Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Ordinance - 2010-O0075 - Supplemental Ordinance Updating Vintage Township Public Improvment District. - 09/16/2010
First Reading September 16, 2010 Item No. 6.2 File and Return to Dave Booher R.O.W. City of Lubbock ORDINANCE NO. 2010-00075 Second Reading September 27, 2010 Item No. 5.22 A SUPPLEMENT AL ORDINANCE OF THE CITY COUNCIL OF THE CITY OF LUBBOCK UPDATING AND AMENDING THE VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN AND ASSESSMENT ROLL WHEREAS, on January 12, 2007, after notice and a public hearing in the manner required by law, the City Council of the City of Lubbock, Texas (the "City") approved a resolution authorizing the creation of the Vintage Township Public Improvement District {the "District"); WHEREAS, on June 14, 2007 and June 26, 2007, after notice and a public hearing conducted in the manner require by law, the City Council adopted Ordinance No. 2007-00058, which was amended by Ordinance No. 2008-00005 adopted on January 24, 2008 and February 14, 2008 (as amended, the "Assessment Ordinance"), approving a Service and Assessment Plan and Assessment Roll and the levy of assessments on property in the District; WHEREAS, on April 24, 2008, the City Council and the Vintage Township Public Facilities Corporation issued bonds secured directly and indirectly, respectively, by the assessments levied pursuant to the Assessment Ordinance; WHEREAS, Section 372.013 of the Public Improvement District Assessment Act, Chapter 372, Texas Local Government Code (the "PID Act") and the Service and Assessment Plan require that the Service and Assessment Plan and Assessment Roll be annually reviewed and updated; WHEREAS, according to the developer of the property within the District there has been a change in the property scheduled to be developed at this time; WHEREAS, in light of such change in the development plans for the District, the City Council has determined that there is a corresponding change with respect to the property within the District that is benefited by the public improvements; WHEREAS, the City Council has determined, in connection with the review and approval of the Annual Service Plan Update and as permitted by Section 372.015 of the PIO Act, to amend and update the Service and Assessment Plan and Assessment Roll for the District to reapportion the assessments to reflect the special benefits accruing to property within the District from the public improvements due to the change in the development plans; WHEREAS, the Annual Service Plan Update and Amendments to the Service and Assessment Plan and the updated Assessment Roll (the "Annual Service Plan Update"), attached as Exhibit A hereto, conform the original Assessment Roll to the principal and interest payment schedule required for the bonds, thereby reducing the amounts listed on the original Assessment Roll, and update the Assessment Roll to reflect (i) the reapportionment of the assessments and US 53821 ?v. I N N (II 0 ::0 C "0 a (fl "'-> CS> ----CS> (..JII ~ -u,, ~ _, (ii) prepayments, property divisions and changes to the budget allocation for District public improvements that occur during the year, if any; WHEREAS, the City Council called a public hearing regarding the amendment of the Service and Assessment Plan to reapportion the assessments as reflected in the Annual Service Plan Update and pursuant to Section 372.016 of the PID Act; WHEREAS, notice of such public hearing was mailed and published pursuant to Section 372.016 of the PID Act in order to provide notice to all interested parties of the City Council's proposed reapportionment of assessments against property in the District; WHEREAS, the City Council convened the hearing at 9:30 a.m. on the 16th day of September, 2010, at which all persons who appeared, or requested to appear, in person or by their attorney, were given the opportunity to contend for or contest the Annual Service Plan Update, and the proposed reapportionment of the 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 of collection and the penalties and interest on delinquent assessments; and WHEREAS, the City Council closed the hearing, and, after considering all written and documentary evidence presented at the hearing, including all written comments and statements filed with the City, the City Council now desires to proceed with the adoption of this Ordinance which supplements the Assessment Ordinance and approves and adopts the Annual Service Plan Update, in conformity with the requirements of the PID Act. NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF LUBBOCK, TEXAS: Section 1. Terms. Terms not otherwise defined herein are defined in the Service and Assessment Plan, as supplemented and amended pursuant to the Annual Service Plan Update. Section 2. Findings. The findings and determinations set forth in the preambles are hereby incorporated by reference for all purposes. The City Council hereby finds, detennines, and ordains, as follows: (a) The apportionment of the Costs pursuant to the Service and Assessment Plan, as updated annually and as amended and updated by the Annual Service Plan Update, is fair and reasonable, reflects an accurate presentation of the special benefit each property will receive from the construction of the Improvement Project, and is hereby approved; (b) All of the real property in the District which is being assessed in the amounts shown in the Assessment Roll attached to the Annual Service Plan Update will be benefited by the services and improvements proposed to be provided through the District in the Service and Assessment Plan, as updated annually and as amended and -2-US 538217v.l No Text updated by the Annual Service Plan Update, and each parcel of real property will receive special benefits during the term of the Assessments equal to or greater than the total amount assessed; ( c) The method of apportionment of the Costs set forth in the Service and Assessment Plan, as updated annually and as amended ahd updated by the Annual Service Plan Update, results in imposing equal shares of the Costs on property similarly benefited, and results in a reasonable classification and formula for the apportionment of the Costs; ( d) The Annual Service Plan Update should be approved and the Assessment Roll in the form attached as Exhibit D to the Annual Service Plan Update (the "Assessment Roll") should be approved as the assessment roll for the District; and (e) A written notice of the date, hour, place and subject to this meeting of the City Council was posted at a place convenient to the public for the time required by law preceding this meeting, as required by the Open Meetings Act, Chapter 551, Texas Government Code, as amended, and that this meeting has been open to the public as required by law at all times during which this Ordinance and the subject matter hereof has been discussed, considered, and formally acted upon. Section 3. Annual Service Plan Update. The Annual Service Plan Update and updated Assessment Roll attached hereto as Exhibit A are hereby accepted and approved. Section 4. Reapportionment of Special Assessments for Costs of Improvement Project. (a) The City Council hereby reapportions the assessments on the tracts of property located within the District, as shown and described on the Annual Service Plan Update and the Assessment Roll, in the respective principal amounts shown on the Assessment Roll, and reallocates to and levies an Assessment as shown in the Assessment Roll on the new parcel of property now scheduled for development as set forth in the Annual Service Plan Update. (b) The reapportionment of the Assessments and reallocation and levy of Assessments on the new parcel of property shall be effective on the date of execution of this Ordinance. ( c) The collection of the Assessments shall be as described in the Service and Assessment Plan. ( d) Each Assessment may be paid in a lump sum or may be paid in Annual Installments pursuant to the terms of the Service and Assessment Plan. ( e) Each Assessment shall bear interest at the rate specified in the Service and Assessment Plan. -3-US 53821 ?v. I (f) Each Annual Installment shall be collected each year in the manner set forth in the Service and Assessment Plan. Section 5. Lien Priority. The City Council intends for the obligations, covenants and burdens on the owners of Assessed Property, including without limitation such owners' obligations related to payment of the Assessments, to constitute a covenant running with the land. The Assessments shall be binding upon the owners of Assessed Property, and their respective transferees, legal representatives, heirs, devisees, successors and assigns. Assessments shall have lien priority as specified in the Service and Assessment Plan, the Annual Service Plan Update and the PID Act. Section 6. Interest Rate on Bonds. All of the bonds issued in connection with the District, and consequently the Assessments, bear interest at a rate of 7.375% (and the bonds yield-to-maturity upon issuance was 7.375%), which rate is lower than the highest average yield-to-maturity of 8.39% reported in Barron's financial newspaper for its Intermediate Grade corporate bond list average yield-to-maturity index in the month before the date the bonds were issued. The City Council finds and determines that Barron's is a newspaper that specializes in bonds and is acceptable to the City Council as a reliable source for bond interest rates and thus the requirements of Section 372.023(e) of the PID Act, to the extent legally applicable, are met. Section 7. Applicability of Tax Code. To the extent not inconsistent with this Ordinance, and not inconsistent with the PID Act or the other laws governing public improvement districts, the provisions of the Texas Tax Code shall be applicable to the imposition and collection of Assessments by the City. Section 8. Severability. If any provision, section, subsection, sentence, clause, or phrase of this Ordinance, or the application of same to 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 Ordinance or the application to other persons or sets of circumstances shall not be affected thereby, it being the intent of the City Council that no portion hereof, or provision or regulation contained herein shall become inoperative or fail by reason of any unconstitutionality, voidness, or invalidity of any other portion hereof, and all provisions of this Ordinance are declared to be severable for that purpose. -4-US 538217v. I Section 9. Effective Date. This Ordinance shall take effect, and the provisions and terms of the Annual Service Plan Update, shall be and become effective on upon passage and execution hereof. AND IT IS SO ORDERED. Passed by the City Council on first reading this 16th day of September , 2010. Passed by the City Council on second reading this 27th day of September , 2010. ATTEST: . -, '"-,. Assistant City Manager Development Services US 538217v. I TOM MARTIN, MAYOR APPROVED AS TO FORM: -5- No Text EXHIBIT A ANNUAL SERVICE PLAN UPDATE AND AMENDMENTS TO THE SERVICE AND ASSESSMENT PLAN A-1 US 538217v.1 Ordinance No. 2010-00075 VINT AGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT LUBBOCK,TEXAS ANNUAL SERVICE PLAN UPDATE AND AMENDMENTS TO THE SERVICE AND ASSESSMENT PLAN September 16, 2010 VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT LUBBOCK,TEXAS ANNUAL SERVICE PLAN UPDATE AND AMENDMENT TO THE SERVICE AND ASSESSMENT PLAN A. Introduction The Vintage Township Public Improvement District (the "PIO") was created pursuant to the PIO Act and a resolution of the City Council on January 12, 2007 to finance certain public improvement projects for the benefit of the property in the PIO. The Vintage Township Public Facilities Corporation Special Revenue Bonds, Series 2008A in the aggregate principal amount of $2,193,000 (the "Series 2008A Bonds") and The Vintage Township Public Facilities Corporation Special Revenue Bonds, Series 2008B in the aggregate principal amount of $1,279,000 (the "Series 20088 Bonds") were issued to finance, refinance, provide or otherwise assist in the acquisition, construction and maintenance of the public improvements provided for the benefit of the property in the PIO. A service and assessment plan (the "Service and Assessment Plan") was approved by the City pursuant to Ordinance No. 2007-00058, as amended by Ordinance No. 2008-00005 identifying the public improvements (the "Improvement Project") to be provided by the PIO, the costs of the Improvement Projects, the indebtedness to be incurred for the Improvement Projects, and the manner of assessing the property in the PIO for the costs of the Improvement Projects. The Service and Assessment Plan is to be reviewed and updated annually. Section 372.015 of the PIO Act states that the governing body of the municipality shall apportion the cost of an improvement to be assessed against property in an improvement district, and the apportionment shall be made on the basis of special benefits accruing to the property because of the improvement. Section 372.015(d) provides that the amount of assessment for each property owner may be adjusted following the annual review of the service plan. In light of changes in the development plans for Improvement Areas 1 and 2, amendments to the boundaries and improvement projects for Improvement Areas 1 and 2 are necessary. This document is the update of the Service and Assessment Plan for 2010. The City had an assessment roll (the "Assessment Roll") prepared identifying the assessments on each parcel, based on the method of assessment identified in the Service and Assessment Plan. This Annual Service Plan also explains the update of the Assessment Roll. 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 are binding upon the owners of Assessed Property, and their respective transferees, legal representatives, heirs, devisees, successors and assigns. The Assessments have lien priority as specified in the PIO Act. B. Update of the Service Plan and Amendment of certain Improvement Projects and Boundaries of the Improvement Areas The Improvement Areas The property within the PID includes approximately 275.5 acres. There are two improvement areas within the PIO. "Improvement Area One" (as defined in the Service and Assessment Plan) consists of approximately 60 acres and "Improvement Area Two" (as defined in the Service and Assessment Plan) consists of approximately 33 acres wholly contained within Improvement Area One. "Improvement Project A" (as defined in the Service and Assessment Plan) includes improvements that provide a benefit to the property in Improvement Area One. "Improvement Project B" (as defined in the Service and Assessment Plan) includes improvements that provide a benefit to the property in Improvement Area Two. Improvement Area One and Improvement Area Two are shown in the map attached hereto as Appendix A. The Series 2008A Bonds were issued to finance a portion of Improvement Project A and the Series 2008B Bonds were issued to finance a portion of Improvement Project B. Assessment Part A was levied against the property in Improvement Area One for Improvement Project A. The Series 2008A Bonds are secured by Assessment Part A levied against property in Improvement Area One. Assessment Part B was levied against the property in Improvement Area Two for Improvement Project B. The Series 2008B Bonds are secured by Assessment Part B levied against property in Improvement Area Two in the PIO. According to the Developer, there has been a change in the property to be developed and improved within Improvement Areas One and Two. Part of the property in the remaining unsubdivided Tax Parcel R31 l 999, which was originally intended to be developed as part of both Improvement Areas One and Two, is no longer planned to be developed or improved. This part of the Improvement Areas is highlighted in blue in the map of improvement areas attached hereto as Appendix A. The property in Tax Parcel R25696, located to the south of the current improvement areas, is intended to be integrated into the Improvement Area One and Two boundaries to be developed and improved in place of the property no longer intended to be developed at this time. The new property to be developed is shown in yellow in the map of improvement areas attached hereto as Appendix A. This change in the property to be developed has resulted in a change in the property to be improved and benefited from the proceeds of the Series 2008A and 2008B Bonds and a corresponding change in the area within the improvement areas. Improvement Project B improvements financed with proceeds of the Series 20088 Bonds, which include site preparation, drainage, streets and alleys, walkways, water and sewer improvements, lighting and street signs, will not be made on the property no longer intended to be developed. Instead, these improvements are being made to the new additional property to be developed. Similarly, the property no longer intended to be developed will not benefit from the Improvement Project A improvements financed with proceeds of the Series 2008A Bonds, which include site preparation, drainage, lighting and street signs, park features, roundabouts, street trees and irrigation. As a result, the new property to be developed benefits from the improvements financed with the proceeds of the Series 2008A and 2008B Bonds and the property no longer planned to be developed will not benefit from the improvements. A diagram of the Improvement Projects is attached hereto as Appendix C. 2 The Assessment Part A and Assessment Part B are being reallocated from the property no longer intended to be developed and improved to the new property planned to be developed and improved. In light of the changes to the development plans for the District described herein, the Service and Assessment Plan is hereby amended to replace in their entirety Exhibits A and C to the Service and Assessment Plan with the attached Appendices A and C, respectively, and all references in the Service and Assessment Plan and all other documents relating to the PIO shall be deemed to refer to the replacement Appendices A and C. The land to be excluded from Improvement Areas I and 2 pursuant to these amendments is hereby determined and classified to be Non-Benefited Property. The additional land to be included in Improvement Areas 1 and 2 is hereby determined and classified to be Assessed Property, specially benefited by the Improvements in Improvement Areas I and 2, and the Assessment described in this Annual Service Plan Update for such land is hereby apportioned and allocated to and levied upon such property. The amendments described herein and the reapportionment of assessments have been requested by and agreed to by the sole owner of the additional land to be assessed. The total number of units proposed and corresponding total Equivalent Units (EU) included in the original Service and Assessment Plan are shown in Table A below. Table A Original Proposed Residential Use Improvement Area 1 Improvement Area 2 Land Use Class No. Equivalent Total No. Equivalent Total of Equivalent of Equivalent Units Units Units Units Units Units Land Use Class l 125 1.00 125.00 69 1.00 69.00 Land Use Class 2 83 1.66 137.78 47 1.66 78.02 Land Use Class 3 34 2.29 77.86 21 2.29 48.09 Total 242 340.64 137 195.11 The total number of units proposed and corresponding total Equivalent Units based on the new development plan are shown in Table B below. TableB New Proposed Residential Use Improvement Area 1 Improvement Area 2 Land Use Class No. of Equivalent Total No.of Equivalent Total Equivalent Equivalent Units Units Units Units Units Units Land Use Class I 162 1.00 162.00 106 1.00 106.00 Land Use Class 2 80 1.66 132.80 44 1.66 73.04 Land Use Class 3 21 2.29 48.09 8 2.29 18.32 Total 263.00 342.89 158.00 197.36 3 The outstanding Assessment Part A is $2,114,041 after the prepayment of Assessment Part A on nine residential units representing 12.27 Equivalent Units. As a result, the corresponding Equivalent Units is 330.62 (i.e. 342.89 -12.27 = 330.62). The outstanding Assessment Part Bis $927,819 after the prepayment of Assessment Part Bon 43 residential units representing 54.19 Equivalent Units. As a result, the corresponding Equivalent Units is 143.17 (i.e. 197.36 -54.19 = 143.l 7). The original Assessment per Equivalent Unit, the revised Assessment per Equivalent Unit based on the new development plan and the percentage changes in the Assessment per Equivalent Units is shown in the Table below. Table C Original and Revised Assessment per Equivalent Units Ori2inal Assessment Revised Assessment Percent Assessment Total Total Assessment Total Total Assessment Change Assessment EU per EU Assessment EU per EU Assessment Part A $2,193,000 340.64 $6,438 $2,114,041 330.62 $6,394 -0.68% Assessment Part B $1,279,000 195.11 $6,555 $927,819 143.17 $6,481 -1.14% As shown in Tables A, B and C above, the increase in the total EUs from 340.64 to 342.89 as a result of the increase in the newly proposed number of units to be developed in Improvement Area One results in a reduction of the Assessment Part A per EU from the original amount of $6,438 to $6,394, which represents 0.68 percent reduction in Assessment Part A per EU. Similarly, the increase in the total EUs from 195.11 to 197.36 as a result of the increase in the newly proposed number of units to be developed in Improvement Area Two results in a reduction of the Assessment Part B per EU from the original amount of $6,555 to $6,481, which represents 1.14 percent reduction in Assessment Part B per EU. Accordingly, the reallocation of assessments results in a reduction in the assessments on all parcels previously assessed. The original and revised Assessment Part A and Assessment Part B for each of the parcels within the Improvement Areas are shown in Appendix B. The boundaries for Parcel R3 11999 have been changed to correspond to the change in the areas to be developed. Additionally, the unit mix has also changed. The original and revised number of units to be developed, the Equivalent Units and the Total Equivalent Units for Parcel R31 I 999 after the parcel boundary adjustment is completed will be as follows. 4 TableD Original and Revised Units to be developed Parcel RJ 11999 Original Revised Total planned planned Equivalent Original Total Revised Land Use Class No. of No. of Units Equivalent Equivalent units units Units Units Land Use Class 1 32 69 1.00 32.00 69.00 Land Use Class 2 20 17 1.66 33.20 28.22 Land Use Class 3 17 4 2.29 38.93 9.16 Total 69 90 104.13 106.38 The total Assessments Part A and Part B applicable to Parcel R3 l 1999 as a result of the change in the development plan are shown in Table E below. Improvement Area One Two TableE Total Assessments Parcel RJ 11999 Assessment Total EU Assessment Part A 106.38 Assessment Part B 106.38 These assessments are shown in Appendix B. Annual Budget for the Public Improvements Assessment Total Per EU Assessments $6,394 $680,212 $6,481 $689,400 The actual total cost of the Improvement Project A is $2,920,808, which represents a reduction in the budget for Improvement Project A included in the Service and Assessment Plan. The estimated total cost of Improvement Project B is equal to $2,655,769, which remains the same as the budget estimate included in the Service and Assessment Plan. There are some budget line item amount revisions for Improvement Project A as reported by the Developer. The original and revised budgets for the Improvement Projects are included in Appendix D. The budget includes Improvement Project A and Improvement Project B. As shown by Table F, the PIO has incurred indebtedness in the total amount of $3,472,000 in the form of the Series 2008A and Series 20088 Bonds, which are to be repaid from Assessments, and the Developer is to fund the balance of the costs of the Improvement Projects as shown below. 5 Sources of Funds: Bond proceeds Developer's contribution to Reserve Account Developer's contribution to Prepayment Reserve Account Other private funds Total Sources of Funds !Uses of Funds: lmprovement project: Capitalized Interest Account Collection Costs Account Reserve Account Prepayment Reserve Account Developer Sub-Account of the Prepayment Reserve Account Total Uses of Funds TableF Sources and Uses of Funds Public Improvements Im[!rovement Project A Imerovement Project B Series A Bonds Series B Bonds $2,193,000 $1,279,000 $219,300 $0 $40,928 $23,870 $804,366 $1,660,589 $3,257,594 $2,963,459 $2,920,808 $2,655,769 $61,644 $128,695 $14,914 $27,226 $219,300 $127,900 $40,928 $0 $0 $23,870 $3,257,594 $2,963,459 Total $3,472,000 $219,300 $64,798 $2,464,955 $6,221,053 $0 $5,576,577 $190,338 $42,140 $347,200 $40,928 $23,870 $6,221,053 A service plan must cover a period of five years. All of the Improvement Projects are expected to be provided within a period of five years. The anticipated budget for the Improvement Projects over a period of five years and the indebtedness expected to be incurred for these costs is shown by Tables G-1 and G-2. The developer has confirmed that the new proposed changes to the development plan will not affect the budget for the Improvement Projects. 