $98 $1.1 18 20 $1.035 $99 $1,134 SO SO SO $1,035 $99 $1.134 21 $1,051 $101 $1.151 S0 $0 $0 $1,051 $101 $1.151 22 $1,067 $102 SLI69 $U SO $0 $1,067 $102 SI.169 23 $1,083 $104 $1.196 $0 $0 SO $I083 $104 $1,186 24 $1.099 $105 $1.204 $O $O $0 $ I ,099 $105 S I.204 25 $1,115 $107 $1,222 SO $0 $0 Sl_115 $107 $1,222 26 $1.132 SIDS $1,240 $0 $0 $U $1,132 $108 $1.240 27 $1,149 $110 $1.259 $0 $0 $0 51.149 $110 $1.259 28 $1,166 $112 51,278 SO S0 $0 51.166 $112 $1.278 29 $1,184 $113 $1,297 SO SO $0 SI,184 $113 $1,297 30 $1,201 $115 51,317 $O $o $0 $L201 $115 $1.317 Tax Reference ID No. Improvement Area Lot No. Phase Assessment AMIllal Installment Exhibit D ASSESS NIENT ROLL Vintage Public Improvement District Part A Part B R311999 1 and 2 112-255 2 Part A Part B Fowl $1.575,132.00 $1,550.000.00 $3,125,132.00 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $91,702 $8.790 $100,482 $93,653 $13,658 $107.311 $185,355 $21438 $207,792 2 $93,077 $8,912 $10 L989 $95.058 $13,963 $108,920 S 188,135 $22,774 $210,909 3 $94,473 $9.045 $103,519 $96.483 $14,071 $! IO.S54 $190,957 $23.116 $214.073 4 $95.890 $9,181 $105,071 $97,931 $14.282 $1 12,212 $193.821 $23,463 $217,284 5 $97.329 $9.319 $106.648 $99.400 $14,496 $113,895 $196,729 $23.815 $220,543 6 598,789 $9,458 $108247 $100,891 $14,713 $115,604 $199.679 $24,172 $223.851 7 $100,271 $9,600 $109,871 S102,404 $14,934 $117.338 $202,675 $24.534 $227.209 8 5101,775 $9,744 $11L519 $103.940 515,158 $11098 $205,715 $24,902 $230,617 9 $103,30 t $9.891 $113,192 $105.499 $15385 $120,884 $208,800 $25,276 $234.076 10 $104.851 $10,039 $114,890 $107,082 $15,616 $122,698 S211,932 $25.655 $237,587 11 $106,424 $10.189 $116,613 $108,638 $15,850 $124,5 38 $215,111 $26,040 $241.151 12 $108,020 $10,342 $118.362 $110.319 $16,089 $126.406 $218,338 $26,430 S244,769 13 5109,640 $10,497 $120,138 $111,973 $16.329 $128.302 $221,613 526,827 $248,440 14 $111.285 $10,655 $121940 $113.653 $16.574 $130,227 $224,937 $27.229 $252.167 15 $1 12,954 $10,815 $121769 $1 15,357 $16,823 $132, 180 $228,111 $2T638 $255.949 16 S 114,648 $10,977 $125.625 $1 17,089 $17,075 S 134,163 $231,736 $28.052 $259,788 17 S 116,368 $ l I.142 $127.510 1118,844 $17,331 $136.175 $235,212 $28.473 $263.685 18 5118,114 $11,309 $129.422 5120,627 $17.591 5139.218 $238.740 $28,900 $26T641 19 $119,885 $11,478 $131.364 $122.436 $17,855 S140,291 $242,321 $29.334 $271.655 2U $121.684 511.651 $133,334 $124,273 $18.123 $142.39(1 $245,956 $29.774 $275.730 21 $123,509 $11,825 $135.334 $126,137 $18.395 $144.532 $249,640 $30,220 $279,866 22 $125.362 $12,003 $137,364 5128,029 $18.671 $146.700 $253.390 $30,674 $284.064 23 $127,242 $12.18 3 $139.425 $129,949 $18 951 $148,900 $257,191 $31,134 $288.325 24 $129,151 512,365 $141,516 $131,898 $19,235 5151,134 $261,049 $3L601 $292,650 25 $131.089 $12,551 $143,639 $133,877 $19.524 $15 3,401 5264,965 $32,075 $297.039 26 5133,054 $12.739 $145.793 $135,885 $19,817 5155,702 $268,939 $32.556 $301.495 27 $135,050 $12,930 $147,990 $137,923 $20,114 $159.037 $272,973 533,044 $3WO17 28 $137,076 $13,124 $150.200 $139.992 $20,416 $160.408 5277,068 533,540 5310,608 29 $139,132 $13,321 $152.453 $142,092 $20-722 $162.814 $281,224 $34,043 $315267 30 $141,211) $13.521 $154,740 $144,22 3 $21.033 $165.256 $285.442 534.554 $ 319.996 Resolution No. 2007-RO204 MINUTES AND CERTIFICATION PERTAINING TO PASSAGE OF A RESOLUTION STATE OF TEXAS § COUNTY OF LUBBOCK § CITY OF LUBBOCK § On the 24th day of May, 2007, the City Council of the City of Lubbock, Texas, convened in a regular meeting at the regular meeting place thereof, the meeting being open to the public and notice of said meeting, giving the date, place and subject thereof, having been posted as prescribed by Chapter 551, Texas Government Code, as amended; and the roll was called of the duly constituted officers and members of the City Council, which officers and members are as follows: David A. Miller, Mayor Jim Gilbreath, Mayor Pro Tem. Linda DeLeon Floyd Price Gary O. Boren Phyllis S. Jones Jim Gilbreath } } } Members of } the Council and all of said persons were present, except Gary 0. Boren , thus constituting a quorum. Whereupon, among other business, a written Resolution bearing the following caption was introduced: A RESOLUTION ACCEPTING THE PRELIMINARY SERVICE AND ASSESSMENT PLAN FOR THE VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT; SETTING A DATE FOR A PUBLIC HEARING; AUTHORIZING THE PUBLICATION OF NOTICE; AND ENACTING OTHER PROVISIONS RELATING THERETO The Resolution, a full, true and correct copy of which is attached hereto, was read and reviewed by the City Council. Thereupon, it was duly moved and seconded that the Resolution be passed and adopted. The Presiding Officer put the motion to a vote of the members of the City Council, and the Resolution was passed and adopted by the following vote: AYES: 6 NOES: 0 ABSTENTIONS: 0 i UB200/59000 Dallas 1260319v.I MINUTES APPROVED AND CERTIFIED TO BE TRUE AND CORRECT, and to correctly reflect the duly constituted officers and members of the City Council of said City, and the attached and following copy of said Resolution is hereby certified to be a true and correct copy of an official copy thereof on file among the official records of the City, all on this the 6th day of .Tune , 2007. City ecretary City of Lubbock, Texas [SEAL] LUB200/58000 -2- Dallas 1260319v.1