6 Sources of Funds: Bond proceeds Table G-1 Improvement Project A PID Sources and Uses of Funds 2008-2012 Im~rovement Project A Year 2008-2010 Year 2011-2012 $2,193,000 $0 Developer's contribution to Reserve Account $219,300 $0 Developer's contribution to Prepayment $40,928 Reserve Account Other private funds PJD -Sources of Funds lses of Funds: mprovement project: 2apitalized Interest Account 2ollection Costs Account R.eserve Account i>repayment Reserve Account PJD -Uses of Funds $804,366 $3,257,594 $2,920,808 $61,644 $14,914 $219,300 $40,928 $3,257,594 TableG-2 Improvement Project B PID Sources and Uses of Funds 2009-2013 $0 $0 $0 $0 $0 $0 $0 $0 $0 Sources of Funds: Im~rovement Project B Year 2008-2010 Year 2011-2012 Bond proceeds $283,820 $995,180 Developer's contribution to Prepayment Reserve Account $23,870 $0 Other private funds $1,518,600 $141,989 PJD -Sources of Funds $1,826,290 $1,137,169 Ises of Funds: mprovement project: $1,518,600 $1,137,169 Capitalized Interest Account $128,695 $0 8ollection Costs Account $27,226 $0 Reserve Account $127,900 $0 Developer Sub-Account of the Prepayment Reserve Account $23,870 $0 010 -Uses of Funds $1,826,290 $1,137,169 7 Total $2,193,000 $219,300 $40,928 $804,366 $3,257,594 $2,920,808 $61,644 $14,914 $219,300 $40,928 $3,257,594 Total $1,279,000 $23,870 $1,660,589 $2,963,459 $0 $2,655,769 $128,695 $27,226 $127,900 $23,870 $2,963,459 Debt Service and Collection Costs The Annual Installments The Assessment imposed on any parcel may be paid in full at any time. If not paid in full, the Assessment shall be payable in thirty annual installments of principal and interest beginning with the tax year following the issuance of the Bonds. Pursuant to the Service and Assessment Plan, each Assessment shall bear interest at the rate on the Bonds with a maximum of nine percent per annum commencing with the issuance of the Bonds. The interest rate on the Bonds is 7.375 percent per annum. Accordingly, the interest rate on the Bonds is used to calculate the interest on the Assessments. These payments, the "Annual Installments" of the Assessments, shall be billed by the City in 20 I 0 and will be delinquent on February I, 201 1. Pursuant to the Service and Assessment Plan, the Annual Service Plan Update shall show the remaining balance of the Assessments, the Annual Installment and the Annual Collection Costs to be collected from each Parcel. Annual Collection Costs shall be allocated to each Parcel pro rata based upon the amount the Annual Installment on a Parcel bears to the amount of Annual Installments in the PIO 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. Annual Budget for the Repayment of Indebtedness Debt service is to be paid on the Bonds from the collection of the Annual Installments. The interest rate to be paid on the Bonds is 7.375%. In addition, "Collection Costs" are to be collected with the Annual Installments to pay expenses related to the collection of the Annual Installments. The budget for the PID to be paid from the collection of Annual Installments for 2010 is shown by Table H. 8 TableH Budget for the Annual Installments To be collected for 2010 Improvement Project A Improvement Project B Series 2008A Bonds Series 2008B Bonds Total Interest payment on April l, 2011 $77,991 $34,220 $112,211 Interest payment on October I , 2011 $77,991 $34,220 $112,211 Principal payment on October 1, 2011 $1,000 $1,000 $2,000 Subtotal Debt Service on Bonds $156,981 $69,440 $226,421 Annual Collection Costs $15,792 $10,207 $25,999 Subtotal Expenses $172,773 $79,647 $252,420 Available Capitalized Interest Account $0 $0 $0 Available Collection Costs Account1 $0 $0 $0 Subtotal Funds Available $0 $0 $0 Annual Installment to be Collected $172,773 $79,647 $252,420 1 Avai,ow,e i;ouecuon i;osts Account .,.,,ances as or July J 1, "'" iu are not mc,uuea m tne ca1cu1at1on ot me annual msumment to t>e collected as the balance is expected to be used for the payment of collection costs for the remainder of the cummt assessment year and aoy remaining balance will be used as contingency for unexpected collection costs. As explained above, the interest rate on the Series 2008A Bonds is 7.375 percent per annum, which is used to calculate the interest on the Assessment Part A. The Assessment Part A per Equivalent Unit is calculated as $6,394 based on the revised number of units to be developed. The Assessment Part A applicable for each Land Use Class, which is calculated by multiplying the Assessment Part A per Equivalent Units by the Equivalent Units of each Land Use Class, and the interest on the Assessment due to be collected for 2010 are shown in Table I below. Land Use Class Land Use Class 1 Land Use Class 2 Land Use Class 3 Table I Interest Due on Assessment Part A To be collected for 2010 Assessment Assessment Assessment per EU EU Part A Interest per unit Rate $6,394 I $6,394 7.375% $6,394 1.66 $10,614 7.375% $6,394 2.29 $14,643 7.375% Interest Due per Unit $471.57 $782.81 $1,079.90 The Assessment Part A due for 2010 is $1,000, which represents the principal amount due on the Series 2008A Bonds on October I, 2011. The Total Assessment Part A outstanding is shown as $2, 114,041 in Appendix B. Accordingly, the Assessment Part A due for 2010 is 0.047 percent of the outstanding Assessment Part A (i.e. $1,000-;-. $2,114,041 = 0.047%). 9 The Assessment Part A due to be collected from each Land Use Class for 2010 is shown in Table J below. Land Use Class Land Use Class 1 Land Use Class 2 Land Use Class 3 TableJ Assessment Part A Due To be collected for 2010 Assessment Part A Percentage per unit $6,394 0.047% $10,614 0.047% $14,643 0.047% Assessment Part A Due Per Unit $3.02 $5.02 $6.93 The Annual Collection Costs for the collection of Assessment Part A are estimated to be $15,792. The total outstanding Assessment Part A is shown as $2,114,041 in Appendix B. Accordingly, the Annual Collection Costs due for 2010 is 0.747 percent of the outstanding Assessment Part A (i.e. $15,792 + $2,114,041 = 0.747%). The Annual Collection Costs to be collected for 2010 is shown in Table K below. TableK Annual Collection Costs for Assessment Part A To be collected for 2010 Assessment Annual Land Use Class Part A Percentage Collection Costs per per unit Unit Land Use Class 1 $6,394 0.747% $47.77 Land Use Class 2 $10,614 0.747% $79.29 Land Use Class 3 $14,643 0.747% $109.38 In summary, the Annual Installment Part A to be collected for 2010, which included the interest due, Assessment Part A due and Annual Collection Costs is shown Table L on the following page. 10 Land Use Class Land Use Class I Land Use Class 2 Land Use Class 3 TableL Annual Installment Part A To be collected for 2010 Annual Interest Assessment due per Part A due Collection Costs Unit per Unit Per Unit $471.57 $3.02 $47.77 $782.81 $5.02 $79.29 $1,079.90 $6.93 $109.38 Annual Installment Part A per Unit $522.36 $867.12 $1,196.20 As explained above, the interest rate on the Series 2008B Bonds is 7.375 percent per annum, which is used to calculate the interest on the Assessment Part B. The Assessment Part B per Equivalent Unit is calculated as $6,481 based on the revised number of units to be developed. The Assessment Part B applicable for each Land Use Class, which is calculated by multiplying the Assessment Part B per Equivalent Units by the Equivalent Units of each Land Use Class, and the interest on the Assessment due to be collected for 2010 are shown in Table M below. Land Use Class Land Use Class 1 Land Use Class 2 Land Use Class 3 TableM Interest Due on Assessment Part B To be collected for 2010 Assessment Assessment Assessment per EU EU PartB Interest per unit Rate $6,481 1.00 $6,481 7.375% $6,481 1.66 $10,758 7.375% $6,481 2.29 $14,840 7.375% Interest due per Unit $477.94 $793.38 $1,094.48 The Assessment Part B due for 2010 is $1,000, which represents the principal amount due on the Series 20088 Bonds on October 1, 2011. The Total Assessment Part B outstanding is shown as $927,819 in Appendix B after the prepayment of the Assessment Part B for 43 Improvement Area Two lots. Accordingly, the Assessment Part B due for 2010 is 0.108 percent of the outstanding Assessment Part A (i.e. $1,000-+-$927,819 = 0.108%). The Assessment Part B due to be collected from each Land Use Class for 2010 is shown in Table N below. 11 Land Use Class Land Use Class 1 Land Use Class 2 Land Use Class 3 Table N Assessment Part B Due To be collected for 2010 Assessment PartB Percentage per Unit $6,481 0.108% $10,758 0.108% $14,840 0.108% Assessment PartB due per Unit 6.98 11.59 15.99 The Annual Collection Costs for the collection of Assessment Part B are estimated to be $10,705. The total outstanding Assessment Part B is shown as $927,819 in Appendix B. Accordingly, the Annual Collection Costs due for 2010 is 1. l percent of the outstanding Assessment Part B (i.e. $10,207 + $927,819 = 1.1%). The Annual Collection Costs to be collected for 2010 is shown in Table O below. TableO Annual Collection Costs for Assessment Part B To be collected for 2010 Assessment Annual Land Use Class Part B Percentage Collection Costs per per unit Unit Land Use Class 1 $6,481 1.1% $71.29 Land Use Class 2 $10,758 1.1% $118.35 Land Use Class 3 $14,840 1.1% $163.26 In summary, the Annual Installment Part B to be collected for 2010, which included the interest due, Assessment Part B due and Annual Collection Costs is shown Table P below. Table P Annual Collection Costs for Assessment Part B To be collected for 2010 Interest Assessment Annual Land Use Class due per Part A due Collection Costs Unit per Unit Per Unit Land Use Class I $477.94 $6.98 $71.29 Land Use Class 2 $793.38 $11.59 $118.35 Land Use Class 3 $1,094.48 $15.99 $163.26 12 Annual Installment Part A per Unit $556.22 $923.32 $1,273.74 C. Update of the Assessment Plan The Service and Assessment Plan provided for the "Assessed Property" to be classified into one of three categories for purpose of allocating the Assessments, as fol lows: (i) Land Use Class 1, (ii) Land Use Class 2, and (iii) Land Use Class 3. Land Use Class I consists of residential dwelling units of 2,100 square feet of living area or less. Land Use Class 2 consists of residential dwelling units with between 2,100 and 3,000 square feet of living area. Land Use Class 3 consists of residential dwelling units with greater than 3,000 square feet ofliving area. The Service and Assessment Plan identified Equivalent Units for each lot in each land use class as follows: Land Use Class 1 Lots Land Use Class 2 Lots Land Use Class 2 Lots 1.00 per dwelling unit 1 .66 per dwelling unit 2.29 per dwelling unit The equivalent unit factors are the ratio of the Assessments as allocated to each lot in each property class. These equivalent unit factors were based on the relative size of the average unit in each class. This method of assessing property has not been changed and Assessed Property will continue to be assessed as provided for in the Service and Assessment Plan. D. Update of the Assessment Roll The Assessment Roll is to be updated each year to reflect: The identification of each Assessed Parcel in the PIO (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; (iii) the Annual Installment for the relevant year (if such Assessment is payable) for each Parcel; (iv) prepayments of the Assessments as provided for in this Service and Assessment Plan and (B) any other changes helpful to the administration of the PIO and pennitted by law. The Assessment Roll and a summary of the Assessment Roll are shown in Appendix E. Each parcel in the PID is identified, along with the Assessment on each Parcel and the Annual Installment to be collected from each parcel in each Improvement Area. Assessments are to be reallocated for the subdivision of any parcels. According to the Service and Assessment Plan, upon the subdivision of any Parcel, the Administrator shall reallocate the Assessment for the Parcel prior to the subdivision among the new subdivided Parcels according to the following formula: 13 A=B X (C +D) Where the terms have the following meanings: A = the Assessment for each new subdivided Parcel. B = the Assessment for the Parcel prior to subdivision. C = the Equivalent Units allocated to each newly subdivided Parcel D = the sum of the Equivalent Units for all of the new subdivided Parcels There have been no additional parcel subdivisions within the PIO applicable to the Annual Installments to be collected for 20 to. Assessment Part A has been prepaid for nine lots through July 31, 2010. Table Q below shows a summary of these prepaid lots. According to the trustee for the Bonds, Series 2008A Bonds in the total amount of $78,000 have been redeemed with the prepayment proceeds as of July 31, 2010. TableO Assessment Part A Prepayments As of July 31, 2010 Tax ID No Lot Land Use Equivalent Total Assessment No. Class Unit Part A Pre aid 10605 47 1 1 $6,438 10607 49 3 2.29 $14,743 10628 65 1 $6,438 66 1 $6,438 71 $6,438 72 1 $6,438 74 2 l.66 $10,687 95 2 l.66 $10,687 109 2 1.66 $10,687 Total 12.27 $78,994 Assessment Part B has been prepaid for 43 lots as of September 8, 2010. Table R below shows a summary of these prepaid lots. According to the trustee for the Bonds, Series 2008B Bonds in the total amount of $351,000 are expected to be redeemed with the prepayment proceeds on October 1, 2010. The complete Assessment Roll updated as described herein is available at the City of Lubbock, Municipal Complex, 1625 13th Street, Lubbock, Texas 79401. 14 Tax ID No R314854 R314855 R314856 R314857 R314861 R314862 R314870 R314878 R314889 R314891 R314892 R314924 R314894 R314906 R314919 R3l4858 R3l4859 R314863 RJ 14864 R3l4868 R314880 R314890 R314895 R314917 R314918 R314869 R314879 R314893 R314903 R314904 R314909 R314923 R314871 R314881 R314887 R314897 R314907 R314872 R314883 R314900 R314910 R314920 R314922 Total TableR Assessment Part B Prepayments As of September 8, 2010 Lot Land Use EU Total Assessment No. Class Part B Prepaid 112 I 1 $6,480.54 113 l 1 $6,480.54 114 1 1 $6,480.54 115 1 1 $6,480.54 119 1 l $6,480.54 120 1 1 $6,480.54 128 1 1 $6,480.54 136 1 1 $6,480.54 147 1 I $6,480.54 149 1 I $6,480.54 150 1 I $6,480.54 152 1 l $6,480.54 153 I I $6,480.54 165 1 I $6,480.54 179 1 I $6,480.54 116 1 I $6,480.54 117 1 I $6,480.54 121 I l $6,480.54 122 1 1 $6,480.54 126 I 1 $6,480.54 138 I 1 $6,480.54 148 1 1 $6,480.54 154 I I $6,480.54 177 1 1 $6,480.54 178 1 1 $6,480.54 127 2 1.66 $10,757.70 137 2 1.66 $10,757.70 151 2 1.66 $10,757.70 162 2 1.66 $10,757.70 163 2 1.66 $10,757.70 168 2 1.66 $10,757.70 184 2 1.66 $10,757.70 129 2 1.66 $10,757.70 139 2 1.66 $10,757.70 145 2 1.66 $10,757.70 156 2 1.66 $10,757.70 166 2 1.66 $10,757.70 130 3 2.29 $14,840.44 141 2 1.66 $10,757.70 159 I 1 $6,480.54 169 2 1.66 $10,757.70 181 2 1.66 $10,757.70 183 l 1 $6,480.54 54.19 $351,180.63 15 E. Updates of Miscellaneous Provisions There are no additional updates to be included in the Annual Service Plan update for 20 l 0. 16 Appendix A Revised Boundary Maps 17 Ll'I r-, 0 0 0 6 .... 0 N (-'1 ~ If i r------'~ _!""".'10 t; W· I i -l r ..... ., • 1 , 1 ,._J __ .ir-_,r_·_,,,_-_1,-,.;··--·-------... ---·---··· ,... • , , , r-• _ ·: ,= -.. u. _ C~ ( ____ j L.... .\_:_::_.:--_.-, .. i J I ) i, !-• ... , t-----J r::• ---t-.r---···-----··---~::::··-\. i ; / /.... j::-..J ,-.::-J -j (""'T, ... Z '1> I \ --·, / / ,../ ,·'-.,_ ""I-"--/ I---j .... , /"·¾• !l) ,lj ! '--· ·-.. / / ,./ //. ' 1-::-, k --f ......... i 1---i I W « I ....... •, / / .. / / \ \ '· ~ f~ "7 -......... __ .! ,,t:::_.,·:::.,·.-.j~--=: > < . '·. ' / / ( ... ,/'• • . "' --. . .. ii) !z i; ! " • ..,__ /// ) / \, \ ··~.('-"\..'-/ . "-. -...J .. ·... ! i ! i I I '!! !lj •! \ V / //i-. ,("'-\)-\ \\./1/ ,<✓ r--;:/<:·--.. . ./ /::::::·L.Ll.. _ , / , • 1, · • , ,/ , , -..J 1' ... 1 r···· w i ... ·., / , .. "·. ' / • ., .. !.! > , / '" •, / I\' ~v/ /' / /'-/ / \. \. i ! , J O I / / •. ' / / , / / ,r, /' ,-I /', ·. i I i Ill o:: : ,0-. // / '.. ', ./·• / < A ( /~ , ) ,./ ./ .-···. '· , :--·' ::, o. , ··-. w / ·•. ,_... -·• · · ·-. xv1/7." ,/ ~ ,._,.-.... ·-. ~ ..... .. o. ;;; C wnn<\/ ,,/ ,.> ,...---<0\::::C'.·' y/ />..'0/~ ;:> ~/-..... \, "-/ >,/_/?\ \ -Ii: W --·•-'-'.,.Lt_\,/ ... / // /./ '\ . ' /'-.. V / ~~ //A ' x._A ~ ,"</~ / '·-..._ \ \ :!: ,: r•· / • ,(" A ':,(1 .. A ~ , '( > -..,v" ! ; ii t:T ./ /l~ ('~/x~~~//'*}> ,_' ...... --:: ,y,('..._ <c> ~>, ,-. "' i 1>:--. , ,'( , >' ~«,:<;/ 'Y</ AV/ ,,_) /' A , W !l, ! ' ,..._. ..... '· r-; '-'-</ )' "<' A ~/ /' .('. -'>. '-< -., 7 A V / ~ " ::, ! / /. • .... ' I A / A ' ' ✓ »'/ ;) -:v;/ ,/',x.~/ )1'J '"'' '( i ~ i ; f •• ·.,. ((//A >>· '<~'-v/v ,,.A / >--..'-< // ~ ',) ' ! -! i ' ..... ' ,._ /' / '\.' < /' / /-0 7 '·, --_>z l _.. .. .: ./'·, I '<</ >-..~ / >,'-> /'\'\ ,, ...._ ~ ;>-,{_ / ' /·r-,-' ' ,., •, ·. ·. ¾A _/ /' / A\. ( ,>/-< //\. / >V /'...._ \. - . i . w i j ., l ·, /\. ' / > >"' / ,y, /), ; , j.-/ ' ! ,: ! / _r-.. \, r-, /: '(✓) / (~ >-.'(/ / y' '\ " / )'C:CL.,'-1->::.. .. <;:;'.-(·, , <~~ <'.:>-,.:<?>,.. ½ v~1/'> /;,_ \ ~ ))'.-:--!.. / T I , T ...... , I < , / ' ,("/?><</ )-. V « / )>' \ _/ ,,<' \ \, V7/. , ,, .. -. .... , , ! i \ \ \ ,~'\. ) ~,;>-{~.('. /-" / //·>v A. \ 'Y~,, .. · I r .. ,. I rIT'i\ '\.--..\\) //'),//',~~!,,..._(,?>, <~~>) ,:~ '-.. _.. . fT l I ----J I --..J I __ J I ,_J I I I '-7 =:I..-l.Ll l I \ \ l /'Y✓/ )'>. V / .. ",' " -..../ =i"" =:1-..1_-.1 L..)' L..,, / /\.. -<✓;.,,-✓· ;cy' -<. , ·•... , .... / ' IT='T rT ___ /-« ' / >,./ / ,--<. '-... ' ; , ,· -L .. -J_l_LJ r_)_rrrrf\\ v'+~~'i"--\>>: ·, ,.:,:;>;/ -:t/ . n-..r-,T-1 L _J_J_J_j__l,/2/ ,! "y O t -.....~> ', .. , .... <Y ,-::.. .. \ \/ _..-.... Ll ~ I I I r,T7-, -<~~ -< '>' ·-·.. ··//-.. ,---·--...... , ... _ ... \ '/' ,,,y~-----·-,---:: (7-... .j__L I I I I ' T I \ A / ·, "· V .. ' ' rr, ...... _ ' . ,! I I t-_j L....Ll...J Ii I \,./ A ,~ ''-'-..> .,/ .. i i , j i ,7 ,.-......... i , .. , ! I II I r,7 1 _L..l....>-; ~ ~ ' , '-, ·/ /r, .... .;c .. c .. C-.. 1 .. L I/ ..• , ,-........ ...... .. .... , I I rr-T ·( ' ' ', " ' .._ / • • • • .. ,............... / ' \ ' •, ·-----~-.. c-u_LJ J u I I nr\ \ \ v , ' / _,_jj i / / / / /\\.-,:_,, .. -\\ \ \ f .. :: rn----• I Appendix B Summary of Original and Revised Assessments per Parcel 18 Tax Reference No. Lot No. Equivalent Units R310S59 I 0 R310S60 2 1 R310S61 3 1 R310562 4 I R310563 5 I R310S64 6 I R3l0565 7 I R3l0566 8 I R310567 9 I R310S68 10 I R310569 II I R310570 12 1 R310571 13 1 R310572 14 1 R310S73 15 I R310S74 16 I R310S75 17 I R310S76 18 I R310577 19 I R310578 20 I R310579 21 I R310S80 22 I R310581 23 I R310582 24 I RJI0583 25 1.66 R310584 26 I R310585 27 I R310586 28 I R310587 29 I R310588 30 I R310589 31 0 R310590 32 I R310591 33 I R310592 34 I RJIOS93 35 I R310594 36 I R310S9S 37 I R310596 38 I R3I0597 39 I R3JOS98 40 I R310599 41 I R310600 42 I R310601 43 1 R310602 44 I R310603 45 I R310604 46 I RJI0605 47 I R310606 48 0 RJI0607 49 2.29 R3I0608 50 2.29 R310609 Si 2.29 R310610 52 2.29 R31061 I 53 2.29 R310612 54 1.66 Appendix B Origin11I 11nd Revised Assessments Vintage Public Improvement District 2010 Origlnal Assessments Ordinance No, 2010-00075 Revised Assessments Part A P11rtB Total Equivalent Units P11rtA P11rt8 Total $0 $0 $0 0 $0 $0 $0 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $10,687 $0 $10,687 1.66 $10,614 $0 $10,614 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $0 $0 $0 0 $0 $0 $0 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 1 $6,394 $0 $6,394 $6,438 $0 $6,438 1 $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 $6,438 $0 $6,438 I $6,394 $0 $6,394 Prepaid $0 Prepaid I Prepaid $0 $0 $0 $0 $0 0 so $0 $0 Prepaid $0 Prepaid 2.29 Prepaid $0 $0 $14,743 $0 $14,743 2.29 $14,643 $0 $14,643 $14,743 $0 $14,743 2.29 $14,643 $0 $14,643 $14,743 $0 $14,743 2.29 $14,643 $0 $14,643 $14,743 $0 $14,743 2.29 $14,643 $0 $14,643 $10,687 $0 $10,687 1.66 $10,614 so $10,614 B -1 Tax Reference No. Lot No. Equivalent Units R310613 5S l.66 R310614 S6 1.66 R310615 S7 1.66 R310616 58 0 R310622 59 0 R310623 60 1.66 R310624 61 1.66 R3J0625 62 1.66 R310626 63 1.66 R310627 64 I R310628 65 I R310629 66 1 R310630 67 1 R310631 68 1 R310632 69 1.66 R310633 70 1 R310634 71 1 R310635 72 1 R310636 73 1 R310637 74 1.66 R310638 75 2.29 R310639 76 2.29 R310640 77 2.29 R310641 78 1.66 R310642 79 1.66 R310643 80 1.66 R3J0644 81 1.66 R31064S 82 1.66 R310646 83 1.66 R310647 84 2.29 R310648 85 2.29 R310649 86 1.66 R3106S0 87 2.29 R3!0651 88 0 R310652 89 2.29 R310653 90 I R3106S4 91 1.66 R310655 92 1.66 R3!0656 93 I R3106S7 94 1.66 R3106S8 95 1.66 R310659 96 1.66 R310660 97 1.66 R310661 98 1.66 R310662 99 1.66 R310663 100 1.66 R310664 101 2.29 R310665 102 1.66 R310666 103 1.66 R310667 104 1.66 R310668 105 1.66 R310669 106 1.66 R310670 107 I R310671 108 1.66 Appendix B Original and Revised Assessments Vintage Public Improvement District 2010 Original Assessments Part A Part B Total Equivalent Units $10,687 $0 $10,6fl7 1.66 $10,687 so $10,687 1.66 $10,687 $0 $10,687 1.66 $0 $0 $0 0 $0 $0 $0 0 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $6,438 $0 $6,438 I Prepaid $0 Prepaid I Prepaid $0 Prepaid I $6,438 $0 $6,438 1 $6,438 $0 $6,438 1 $10,687 $0 $10,687 1.66 $6,438 $0 $6,438 1 Prepaid $0 Prepaid I Prepaid $0 Prepaid I $6,438 $0 $6,438 I Prepaid $0 Prepaid 1.66 $14,743 $0 $14,743 2.29 $14,743 $0 $14,743 2.29 $14,743 $0 $14,743 2.29 $10,687 $0 $!0,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $14,743 $0 $14,743 2.29 $14,743 $0 $14,743 2.29 $10,687 $0 $10,687 1.66 $14,743 $0 $14,743 2.29 $0 $0 $0 0 $14,743 $0 $14,743 2.29 $6,438 $0 $6,438 1 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $6,438 $0 $6,438 I $10,687 $0 $10,687 1.66 Prepaid $0 Prepaid 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $14,743 $0 $14,743 2.29 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 so $10,687 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $6,438 $0 $6,438 I $10,687 $0 $10,687 1.66 B-2 Revised Assessments Part A PartB Total $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $0 $0 $0 $0 $0 $0 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $6,394 $0 $6,394 Prepaid $0 $0 Prepaid $0 $0 $6,394 $0 $6,394 $6,394 $0 $6,394 $10,614 $0 $10,614 $6,394 $0 $6,394 Prepaid $0 $0 Prepaid $0 $0 $6,394 $0 $6,394 Prepaid $0 $0 $14,643 $0 $14,643 $14,643 $0 $14,643 $14,643 $0 $14,643 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $14,643 $0 $14,643 $14,643 $0 $14,643 $10,614 $0 $10,614 $14,643 $0 $14,643 $0 $0 $0 $14,643 $0 $14,643 $6,394 $0 $6,394 $10,614 $0 $10,614 $10,614 $0 $10,614 $6,394 $0 $6,394 $10,614 $0 $10,614 Prepaid $0 $0 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $14,643 $0 $14,643 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $10,614 $0 $10,614 $6,394 $0 $6,394 $10,614 $0 $10,614 Tax Reference No. Lot No, Equivalent Units R310672 109 1.66 R310673 llO 1.66 R310674 111 1.66 R314854 112 I R314855 113 I R314856 114 I R3148S7 115 I R314858 116 I R3148S9 117 I R314860 118 1.66 R314861 119 I R314862 120 I R314863 121 I R314864 122 I R314865 123 2.29 R314866 124 1.66 R314867 125 I R314868 126 I R314869 127 1.66 R314870 128 I R3\4871 129 1.66 R314872 130 2.29 R314873 131 0 R314874 132 0 R314875 133 0 R3l4876 134 0 R314877 135 1.66 R314878 136 I R314879 137 1.66 R314880 138 I R314881 139 1.66 R314882 140 2.29 R314883 141 1.66 R314884 142 I R314885 143 1.66 R314886 144 1 R314887 145 1.66 R314888 146 2.29 R314889 147 1 R314890 148 1 R314891 149 I R314892 150 1 R314893 151 1.66 R314924 152 I R314894 153 1 R314895 154 I R314896 155 1.66 R314897 156 1.66 R314898 157 1.66 R314899 158 1.66 R3J4900 159 I R3J490\ 160 1.66 R314902 161 0 R314903 162 1.66 AppendixB Original and Revised Assessments Vintage Public Improvement District 2010 Original Assessments Part A PartB Total Equivalent Units Prepaid $0 Prepaid 1.66 $10,687 $0 $10,687 1.66 $10,687 $0 $10,687 1.66 $6,438 $6,555 $12,993 1 $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $10,687 $10,882 $21,569 1.66 $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $21,569 I $6,438 $6,555 $12,993 I $14,743 $15,012 $29,155 2.29 $10,687 $I0,882 $21,569 1.66 $6.438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $10,687 $10,882 $21,569 1.66 $6,438 $6,555 $12,993 1 $10,687 $10,882 $21,569 1.66 $14,743 $15,012 $29,755 2.29 $0 $0 so 0 $0 $0 $0 0 $0 $0 $0 0 $0 $0 $0 0 $10,687 $10,882 $21,569 1.66 $6,438 $6,555 $12,993 1 $10,687 $10,882 $21,569 1.66 $6,438 $6,SSS $12,993 I $10,687 $!0,882 $21,569 1.66 $14,743 $15,012 $29,755 2.29 $10,687 $10,882 $21,569 1.66 $6,438 $6,SSS $12,993 1 $10,687 $10,882 $21,569 1.66 $6,438 $6,555 $12,993 1 $10,687 $10,882 $21,569 1.66 $14,743 $15,012 $29,755 2.29 $6,438 $6,SSS $12,993 I $6,438 $6,555 $12,993 1 $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $10,687 $10,882 $21,569 1.66 $6.438 $6,SSS $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $10,687 $10,882 $21,569 1.66 $10,687 $10,882 $21,569 1.66 $10,687 $!0,882 $21,569 1.66 $10,687 $I0,882 $21,569 1.66 $6,438 $6,555 $12,993 I $!0,687 $10,882 $21,569 1.66 $0 $0 $0 0 $10,687 $10,882 $21,569 1.66 B-3 Revised Assessments Part A PartB Total Prepaid $0 $0 $10,614 $0 $10,614 $10,614 $0 $10,614 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $10,614 $I0,758 $21,372 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $14,643 $14,840 $29,483 $10,614 $10,758 $21,372 $6,394 $6,481 $12,875 $6,394 Prepaid $6,394 $10,614 Prepaid $10,614 $6,394 Prepaid $6,394 $10,614 Prepaid SI0,614 $14,643 Prepaid $14,643 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,614 $10,758 $21,372 $6,394 Prepaid $6,394 $10,614 Prepaid $10,614 $6,394 Prepaid $6,394 $10,614 Prepaid $10,614 $14,643 $14,840 $29,483 $10,614 Prepaid $10,614 $6,394 $6,481 $12,875 $10,614 $10,758 $21,372 $6,394 $6,481 $12,875 $10,614 Prepaid $!0,614 $14,643 $14,840 $29,483 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $!0,614 Prepaid $10,614 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $10,614 $10,758 $21,372 $10,614 Prepaid SI0,614 $10,614 $10,758 $21,372 $10,614 $10,758 $21,372 $6,394 Prepaid $6,394 $10,614 $10,758 $21,372 $0 $0 $0 $10,614 Prepaid $10,614 Tax Reference No. Lot No. Equivalent Units R314904 163 1.66 R314905 164 1.66 R314906 165 l R314907 166 1.66 R314908 167 1.66 R314909 168 1.66 R314910 169 1.66 R314911 170 I R3149l2 171 I R314913 172 I R314914 173 I R314925 174 I R314915 175 1.66 R314916 176 1.66 R314917 177 I R314918 178 I R314919 179 I R314926 180 I R314920 181 1.66 R314921 182 I R314922 183 I R314923 184 1.66 R311999 104.13 Total 340.64 Appendix B Original and Revised Assessments Vintage Public Improvement District 2010 Original Assessments Part A PartB Total Equivalent Units $10,687 $10,882 $21,569 1.66 $10,687 $10,882 $21,569 1,66 $6,438 $6,555 $12,993 I $10,687 $10,882 $21,569 1.66 $10,687 $10,882 $21,569 1.66 $10,687 $10,882 $21,569 1.66 $10,687 $10,882 $21,569 1.66 $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $10,687 $10,882 $21,569 1.66 $10,687 $10,882 $21,569 1.66 $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $10,687 $10,882 $21,569 1.66 $6,438 $6,555 $12,993 I $6,438 $6,555 $12,993 I $10,687 $10,882 $21,569 1.66 $670,389 $682,603 $1,344,386 106.38 $2,ll4,041 $1,279,000 $3,393,041 342.89 B-4 Revised Assessments Part A PartB Total $10,614 Prepaid $10,614 $10,614 $10,758 $21,372 $6,394 Prepaid $6,394 $10,614 Prepaid $10,614 $!0,614 $10,758 $21,372 $10,614 Prepaid $10,614 $10,614 Prepaid $10,614 $6,394 $6,481 $12,875 $6,394 $6,481 $12,875 $6,394 $6,481 $12,875 $6,394 $6,481 $12,875 $6,394 $6,481 $12,875 $10,614 $10,758 $21,372 $10,614 $10,758 $21,372 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 Prepaid $6,394 $6,394 $6,481 $12,875 $10,614 Prepaid $10,614 $6,394 $6,481 $12,875 $6,394 Prepaid $6,394 $10,614 Prepaid $10,614 $680,212 $689,400 $1,369,612 $2,114,041 $927,819 $3,041,860 Appendix C Diagram of the Improvement Proiect 19 bnprov-ntAf8'11 • Land provic!ed for pibfoc inprovements • SiteWa11< O Founders Park • Landscape (sile preparation, pllll1t materials, etc.) • Hardscape (Sidewalks, accessories, lighti~. etc.) • other: Playground • Olher: Monunenl & Related • Other. Patio & O<Jldoor Fireplace • Irrigation • The Commons • Landscape (site preparation. plant materials, etc.) • Hardscape (Side',walks, accessories, etc.) • Other: Playground & Picnic Alea • OIiier: Garden Plaza • lnigalion • Martel Square • Landscape (site preparation, plant materials, etc.) • Hardscape (Sidewalks, accessones, etc,) • lniQation • T°"'"home Pant • Landscape (site preparalion, plant materials, etc..) • Hardscape {Sid"""""•• accessories, etc.) • 1moauon • Roundabou1S (2) • Landscape (site preparation, plant materials, etc.) • Hardscape (roGo\lef payers, planters, etc.) • Olhef: Publk: M or vertical s1ruc1ure • lnigation • Partway along 114111 Street • Landscape (site preparation, plant materials, etc.) • Hardscape (Sidewalks, 8ft fence) • lnigation • Master I nigalion System • WeU, Pump & Pump-house n StrsetTrees • Street Lighliog & Signage • Communily Signage • Relatled Soft Casis Improvement Area 1 = Exhibit C Diagram of the Improvement Project Improvement Areas 1 & 2 Improvement Area 2= Ordinance No. 2010-00075 Improvement Arn Z D Land provided for public improvement,, C SlteWork • Streets, CtmS aoo Gutters • Waler Serv!oes Cl Sewer Services • Stonnwater58""9rSeNioes Ordinance No. 2010-00075 AJU!endix D The lmilrovement Project Im rovement Pro'ect A Im rovemeot Pro'ect B Original Budget Revised Original Budget Revised Budget Changes1 Budget Budget Changes Budget $0 $0 $390,000 $0 $390,00 $288,511 $355,780 $79,906 $0 $79,90 rainage $136,232 ($136,232) $136,232 $0 $136,23 Streets and alleys $0 $0 $706,430 $0 $706,43 alkways $0 $0 $59,523 $0 ater and sewer $0 $0 $752,265 $0 ighting and street signs $154,683 ($25,693) $4,107 $0 Signage and monumentation $9,795 ($9,475) $0 $0 ark features $1,081,340 ($7,593) $0 $0 oundabouts $67,795 $19,517 $0 $0 Street trees and irrigation $412,091 ($213,590) $0 $0 Sub-total hard costs $2,150,447 ($17,286) $2,128,463 $0 $2,128,46 oject administration $84,884 $529 $11,577 $0 aster planning $67,012 $199,424 $0 $0 rchitectural design $102,862 ($102,862) $130 $0 ngineering ( civil) $239,216 $169,311 $235,905 $0 ngineering (other) $4,210 $3,464 $8,952 $0 egal fees $7,720 $5,640 $1,278 $0 egulatory and impact fees $8,032 ($5,902) $20,563 $0 Insurance and bonding $0 $4,107 $0 $0 Sub-total soft costs $513,936 $273,711 $278,405 $0 ontingency $266,439 ($266,439) $248,901 $0 Total $2,930,822 ($10,014) $0 e most recent eve oper s payment reques su mt e o e These costs are estimated and the actual costs may be different than estimates. Costs in one line item may be reallocated to another line item to reflect the actual costs incurred. 20 Appendix E Assessment Roll Summary 19 Equivalent Assessments Tax Reference No. Lot No. Units PartA PartB Total R310559 I 0 $0 $0 $0 R310560 2 I $6,394 $0 $6,394 R310561 3 I $6,394 $0 $6,394 R310562 4 I $6,394 $0 $6,394 R310563 5 I $6,394 $0 $6,394 R310564 6 I $6,394 $0 $6,394 R310565 7 I $6,394 $0 $6,394 R3l0566 8 I $6,394 $0 $6,394 R310567 9 I $6,394 so $6,394 R310568 10 I $6,394 $0 $6,394 R310S69 11 I $6,394 so $6,394 R310570 12 I $6,394 $0 $6,394 R310S71 13 I $6,394 $0 $6,394 R310572 14 I $6,394 $0 $6,394 R310573 IS I $6,394 $0 $6,394 R310574 16 I $6,394 $0 $6,394 R310575 17 I $6,394 $0 $6,394 R310576 18 I $6,394 $0 $6,394 R310577 19 I $6,394 $0 $6,394 R31057& 20 I $6,394 $0 $6,394 R310579 21 I $6,394 $0 $6,394 R310580 22 l $6,394 $0 $6,394 R310581 23 I $6,394 $0 $6,394 R310582 24 I $6,394 so $6,394 R310583 25 1.66 $10,614 $0 $10,614 R310584 26 I $6,394 $0 $6,394 R310585 27 I $6,394 $0 $6,394 R3!0586 28 I $6,394 $0 $6,394 R3!0587 29 I $6,394 $0 $6,394 R310588 30 I $6,394 $0 $6,394 R310589 31 0 $0 so $0 R310590 32 I $6,394 $0 $6,394 R310S91 33 1 $6,394 $0 $6,394 R310592 34 I $6,394 so $6,394 R310593 35 I $6,394 so $6,394 R3l0594 36 l $6,394 $0 $6,394 R310595 37 I $6,394 so $6,394 R310596 38 I $6,394 $0 $6,394 R310597 39 I $6,394 $0 $6,394 R310598 40 I $6,394 $0 $6,394 Appc:odixE ASSESSMENT ROLL Vintage Public Improvement District 2010 Summary Annual Installment Part A Collection P&I Costs Total $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.S9 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.S9 $47.77 $522.36 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 E-1 Ordinance No. 2010-00075 Annual Installment Part B Total Collection Collection P&l Costs Total P&l Costs Total S0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0,00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0,00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.S9 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.S9 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 S0.00 $0.00 $0.00 $474.59 $47.77 $522.36 S0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0,00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $S22.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.S9 $47.77 $S22.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.S9 $47.77 $522.36 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $474.S9 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 S0.00 $0.00 $0.00 $474.59 $47.77 $522.36 S0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $S22.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 S0.00 $0.00 $0.00 $474.59 $47.77 $522.36 Equivalent Assc.:ssments Tax Reference No. Lot No. Units PanA Part B Total R310599 41 l $6,394 so $6,394 R310600 42 l $6,394 so $6,394 R3I060l 43 I $6,394 $0 $6,394 R310602 44 I $6,394 $0 $6,394 R3l0603 45 I $6,394 $0 $6,394 R310604 46 I $6,394 $0 $6,394 R3l0605 47 I Prepaid $0 $0 R310606 4g 0 $0 $0 $0 R3l0607 49 2.29 Prepaid $0 $0 R310608 50 2.29 $14,643 $0 $14,643 R310609 51 2.29 $14,643 $0 $14,643 R3106l0 52 2.29 $14,643 $0 $14,643 R3l06ll 53 2.29 $14,643 $0 $14,643 R3106l2 54 1.66 $10,614 $0 $10,614 R3106l3 55 1.66 $10,614 $0 $10,614 R3106l4 56 1.66 $10,614 so SI0,614 R3l06l5 57 1.66 $10,614 $0 $10,614 R3106l6 58 0 $0 so $0 R310622 59 0 $0 $0 $0 R310623 60 1.66 $10,614 $0 $10,614 R310624 61 1.66 $10,614 $0 $10,614 R310625 62 1.66 $10,614 $0 $10,614 R310626 63 1.66 $10,614 $0 $10,614 R310627 64 I $6,394 $0 $6,394 R310628 65 I Prepaid $0 $0 R3l0629 66 I Prepaid $0 $0 R3!0630 67 I $6,394 $0 $6,394 R3l063I 68 I $6,394 $0 $6,394 R310632 69 1.66 SI0,614 $0 $10,614 R3l0633 70 I $6,394 $0 $6,394 R3l0634 71 I Prepaid so $0 R3l0635 72 I Prepaid $0 $0 R3l0636 73 I $6,394 $0 $6,394 R3l0637 74 1.66 Prepaid $0 $0 R3l0638 75 2.29 $14,643 $0 $14,643 R310639 76 2.29 $14,643 $0 $14,643 R3l0640 77 2.29 $14,643 $0 $14,643 R310641 78 1.66 $10,614 $0 $10,614 R3l0642 79 1.66 $10,614 $0 $10,614 R310643 80 1.66 $10,614 $0 $10,614 Ap~ndb: E ASSESSMENT ROLL Vintage Public Im provemeot District 2010 Summary Annual Installment Part A Collection P&I Coru Total $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $0.00 $0.00 S0.00 Prepaid Prepaid Prepaid $1,086.82 $109.38 $1,196.20 $1,086.82 $109.38 $1,196.20 $1,086.82 $109.38 $1,196.20 $1,086.82 $109.38 $1,196.20 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $1,086.82 $109.38 $1,196.20 $1,086.82 $109.38 $1,196.20 $1,086.82 $109.38 $1,196.20 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 E-2 Annual Installment Part B Total Collec1ion Collection P&I Costs Total P&I Costs Total $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0,00 Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 S0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $474.59 $47,77 $522.36 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 Equivalent Assessments Tax Reference No. Lot No. Units Pan A PartB R310644 81 1.66 $10,614 $0 R310645 82 1.66 $10,614 $0 R310646 83 1.66 $10,614 so R310647 84 2.29 $14,643 so R310648 85 2.29 $14,643 so R3!0649 86 1.66 $10,614 $0 R310650 87 2.29 $14,643 $0 R310651 88 0 $0 $0 R3!0652 89 2.29 $14,643 $0 R310653 90 I $6,394 $0 R310654 91 1.66 $10,614 $0 R310655 92 1.66 $10,614 $0 R310656 93 I $6,394 $0 R310657 94 1.66 $10,614 $0 R310658 95 1.66 Prepaid $0 R310659 96 1.66 $10,614 $0 R310660 97 1.66 $10,614 $0 R310661 98 1.66 $10,614 $0 R310662 99 1.66 $10,614 $0 R310663 100 1.66 $10,614 $0 R310664 101 2.29 $14,643 $0 R310665 102 1.66 $10,614 $0 R310666 103 1.66 $10,614 $0 R310667 104 1.66 $10,614 $0 R310668 105 1.66 $10,614 so R310669 106 1.66 $10,614 so R310670 107 I $6,394 $0 R310671 108 1.66 $10,614 $0 R310672 109 1.66 Prepaid $0 R310673 110 1.66 $10,614 $0 R310674 111 1.66 $10,614 $0 R314854 112 I $6,394 Prepaid R314855 113 I $6,394 Prepaid R314856 114 1 $6,394 Prepaid R314857 115 1 $6,394 Prepaid R314858 116 1 $6,394 Prepaid R314859 117 1 $6,394 Prepaid R3l4860 118 1.66 $10,614 $10,758 R314861 119 I $6,394 Prepaid R314862 120 1 $6,394 Prepaid Total $10,614 $10,614 $10,614 $14,643 $14,643 $10,614 $14,643 $0 $14,643 $6,394 $10,614 $10,614 $6,394 $10,614 $0 $10,614 $10,614 $10,614 $10,614 $10,614 $14,643 $10,614 $10,614 $10,614 $10,614 $10,614 $6,394 $10,614 $0 $10,614 $10,614 $6,394 $6,394 $6,394 $6,394 $6,394 $6,394 $21,372 $6,394 $6,394 Appendix I ASSESSMENT ROLL Vintage Public Improvement District 2010 Summary Annual Installment Part A Collection P&I Costs Total $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $1,086.82 $109.38 Sl,196.20 $1,086.82 $109.38 $1,196.20 $787.83 $79.29 $867.12 $1,086.82 $109.38 $1,196.20 $0.00 $000 $0.00 $1,086.82 $109.38 $1,196.20 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $474,59 $47.77 $522.36 $787.83 $79,29 $867.12 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $1,086.82 $109.38 $1,196.20 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 E-3 Annual Installment Part B Total Collection Collection P&I Costs Total P&I Costs Total $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 S79.29 $867.12 $0.00 $0.00 $0.00 $787.83 S79.29 $867.12 $0.00 $0.00 $0.00 Sl,086.82 $109.38 $1,196.20 $0.00 $0.00 S0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0,00 $0,00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 S0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 $474.59 $47.77 $522.36 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid S0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $0.00 $0.00 $0,00 $787.83 $79.29 $867.12 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Equivalent Assessments Tax Reference No. Lot No. Units Part A PartB R314863 121 1 $6,394 Prepaid R314864 122 I $6,394 Prepaid R314865 123 2.29 $14,643 $14,840 R314866 124 1.66 $10,614 $10,758 R314867 125 I $6,394 $6,481 RJl4868 126 I $6,394 Prepaid R314869 127 1.66 $10,614 Prepaid R3l4870 128 1 $6,394 Prepaid R314871 129 1.66 $10,614 Prepaid R314872 130 2.29 $14,643 Prepaid R314873 131 0 $0 $0 R314874 132 0 $0 $0 R314875 133 0 $0 $0 R314876 134 0 $0 $0 R314877 135 1.66 $10,614 $10,758 R314878 136 I $6,394 Prepaid R3l4879 137 1.66 $10,614 Prepaid RJ14880 138 I $6,394 Prepaid R314881 139 1.66 $10,614 Prepaid R314882 140 2.29 $14,643 $14,840 R314883 141 1.66 $10,614 Prepaid R314884 142 1 $6,394 $6,481 R314885 143 1.66 $10,614 $10,758 R314886 144 I $6,394 $6,481 R314887 145 1.66 $10,614 Prepaid R314888 14{; 2.29 $14,643 $14,840 R314889 147 I $6,394 Prepaid R314890 148 1 $6,394 Prepaid R314891 149 I $6,394 Prepaid RJ 14892 150 I $6,394 Prepaid R314893 151 1.66 $10,614 Prepaid R314924 152 I $6,394 Prepaid R314894 153 I $6,394 Prepaid R314895 154 I $6,394 Prepaid R314896 155 1.66 $10,614 $10,758 R3l4897 156 1.66 $10,614 Prepaid R314898 157 1.66 $10,614 SI0,758 R3l4899 158 1.66 $10,614 $10,758 RJl4900 159 I $6,394 Prepaid R314901 160 1.66 $10,614 $10,758 Total $6,394 $6,394 $29,483 $21,372 $12,875 $6,394 $10,614 $6,394 $10,614 $14,643 so $0 $0 $0 $21,372 $6,394 $10,614 $6,394 $10,614 $29,483 $10,614 $12,875 $21,372 $12,875 $10,614 $29,483 $6,394 $6,394 $6,394 $6,394 $10,614 $6,394 $6,394 $6,394 $21,372 $10,614 $21,372 $21,372 $6,394 $21,372 Appendix[ ASSESSMENT ROLL Vintage Public Improvement District 2010 Summary Annual Installment Part A Collection P&I Costs Total $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 Sl,086.82 $109.38 $1,196.20 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $474.59 $47.77 $S22.36 $787.83 $79.29 $867.12 $1,086.82 $109.38 $1,196.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0,00 $0.00 $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $1,086.82 $109.38 $1,196.20 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $1,086.82 $109.38 $1,196.20 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474,59 $47.77 $522.36 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 E-4 Annual Installment Part B Total Collection Collection P&I Costs Total P&I Costs Total Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 $1,110.48 $163.26 $1,273.74 $2,197.30 $272.64 $2,469.94 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 $484.92 $71.29 $556.22 $959.52 $119.06 $1,078.58 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $787 &3 $79.29 $867.12 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 Prepaid Prepaid Prepaid $1,086.82 $109.38 $1,196.20 S0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0,00 $0.00 $0.00 $0.00 $0,00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 Prepaid Prepaid Prepaid $474.59 $47.77 $S22.36 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 Prepaid Prepaid Prepaid $474.S9 $47.77 $522.36 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $1,110.48 $163.26 $1,273.74 $2,197.30 $272.64 $2,469.94 Prepaid Prepaid Prepaid $787.&3 $79.29 $867.12 $484.92 $71.29 $556.22 $959.52 $119.06 $1,078.58 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 $484.92 $71.29 $556.22 $959.52 $119.06 $1,078.58 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $1,110.48 $163.26 $1,273.74 $2,197.30 $272.64 $2,%9.94 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 Equivalent Assessments Tax Reference No. Lot No. Units Part A PartB R314902 161 0 $0 $0 R314903 162 1.66 $10,614 Prepaid R314904 163 1.66 $10,614 Prepaid R314905 164 1.66 $10,614 $10,758 R314906 165 I $6,394 Prepaid R314907 166 1.66 $10,614 Prepaid R314908 167 1.66 $10,614 $10,758 R314909 168 1.66 $10,614 Prepaid R314910 169 1.66 $10,614 Prepaid R31491 I 170 I $6,394 $6,481 R3!4912 171 I $6,394 $6,481 R314913 172 1 $6,394 $6,481 R314914 173 1 $6,394 $6,481 R314925 174 1 $6,394 $6,481 R314915 175 1.66 $10,614 $10,758 R314916 176 1.66 $10,614 $10,758 R314917 177 I $6,394 Prepaid R314918 178 I $6,394 Prepaid R314919 179 1 $6,394 Prepaid R314926 180 I $6,394 $6,481 R314920 181 1.66 $10,614 Prepaid R314921 182 I $6,394 $6,481 R314922 183 1 $6,394 Prepaid R314923 184 1.66 $10,614 Prepaid R311999 106.38 $680,212 $689,400 Total 342.89 $2,114,041 $927,819 Total $0 $10,614 $10,614 $21,372 $6,394 $10,614 $21,372 $10,614 $10,614 $12,875 $12,875 $12.875 $12,875 $12,875 $21,372 $21,372 $6,394 $6,394 $6,394 $12,875 $10,614 $12,875 $6,394 $10,614 $1,369,612 $3,041,860 Appendix E ASSESSMENT ROLL Vintage Public Jmpro\lCment District 2010 Summary Annual Installment Part A Collection P&l Costs Total $0.00 $0.00 $0.00 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $474.59 $47.77 $522.36 $474.59 $47.77 $522.36 $787.83 $79.29 $867.12 $50,557.39 $5,081.26 $55,638.65 $156,980.52 $15,792.11 $172,772.63 E-5 Annual Installment Part B Total Collection Collection P&I Costs Total P&I Costs Total $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $484.92 $71.29 $556.22 $9S9.52 $119.06 $1,078.58 $484.92 $71.29 $556.22 $959.52 $119.06 $1,078.58 $484.92 $71.29 $556.22 $959.S2 $119.06 $1,078.58 $484.92 $71.29 $556.22 $959.S2 $119.06 $1,078.58 $484.92 $71.29 $556.22 $959.52 $1l9.06 $1,078.58 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 $804.98 $118.35 $923.32 $1,592.80 $197.64 $1,790.44 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $474.59 $47.77 $522.36 $484.92 $71.29 $556.22 $959.52 $119.06 $1,078.58 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $484.92 $71.29 $5S6.22 $959.52 $119.06 $1,078.58 Prepaid Prepaid Prtpflid $474.59 $47.77 $522.36 Prepaid Prepaid Prepaid $787.83 $79.29 $867.12 $51,599.30 $7,584.21 $59,183.51 $102,156.69 $12,665.47 $114,822.15 $69,439.68 $10,207.10 $79,646.78 $226,420.20 $25,999.21 $252,419.41 Ordinance No. 2010-00075 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310559 Improvement Area 1 Lot No. Phase Assessment Part A PartB Total Annual Installment: $0.00 $0.00 $0.00 Part A PartB 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 $0 $0 $0 $0 $0 $0 so $0 $0 2 $0 $0 so $0 $0 $0 $0 $0 $0 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 so $0 $0 $0 $0 $0 $0 $0 $0 5 $0 $0 $0 so $0 $0 $0 $0 $0 6 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 $0 $0 $0 $0 $0 $0 $0 $0 so 9 $0 so $0 $0 so $0 $0 $0 $0 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 II $0 $0 $0 $0 so $0 $0 $0 $0 12 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 $0 so $0 $0 $0 $0 so $0 $0 14 $0 so $0 $0 $0 $0 so $0 $0 15 $0 $0 so $0 $0 $0 so so $0 16 $0 $0 so $0 $0 $0 $0 so $0 17 $0 $0 $0 $0 $0 $0 $0 so $0 18 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 so $0 so $0 $0 $0 $0 so $0 22 $0 $0 $0 so $0 $0 $0 so $0 23 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 $0 $0 $0 $0 $0 so $0 $0 $0 25 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 $0 $0 $0 $0 $0 so $0 $0 $0 27 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 $0 $0 $0 $0 $0 $0 $0 $0 $0 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tu Reference ID No. R11Mn0 Improvement Area Lot No. 2 Phase 1 Assessment Part A PartB Total Annual fnstallmcnt: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 so $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 so so $669 $64 $733 26 $679 $65 $744 $0 so so $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 so $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public: Improvement District Tax Reference ID No. R3l0561 Improvement Area 1 Lot No. 3 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 so $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 JI $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 so $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $S7 $6S1 18 $603 $S8 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 564 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 so $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310562 Improvement Area I Lot No. 4 Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 so $0 $475 $46 $521 3 $4B2 $46 $529 $0 so $0 $482 $46 $529 4 $489 $47 $536 $0 so $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $S1 $578 $0 $0 $0 $527 $51 $578 10 $535 $S1 $587 $0 $0 $0 $535 $SI $587 II $543 $52 $S95 $0 $0 $0 $543 $52 $595 12 $5S1 $53 $604 $0 $0 $0 $S51 $S3 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $S16 $55 $632 $0 $0 $0 $576 $55 $632 16 $S8S $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 so $640 $62 $701 23 $649 $62 $712 $0 $0 so $649 $62 $712 24 $659 $63 $723 $0 so $0 $659 $63 $723 25 $669 $64 $733 $0 so $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310563 Improvement Area I Lot No. 5 Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 so $0 $543 $52 $595 12 $551 S53 $604 $0 $0 $0 S55I $53 $604 13 $560 $54 $613 $0 $0 $0 S560 $54 $613 14 $568 $55 $623 $0 so $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 S585 $56 $641 $0 so $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 S58 $661 19 $612 $S9 $671 $0 $0 $0 $612 SS9 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 S681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 so so $0 $669 $64 $733 26 $679 $65 $744 $0 $0 so $679 $65 $744 27 $689 $66 $756 $0 so $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310564 Improvement Area I Lot No. 6 Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 so $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 S57 $651 $0 $0 so $594 $57 $651 18 $603 $58 $661 $0 so so $603 $58 $661 19 S612 $59 $671 $0 $0 $0 $612 S59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 so $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 so $0 $0 $649 $62 $712 24 $659 $63 $723 so $0 $0 $659 $63 $723 25 $669 $64 $733 so $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 so $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 so $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310565 Improvement Area I Lot No. 7 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 so $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 so $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $S61 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $59S 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 so $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 so $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 so $659 $63 $723 25 $669 $64 $733 $0 $0 so $669 $64 $733 26 $679 $65 $744 $0 $0 so $679 $65 $744 27 $689 $66 $756 $0 $0 so $689 $66 $756 28 $700 $67 $767 $0 $0 so $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310566 Improvement Area I Lot No. 8 Phase l Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310567 Improvement Area I Lot No. 9 Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collec1ion Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $S36 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $S12 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $SO $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $SI $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $516 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $6S1 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $6:59 $63 $723 $0 $0 $0 $6:59 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310568 Improvement Area I Lot No. 10 Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PanB 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 $475 $41 $516 so so $0 $475 $41 $516 2 $475 $46 $523 so $0 $0 $477 $46 $523 3 $482 $46 $529 so $0 $0 $484 $46 $531 4 $489 $47 $536 so $0 $0 $491 $47 $539 5 $497 $48 $544 so $0 $0 $499 $48 $547 6 $504 S48 $553 $0 $0 so $506 $48 $555 7 $512 $49 $561 $0 $0 $0 $514 $49 $563 8 $519 $50 $569 $0 $0 $0 $522 $50 $572 9 $527 $51 S578 $0 $0 $0 S529 $51 $580 10 $535 $51 $587 $0 $0 so $537 $51 $589 I 1 $543 $52 $595 $0 $0 so $545 $52 $598 12 $551 $53 $604 $0 $0 so $554 S53 $607 13 $560 $54 $613 $0 so so $562 $54 $616 14 $568 $55 $623 so so so $570 $55 $625 15 $576 $55 $632 $0 $0 $0 $579 S55 $634 16 $585 $56 $641 so $0 $0 $588 $56 $644 17 $594 $57 $651 $0 $0 $0 $596 S57 $654 18 $603 $58 $661 so so $0 $605 $58 $663 19 S612 $59 $671 $0 $0 $0 $614 $59 $673 20 $621 $60 $681 so $0 $0 $624 $60 $683 21 $630 $61 $691 $0 $0 $0 $633 $61 $694 22 $640 S62 $701 $0 $0 $0 $643 $62 $704 23 $649 $62 $712 $0 $0 $0 $652 $62 $715 24 $659 $63 $723 so $0 $0 $662 $63 $725 25 $669 $64 $733 $0 so $0 $672 $64 $736 26 $679 $65 $744 $0 $0 so $682 $65 $747 27 $689 $66 $756 $0 $0 so $692 $66 $758 28 $700 $67 $767 $0 $0 so $703 $67 $770 29 $710 $68 $778 $0 $0 so $713 $68 $781 30 $721 $69 $790 $0 so $0 $724 $69 S793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310569 Improvement Area I Lot No. II Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 so $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310570 Improvement Area 1 Lot No. 12 Phase Assessment Part A Part B Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Co!IC(:tion Principal Co!IC(:tion Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Tolal I $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 so $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 so $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 so $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 so $568 $55 $623 15 $576 $55 $632 $0 $0 so $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 so $679 $65 $744 27 $689 $66 $756 $0 $0 so $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R::110.571 Improvement Area Lot No. 13 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and In1erest Costs Total I $475 $41 $516 $0 $0 $0 $475 $41 $S16 2 $475 $46 $521 $0 so $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $S69 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 IO $535 $51 $587 $0 $0 $0 $535 $5 I $587 11 $543 $52 $595 $0 $0 so $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 IS $576 $55 $632 $0 $0 so $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $51 $651 $0 $0 $0 $594 $S7 $6S1 18 $603 $58 $661 so $0 $0 $603 $58 $661 19 $612 $S9 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 S67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 so $0 $710 $68 $778 30 $721 $69 $790 so $0 $0 $721 $69 $790 EJ.bibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310572 Improvement Area I Lot No. 14 Phase I Assessment Pan A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PanB Total Annual Annual Annual Calendar Principal Colleclion Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $S16 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $51 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310573 Improvement Area 1 Lot No. 15 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394,00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $4) $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 so $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $SI $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 so $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Publit Improvement District Tax Reference ID No. R310574 Improvement Area I Lot No. 16 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $4) $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 so $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $S44 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $S1 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $S43 $52 $595 so $0 $0 $543 $52 $595 12 $551 $53 $604 so $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $S4 $613 14 $568 S55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $S9 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 so $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 S700 $67 $767 so $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 S778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Publk Improvement District Tax Reference ID No. R310575 Improvement Area I Lot No. 17 Phase 1 Assessment Part A PartB Total Annual lnstallm ent: $6,394.00 $0.00 $6,394.00 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 so $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 so $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 so $0 $535 $51 $587 11 $543 $52 $595 $0 so $0 $543 $52 $595 12 $551 $53 $604 $0 $0 so $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 so $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 so $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 so $0 $0 $679 $65 $744 27 $689 $66 $756 so $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Publi( Improvement Distrid Tax Reference ID No. R310576 Improvement Area 1 Lot No. 18 Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 so $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 so $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 so $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310577 Improvement Area 1 Lot No. 19 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 s $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $SI $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 so $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 21 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310578 Improvement Area I Lot No. 20 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $SI $578 10 $535 $51 $587 $0 $0 $0 $535 $SI $587 II $543 $52 $S95 $0 $0 so $543 $52 $S95 12 $5S1 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 so $0 $0 $560 $54 $613 14 $568 $S5 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $S85 $56 $641 so $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $S9 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 so $0 $0 $649 $62 $712 24 $659 $63 S723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 S679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $1S6 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 so $0 $7IO $68 $778 30 S721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310579 Improvement Area 1 Lot No. 21 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Pan A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 so $0 $535 $51 $587 II $543 $52 $595 $0 so $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $S4 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $S5 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310580 Improvement Area I Lot No. 22 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 S536 so $0 so $489 $47 $536 5 $497 $48 $544 so $0 so $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 so $0 so $527 $51 $578 10 $535 $51 $587 $0 so $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 so $560 $54 $613 14 $568 $55 $623 so $0 so $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 S632 16 $585 $56 $641 $0 $0 so $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 S661 $0 $0 so $603 $58 $661 19 $612 $59 $671 so so so $612 $59 $671 20 $621 $60 $681 $0 so so S621 S60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $6S9 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 so $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 so $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310581 Improvement Arca I Lot No. 23 Phase I Assessment Part A PartB Total Annual Installment $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Colle<:tion Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 so $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 so $0 $512 $49 $561 8 $519 $50 $569 $0 so $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 so $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 so $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 so $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R11n~R? Improvement Area Lot No. 24 Phase Assessment Part A Part B Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PanB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and l01erest Costs Total $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 so $0 $0 $489 $47 $536 5 $497 $48 $544 so $0 so $497 $48 $544 6 $504 $48 $553 so $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 so $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 so so $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 ll $543 $52 S595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 so $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 IS $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 so $621 $60 S681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 so $0 so $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 S723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 S679 $65 $744 27 $689 S66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 S790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District TIIX Reference ID No. R310583 Improvement Area I Lot No. 25 Phase I Assessment Part A PartB Total Annual lnstllllment: $10,614.00 $0.00 $10,614.00 Pan A PanB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Totlll and lnterest Costs Total and Interest Costs Totlll $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 so $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 so $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $IOI $1.147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 SI, 182 $0 $0 $0 $1,078 $)04 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 so $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $ll3 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R1105&4 Improvement Area LotNo. 26 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 S46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 so $0 $0 $504 $48 $553 7 $512 $49 $561 so $0 so $512 $49 $561 8 $519 S50 S569 $0 $0 $0 $519 $50 $569 9 $527 $51 S578 $0 $0 so $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 so $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 so $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 so $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 so $0 $669 $64 $733 26 $679 $65 $744 $0 so $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 S710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage P11blic Improvement District Tax Reference ID No, R'llll<;&<; Improvement Area Lot No. 27 Phase I Assessment Part A Part B Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 w; $521 $0 $0 so $475 $46 $521 3 $482 w; $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $S35 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 so $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 so $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 so $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 so $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement Dishid Tax Reference ID No. R310586 Improvmic;nt Area I Lot No. 28 Phase Assessment Part A PartB Tolal Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PanB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $S53 $0 so $0 S504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 SSl $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 so so $0 $630 $61 $691 22 $640 $62 $701 so $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 so $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 S778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 so $721 $69 $790 EmibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l0587 Improvement Area I Lot No. 29 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 PartA PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 S475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 so $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 so $497 $48 $544 6 $504 $48 $553 so so $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 so $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $S3 $604 13 $560 $54 $613 $0 $0 so $560 $54 $613 14 $568 $55 $623 so $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $58S $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 so $0 $621 $60 $681 21 $630 $61 $691 $0 so $0 $630 $61 $691 22 $640 $62 $701 $0 so $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement Distrid Tax Reference ID No. R310588 Improvement Area 1 Lot No. 30 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 S604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $516 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 so $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 S59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 so so $710 $68 $778 30 $721 $69 $790 $0 so so $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Publif: Improvement District Tax Reference ID No. R310589 Improvement Axea I Lot No. 31 Phase I Assessment Part A PartB Total Annual Installment: $0.00 $0.00 $0.00 Pan A PartB 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 $0 $0 $0 $0 2 $0 $0 $0 $0 $0 $0 so $0 $0 3 $0 $0 $0 $0 $0 $0 so so $0 4 so $0 $0 $0 so $0 $0 $0 $0 5 so $0 $0 $0 $0 $0 $0 $0 so 6 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 $0 $0 IO $0 $0 $0 $0 $0 $0 $0 $0 $0 II $0 $0 $0 $0 $0 $0 $0 $0 $0 12 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 $0 $0 $0 $0 $0 so so $0 $0 23 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 $0 $0 $0 $0 $0 $0 so $0 $0 25 $0 $0 $0 $0 $0 $0 so $0 $0 26 $0 $0 $0 $0 $0 so so $0 $0 27 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 $0 so $0 $0 so $0 $0 $0 $0 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310590 Improvement Area I Lot No. 32 Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 S0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 so $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 so $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 so $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 so $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 so $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R'.ll0:'i91 Improvement Area Lot No. 33 Phase l Assessment Part A Part B Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 so $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 so $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $SO $569 $0 $0 $0 $519 $50 S569 9 $527 $51 $578 $0 $0 $0 $521 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 S595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 so S551 $53 $604 13 S560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 S576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 S56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 so $0 $603 $58 $661 19 $612 $59 $671 $0 so $0 $612 S59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 so $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 so $0 $0 $689 $66 $756 28 $700 $67 $767 so $0 $0 $700 $67 $767 29 $710 $68 S778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3!0592 Improvement Area 1 Lot No. 34 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and lnte:resl Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $516 $0 $0 so $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 so $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 so $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 so $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 so $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 so $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 so so $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 so $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 EJJ:hibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310593 Improvement Area I Lot No. 35 Phase I Assessment Part A PartB Total Annual lnstallment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 S46 $521 $0 $0 $0 $475 $46 $521 3 $482 S46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $S36 5 $497 $48 $544 $0 $0 so $497 $48 $S44 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 so $512 $49 $S61 8 $519 $50 $569 $0 $0 so $519 $50 $569 9 $S27 $51 $578 $0 $0 $0 $527 $51 $578 10 $53S $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $5S $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 so $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 so $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No, R310594 Improvement Area I Lot No. 36 Phase I Assessment Part A PartB Total Annual Installment: $6,394,00 $0,00 $6,394,00 Part A PanB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $47S $46 $S21 $0 $0 $0 $47S $46 $521 3 $432 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 so $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $S51 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $S4 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 so $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310595 Improvement ~a I Lot No. 37 Phase Assessment Part A Part 8 Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 S41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 so $475 $46 $521 3 $482 $46 $529 $0 $0 so $482 $46 $529 4 $489 $47 $536 $0 $0 so $489 $47 $536 5 $497 $48 $544 $0 $0 so $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 S50 $569 9 $521 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 so $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 so $0 so $560 $54 $613 14 $568 $55 $623 so $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 so $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310596 Improvement Area 1 Lot No. 38 Phase Assessment Part A PartB Total AMual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $4{j $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 so so $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 so $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 IS $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 so $585 $56 $641 17 $594 $57 $6S1 $0 $0 so $594 $57 $651 18 $603 $58 $661 $0 $0 so $603 $58 $661 19 $612 $59 $671 $0 so so $612 $S9 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 so $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 so $0 $0 $669 $64 $733 26 $679 $65 $744 so $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R~I0597 Improvement Area Lot No. 39 Phase Assessment Part A PartB Total Annual Installment $6,394.00 $0.00 $6,394.00 Pan A PartB Total Annual Annual Annual Calendar Principal Collec1ion Principal Collection Principal Collection Year Year and Interest Costs Total and lnterest Costs Total and Interest Costs Total 1 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 so $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 so $535 $51 $587 I I $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 S6l3 14 $568 $55 $623 $0 $0 $0 $568 $5S $623 15 $576 $55 $632 so $0 $0 $576 $55 $632 16 $585 $56 S641 $0 $0 so $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 so $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 S60 S681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 so $0 $669 $64 $733 26 $679 $65 $744 so $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 so $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 so $0 so $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310598 Improvement Area 1 Lot No. 40 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $415 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 so $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 so $543 $52 $595 12 $551 $53 $604 $0 $0 so $5S1 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $S94 $57 $651 $0 $0 $0 $S94 $57 $651 18 $603 $58 $661 $0 so $0 $603 $58 $661 19 $612 $59 $671 so $0 $0 $612 $59 $671 20 $621 $60 $681 so $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $7IO $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310599 Improvement Area I Lot No. 41 Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 PanA 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 JO $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 so $543 $52 $595 12 $551 $53 $604 $0 $0 so $551 $53 $604 13 $560 $54 $613 $0 $0 so SS60 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 so $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 so $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 so so $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 so $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310600 Improvement Area I Lot No. 42 Phase l Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Pan A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 so $0 $512 $49 $561 8 $519 $50 $569 $0 so $0 $519 $50 $569 9 $527 $51 $578 $0 so $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $59S 12 $551 $53 $604 $0 so so $551 $53 $604 13 $S60 $54 $613 $0 so $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 so $0 $585 $56 $641 17 $594 $57 $651 so so $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 so $0 so $612 S59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 so $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 so $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310601 Improvement Area I Lot No. 43 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Tola! and Interest Costs Tola! and Interest Costs Total I $415 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 so so $0 $475 $46 $521 3 $482 $46 $529 so $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 so $489 $47 $536 5 $497 $48 $544 $0 $0 so $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 so $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $S95 12 $551 $53 $604 $0 $0 $0 $5S1 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 so $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $51 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 so $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 so $669 $64 $733 26 $679 $65 $744 $0 $0 so $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310602 Improvement Area I Lot No. 44 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PanB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 so $0 $0 $482 $46 $529 4 $489 $47 $536 so $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $SO $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $S3 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 so $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 ExbibitD ASSESSMENT ROLL Vintage PubUc lmprovemHt District Tax Reference ID No. R':U0n01 Improvement Area Lot No. 45 Phase I Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $415 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 so $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 so $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 so $527 $51 $578 IO $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 so $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 so $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Puhlil: Improvement District Tax Reference lD No. R310604 Improvement Area 1 Lot No. 46 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 S0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 S544 $0 so $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 S512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 so $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 so $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 so $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 so $0 $630 $61 $691 22 $640 $62 $701 $0 so $0 $640 $62 $701 23 $649 $62 $712 $0 so $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 so $0 $669 $64 $733 26 $679 $65 $744 $0 so $0 $679 $65 $744 27 $689 $66 $756 so $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310605 Improvement Area I LolNo. 47 Phase I Assessment Part A PartB Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid II Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepmd Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepmd Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid E11hibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3!0606 Improvement Area 1 Lot No. 48 Phase Assessment Part A PattB Total Annual Installment: $0.00 $0.00 $0.00 Part A PartB 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 $0 $0 $0 $0 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 $0 $0 $0 $0 so $0 $0 $0 so 5 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 $0 $0 $0 $0 so $0 $0 $0 $0 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 $0 $0 $0 $0 $0 $0 so so $0 13 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 $0 $0 $0 $0 $0 so $0 $0 $0 18 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 so $0 so $0 $0 $0 $0 $0 $0 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 $0 $0 $0 $0 $0 $0 $0 $0 so 22 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 $0 $0 $0 $0 $0 $0 $0 $0 so 24 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 $0 $0 $0 so $0 $0 $0 $0 $0 27 $0 $0 $0 so so $0 $0 $0 $0 28 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 $0 $0 $0 $0 $0 $0 so $0 $0 30 $0 $0 $0 $0 $0 $0 $0 $0 $0 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l0607 Improvement Area I Lot No. 49 Phase I Assessment Part A PartB Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid IS Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid E1thibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310608 Improvement Area I Lot No. 50 Phase Assessment Part A PartB Total Annual Installment: $14,643.00 $0,00 $14,643.00 Part A PartB 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 $1,088 $94 $1,182 $0 so $0 $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 so $0 $1,088 $105 $1,192 3 $1,104 $106 Sl,210 $0 so $0 $1,104 $106 $1,210 4 Sl,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 $1,137 $109 $1,247 $0 $0 $0 $1,137 $109 $1,247 6 Sl,155 $Ill Sl,266 so $0 $0 $1,155 $111 $1,266 7 $1,172 S113 $1,285 $0 $0 $0 $1,172 $113 $1,285 8 $1,189 S114 $1,304 so $0 $0 $1,189 $114 $1,304 9 $1,207 $116 $1,323 so $0 $0 Sl,207 Sll6 $1,323 10 $1,225 $118 $1,343 $0 $0 so Sl,225 $118 $1,343 11 $1,244 $120 $1,363 $0 $0 so SI,244 $120 Sl,363 12 $1,262 $121 $1,384 $0 $0 so $1,262 $121 Sl,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 $123 Sl,405 14 $1,301 $125 $1,426 $0 so $0 $1,301 $125 $1,426 15 $1,320 $127 $1,447 $0 so $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 so $0 $1,340 $129 $1,469 17 $1,360 $131 Sl,491 $0 so $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 Sl,401 $135 $1,536 $0 $0 $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 so $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 so $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 so $0 so $1,465 $141 $1,606 23 $1,487 $143 $1,630 $0 $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 so $1,509 $145 $1,655 25 $1,532 $147 $1,679 $0 $0 so SI,532 $147 Sl,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 $0 $0 $0 $1,626 $156 $1,782 30 $1,650 $159 $1,809 $0 $0 $0 $1,650 $159 $1,809 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310609 Improvement Area I Lot No. 51 Phase Assessment Part A Part B Total Annual Installment: $14,643.00 $0.00 $14,643.00 Part A PartB 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 $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $105 $1,192 3 $1,104 $106 $1,210 $0 $0 $0 $1,104 $106 $1,210 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 $1,137 $109 $1,247 $0 $0 $0 $1,137 $109 $1,247 6 $1,155 $111 $1,266 $0 $0 $0 $1,155 $111 $1,266 7 $1,172 $113 $1,285 $0 $0 $0 $1,172 $113 $1,285 8 $1.189 $114 $1,304 $0 $0 so $1,189 $114 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 10 $1,225 $118 $1,343 $0 $0 $0 $1,225 $118 $1,343 II $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 $0 $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 $123 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 $125 $1,426 IS $1,320 $127 $1,447 $0 $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $1,340 $129 $1,469 17 $1,360 $131 $1,491 $0 $0 $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 $0 $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 $0 so $0 $1,465 $141 $1,606 23 $1,487 $143 $1,630 $0 $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 $145 $1,655 25 $1,532 $147 $1,679 $0 so $0 $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 $0 $0 $0 $).626 $156 $1,782 30 $1,650 $159 $1,809 $0 $0 $0 $1,650 $159 $1,809 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310610 Improvement Area 1 Lot No. 52 Phase 1 Assessment Part A PartB Total Annual Installment: Sl4,643.00 S0.00 $14,643.00 Pan A PartB 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 $1,088 $94 $1,182 $0 so so $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 so $1,088 $105 $1,192 3 $1,104 $106 $1,210 $0 $0 $0 $1,104 $106 $1,210 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 $1,137 $109 $1,247 $0 so $0 $1,137 $109 $1,247 6 $1,155 $111 $1,266 $0 so $0 $1,155 $111 $1,266 7 $1,172 $113 $1,285 $0 $0 $0 $1,172 $113 Sl,285 8 $1,189 $114 $1,304 $0 $0 $0 $1,189 $114 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 10 $1,225 $118 SU43 so $0 $0 $1,225 $118 $1,343 II $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 $0 $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 $123 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 Sl25 $1,426 IS $1,320 $127 $1,447 $0 $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $1,340 $129 $1,469 17 $1,360 $131 $1,491 $0 so so $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 so so $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 so $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 Sl,582 22 $1,465 $141 $1,606 $0 $0 $0 $1,465 $141 Sl,606 23 $1,487 $143 $1,630 $0 $0 so $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 $145 $1,655 25 $1,532 $147 Sl,679 so $0 $0 $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 $0 $0 $0 $1,626 $156 $1,782 30 $1,650 Sl59 $1,809 $0 $0 $0 $1,650 $159 $1,809 Exbibil D ASSESSMENT ROLL Vintage Publie lmpronment Distrid Tax Reference ID No. R310611 Improvement Area I Lot No. 53 Phase Assessment Part A PartB Total Annual Installment: $14,643.00 $0.00 $14,643.00 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 $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $105 $1,192 3 $1,104 $106 $1,210 $0 $0 $0 $1,104 $106 $1,210 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 $1,137 $109 $1,247 $0 $0 $0 $1,137 $109 $1,247 6 $1,155 $111 $1,266 $0 $0 $0 $1,155 $111 $1,266 7 $1,172 $113 $1,285 $0 $0 $0 $1,172 $113 $1,285 8 $1,189 $ll4 $1,304 $0 $0 $0 $1,189 SI 14 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 10 $1,225 $118 $1,343 $0 $0 $0 $1,225 $ll8 $1,343 11 $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 $0 so $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 so $0 $1,281 $123 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 $125 $1,426 15 $1,320 $127 $1,447 $0 $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $1,340 $129 $1,469 17 $1,360 $131 $1,491 $0 $0 $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 $0 $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 so $0 $0 $1,443 $139 $1,582 22 $1,%5 $141 $1,606 $0 $0 $0 $1,465 $141 $1,606 23 $1,487 $143 $1,630 $0 $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 Sl45 $1,655 25 $1,532 $147 $1,679 $0 $0 $0 $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 so $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 so $0 $0 $1,626 $156 $1,782 30 $1,650 $159 $1,809 $0 so $0 $1,650 $159 $1,809 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l0612 Improvement Area 1 Lot No. 54 Phase 1 Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 so $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 IO $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 so $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 IS $957 $92 $1,049 so $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 so $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 so $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 so $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 SI, 111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 EmibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310613 Improvement Area I Lot No. 55 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB Tola! Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Tola! 1 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 so $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 so $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 so $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 Sl, 182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 Sl,144 Sl 10 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 so so $1,196 $115 $1,311 Exbibil D ASSESSMENT ROLL Vintage Public lmprovemenl District Tax Reference ID No. R310614 Improvement Area l Loi No. 56 Phase I Assessment Part A PartB Total Annual Installment: $I0,614.00 S0.00 $10,614.00 Pan A PanB Tola! 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 S864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 S890 5 $825 $79 $904 so $0 $0 $825 $79 $904 6 $837 $80 $917 $0 so so $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 so $0 $0 $875 $84 $9S9 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1.033 $0 so $0 $943 $91 $1,033 15 $957 $92 $1,049 so $0 $0 $957 S92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 so $0 $1,001 $96 $1,097 19 $1,016 $98 $1, 113 $0 so $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $l08 $1,236 27 $1,144 $110 $1,254 $0 so $0 $1,144 $110 $1,254 28 $1,161 $ll2 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 SI,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage P11blic Improvement District Tax Reference ID No. R310615 Improvement Area I Lo1No. 57 Phase Assessment Part A PartB Total Annual lnslallmenl: $10,614.00 $0.00 $10,614.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and lnlerest Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 S877 $0 $0 $0 ssoo $77 $877 4 $812 $78 $890 $0 $0 $0 $812 S78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 S82 S93I 8 $862 S83 $945 $0 $0 so $862 $83 $945 9 $875 S84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 so $0 $929 $89 $1,018 14 $943 $91 $1,033 so $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 so $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $ I, 113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 Sl,078 $104 $1,182 so so so Sl,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,ll I $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 so $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310616 Improvement Area 1 Lot No. 58 Phase I Assessment Part A PartB Total Annual Installment: $0.00 $0.00 $0.00 Part A PartB 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 $0 $0 $0 $0 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 so $0 $0 $0 $0 $0 $0 $0 8 $0 $0 $0 $0 $0 $0 $0 so $0 9 $0 $0 $0 $0 $0 $0 so so $0 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 so $0 $0 so $0 $0 so $0 $0 12 $0 $0 $0 so $0 so $0 $0 $0 13 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 $0 so $0 $0 $0 $0 $0 $0 $0 18 $0 $0 $0 $0 $0 $0 $0 $0 so 19 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 $0 $0 $0 $0 $0 $0 $0 $0 so 21 $0 $0 $0 $0 $0 $0 so $0 $0 22 $0 $0 $0 $0 $0 $0 so so $0 23 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 $0 $0 $0 so $0 $0 $0 $0 $0 25 so $0 $0 $0 $0 $0 $0 $0 $0 26 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 $0 $0 $0 so so $0 $0 $0 $0 28 $0 $0 $0 $0 so $0 $0 $0 $0 29 $0 $0 $0 so $0 so $0 $0 $0 30 $0 $0 $0 $0 $0 $0 $0 $0 $0 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310622 Improvement Area 1 Lot No. 59 Phase Assessment Pan A PartB Total Annual lnstallmenl: $0.00 $0.00 $0.00 Part A PartB 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 $0 $0 $0 $0 $0 so so so $0 2 so $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $0 $0 $0 so $0 $0 $0 $0 4 $0 $0 $0 $0 so $0 $0 $0 $0 5 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 $0 $0 $0 $0 $0 $0 $0 $0 so 7 $0 $0 so $0 $0 $0 $0 $0 so 8 so $0 $0 $0 $0 $0 $0 $0 $0 9 so $0 $0 $0 $0 $0 so so $0 10 so $0 $0 $0 $0 $0 so so $0 II $0 $0 $0 $0 $0 so $0 $0 $0 12 $0 $0 $0 $0 $0 so $0 $0 $0 13 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 $0 so $0 $0 $0 $0 $0 $0 $0 17 $0 $0 $0 $0 $0 $0 $0 $0 so 18 so $0 so $0 $0 $0 so $0 $0 19 so $0 $0 $0 $0 $0 $0 so so 20 $0 $0 $0 so $0 $0 so $0 $0 21 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 $0 so so $0 $0 $0 $0 $0 $0 25 $0 $0 so $0 $0 $0 $0 $0 $0 26 $0 so so $0 $0 $0 $0 $0 so 27 $0 so $0 $0 $0 $0 $0 $0 $0 28 $0 $0 so so $0 $0 so $0 $0 29 so $0 $0 so $0 so $0 so $0 30 $0 $0 $0 $0 so so $0 $0 $0 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310623 Improvement Area I Lot No. 60 Phase Assessment Part A PartB Total Annual lnstallmenl: $10,614.00 $0.00 $10,614.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collec1ion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 so $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 so $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 S888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 Si,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 IS $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 so $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 so $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $!,Ill $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310624 Improvement Area 1 Lot No. 61 Phase I Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 so $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 so $986 $95 $1,081 18 $1,001 $96 $1,097 so $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $l08 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $1l5 $1,311 $0 $0 $0 $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R1l()li?:'i Improvement Area Lot No. 62 Phase I Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interesl Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 so $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 so $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 so $862 $83 $945 9 $875 $84 $959 $0 $0 so $875 $84 $959 JO $888 $85 $974 $0 $0 so $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 so $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 so $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $!,Ill $107 $1,217 26 $1,127 $108 $1,236 $0 so $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 SI,273 so $0 $0 $1,161 Sll2 $1,273 29 $1,179 $113 $1,292 so $0 $0 $1,179 $113 $1,292 30 $1,196 $115 Sl,311 $0 $0 $0 $1,196 $115 $1,311 E:dlibitD ASSESSMENT ROLL Vint:lge Public Improvement District Tax Reference ID No. R310626 Improvement Area I Lot No. 63 Phase Assessment Part A Part B Total Annual Installment $10,614.00 $0,00 $10,614.00 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 so $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 so $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 so $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 so $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,ll I $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $ll0 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $ll5 $1,311 $0 $0 $0 $1,196 $11S $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31062i Improvement Area Lot No. 64 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.0C Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $SIE 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 so $497 $48 $544 6 $504 $48 $553 $0 $0 so $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 JO $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 so $0 $543 $52 $595 12 $5S1 $S3 $604 $0 $0 $0 $5S1 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 so $594 $57 $651 18 $603 $58 $661 $0 so $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 so $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 so $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 so $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31062~ Improvement Area I Lot No. 65 Phase Assessment Part A PartB Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prq>aid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid s Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid II Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3!062S Improvement Area I Lot No. ~ Phase Assessment Part A Part B Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid IO Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid II Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid IS Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 PJq>aid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid E1hibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310630 Improvement Area Lot No. 67 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Ye:ar and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $S36 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 so $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 so $0 $0 $527 $51 $S78 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 so $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 so $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 so $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 so $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310631 Improvement Area 1 Lot No. 68 Phase Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal CoUection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 S46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $59S $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 so $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 . $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 so $679 $65 $744 27 $689 $66 $156 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 E:r.bibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference JD No. R310632 Improvement Area Lot No. 69 Phase Assessment Pan A PanB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Yem-and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 s $825 $79 $904 so $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 so $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 so $0 $0 $1,03 I $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 so $1.094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1.127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R.310633 Improvement Area Lot No. 70 Phase I Assessment PanA PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 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 $475 $41 $516 $0 so $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 so so $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 so $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $S19 $SO $569 9 $527 $SI $578 so $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 S595 $0 $0 $0 S543 $52 $595 12 SSSI SS3 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 so $0 $568 $55 $623 15 $576 $55 $632 $0 so $0 $576 S55 $632 16 $585 $56 $641 $0 so $0 $58S $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 so $0 $0 $603 $58 $661 19 $612 $59 $671 so $0 $0 $612 $59 $671 20 $621 $60 $681 so $0 so $621 $60 $681 21 $630 $61 $691 $0 $0 so $630 $61 $691 22 $640 $62 $701 so $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 so S649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 so $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public lmpl'(IYement District Tax Reference ID No. R310634 Improvement Area I Lot No. 71 Phase Assessment Part A PartB Total Annual htstallment: Prepaid $0.00 Prepaid Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid II Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid Eir.bibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310635 Improvement Area l Lot No. 72 Phase Assessment Part A PartB Total Annual Installment: Prepaid $0.00 Prepaic Part A PartB Total Annual Annual Aruma Calendar Principal Collection Principal Collection Principal CoUection Year Year and lnte:rcSI Costs Tola! and Interest Costs Total and Interest Costs Total I Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid II Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid ExbibitD ASSESSMENT ROLL Vintage Public Improvement Dislrid Tax Reference ID No. R310636 Improvement Area 1 Lot No. 73 Phase I Assessment Part A Part B Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 so $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 so $0 $543 $52 $595 12 $551 $53 $604 $0 so $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 so $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 so $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 so so $640 $62 S701 23 $649 $62 $712 $0 so so $649 $62 $712 24 $659 $63 $723 $0 $0 so $659 $63 $723 25 $669 $64 $733 so $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 $0 $0 $710 $68 $778 30 $721 $69 $790 so $0 $0 $721 $69 $790 E:s:hibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31063? Improvement Area I Lot No. 7~ Phase I Assessment Part A PartB Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid s Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid II Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid Exhibit D ASSESSMENT ROLL Vintage Public Improvemenl District Tax Reference ID No. R31063~ Improvement Area 1 Lot No. 75 Phase Assessment Part A PartB Total Annual Installment: $14,643.00 $0.00 $14,643.00 Part A PartB 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 $1,088 $94 $1,182 $0 $0 so $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $105 $1,192 3 $1,104 $106 $1,210 $0 $0 $0 $1,104 $106 $1,21( 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 $1,137 $109 $1,247 $0 $0 $0 $1,137 $109 $1,24? 6 $1,155 $111 $1,266 $0 $0 so $1,155 $111 $1,26~ 7 $1,172 $113 $1,285 $0 $0 $0 $1,172 $113 $1,285 8 $1,189 $114 $1,304 $0 $0 $0 $1,189 $114 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 IO $1,225 $118 $1,343 $0 $0 $0 $1,225 $118 $1,343 II $1,244 $120 $1,363 so $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 so $0 $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 so $1,281 $123 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 $125 $1,426 15 $1,320 $127 $1,447 $0 $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $1,340 $129 $1,469 17 $1,360 $131 $1,491 $0 $0 $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 $0 $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 $0 $0 $0 $1,465 $141 $1,606 23 $1,487 $143 $1,630 so $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 $145 $1,655 25 $1,532 $147 $1,679 $0 $0 $0 $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1.705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 $0 $0 $0 $1,626 $156 $1,782 30 $1,650 $159 $1,809 $0 $0 $0 $1,650 $159 $1,809 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310639 Improvement Area 1 Lot No. 76 Phase Assessment Part A PartB Total Annual Installment: $14,643.00 $0.00 $14,643.00 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 $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $105 $1,192 3 $1,104 $106 $1,210 $0 $0 $0 $1,104 $106 $1,210 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 $1,137 $109 $1,247 $0 $0 $0 $1,137 $109 $1,247 6 $1,155 $111 $1,266 $0 $0 $0 $1, 1S5 $111 $1,266 7 $1,172 $113 $1,285 $0 $0 $0 $1,172 $113 $1,285 8 $1,189 $114 $1,304 $0 $0 $0 $1,189 $ll4 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 10 $1,225 $118 $1,343 $0 $0 $0 $1,225 $118 $1,343 11 $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 $0 $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 $123 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 $12S $1,426 IS $1,320 $127 $1,447 $0 $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $1,340 $129 $1,469 17 $1,360 $131 $1,491 $0 $0 $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 so $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 $0 $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 $0 $0 $0 $1,465 $141 $1,606 23 $1,487 $143 $1,630 $0 $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 $145 $1,655 25 $1,532 $147 $1,679 $0 $0 so $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 $0 $0 $0 $1,626 $156 $1,782 30 $1,650 $159 $1,809 $0 $0 $0 $1,650 $159 $1,809 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31064-0 Improvement Area I Lot No. 77 Phase Assessment Part A PartB Total Annual Installment: $14,643.00 $0.00 $14,643.00 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 $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,18:i 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $105 $1,19:i 3 $1,104 $106 $1,210 so $0 $0 $1,104 $106 $1,21( 4 $I, 121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,W s $1,137 $109 $1,247 $0 $0 $0 $1,137 $109 $1,24i 6 $1,155 $111 $1,266 $0 $0 so $1,155 $111 $1,2~ 7 $1,172 $113 $1,285 $0 $0 $0 $1,172 $113 $1,285 8 $1,189 $114 $1,304 $0 $0 $0 $1,189 $114 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 10 $1,225 $118 $1,343 $0 $0 $0 $1,225 $118 $1,343 11 $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 $0 $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 $123 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 $125 $1,426 15 $1,320 $127 $1,447 so $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,%9 $0 $0 $0 $1,340 $129 $1,469 17 $1,360 $131 $1,491 $0 $0 $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 $0 $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 so $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 $0 $0 $0 $1,465 $141 $1,606 23 $1,487 $143 $1,630 $0 $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 $145 $1,655 25 $1,532 $147 $1,679 $0 $0 so $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 $0 $0 $0 $1,626 $156 $1,782 30 $1,650 $159 $1,809 $0 $0 $0 $1,650 $159 $1,809 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310641 Improvement Area I Lot No. 7B Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Yem: and Interest Costs Total and Interest Costs Total and Interest Costs Total $789 $68 $857 $0 $0 $0 S789 $68 S8S7 2 $789 $76 $864 $0 $0 $0 $789 $76 S864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 S84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 S974 $0 $0 $0 $888 $85 $974 11 S902 $87 S988 $0 $0 $0 S902 $87 $988 12 S915 $88 $1,003 $0 so $0 S915 $88 $1,00; 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,01! 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,03~ 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,04~ 16 $971 $93 $1,065 $0 $0 so $971 $93 Sl,o6.: 17 $986 $95 Sl,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 so $1,001 $96 $1,09~ 19 $1,016 $98 $1,113 so $0 $0 $1,016 $98 $1, II~ 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1, 13( 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1, 14i 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,16<1 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,195 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,2l'i 26 $1,127 $108 $1.236 $0 $0 $0 $1,127 $108 $1,23~ 27 $1,144 $ll0 $1,254 $0 so so $1,144 $ll0 $1,25~ 28 $1,161 $ll2 Sl,273 $0 $0 $0 $1,161 Sll2 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3I0642 Improvement Area 1 Lot No. 79 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 S77 $877 so $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 so $825 $79 $904 6 $837 $80 $917 $0 $0 $0 S837 $80 $917 7 S849 $82 $931 $0 $0 $0 S849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 S875 $84 $959 $0 so $0 $875 $84 $959 IO $888 $85 $974 $0 $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,00:0 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,0H 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 so $0 so $957 $92 $1,04S 16 $971 $93 $1,065 so $0 so $971 $93 $1,065 17 $986 S95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 so $1,001 $96 $1,09') 19 :U,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,13C 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 so $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 so $0 $0 Sl,111 $107 $1,217 26 $1,127 S108 $1,236 $0 $0 so $1,127 S108 $1,236 27 $1,144 $ll0 $1,254 $0 $0 $0 $1,144 $IIO $1,254 28 $1,161 Sll2 Sl,273 so $0 so $1,161 $ll2 Sl,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 so $1,196 $115 $1,311 Exbibil D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310643 Improvement Area I Lot No. 80 Phase 1 Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PanB 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 $789 $68 $857 $0 so $0 $789 $68 $857 2 $789 $76 $864 $0 so $0 $789 $76 $864 3 $800 $77 S877 $0 $0 $0 ssoo $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 S825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $815 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,00, 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,0U 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $951 $92 $1,049 $0 $0 $0 $957 $92 $1,045 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,09') 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,03 I $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 so $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 so $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 so $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $ll5 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310644 Improvement Area Lot No, 81 Phase Assessment Part A PanB Total Annual Instalhnent: $10,614.00 $0.00 $10,614.0C Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 lO $888 $85 $974 so $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 so $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 so $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 so $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 so $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 Ellhibit D ASSESSMENT ROLL Vintage Pnblic Improvement District Tax Reference ID No. R310645 Improvement Area Lo1No. 82 Phase Assessment Pan A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A Part B Tola! Annual Annual Annua Calendar Principal Collection Principal Collection Principal Collection Year Year and lnte~t Costs Total and Interest Costs Total and htterest Costs Tota 1 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 so $0 $0 $837 $80 $917 7 $849 $82 $931 so $0 so $849 $82 $931 8 $862 $83 $945 $0 $0 so $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 so $0 $915 $88 $1,00: 13 $929 $89 $1,018 $0 so $0 $929 $89 $1,011 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,03'. 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 so $0 so $986 $9S $1,081 18 $1,001 $96 $1,097 so $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 so $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 so $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,11 I $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 SU27 $108 $1,236 27 $1,144 $110 $1,254 $0 so $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 Sl 12 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 so $1,196 SllS Sl,31 I Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310646 Improvement Area I Lot No. 83 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.0C Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interc::st Costs Total and Interest Costs Total $789 $68 $857 $0 so so S789 S68 $857 2 $789 $76 $864 $0 $0 $0 S789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 so $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $9S $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 so $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 so $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 so $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 so $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 so $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 so $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310647 Improvement Area 1 Lot No. 84 Phase Assessment PanA PartB Total Annual Installment: $14,643.00 $0.00 $14,643.0C Part A PartB 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 $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $105 $1,192 3 $1,104 $106 $1,210 $0 $0 $0 $1,104 $106 $1,210 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 $1,137 $109 $1,247 $0 $0 $0 $1,137 $109 $1,247 6 $1,155 $1 II $1,266 $0 $0 $0 $1,ISS $111 $1,266 7 $1,172 $113 $1,285 $0 $0 $0 $1,172 $ll3 $1,285 8 $1,189 $114 $1,304 $0 $0 $0 $1,189 $114 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 10 $1,225 $118 $1,343 $0 $0 $0 $1,225 $118 $1,343 II $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 $0 $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 $123 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 $125 $1,426 15 $1,320 $127 $1,447 $0 $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $1,340 $129 $1,469 17 $1,360 $131 $1,491 $0 $0 $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 $0 $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 $0 $0 $0 $1,465 $141 $1,606 23 $1,487 $143 $1,630 $0 $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 $145 $1,655 25 $1,532 $147 $1,679 $0 $0 $0 $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 $0 $0 $0 $1,626 $156 $1,782 JO $1,650 $159 $1,809 $0 $0 $0 $1,650 $159 $1,809 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310648 Improvement Area I Lot No. 85 Phase Assessment Part A Part B Total Annual Installment: $14,643.00 $0.00 $14,643.0C Part A PartB Total Annual Annual Annual Calendar Principal C-Ollection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $l05 $1,192 3 $1,104 $106 $1,210 $0 $0 $0 $1,104 $106 $1,210 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 $1,137 $109 $1,247 $0 $0 so $1,137 $109 $1,247 6 $1,155 $111 $1,266 $0 $0 $0 $1,155 Sill $1,266 7 $1,172 $113 $1,285 $0 $0 $0 $1,172 $113 $1,285 8 $1,189 $114 $1,304 $0 $0 $0 $1,189 $114 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 10 $1,225 $118 $1,343 $0 $0 $0 $1,225 $118 $1,343 11 $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 $0 $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 $123 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 $125 $1,426 15 $1,320 $127 $1,447 so $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $1,340 $129 $1,469 17 $1,360 $131 $1,491 $0 $0 $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 $0 so $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 $0 $0 $0 $1,465 $141 $1,606 23 $1,487 $143 $1,630 $0 $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 $145 $1,655 25 $1,532 $147 $1,679 $0 $0 $0 $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1,705 27 $1,578 $152 $1,730 so $0 $0 $1,578 $152 $1,730 28 $1,602 $154 Sl,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 Sl,782 so $0 $0 $1,626 $156 $1,782 30 $1,650 $159 $1,809 so $0 $0 $1,650 $159 $1,809 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l0649 Improvement Arca I Lot No. 86 Phase Assessment PanA Part B Total Annual Installment; $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 so $0 so $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $87S $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 so $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $!,OH 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 so $0 $957 $92 $1,045 16 $971 $93 $1,065 $0 $0 so $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,09'i 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 Sl,13C 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,14'J 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,2l'J 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $!, 161 $112 Sl,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310650 Improvement Area Lot No. 87 Phase I Assessment Part A Part B Total Annual Installment: $14,643.00 $0.00 $14,643.00 Part A PartB 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 $1,088 $94 $1,182 $0 $0 so $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $105 $1,192 3 $1,104 $106 $1,210 $0 $0 $0 $1,104 $106 $1,210 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 51,137 $109 $1,247 $0 $0 $0 $1,137 $109 $1,247 6 $1,155 $111 $1,266 $0 $0 $0 $1,155 $111 $1,266 7 $1,172 $113 $1,285 $0 so $0 $1,172 $113 $1,285 8 $1,189 $114 $1,304 $0 $0 $0 $1,189 $114 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 10 $1,225 $118 $1,343 $0 $0 $0 $1,225 $ll8 $1,343 11 $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 so $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 $123 $1,405 14 $1,301 $125 $1,426 so $0 $0 $1,301 $125 $1,426 15 $1,320 $127 $1,447 so $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $1,340 $129 $1,469 17 $1,360 $131 $1,491 $0 $0 $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 so $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 $0 $0 $0 $1,465 $141 $1,606 23 $1,487 $143 $1,630 $0 $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 $145 $1,655 25 $1,532 $147 $1,679 $0 $0 $0 $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $ISO $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 so $0 $0 $1,626 $156 $1,782 30 $1,650 $159 $1,809 so $0 $0 $1,650 $159 $1,809 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R.3I0651 Improvement Area I Lot No. 8~ Phase Assessment Part A PartB Total Annual Installment: $0.00 $0.00 $0.00 Part A PartB Total Annual Annual Annual Calendar Principal CoUectioo Principal Collection Principal Collection Year Year and lntereS1 Costs Total and Interest Costs Total and Interest Costs Tota: I $0 $0 $0 $0 $0 $0 $0 $0 $0 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 $0 $0 $0 $0 $0 so $0 $0 $0 6 $0 $0 $0 $0 $0 so $0 $0 $0 7 $0 $0 $0 $0 $0 so $0 $0 $0 8 $0 so $0 $0 $0 $0 $0 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 II $0 $0 $0 $0 $0 $0 $0 $0 $0 12 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 $0 $0 $0 so $0 $0 $0 $0 $0 17 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 so $0 $0 $0 $0 $0 $0 $0 $0 19 $0 $0 $0 $0 $0 so $0 $0 $0 20 $0 so $0 $0 $0 $0 $0 $0 $0 21 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 $0 $0 $0 $0 $0 $0 $0 $0 so 24 $0 $0 so $0 $0 $0 so $0 $0 25 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 $0 $0 $0 so $0 $0 $0 $0 $0 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l0652 Improvement Area 1 Lot No. 89 Phase Assessment Part A Part B Total Annual Installment: $14,643.00 $0.00 $14,643.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Tota I $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $105 $1,192 3 $1,104 $106 $1,210 $0 $0 so $1,104 $106 $1,21{ 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,22E 5 $1,137 $109 $1,247 $0 $0 $0 $1,137 $109 Sl,24'i 6 $1.155 $111 $1,266 $0 $0 $0 $1,155 $111 $1,26~ 7 $1,172 $113 $1,285 $0 $0 $0 $1,172 $113 $1,285 8 $1,189 $114 $1,304 $0 $0 $0 $1,189 $114 $1,304 9 $1,207 $116 $1,323 $0 $0 $0 $1,207 $116 $1,323 IO $1,225 $118 $1,343 $0 $0 $0 $1,225 $118 $1,343 11 $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 $0 $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 Sl23 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 $125 $1,426 15 $1,320 $127 $1,447 so so so $1,320 SI27 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $1,340 SI29 $1,469 17 $1,360 $131 $1,491 $0 so $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 so $0 $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 $0 $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 $0 $0 $0 $1,465 $141 $1,606 23 $1,487 $143 Sl,630 $0 $0 $0 $1,487 $143 $1,630 24 $1,509 $145 $1,655 $0 $0 $0 $1,509 $145 $1,655 25 $1,532 $147 $1,679 $0 $0 $0 $1,532 $147 $1,679 26 $1,555 $150 $1,705 $0 $0 $0 $1,555 $150 $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 $1,626 $156 $1,782 $0 $0 $0 $1,626 $156 $1,782 30 $1,650 $159 $1,809 $0 $0 $0 $1,650 $159 $1,809 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3I0653 Improvement Area 1 Lot No. 90 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collec1ion Principal Collection Year Year and Interest Costs Total and Interest Costs Tolal and [nterest Costs Total $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 10 $535 $51 $587 $0 $0 $0 $535 $51 $587 II $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 so $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $S8 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 so so $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 so $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $7S6 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 so S7OO $67 $767 29 $710 $68 $778 so so $0 $710 $68 $778 30 S721 $69 S79O $0 $0 so $721 $69 $790 E~hibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310654 Improvement Area I Lot No. 91 Phase Assessment Part A Part B Total Annual Installment: $10,614.00 $0.00 $10,614.0C Part A PartB 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 $789 $68 $857 so $0 $0 $789 $68 $857 2 $789 $76 $864 so $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 so $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 so $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 so $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,IJl $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1.127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 so $1,179 $113 $1,292 30 $1,196 $115 $1,311 so $0 $0 $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement Distrid Ta,c Reference ID No. R310655 Improvement Area I Loi No. 92 Phase I Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 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 $789 $68 $857 $0 so $0 $789 $68 $857 2 $789 $76 $864 $0 so $0 $789 S76 $864 3 $800 $77 $877 $0 $0 $0 $800 S77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 II S902 $87 $988 $0 $0 so $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,00, 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,0I~ 14 $943 $91 $1,033 $0 $0 $0 $943 $91 Sl,033 15 $957 $92 SI,049 $0 so $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 SI,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 SI,03 I $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 SI04 $1,182 $0 $0 $0 $1,078 SI04 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,lll $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 so $0 so $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 so $0 $1,144 $IIO $1,254 28 $1,161 $112 $1,273 $0 so $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,1% $115 $1,311 ExhibitD ASSESSMENT ROLL Vintsge Public Improvement District Tax Reference ID No. R310656 Improvement Area I Lot No. 93 Phase 1 Assessment Part A PartB Total Annual Installment: $6,394.00 $0.00 $6,394.00 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 $415 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 $0 $0 $489 $47 $536 5 $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 so $0 $0 $527 $51 $578 10 $535 $51 $587 so $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 so $0 so $551 $53 $604 l3 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 $0 $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 so $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $594 $57 $651 18 $603 $58 $661 $0 $0 so $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 so so $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 S649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 so $679 $65 S744 27 $689 $66 S756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 $0 so $0 $710 $68 $778 30 $721 $69 $790 so $0 $0 $721 $69 $790 Exllibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310657 Improvement Area I Lot No. 94 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.0<: Part A PartB Total AnnuaJ Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 so $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 II $902 $87 $988 so $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $951 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $l,Q78 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 so $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $l10 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310658 Improvement Area 1 Lot No. 95 Phase 1 Assessment Part A PartB Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB Total Annual Annual Annual Calendar Principal Collect.ion Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31O659 Improvement Area I Lot No. 96 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 so $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 s $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 S84 $959 $0 so so S875 $84 $959 10 $888 $85 $974 $0 $0 so $888 $85 $974 II $902 $87 S988 $0 $0 so $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $91S $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 IS $957 $92 $1,049 so $0 $0 $957 S92 $1,049 16 $971 $93 Sl,065 so $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 so $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $IOI $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 so $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 so $0 $0 $1,161 $112 Sl,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $ 1,3 I I ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310660 Improvement Area I Lot No. 97 Pwe Assessment Part A Part B Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 $0 so $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 S78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 so $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 Sl,003 $0 $0 $0 $915 $88 $1,003 l3 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 so $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 so $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 so $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 so $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 SI, 196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310661 Improvement Area 1 Lot No. 9~ Phase Assessment PanA PartB Total Annual Installment: $10,614.00 $0.00 $10,614.0C Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Intc:rest Costs Total and Interest Costs Total and Interest Costs Total 1 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 so $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 so $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,00, 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,01! 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,03, 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1 ,00 I $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $)04 $1,182 24 $1,094 $l05 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 so $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $ll3 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 ExbibitD ASSESSMENT ROLL Vintage Public Improvement Dislricl Tax Reference ID No. R.310662 Improvement Area I Lot No. 99 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.0C Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 Sl,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,ll I $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 Sll2 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31066.: Improvement Area Lot No. lOC Phase Assessment Part A PartB Tola! Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,00'. 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $),147 22 $1,062 $102 $), 164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,11 I $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 so $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310664 Improvement Area I Lot No. 101 Phase Assessment Part A PartB Total Annual Installment: $14,643.00 $0.00 $14,643.00 Part A Part B Total Annual Annual Annuai Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 2 $1,088 $105 $1,192 $0 $0 $0 $1,088 $105 $1,192 3 $1,104 $106 $1,210 $0 so $0 $1,104 $106 $1,210 4 $1,121 $108 $1,228 $0 $0 $0 $1,121 $108 $1,228 5 $1,137 $109 $1,247 $0 $0 $0 $1,137 $109 $1.247 6 $1,155 $111 $1,266 so $0 $0 $1,155 $111 $1,266 7 $1,172 $113 $1,285 so $0 $0 $1,172 $113 $1,285 8 $1,189 $114 $1,304 $0 $0 so $1,189 $ll4 $1,304 9 $1,207 $116 $1,323 $0 $0 so $1,207 $116 Sl,323 10 $1,225 $118 $1,343 $0 $0 $0 $1,225 $118 $1,343 11 $1,244 $120 $1,363 $0 $0 $0 $1,244 $120 $1,363 12 $1,262 $121 $1,384 $0 so $0 $1,262 $121 $1,384 13 $1,281 $123 $1,405 $0 $0 $0 $1,281 $123 $1,405 14 $1,301 $125 $1,426 $0 $0 $0 $1,301 $125 $1,426 15 $1,320 $127 $1,447 $0 $0 $0 $1,320 $127 $1,447 16 $1,340 $129 $1,469 $0 $0 $0 $),340 $129 $1,469 17 $1,360 $131 $1,491 $0 $0 $0 $1,360 $131 $1,491 18 $1,380 $133 $1,513 $0 $0 $0 $1,380 $133 $1,513 19 $1,401 $135 $1,536 $0 $0 so $1,401 $135 $1,536 20 $1,422 $137 $1,559 $0 $0 so $1,422 $137 $1,559 21 $1,443 $139 $1,582 $0 $0 $0 $1,443 $139 $1,582 22 $1,465 $141 $1,606 $0 $0 $0 $1,465 $141 $1,606 23 $1,487 $143 $1,630 $0 so $0 Sl,487 $143 $1,630 24 $1,509 $145 $1,655 $0 so $0 Sl,509 $145 $1,655 25 Sl,532 S147 $1,679 $0 $0 $0 $1,532 $147 $1,679 26 Si,555 S150 $1,705 $0 so $0 $1,555 $ISO $1,705 27 $1,578 $152 $1,730 $0 $0 $0 $1,578 $152 $1,730 28 $1,602 $154 $1,756 $0 $0 $0 $1,602 $154 $1,756 29 SI,626 $156 $1,782 $0 $0 $0 $1,626 $156 $1,782 30 $1,650 $159 $1,809 so $0 $0 $1,650 $159 $1,809 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R.310665 Improvement Area I Loi No. 102 Phase Assessment Pan A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 so $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1.094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $)10 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $l15 $1,3 I I $0 $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310666 Improvement Area I Lot No. 103 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.0C Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 so $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 so $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 so $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 so $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310667 Improvement Area Lot No. 104 Phase I Assessment Part A Part B Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 so $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 IO $888 $85 $974 $0 $0 so $888 $85 $974 ll $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 so $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,08 I 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 Sl,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $), 164 $0 $0 so $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 so $1,078 $104 $1,182 24 $1,094 $105 $), 199 $0 $0 so $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 so $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public ImprGYement District Tax Reference ID No. R310668 Improvement Area I Lot No. 105 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 so $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 S79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 S959 $0 $0 $0 S875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 S87 $988 12 $915 $88 $1,003 $0 so $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 so $0 $929 S89 $1,018 14 S943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 so $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $l01 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 so $1,078 $104 $1,182 24 $1,094 $105 $1,199 so $0 so $1,094 $105 $1,199 25 $1,111 $107 $1,217 so $0 so $1,111 $107 $1,217 26 $1,127 $108 $1,236 so $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 :mo $1,254 28 $1,161 $112 $1,273 $0 $0 so $1,161 $112 Sl,273 29 $1,179 $113 $1,292 $0 $0 so $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 so $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R.310669 Improvement Area I Lot No. 106 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,03 I $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 so $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 so $0 $1,094 $105 $1,199 25 $1,l ll $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $l08 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 so $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31067( Improvement Area I Lot No. 10, Phase Assessment Part A Part B Total Annual Installment: $6,394.00 $0.00 $6,394.00 Part A PartB Total Annual Annual Annua Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $475 $46 $521 $0 $0 $0 $475 $46 $521 3 $482 $46 $529 $0 $0 $0 $482 $46 $529 4 $489 $47 $536 $0 so $0 $489 $47 $536 s $497 $48 $544 $0 $0 $0 $497 $48 $544 6 $504 $48 $553 $0 $0 $0 $504 $48 $553 7 $512 $49 $561 $0 $0 $0 $512 $49 $561 8 $519 $50 $569 $0 $0 $0 $519 $50 $569 9 $527 $51 $578 $0 $0 $0 $527 $51 $578 IO $535 $51 $587 $0 $0 $0 $535 $51 $587 11 $543 $52 $595 $0 $0 $0 $543 $52 $595 12 $551 $53 $604 $0 $0 $0 $551 $53 $604 13 $560 $54 $613 $0 $0 $0 $560 $54 $613 14 $568 $55 $623 $0 $0 $0 $568 $55 $623 15 $576 $55 $632 so $0 $0 $576 $55 $632 16 $585 $56 $641 $0 $0 $0 $585 $56 $641 17 $594 $57 $651 $0 $0 $0 $S94 $57 $651 18 $603 $58 $661 $0 $0 $0 $603 $58 $661 19 $612 $59 $671 $0 $0 $0 $612 $59 $671 20 $621 $60 $681 $0 $0 $0 $621 $60 $681 21 $630 $61 $691 $0 $0 $0 $630 $61 $691 22 $640 $62 $701 $0 $0 $0 $640 $62 $701 23 $649 $62 $712 $0 $0 $0 $649 $62 $712 24 $659 $63 $723 $0 $0 $0 $659 $63 $723 25 $669 $64 $733 $0 $0 $0 $669 $64 $733 26 $679 $65 $744 $0 $0 $0 $679 $65 $744 27 $689 $66 $756 $0 $0 $0 $689 $66 $756 28 $700 $67 $767 $0 $0 $0 $700 $67 $767 29 $710 $68 $778 so $0 $0 $710 $68 $778 30 $721 $69 $790 $0 $0 $0 $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310671 Improvement Area I Lot No. 108 Phase I Assessment Part A Part B Total Annual [nstallmenl: $10,614.00 $0.00 $10,614.00 Part A PartB 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 $789 $68 $857 $0 so $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 JO $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 so $0 $0 $902 $87 $988 12 $915 $88 $1,003 so $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 so $0 so $929 $89 $1,018 14 $943 $91 $1,033 so $0 so $943 $91 $1,033 15 $957 $92 $1,049 so $0 so $957 $92 $1,049 16 $971 $93 $1,065 so $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 so $0 so $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 so $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 so $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 so $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 so $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 so $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310672 Improvement Area I Lot No. 109 Phase Assessment Part A PartB Total Annual Installment Prepaid $0.00 Prepaid Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid s Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid II Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax RefeJence ID No. R310673 Improvement Area I Lot No. 110 Phase Assessment Part A PartB Total Annual Installment: $10,614.00 $0.00 $10,614.00 Part A PartB Tola! 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 $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 $0 $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 $0 so $825 $79 $904 6 $837 $80 $917 $0 $0 so $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 $0 $0 $0 $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 II $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,018 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,049 16 $971 $93 $1,065 $0 $0 so $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 so $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 SI, 147 22 $1,062 $102 $1,164 $0 so $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 so $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 $110 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 so $0 $0 $1,179 $113 $1,292 30 $1,196 $115 $1,311 $0 $0 $0 $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310674 Improvement Area 1 Lot No. 111 Phase Assessment Pan A PanB Total Annual lnstalhnent: $10,614.00 $0.00 $10,614.0C Part A PartB Total Annual Annual AnnuaJ Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs TotaJ I $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $789 $76 $864 $0 $0 $0 $789 $76 $864 3 $800 $77 $877 so $0 $0 $800 $77 $877 4 $812 $78 $890 $0 $0 $0 $812 $78 $890 5 $825 $79 $904 $0 so $0 $825 $79 $904 6 $837 $80 $917 $0 $0 $0 $837 $80 $917 7 $849 $82 $931 $0 $0 $0 $849 $82 $931 8 $862 $83 $945 so $0 so $862 $83 $945 9 $875 $84 $959 $0 $0 $0 $875 $84 $959 10 $888 $85 $974 $0 $0 $0 $888 $85 $974 11 $902 $87 $988 $0 $0 $0 $902 $87 $988 12 $915 $88 $1,003 $0 $0 $0 $915 $88 $1,003 13 $929 $89 $1,018 $0 $0 $0 $929 $89 $1,0IB 14 $943 $91 $1,033 $0 $0 $0 $943 $91 $1,033 15 $957 $92 $1,049 $0 $0 $0 $957 $92 $1,04S 16 $971 $93 $1,065 $0 $0 $0 $971 $93 $1,065 17 $986 $95 $1,081 $0 $0 $0 $986 $95 $1,081 18 $1,001 $96 $1,097 $0 $0 $0 $1,001 $96 $1,097 19 $1,016 $98 $1,113 $0 $0 $0 $1,016 $98 $1,113 20 $1,031 $99 $1,130 $0 $0 $0 $1,031 $99 $1,130 21 $1,046 $101 $1,147 $0 $0 $0 $1,046 $101 $1,147 22 $1,062 $102 $1,164 $0 $0 $0 $1,062 $102 $1,164 23 $1,078 $104 $1,182 $0 $0 $0 $1,078 $104 $1,182 24 $1,094 $105 $1,199 $0 $0 $0 $1,094 $105 $1,199 25 $1,111 $107 $1,217 $0 $0 $0 $1,111 $107 $1,217 26 $1,127 $108 $1,236 $0 $0 $0 $1,127 $108 $1,236 27 $1,144 $110 $1,254 $0 $0 $0 $1,144 SII0 $1,254 28 $1,161 $112 $1,273 $0 $0 $0 $1,161 $112 $1,273 29 $1,179 $113 $1,292 $0 $0 $0 $1,179 $113 $1,292 30 $1,196 $115 Sl,.311 $0 $0 $0 $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31485~ lmprovemen1 Area I Lo1No. 112 Phase 2A Assessment Part A Part B Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A Part B Total Annual Annual Annua Calendar Principal Collection Principal Collection Principal Collection Year Year and lnteresl Costs Total and Interest Costs Total and Interest Costs Total $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 IS $576 $55 $632 Prepaid Prepaid Prepaid $576 $5S $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENT ROLL Vint.ge Pub6c Improvement District Tax Reference ID No. R314855 Improvement Area I Lot No. 113 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 $() $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314856 Improvement Area I Lot No. 114 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A Part B TotaI Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collec1ion Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $0 $0 $0 Prepaid Prepaid Prepaid so $0 so 2 $415 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 s $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 S51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 ExhihitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l485i Improvement Area I Lot No. 11!! Phase 2A Assessment Part A Part B Total Annual Instalbnent: $6,394.00 Prepaid $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal CoUection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $S69 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 IO $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $5S1 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31485S Improvement Area I Lot No. 11~ Phase 2A Assessment Part A PanB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $S12 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $S19 $50 $569 9 $S27 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 IO $535 $51 $587 Prepaid Prepaid Prepaid $535 $S1 $587 II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $5S1 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $S6 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $6S1 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 Sn3 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 ExbibitD ASSESSMENT ROLL Vintage Public lmprovemenl District Tax Reference ID No. R314859 Improvement Area 1 Lot No. 117 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $525 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $53~ 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $56S 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 S57a 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $58') II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 IS $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 567 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 569 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l486C Improvement Arca I Lot No. I IS Phase 2A Assessment Part A Part B Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 Part A PartB 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 $0 $0 so so $0 $0 $0 $0 $0 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1,785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,835 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,86f 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 S9S9 $891 $131 $1,021 $1,766 $215 $1,981 JO $888 $8S $974 $904 $133 $1,037 $1,792 $218 $2,010 11 $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,IOO $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $110 $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314861 Improvement Arca Lot No. 119 Phase 2A Assessment Part A Part B Total Annual lnstalbnent: $6,394.00 Prepaid $6,394.00 Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $52S 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $53t 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $S19 $50 $569 Prepaid Prepaid Prepaid $519 $50 $565 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 sm 10 $535 $SI $581 Prepaid Prepaid Prepaid $535 $51 $58? 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $58S $S6 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reft:rence ID No. R3l4862 Improvement Area Lot No. 12( Phase 2A Assessment Part A Part B Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 $0 $0 so Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $S29 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $S19 $50 $569 9 $S27 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $S3S $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Eir.hibit D ASSESSMENT ROLL Vintage Public lmpro"ement District Tax Reference ID No. R314863 Improvement Area I Lot No. 121 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and lnterest Costs Totai 1 $0 $0 so Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 IS $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Pfepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314864 Improvement Arca I Lot No. 122 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal CoUection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total so $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $S29 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $S5 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $6S9 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $6S $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31486~ Improvement Area I Lot No. 123 Phase 2A Assessment Part A Part B Total Annual Installment: $14,643.00 $14,840.00 $29,483.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and lnlerc:st Costs Total and Interest Costs Total $0 so $0 $0 $0 $0 $0 $0 $0 2 $1,088 $105 $1,192 $1,107 $163 $1,270 $2,195 $267 $2,462 3 $1,104 $106 $1,210 $1,124 $165 $1,289 $2,228 $271 $2,499 4 $1,121 $108 $1,228 $1,141 $167 $1,308 $2,261 $275 $2,536 5 $1,137 $109 $1,247 $1,158 $170 $1,328 $2,295 $279 $2,575 6 $1,155 $111 $1,266 $1,175 $173 $1,348 $2,330 $284 $2,613 7 $1,172 $113 $1,285 $1,193 $175 $1,368 $2,365 $288 $2,652 8 $1,189 $114 $1,304 $1,211 $178 $1,388 $2,400 $292 $2,692 9 $1,207 $ll6 $1,323 $1,229 $180 $1,409 $2,436 $297 $2,733 10 $1,225 $118 $1,343 $1,247 $183 $1,430 $2,473 $301 $2,773 11 $1,244 $120 $1,363 $1,266 $186 $1,452 $2,510 $305 $2,815 12 $1,262 $121 $1,384 $1,285 $189 $1,473 $2,547 $310 $2,857 13 $1,281 $123 $1,405 $1,304 $191 $1,496 $2,585 $315 $2,900 14 $1,301 $125 $1,426 $1,324 $194 $1,518 $2,624 $319 $2,944 15 $1,320 $127 $1,447 $1,344 $197 $1,541 $2,664 $324 $2,988 16 $1,340 $129 $1,469 $1,364 $200 $1,564 $2,704 $329 $3,033 17 $1,360 $131 $1,491 $1,384 $203 $1,587 $2,744 $334 $3,078 18 $1,380 $133 $1,513 $1,4-05 $206 $1,611 $2,785 $339 $3,124 19 $1,401 $135 $1,536 $1,426 $209 $1,635 $2,827 $344 $3,171 20 $1,422 $137 $1,559 $1,447 $213 $1,660 $2,869 $349 $3,219 21 $1,443 $139 $1,582 $1,469 $216 $1,685 $2,913 $355 $3,267 22 $1,465 $141 $1,606 $1,491 $219 $1,710 $2,956 $360 $3,316 23 $1,487 $143 $1,630 $1,513 $222 $1,736 $3,001 $365 $3,366 24 $1,509 $145 $1,655 $1,536 $226 $1,762 $3,046 $371 $3,416 25 $1,532 $147 $1,679 $1,559 $229 $1,788 $3,091 $376 $3,468 26 $1,555 $150 $1,705 $1,583 $232 $1,815 $3,138 $382 $3,520 27 $1,578 $152 $1,730 $1,606 $236 $1,842 $3,185 $388 $3,572 28 $1,602 $154 $1,756 $1,630 $239 $1,870 $3,232 $393 $3,626 29 $1,626 $156 $1,782 $1,655 $243 $1,898 $3,281 $399 $3,680 30 $1,650 $159 $1,809 $1,680 $247 $1,926 $3,330 $405 $3,735 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314866 Improvement Area 1 Lot No. 124 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 Part A PartB 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 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1,78~ 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,83S 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,861: 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,89~ 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 10 $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 11 $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,o68 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,1615 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 Sl,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $110 $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $11S $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31486'i Improvement Area I Lot No. 125 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 $6,481.00 $12,875.00 Part A PartB 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 $0 $0 $0 $0 so $0 so $0 $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,075 3 $482 $46 $529 $491 $72 $563 $973 $118 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1, 10~ 5 $497 $48 $544 $506 $74 $580 $1,002 $122 $1,l2A 6 $504 $48 $553 $513 $75 $588 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $597 $1,033 $126 s1,m 8 $519 $50 $569 $529 $78 $606 $1,048 $128 s1.m 9 $527 $51 $578 $537 $79 $615 $1,064 $129 $1,193 IO $535 $51 $587 $545 $80 $625 $1,080 $131 $1,211 II $543 $52 $595 $553 $81 $634 $1,096 $133 $1,229 12 $551 $53 $604 $561 $82 $643 $1,112 $135 $1,248 13 $560 $54 $613 $569 $84 $653 $1,129 $137 $1,266 14 $568 $55 $623 $578 $85 $663 $1,146 $139 $1,285 15 $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $56 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $90 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 20 $621 $60 $681 $632 $93 $725 $1,253 $153 $1,406 21 $630 $6) $691 $642 $94 $736 $1,272 $155 $1,427 22 $640 $62 $701 $651 $96 $747 $1,291 $151 $1,448 23 $649 $62 $712 $661 $97 $758 $1,310 $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $l00 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $101 $793 $1,370 $167 $1,537 27 $689 $66 $756 $701 $103 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $105 $817 $1,412 $172 $1,583 29 $710 $68 $778 $723 $106 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 Euil,it D ASSESSMENT ROLL Vintage Public Impnvement District Tax Reference ID No. R31486~ Improvement Area Lot No. m Phase 2A Assessment Pan A Part B Total Annual Installment: $6,394.00 Prepaid $6,394.00 PanA PartB 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 Prepaid Prepaid Prepaid $0 .$0 $0 2 $475 .$46 $521 Prepaid Prepaid Prepaid $475 .$46 $521 3 $482 w; $529 Prepaid Prepaid Prepaid $482 w; $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 .$561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 IO $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $5S $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $51 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314865 Improvement Area Lot No. 12? Phase 2A Assessment Pan A PanB Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 10 $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,130 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,ll I $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 :mo $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 Sl,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 Exbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l487C Improvement Area I Lot No. 12S Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 S641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 E:a:bibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314871 hnprovement Area 1 Lot No. 129 Phase 2A Assessment Part A PartB Total Annual Inslallment: $10,614.00 Prepaid $10,614.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Tola) and lnterest Costs Total I $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepmd Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 IO $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 II $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,0H 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,045 16 $971 $93 $1,065 Pi-epaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,09i 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 SI, 13C 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1, 14? 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1.199 25 $1,111 $107 Sl,217 Prepaid Prepaid Prepaid $1,111 $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid Sl,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid SI, 161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $ll5 $1,3ll Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference JD No. R314872 Improvement Area I Lot No. 130 Phase 2A Assessment Part A PartB Total Annual Installment: $14,643.00 Prepaid $14,643.00 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $1,088 $105 $1,192 Prepaid Prepaid Prepaid $1,088 $105 $1,192 3 $1,104 $106 $1,210 Prepaid Prepaid Prepaid $1,104 $106 $1,210 4 $1,121 $108 $1,228 Prepaid Prepaid Prepaid $1,121 $108 $1,228 5 $1,137 $109 $1,247 Prepaid Prepaid Prepaid $1,137 $109 $1,247 6 $1,155 $Ill $1,266 Prepaid Prepaid Prepaid $1,155 $111 $1,266 7 $1,172 $113 $1,285 Prepaid Prepaid Prepaid $1,172 $113 $1,285 8 $1,189 $ll4 $1,304 Prepaid Prepaid Prepaid $1,189 $114 $1,304 9 $1,207 $116 $1,323 Prepaid Prepaid Prepaid $1,207 $116 $1,323 10 $1,225 $118 $1,343 Prepaid Prepaid Prepaid $1,225 $118 $1,343 II $1,244 $120 $1,363 Prepaid Prepaid Prepaid $1,244 $120 $1,363 12 $1,262 $121 $1,384 Prepaid Prepaid Prepaid $1,262 $121 $1,384 13 $1,281 $123 $1,405 Prepaid Prepaid Prepaid $1,281 $123 $1,405 14 $1,301 $125 $1,426 Prepaid Prepaid Prepaid $1,301 $125 $1,426 15 $1,320 $127 $1,447 Prepaid Prepaid Prepaid $1,320 $127 $1,447 16 $1,340 $129 $1,469 Prepaid Prepaid Prepaid $1,340 $129 $1,469 17 $1,360 $131 $1,491 Prepaid Prepaid Prepaid $1,360 $131 $1,491 18 $1,380 $133 $1,513 Prepaid Prepaid Prepaid $1,380 $133 $1,513 19 $1,401 $135 $1,536 Prepaid Prepaid Prepaid $1,401 $135 $1,536 20 $1,422 $137 $1,559 Prepaid Prepaid Prepaid $1,422 $137 $1,559 21 $1,443 $139 $1,582 Prepaid Prepaid Prepaid $1,443 $139 $1,582 22 $1,465 $141 $1,606 Prepaid Prepaid Prepaid $1,465 $141 $1,606 23 $1,487 $143 $1,630 Prepaid Prepaid Prepaid $1,487 $143 $1,630 24 $1,509 $145 $1,655 Prepaid Prepaid Prepaid $1,509 $145 $1,655 25 $1,532 $147 $1,679 Prepaid Prepaid Prepaid $1,532 $147 $1,679 26 $1,555 $150 $1,705 Prepaid Prepaid Prepaid $1,555 $150 $1,705 27 $1,578 $152 $1,730 Prepaid Prepaid Prepaid $1,578 $152 $1,730 28 Sl,602 $154 $1,756 Prepaid Prepaid Prepaid $1,602 $154 $1,756 29 $1,626 $156 $1,782 Prepaid Prepaid Prepaid $1,626 $156 $1,782 30 $1,650 $159 $1,809 Prepaid Prepaid Prepaid $1,650 $159 $1,809 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31487~ Improvement Area Lot No. 131 Phase 2A Assessment Part A PartB Total Annual Installment: $0.00 $0.00 $0.00 Part A PanB 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 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 s $0 $0 $0 $0 $0 $0 $0 $0 $0 6 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 $0 $0 $0 $0 so $0 $0 $0 so 11 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 $0 $0 $0 $0 $0 $0 so $0 $0 13 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 $0 $0 $0 so $0 $0 $0 $0 $0 16 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 $0 $0 so $0 $0 $0 $0 $0 $0 25 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 $0 $0 $0 $0 $0 $0 $0 $0 $0 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. RJ 14874 Improvement Area 1 Lot No. 132 Phase 2A Assessment Pan A PanB Total Annual Installment: $0.00 $0.00 $0.00 Part A PartB Total Annual Arurnal Annual Calendar Principal Collection Principal Collection Principal Collection Year Year andlnterest Costs Total and Interest Costs Total and Interest Costs Total I so $0 $0 $0 $0 $0 $0 $0 $( 2 $0 $0 $0 $0 $0 $0 $0 $0 SC 3 $0 $0 so $0 $0 $0 $0 $0 SC 4 $0 $0 $0 $0 $0 $0 so $0 $C 5 $0 $0 $0 $0 $0 $0 so $0 SC 6 $0 $0 $0 $0 $0 $0 so $0 SC 7 so $0 $0 $0 $0 $0 $0 $0 SC 8 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 so so IO $0 so $0 $0 $0 $0 $0 $0 $0 II $0 $0 $0 $0 $0 $0 $0 $0 $0 12 $0 $0 so $0 $0 $0 $0 so $0 13 $0 $0 $0 $0 $0 $0 $0 $0 $( 14 so $0 $0 $0 $0 $0 $0 $0 $( 15 $0 $0 $0 $0 $0 $0 $0 $0 $( 16 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 $0 $0 $0 $0 $0 so $0 $0 $0 18 so $0 $0 $0 $0 so $0 $0 $0 19 $0 $0 $0 $0 $0 so $0 so $0 20 so so $0 $0 $0 $0 $0 $0 so 21 $0 so $0 $0 so $0 $0 so so 22 $0 so $0 $0 so $0 $0 $0 $0 23 $0 $0 $0 $0 $0 $0 $0 $0 so 24 $0 $0 so so $0 $0 $0 $0 $0 25 $0 $0 so so so $0 $0 $0 $0 26 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 $0 $0 $0 so $0 $0 $0 $0 $0 28 $0 $0 $0 $0 $0 $0 so $0 $0 29 $0 $0 $0 $0 $0 so so $0 $0 30 $0 so $0 $0 $0 $0 $0 $0 $0 Exhibit D ASSESSMENT ROLL Vintage Pablic Improvement District Tax Reference JD No. R314875 Improvement Area Lot No. 133 Phase 2A Assessment PanA PanB Total Annual Installment: $0.00 $0.00 $0.00 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 Inten:st Costs Total I $0 $0 $0 $0 $0 $0 $0 $0 $C 2 $0 $0 $0 $0 so $0 so $0 $0 3 $0 $0 $0 $0 $0 $0 so $0 $0 4 $0 $0 $0 $0 $0 $0 so $0 $0 5 $0 so $0 $0 $0 $0 so so so 6 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 so $0 so so $0 $0 $0 $0 $0 12 so so $0 $0 $0 $0 $0 $0 $0 13 so $0 $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 $0 $0 so so $0 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 $0 $0 $0 $0 $0 $0 so so $0 17 $0 so $0 $0 $0 $0 so $0 $0 18 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 $0 $0 so $0 $0 $0 $0 $0 $0 21 $0 $0 $0 $0 $0 $0 $0 so $0 22 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 so $0 $0 $0 $0 $0 $0 $0 $0 24 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 $0 $0 $0 $0 $0 $0 so $0 $0 27 $0 $0 $0 $0 $0 $0 $0 so $0 28 $0 so $0 $0 $0 $0 $0 so $0 29 $0 so $0 $0 $0 $0 so $0 $0 30 $0 so $0 $0 $0 $0 $0 $0 $0 E:i:bibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31487~ Improvement Area I Lot No. 134 Phase 2A Assessment Part A PartB Total Annual Installment: $0.00 $0.00 $0.00 Part A PartB 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 $0 $0 $0 $0 $0 $0 $0 $0 SC 2 $0 $0 $0 $0 $0 $0 $0 $0 SC 3 $0 $0 $0 $0 $0 $0 $0 $0 $C 4 $0 $0 $0 $0 $0 $0 $0 $0 SC 5 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 $0 $() 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 $0 $0 $0 $0 $0 $0 $0 $0 $() 13 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 $0 $0 $0 $0 $0 $0 $0 $0 $0 16 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 $0 $0 $0 $0 $0 $0 $0 $0 $0 18 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 $0 $0 $0 $0 $0 $0 $0 $0 $0 23 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 $0 $0 $0 $0 $0 $0 $0 $0 $0 25 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 $0 $0 $0 $0 $0 $0 $0 $0 $0 29 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 $0 $0 $0 $0 $0 $0 $0 $0 $0 Exhibit D ASSESSMENT ROLL Vintage Pablic Improvement District Tax Reference JD No. R314877 Improvement Area Lot No. 135 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 Part A PartB Total Annual AMual Annual Calendar Principal Collection Principal Colleclion Principal Collection Year Year and Interest Costs Total and Interest Costs Tola! and Interest Costs Total I $0 $0 $0 $0 $0 $0 $0 $0 SC 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1.785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $87S $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 10 $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 II $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $110 $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,3ll $1,218 $179 $1,396 $2,414 $294 $2,708 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314878 Improvement Area I Lot No. 136 Phase 2A Assessment Part A Part B Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collec1ion Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I so $0 $0 Prepaid Prepaid Prepaid $0 $0 $( 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 IS $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prcpaid $689 $66 $1S6 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibic D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l4879 Improvement Area I Lo1No. 137 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB 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 $0 so so Prepaid Prepaid Prepaid . $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 10 $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,130 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 Ellhibit D ASSESSMENT ROLL Vint.age Public Improvement District Tax Reference ID No. R314880 Improvement Area 1 Lot No. 138 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 SC 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $51 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid sm $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31488I Improvement Area I Lot No. 139 Phase 2A Assessment Part A PartB Total Annual Instalhnent: $10,614.00 Prepaid $10,614.00 Part A PartB 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 so $0 $0 Prepaid Prepaid Prepaid $0 $0 SC 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 IO $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 II $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $951 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1.130 Prepaid Prepaid Prepaid $1,031 $99 $1.130 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 E:dubit D ASSESSMENT ROLL Vintage Public lmprovemenl Dislrid Tax Reference ID No. R3J4882 Improvement Area 1 Lot No. 140 Phase 2A Assessment Part A PartB Total Annual Installment: $14,643.00 $14,840.00 $29,483.00 Part A PartB 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 so $0 $0 so $0 $0 $0 $0 so 2 $1,088 $105 $1,192 $1,107 $163 $1,270 $2,195 $267 $2,462 3 $1,104 $106 $1,210 $1,124 $165 $1,289 $2,228 $271 $2,49S 4 $1,121 $108 $1,228 $1,141 $167 $1,308 $2,261 $275 $2,53~ 5 $1,137 $109 $1,247 $1,158 $170 $1,328 $2,295 $279 $2,575 6 $1,155 $111 $1,266 $1,175 $173 $1,348 $2,330 $284 $2,613 7 $1,172 $113 $1,285 $1,193 $175 $1,368 $2,365 $288 $2,652 8 $1,189 $114 $1,304 $1,211 $178 $1,388 $2,400 $292 $2,692 9 $1,207 $116 $1,323 $1,229 $180 $1,409 $2,436 $297 $2,733 10 $1,225 $118 $1,343 $1,247 $183 $1,430 $2,473 $301 $2,773 11 $1,244 $120 $1,363 $1,266 $186 $1,452 $2,510 $305 $2,815 12 $1,262 $121 $1,384 $1,285 $189 $1,473 $2,547 $310 $2,857 13 $1,281 $123 $1,405 $1,304 $191 $1,496 $2,585 $315 $2,900 14 $1,301 $125 $1,426 $1,324 $194 $1,518 $2,624 $319 $2,944 15 $1,320 $127 $1,447 $1,344 $197 $1,541 $2,664 $324 $2,988 16 $1,340 $129 $1,469 $1,364 $200 $1,564 $2,704 $329 $3,033 17 $1,360 $131 $1,491 $1,384 $203 $1,587 $2,744 $334 $3,078 18 $1,380 $133 $1,513 $1,405 $206 $1,611 $2,785 $339 $3,124 19 $1,401 $135 $1,536 $1,426 $209 $1,635 $2,827 $344 $3,171 20 $1,422 $137 $1,559 $1,447 $213 $1,660 $2,869 $349 $3,219 21 $1,443 $139 $1,582 $1,469 $216 $1,685 $2,913 $355 $3,267 22 $1,465 $141 $1,606 $1,491 $219 $1,710 $2,956 $360 $3,316 23 $1,487 $143 $1,630 $1,513 $222 $1,736 $3,001 $365 $3,366 24 $1,509 $145 $1,655 $1,536 $226 $1,762 $3,046 $371 $3,416 25 $1,532 $147 $1,679 $1,559 $229 $1,788 $3,091 $376 $3,468 26 $1,555 $150 $1,705 $1,583 $232 $1,815 $3,138 $382 $3,520 27 $1,578 $152 $1,730 $1,606 $236 $1,842 $3,l&S $388 $3,572 28 $1,602 $154 $1,756 $1,630 $239 $1,870 $3,232 $393 $3,626 29 $1,626 $156 $1,782 $1,655 $243 $1,898 $3,281 $399 $3,680 30 $1,650 $159 $1,809 $1,680 $247 $1,926 $3,330 $405 $3,735 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314883 Improvement Area 1 Lot No. 141 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 s $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 10 $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,03 I $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,130 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,1% $115 $1,311 E:lhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l4884 Improvement Area I Lot No. 142 Phase 2A Assessment Part A Part B Total Annual Installment: $6,394.00 $6,481.00 $12,875.00 Part A PartB Total AnnuaJ Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and In1eres1 Costs Total $0 so $0 $0 $0 $0 $0 $0 $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,075 3 $482 $46 $529 $491 $72 $563 $973 $118 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1,108 5 $497 $48 $544 $506 $74 $580 $1,002 $122 $1,124 6 $504 $48 $553 $513 $75 $588 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $591 $1,033 $126 $1,158 8 $519 $50 $569 $529 $78 $606 $1,048 $128 $1,176 9 $527 $51 $578 $537 $79 $615 $1,064 $129 $1,193 10 $535 $51 $587 $545 $80 $625 $1,080 $131 $1,211 11 $543 $52 $595 $553 $81 $634 $1,096 $133 $1,229 12 $551 $53 $604 $561 $82 $643 $1,112 $135 $1,248 13 $560 $54 $613 $569 $84 $653 $1,129 $137 $1,266 14 $568 $55 $623 $578 $85 $663 $1,146 $139 $1,285 15 $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $56 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $90 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 20 $621 $60 $681 $632 $93 $725 $1,253 $153 $1,406 21 $630 $61 $691 $642 $94 $736 $1,272 $155 $1,427 22 $640 $62 $701 $651 $96 $747 $1,291 $157 $1,448 23 $649 $62 $712 $661 $97 $758 $1,310 $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $100 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $101 $793 $1,370 $167 $1,537 27 $689 $66 $756 $701 $103 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $105 $817 $1,412 $172 $1,583 29 $710 $68 $778 $723 $106 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31488~ Improvement Area Lot No. 143 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 Part A PartB 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 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1,785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 10 $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,0IO 11 $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $110 $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $ll2 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 E:r.bibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314886 Improvement Area Lot No. 144 Phase 2A Assessment PanA Pan B Total Annual Installment: $6,394.00 $6,481.00 $12,875.00 Part A Part 8 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 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,075 3 $482 $46 $529 $491 $72 $563 $973 $118 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1,108 5 $497 $48 $544 $506 $74 $580 $1,002 $122 $1,124 6 $504 $48 $553 $S13 $7S $588 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $597 $1,033 $126 $1,158 8 $519 $50 $569 $529 $78 $606 $1,048 $128 $1,176 9 $527 $51 $578 $S37 $79 $615 $1,064 $129 $1,193 10 $535 $51 $587 $545 $80 $625 $1,080 $131 $1,211 11 $543 $52 $595 $553 $81 $634 $1,096 $133 $1,229 12 $551 $53 $604 $561 $82 $643 $1,112 $135 $1,248 13 $560 $54 $613 $569 $84 $653 $1,129 $137 $1,266 14 $568 $55 $623 $578 $85 $663 $1,146 $139 $1,285 15 $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $56 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $90 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 20 $621 $60 $681 $632 $93 $725 $1,253 $153 $1,406 21 $630 $61 $691 $642 $94 $736 $1,272 $155 $1,427 22 $640 $62 $701 $651 $96 $747 $1,291 $157 $1,448 23 $649 $62 $712 $661 $97 $7S8 $1,310 $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $100 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $101 $793 $1,370 $167 $1,537 27 $689 $66 $756 $701 $l03 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $105 $817 $1,412 $172 $1,583 29 $710 $68 $778 $723 $106 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 EmibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l488, Improvement Area 1 Lot No. 145 Phase 2A Assessment Part A Part 8 Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 IO $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,130 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1, Ill $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public: Improvement District Tax Reference ID No. R314888 Improvement Area I Lot No. 146 Phase 2A Assessment Part A PartB Total Annual Installment: $14,643.00 $14,840.00 $29,483.00 Part A Part 8 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 $0 $0 $0 $0 $0 $0 $0 $0 SC 2 $1,088 $105 $1,192 $1,107 $163 $1,270 $2,195 $267 $2,462 3 $1,104 $106 $1,210 $1,124 $165 $1,289 $2,228 $271 $2,499 4 $1,121 $108 $1,228 $1,141 $167 $1,308 $2,261 $275 $2,536 5 $1.137 $109 $1,247 $1,158 $170 $1,328 $2,295 $279 $2,575 6 $1,155 $111 $1,266 $1,175 $173 $1,348 $2,330 $284 $2,613 7 $1,172 $113 $1,285 $1,193 $175 $1,368 $2,365 $288 $2,652 8 $1,189 $114 $1,304 $1,211 $178 $1,388 $2,400 $292 $2,692 9 $1,207 $116 $1,323 $1,229 $180 $1,409 $2,436 $297 $2,733 10 $1,225 $118 $1,343 $1,247 $183 $1,430 $2,473 $301 $2,773 11 $1,244 $120 $1,363 $1,266 $186 $1,452 $2,510 $305 $2,815 12 $1,262 $121 $1,384 $1,285 $189 $1,473 $2,547 $310 $2,857 13 $1,281 $123 $1,405 $1,304 $191 $1,496 $2,585 $315 $2,900 14 $1,301 $125 $1,426 $1,324 $194 $1,518 $2,624 $319 $2,944 15 $1,320 $127 $1,447 $1,344 $197 $1,541 $2,664 $324 $2,988 16 $1,340 $129 $1,469 $1,364 $200 $1,564 $2,704 $329 $3,033 17 $1,360 $131 $1,491 $1,384 $203 $1,587 $2,744 $334 $3,078 18 $1,380 $133 $1,513 $1,405 $206 $1,611 $2,785 $339 $3,124 19 $1,401 $135 $1,536 $1,426 $209 $1,635 $2,827 $344 $3,171 20 $1,422 $137 $1,559 $1,447 $213 $1,660 $2,869 $349 $3,219 21 $1,443 $139 $1,582 $1,469 $216 $1,685 $2,913 $355 $3,267 22 $1,465 $141 $1,606 $1,491 $219 $1,710 $2,956 $360 $3,316 23 $1,487 $143 $1,630 $1,513 $222 $1,736 $3,001 $365 $3,366 24 $1,509 $145 $1,655 $1,536 $226 $1,762 $3,046 $371 $3,416 25 $1,532 $147 $1,679 $1,559 $229 $1,788 $3,091 $376 $3,468 26 $1,555 $ISO $1,705 $1,583 $232 $1,815 $3,138 $382 $3,520 27 $1,578 $152 $1,730 $1,606 $236 $1,842 $3,185 $388 $3,572 28 $1,602 $154 $1,756 $1,630 $239 $1,870 $3,232 $393 $3,626 29 $1,626 $156 $1,782 $1,655 $243 $1,898 $3,281 $399 $3,680 30 $1,650 $159 $1,809 $1,680 $247 $1,926 $3,330 $405 $3,735 E:1bibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314889 Improvement Area I Lot No. 147 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 so $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $52~ 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $53f 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $56S 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 S57B 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $58') 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314890 Improvement Area I Lot No. 148 Phase 2A Assessment Part A PartB Total Annual lnst.albnent: $6,394.00 Prepaid $6,394.00 Part A PartB Tot.al Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Inm-est Costs Tot.al $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $521 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $7!0 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENf ROLL Vintage Public Improvement District Tax Reference ID No. R314891 Improvement Area I Lot No. 149 Phase 2A Assessment Part A Part B Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Intercsl Costs Total and Interest Costs Total and Interest Costs Total $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $SI $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $S3 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 S?56 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Pnblit Improvement District Tax Reference ID No. R314892 Improvement Area Lot No. 150 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 so 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 5489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 S48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 S48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 5512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 IS $576 $55 $632 Prepaid Prepaid Prepaid $576 $5S $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 PJepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 EuibitD ASSESSMENT ROLL Vintage Pablic Improvement District Tax Reference ID No. R314893 Improvement Area I Lot No. ISi Phase 2A Assessment Part A Part B Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Colle.:tion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 so 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 10 $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,130 21 $1,046 $101 $1,147 Prepaid fupaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $ll0 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $ll5 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement Districl Tax Reference ID No. R314924 Improvement Area 1 Lot No. 152 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 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 $0 so $0 Prepaid Prepaid Prepaid $0 $0 $C 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $7S6 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $7IO $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314894 Improvement Area I Lot No. 153 Phase 2A Assessment Part A Part B Total Annual Justallment: $6,394.00 Prepaid $6,394.00 Part 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 I $0 $0 so Prepaid Prepaid Prepaid so $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 S578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 S587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $79-0 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l4895 Improvement Area I Lot No. 154 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $S61 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 IS $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $6S9 $63 SnJ Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $nl $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31489f Improvement Area Lot No. 155 Phase 2A Assessment Part A PartB Total Annual Installment $10,614.00 $10,758.00 $21,372.00 PartA PartB 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 $0 $0 $0 $0 $0 $0 so $0 $0 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1,785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 10 $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 11 $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 S246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 S2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 SI, 130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 SI, 147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $HO $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,311 $1,218 $179 $1,396 $2,414 S294 $2,708 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314897 Improvement Area 1 Lot No. 156 Phase 2A Assessment Part A Part 8 Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Colle,;:tion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $0 so $0 Prepaid Prepaid Prepaid $0 $0 so 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $87S $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 10 $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 II $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,00, 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,130 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $],]II $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $], 127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31489B Improvement Area 1 Lot No. l5'J Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 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 $0 $0 $0 $0 $0 $0 so $0 $( 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1,785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 IO $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 II $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $1()4 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $!,Ill $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $HO $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31489':I Improvement Area Lot No. m Phase 2A Assessment Part A PanB Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 PartA PartB 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 so $0 $0 $0 $0 $0 $0 $0 $C 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1,785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 5 $82S $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 10 $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 II $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,ll3 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $1S9 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $110 $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3]4900 Improvement Area I Lot No. 159 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Intaest Costs Total and Interest Costs Total so $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $S78 Prepaid Prepaid Prepaid $527 $51 $578 IO $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $S43 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $5S $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $6S1 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $639 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 ExhibitD ASSESSMENT ROLL Vintage Public lmprevement District Tax Reference ID No. R314901 Improvement Area I Lot No. 160 Phase 2A Assessment PanA PanB Total Annual Installment $10,614.00 $10,758.00 $21,372.00 Part A PartB 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 $0 $0 $0 $0 $0 $0 $0 $0 $(] 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1,785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 10 $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 11 $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $9S7 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,l85 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $2S7 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,5S I 27 $1,144 $110 $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314902 Improvement Area 1 Lot No. 161 Phase 2A Assessment PanA PanB Total Annual Installment: S0.00 $0.00 $0.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Coll~tion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I so so $0 $0 $0 $0 so so $0 2 $0 so so $0 $0 $0 $0 $0 so 3 $0 $0 so $0 $0 $0 $0 $0 so 4 $0 $0 so $0 $0 $0 $0 $0 so 5 $0 $0 $0 so $0 $0 $0 $0 $0 6 so $0 $0 so $0 $0 $0 $0 $0 7 $0 $0 $0 so $0 so $0 $0 $0 8 so $0 so so so so $0 so $0 9 $0 $0 $0 so so so $0 $0 $0 10 $0 $0 $0 $0 so $0 so $0 $0 ll $0 so $0 $0 $0 $0 so so $0 12 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 $0 $0 $0 $0 $0 $0 $0 so so 14 $0 so so $0 $0 $0 $0 $0 so 15 $0 so so $0 $0 $0 $0 so so 16 $0 $0 so $0 $0 $0 $0 $0 $0 17 so $0 $0 $0 $0 so so so $0 18 $0 $0 $0 so $0 $0 $0 $0 $0 19 so $0 $0 $0 $0 so $0 so $0 20 so $0 $0 so so so $0 $0 $0 21 $0 $0 $0 $0 so $0 so so $0 22 so $0 $0 $0 $0 $0 $0 so so 23 $0 $0 $0 $0 so $0 $0 $0 $0 24 $0 $0 $0 $0 $0 so so $0 so 25 $0 so $0 $0 $0 $0 so $0 $0 26 $0 $0 $0 $0 $0 $0 $0 $0 so 27 $0 so $0 so $0 $0 $0 $0 $0 28 $0 so so $0 $0 $0 $0 $0 $0 29 $0 so $0 $0 $0 $0 $0 $0 $0 30 $0 so $0 $0 so $0 $0 $0 $0 Exhibit D ASSESSMENT ROLL Vintage Publit Improvement District Tax Reference ID No. R3l4903 Improvement Area I Lot No. 162 Phase 2A Assessment PartA PartB Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB Tola! Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Tola! and Interest Costs Total and Interest Costs Total I $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 10 $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,130 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 SI. 199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l4904 Improvement Area 1 Lot No. 163 Phase 2A Assessment Part A Part B Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB 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 so Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prc:paid Prc:paid Prc:paid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prc:paid $875 $84 $959 IO $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $91S $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,00~ 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,01! 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,03~ 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,04S 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,06~ 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prc:paid Prepaid Prepaid $1,001 $96 $1,09i 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,ll~ 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,13( 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,14'i 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,16'1 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,19S 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,Jl I $107 $1,2li 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,23~ 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314905 Improvement Area I Lot No. 164 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 Part A PartB 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 $0 $0 $0 so 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1,785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 Sl,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 IO $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 11 $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,03 I $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $!,Ill $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $ll0 $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $ll3 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $ll5 $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31490<: Improvement Area Lot No. 165 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 so $0 Prepaid Prepaid Prepaid so $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 s $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 11 $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 IS $S76 $S5 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28. $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314907 Improvement Area 1 Lot No. 166 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and lntcrest Costs Total 1 so $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 s $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 to $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,00:: 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,01~ 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,04S 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,06: 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,00 I $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,09i 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,13C 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,14'i 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $l05 $1,19S 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $l07 $1,2l i 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,23~ 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $l10 $1,254 28 $1,161 $l12 $1,273 Prepaid Prepaid Prepaid $1,161 $ll2 $1,273 29 $1,179 $ll3 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314908 Improvement Area I Lot No. 167 Phase 2A Assessment Part A Part B Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collec1ion Year Year and Interesl Costs Total and Interest Costs Total and Interest Costs Total I $0 $0 $0 $0 $0 $0 $0 $0 SC 2 $789 $76 $864 $803 $118 $920 $1,591 $194 $1,78S 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 s $825 $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $94S $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 10 $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 11 $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $10S $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 ~77 $2,551 27 $1,144 $110 $1,254 $1,164 $171 $1,33S $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 EmiltitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314909 lmprovement Area 1 Lot No. 168 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB Total AnnuaJ Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 s $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $94S 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 10 $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,0IS 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 IS $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,045 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,09i 19 $1,016 $98 $1,113 Prepaid fupaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,IJC 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,141 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1.199 2S $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $107 $1,2li 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $11S $1,311 Prepaid Prepaid Prepaid $1,196 $11S $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31491C Improvement Area 1 Lot No. 169 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $82S $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 IO $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 II $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $91S $88 $1,003 Prepaid Prepaid Prepaid $91S $88 $1,00, 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,011 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,03, 15 $9S7 $92 $1,049 Prepaid Prepaid Prepaid $9S7 $92 $1,04~ 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,06: 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,09i 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,13( 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,14i 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,1~ 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,195 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $107 $1,21i 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $i,23t 27 $1,144 $ll0 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage PubHc Improvement District Tax Reference ID No. R314911 Improvement Area I Lot No. 17( Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 $6,481.00 $12,875.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Cosls Total and Interest Costs Total and Interest Costs Total $0 $0 $0 $0 $0 $0 $0 $0 $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,07~ 3 $482 $46 $529 $491 $72 $563 $973 $118 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1,10~ 5 $497 $48 $544 $506 $74 $580 $1,002 $122 $1,124 6 $504 $48 $553 $513 $75 $588 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $597 $1,033 $126 $1,15~ 8 $519 $50 $569 $529 $78 $606 $1,048 $128 $1, 17~ 9 $527 $51 $578 $537 $79 $615 $1,064 $129 $1,193 10 $535 $51 $587 $545 $80 $625 $1,080 $131 $1,211 II $543 $52 $595 $553 $81 $634 $1,096 $133 $1,229 12 $551 $53 $604 $561 $82 $643 $1,112 $135 $1,248 13 $560 $54 $613 $569 $84 $653 $1,129 $137 $1,266 14 $568 $55 $623 $578 $85 $663 $1,146 $139 $1,285 15 $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $56 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $90 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 20 $621 $60 $681 $632 $93 $725 $1,253 $153 $1,406 21 $630 $61 $691 $642 $94 $736 $1,272 $155 $1,427 22 $640 $62 $701 $651 $96 $747 $1,291 $157 $1,448 23 $649 $62 $712 $661 $97 $758 $1,310 $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $100 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $IOI $793 $1,370 $167 $1,537 27 $689 $66 $756 $701 $103 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $105 $817 $1,412 $172 $1,583 29 $710 $68 $778 $723 $106 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314912 Improvement Arca Lot No. 171 Phase 2A Assessment Part A PartB Tolal Annual Installment: $6,394.00 $6,481.00 $12,875.00 Part A PartB 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 $0 $0 $0 $0 $0 $0 $0 $0 $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,075 3 $482 $46 $529 $491 $72 $563 $973 $118 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1,108 5 $497 $48 $544 $506 $74 $580 $1,002 $122 $1,124 6 $504 $48 $553 $513 $75 $S88 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $597 $1,033 $126 $1,158 8 $519 $50 $569 $529 $78 $606 $1,048 $128 $1,176 9 $527 $51 $578 $537 $79 $615 $1,064 $129 $1,193 JO $535 $SI $587 $545 $80 $625 $1,080 $131 $1,211 11 $543 $52 $595 $553 $81 $634 $1,096 $133 $1,229 12 $S51 $53 $604 $561 $82 $643 $1,112 $135 $1,248 13 $560 $S4 $613 $569 $84 $653 $1,129 $137 $1,266 14 $568 $55 $623 $578 $85 $663 $1,146 $139 $1,285 15 $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $S6 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $90 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 20 $621 $60 $681 $632 $93 $725 $1,253 $1S3 $1,406 21 $630 $61 $691 $642 $94 $736 $1,272 $155 $1,427 22 $640 $62 $701 $651 $96 $747 $1,291 $1S7 $1,448 23 $649 $62 $712 $661 $97 $758 $1,310 $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $100 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $101 $793 $1,370 $167 $1,537 27 $689 $66 $756 $701 $103 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $105 $817 $1,412 $172 $1,583 29 $710 $68 $778 $723 $106 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314913 Improvement Area 1 Lot No. 172 Phase 2A Assessment Part A Part B Total Annual Installment: $6,394.00 $6,481.00 $12,875.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and In1eres1 Costs Total 1 so $0 $0 $0 $0 so so $0 $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,075 3 $482 $46 $529 $491 $72 $563 $973 $118 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1,108 5 $497 $48 $544 $506 $74 $580 $1,002 $122 $1,124 6 $504 $48 $553 $513 $75 $588 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $597 $1,033 $126 $1,158 8 $519 $SO $569 $529 $78 $606 $1,048 $128 $1,176 9 $527 $51 $578 $537 $79 $615 $1,064 $129 $1,193 10 $535 $51 $587 $545 $80 $625 $1,080 $131 $1,211 II $543 $52 $595 $553 $81 $634 $1,096 $133 $1,229 12 $551 $53 $604 $561 $82 $643 $1,112 $135 $1,248 13 $560 $54 $613 $569 $84 $653 $1,129 $137 $1,266 14 $568 $55 $623 $578 $85 $663 $1,146 $139 $1,285 IS $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $56 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $9-0 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 10 $621 $60 $681 $632 $93 $725 $1,253 $153 $1,406 21 $630 $61 $691 $642 $94 $736 $1,272 $155 $1,427 22 $640 $62 $701 $651 $96 $747 $1,291 $157 $1,448 23 $649 $62 $712 $661 $97 $758 $1,310 $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $100 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $101 $793 $1,370 $167 $1,537 27 $689 $66 $756 $701 $103 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $105 $817 $1,412 $172 $1,583 29 $710 $68 $778 $723 $106 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. RJ 14914 Improvement Area l Lot No. 173 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 $6,481.00 $12,875.00 Part A PartB 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 $0 $0 $0 $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,07~ 3 $482 $46 $529 $491 $72 $563 $973 $118 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1,IO~ 5 $497 $48 $544 $506 $74 $580 $1,002 $122 s1,m 6 $504 $48 $553 $513 $75 $588 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $597 $1,033 $126 $1,1:58 8 $519 $SO $569 $529 $78 $606 $1,048 $128 $1,17t 9 $527 $51 $578 $537 $79 $615 $1,064 $129 $1,193 10 $535 $SI $587 $545 $80 $625 $1,080 $131 $1,211 11 $543 $52 $595 $553 $81 $634 $1,096 $133 $1,22S 12 $551 $53 $604 $561 $82 $643 $1,112 $135 $1,24B 13 $560 $54 $613 $569 $84 $653 $1,129 $137 $1,26f 14 $568 $55 $623 $578 $85 $663 $1,146 $139 $1,285 15 $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $56 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $90 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 20 $621 $60 $681 $632 $93 $725 $1,253 $153 $1,406 21 $630 $61 $691 $642 $94 $736 $1,272 $155 $1,427 22 $640 $62 $701 $651 $96 $747 $1,291 $157 $1,448 23 $649 $62 $712 $661 $97 $758 $1,3IO $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $l00 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $101 $793 $1,370 $167 $1,537 27 $689 $66 $756 $701 $103 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $105 $817 $1,412 $172 $1,583 29 $7IO $68 $778 $723 $106 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314925 Improvement Arca Lot No. 174 Phase 2A Assessment Part A Part 8 Total Annual Installment: $6,394.00 $6,481.00 $12,875.00 Part A PartB 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 $0 so $0 $0 $0 $0 $0 so $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,075 3 $482 $46 $529 $491 $72 $563 $973 $l18 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1,108 5 $497 $48 $544 $506 $74 $580 $1,002 $122 $1,124 6 $504 $48 $553 $513 $75 $588 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $597 $1,033 $126 $1,158 8 $519 $50 $569 $529 $78 $606 $1,048 $128 $1,176 9 $527 $51 $578 $537 $79 $615 $1,064 $129 $1,193 IO $535 $51 $587 $545 $80 $625 $1,080 $131 $1,211 11 $543 $52 $595 $553 $81 $634 $1,096 $133 $1,229 12 $551 $53 $604 $561 $82 $643 $1,112 $135 $1,248 13 $560 $54 $613 $569 $84 $653 $1,129 $137 $1,266 14 $568 $S5 $623 $578 $85 $663 $1,146 $139 $1,285 15 $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $56 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $90 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 20 $621 $60 $681 $632 $93 $725 $1,253 $153 $1,406 21 $630 $61 $691 $642 $94 $736 $1,272 $155 $1,427 22 $640 $62 $701 $651 $96 $747 $1,291 $157 $1,448 23 $649 $62 $712 $661 $97 $758 $1,310 $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $100 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $101 $793 $1,370 $167 $1,537 27 $689 $66 $7S6 $701 $103 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $105 $817 $1,412 $172 $1,583 29 $710 $68 $778 $723 $106 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 EuibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3149l5 Improvement Area Lot No. 175 Phase 2A Assessment PartA PartB Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 Part A PartB 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 $0 $0 $0 $0 $0 $0 $0 $0 so 2 $789 $76 $864 $803 $ll8 $920 $1,591 $194 $1,785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $9S9 $891 $131 $1,021 $1,766 $215 $1,981 10 $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 11 $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1.151 $1,989 $242 $2,231 18 $1,001 $96 $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $110 $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 E:r.bibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314916 Improvement Arca Lot No. 176 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 $10,758.00 $21,372.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Tota $0 $0 $0 $0 $0 $0 $0 $0 $0 2 $789 $76 $864 $803 $ll8 $920 $1,591 $194 $1,785 3 $800 $77 $877 $815 $120 $934 $1,615 $197 $1,812 4 $812 $78 $890 $827 $121 $948 $1,639 $200 $1,839 5 $825 $79 $904 $839 $123 $962 $1,664 $203 $1,866 6 $837 $80 $917 $852 $125 $977 $1,689 $206 $1,894 7 $849 $82 $931 $865 $127 $991 $1,714 $209 $1,923 8 $862 $83 $945 $878 $129 $1,006 $1,740 $212 $1,952 9 $875 $84 $959 $891 $131 $1,021 $1,766 $215 $1,981 IO $888 $85 $974 $904 $133 $1,037 $1,792 $218 $2,010 II $902 $87 $988 $918 $135 $1,052 $1,819 $221 $2,041 12 $915 $88 $1,003 $931 $137 $1,068 $1,846 $225 $2,071 13 $929 $89 $1,018 $945 $139 $1,084 $1,874 $228 $2,102 14 $943 $91 $1,033 $960 $141 $1,100 $1,902 $232 $2,134 15 $957 $92 $1,049 $974 $143 $1,117 $1,931 $235 $2,166 16 $971 $93 $1,065 $989 $145 $1,134 $1,960 $239 $2,198 17 $986 $95 $1,081 $1,003 $147 $1,151 $1,989 $242 $2,231 18 $1,001 $% $1,097 $1,018 $150 $1,168 $2,019 $246 $2,265 19 $1,016 $98 $1,113 $1,034 $152 $1,185 $2,049 $249 $2,299 20 $1,031 $99 $1,130 $1,049 $154 $1,203 $2,080 $253 $2,333 21 $1,046 $101 $1,147 $1,065 $156 $1,221 $2,111 $257 $2,368 22 $1,062 $102 $1,164 $1,081 $159 $1,240 $2,143 $261 $2,404 23 $1,078 $104 $1,182 $1,097 $161 $1,258 $2,175 $265 $2,440 24 $1,094 $105 $1,199 $1,114 $164 $1,277 $2,208 $269 $2,476 25 $1,111 $107 $1,217 $1,130 $166 $1,296 $2,241 $273 $2,514 26 $1,127 $108 $1,236 $1,147 $168 $1,316 $2,274 $277 $2,551 27 $1,144 $110 $1,254 $1,164 $171 $1,335 $2,309 $281 $2,590 28 $1,161 $112 $1,273 $1,182 $174 $1,355 $2,343 $285 $2,628 29 $1,179 $113 $1,292 $1,200 $176 $1,376 $2,378 $289 $2,668 30 $1,196 $115 $1,311 $1,218 $179 $1,396 $2,414 $294 $2,708 ExbibitD ASSESSMENT ROLL Vintage Publk lmprevement District Tax Reference ID No. R314917 Improvement Area I Lot No. 177 Phase 2A Assessment Part A Part B Total Annual Instalhnent: $6,394.00 Prepaid $6,394.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $52S 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $53~ 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $S53 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $SO $565 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $57~ 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $58? It $543 $52 $S95 Prepaid Prepaid Prepaid $543 $52 $59S 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepiud Prepaid $560 $54 $613 14 $568 $S5 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $58S $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $7IO $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314918 Improvement Area I Lot No. 178 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB 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 Prepaid Prepaid Prepaid $0 $0 $( 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $SI $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $58') II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 E>:bibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314919 Improvement Area 1 Lot No. 179 Phase 2A Assessment Part A PartB Total Annual Instalhnent: $6,394.00 Prepaid $6,394.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $529 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $536 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $569 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $578 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $587 II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid P.-epaid $568 $55 $623 15 $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $6S $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $7S6 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $67 $767 29 $710 $68 $778 Prepaid Prepaid Prepaid $710 $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 ExbibitD ASSESSMENT ROLL Vintage Public Impl'O\lement District Tax Reference ID No. R314926 Improvement Area I Lot No. 180 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 $6,481.00 $6,394.00 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 so $0 so $0 $0 $0 so $0 $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,07~ 3 $482 $46 $529 $491 $72 $563 $973 $118 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1, 10~ 5 $497 $48 $544 $506 $74 $580 $1,002 $122 $1,12'1 6 $504 $48 $553 $513 $15 $588 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $597 $1,033 $126 $1,15S 8 $519 $50 $569 $529 $78 $606 $1,048 $128 s1,rn 9 $527 $51 $578 $537 $79 $615 $1,064 $129 $1,193 10 $535 $51 $587 $545 $80 $625 $1,080 $131 $1,211 11 $543 $52 $595 $553 $81 $634 $1,096 $133 $1,22S 12 $551 $53 $604 $561 $82 $643 $1,112 $135 $1,24~ 13 $560 $54 $613 $569 $84 $653 $1,129 $137 $1,26~ 14 $568 $55 $623 $578 $85 $663 $1,146 $139 $1,285 15 $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $56 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $90 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 20 $621 $60 $681 $632 $93 $72S $1,253 $153 $1,406 21 $630 $61 $691 $642 $94 $736 $1,272 $155 $1,42i 22 $640 $62 $701 $651 $96 $747 $1,291 $157 $1,448 23 $649 $62 $712 $661 $97 $758 $1,310 $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $100 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $IOI $793 $1,370 $167 $1,537 27 $689 $66 $756 $701 $103 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $l05 $817 $1,412 $172 $1,583 29 $710 $68 $778 $723 $106 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 Ell'.bibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314920 Improvement Area I Lot No. 181 Phase 2A Assessment Part A PartB Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB 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 so $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 $877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 $890 Prepaid Prepaid Prepaid $812 $78 $890 5 $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 IO $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 11 $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,130 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $110 $1,254 Prepaid Prepaid Prepaid $1,144 $ll0 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 Exhibit D ASSESSMENT ROLL Vintage Public Improvement Distrid Tax Reference ID No. R314921 Improvement Area 1 Lot No. 182 Phase 2A Assessment Part A Part B Total Annual Installment: $6,394.00 $6,481.00 $6,394.00 PanA PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal C0Uec1ion Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $0 $0 $0 $0 $0 $0 $0 $0 $0 2 $475 $46 $521 $483 $71 $554 $958 $117 $1,07~ 3 $482 $46 $529 $491 $72 $563 $973 $118 $1,091 4 $489 $47 $536 $498 $73 $571 $987 $120 $1,10~ s $497 $48 $544 $506 $74 $580 $1,002 $122 s1,m 6 $504 $48 $553 $513 $75 $588 $1,017 $124 $1,141 7 $512 $49 $561 $521 $76 $597 $1,033 $126 s1,m 8 $519 $50 $569 $529 $78 $606 $1,048 $128 s1,m 9 $527 $51 $578 $537 $79 $615 $1,064 $129 $1,193 10 $535 $51 $587 $545 $80 $625 $1,080 $131 $1,211 11 $543 $52 $595 $553 $8( $634 $1,096 $133 $1,229 12 $551 $53 $604 $561 $82 $643 $1,112 $135 $1,248 13 $560 $54 $613 $569 $84 $653 $1,129 $137 $1,266 14 $568 $55 $623 $578 $85 $663 $1,146 $139 $1,285 15 $576 $55 $632 $587 $86 $673 $1,163 $142 $1,305 16 $585 $56 $641 $595 $87 $683 $1,181 $144 $1,324 17 $594 $57 $651 $604 $89 $693 $1,198 $146 $1,344 18 $603 $58 $661 $613 $90 $704 $1,216 $148 $1,364 19 $612 $59 $671 $623 $91 $714 $1,235 $150 $1,385 20 $621 $60 $681 $632 $93 $725 $1,253 $153 $1,406 21 $630 $61 $691 $642 $94 $736 $1,272 $155 $1,427 22 $640 $62 $701 $651 $96 $747 $1,291 $157 $1,448 23 $649 $62 $712 $661 $97 $758 $1,310 $159 $1,470 24 $659 $63 $723 $671 $99 $769 $1,330 $162 $1,492 25 $669 $64 $733 $681 $100 $781 $1,350 $164 $1,514 26 $679 $65 $744 $691 $101 $793 $1,370 $167 $1,537 27 $689 $66 $756 $701 $103 $804 $1,391 $169 $1,560 28 $700 $67 $767 $712 $105 $817 $1,412 $172 $1,583 29 $710 $68 $778 $723 $l06 $829 $1,433 $174 $1,607 30 $721 $69 $790 $734 $108 $841 $1,454 $177 $1,631 ExhibilD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314922 Improvement Arca I Lot No. 183 Phase 2A Assessment Part A PartB Total Annual Installment: $6,394.00 Prepaid $6,394.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Colle.::tion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $475 $46 $521 Prepaid Prepaid Prepaid $475 $46 $521 3 $482 $46 $529 Prepaid Prepaid Prepaid $482 $46 $525 4 $489 $47 $536 Prepaid Prepaid Prepaid $489 $47 $53E 5 $497 $48 $544 Prepaid Prepaid Prepaid $497 $48 $544 6 $504 $48 $553 Prepaid Prepaid Prepaid $504 $48 $553 7 $512 $49 $561 Prepaid Prepaid Prepaid $512 $49 $561 8 $519 $50 $569 Prepaid Prepaid Prepaid $519 $50 $565 9 $527 $51 $578 Prepaid Prepaid Prepaid $527 $51 $57~ 10 $535 $51 $587 Prepaid Prepaid Prepaid $535 $51 $58'J II $543 $52 $595 Prepaid Prepaid Prepaid $543 $52 $595 12 $551 $53 $604 Prepaid Prepaid Prepaid $551 $53 $604 13 $560 $54 $613 Prepaid Prepaid Prepaid $560 $54 $613 14 $568 $55 $623 Prepaid Prepaid Prepaid $568 $55 $623 IS $576 $55 $632 Prepaid Prepaid Prepaid $576 $55 $632 16 $585 $56 $641 Prepaid Prepaid Prepaid $585 $56 $641 17 $594 $57 $651 Prepaid Prepaid Prepaid $594 $57 $651 18 $603 $58 $661 Prepaid Prepaid Prepaid $603 $58 $661 19 $612 $59 $671 Prepaid Prepaid Prepaid $612 $59 $671 20 $621 $60 $681 Prepaid Prepaid Prepaid $621 $60 $681 21 $630 $61 $691 Prepaid Prepaid Prepaid $630 $61 $691 22 $640 $62 $701 Prepaid Prepaid Prepaid $640 $62 $701 23 $649 $62 $712 Prepaid Prepaid Prepaid $649 $62 $712 24 $659 $63 $723 Prepaid Prepaid Prepaid $659 $63 $723 25 $669 $64 $733 Prepaid Prepaid Prepaid $669 $64 $733 26 $679 $65 $744 Prepaid Prepaid Prepaid $679 $65 $744 27 $689 $66 $756 Prepaid Prepaid Prepaid $689 $66 $756 28 $700 $67 $767 Prepaid Prepaid Prepaid $700 $61 $76? 29 $710 $68 $778 Prepaid Prepaid Prepaid $7IO $68 $778 30 $721 $69 $790 Prepaid Prepaid Prepaid $721 $69 $790 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R314923 Improvement Area I Lot No. 184 Phase 2A Assessment Part A Part B Total Annual Installment: $10,614.00 Prepaid $10,614.00 Part A PartB 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 $0 $0 $0 Prepaid Prepaid Prepaid $0 $0 $0 2 $789 $76 $864 Prepaid Prepaid Prepaid $789 $76 $864 3 $800 $77 S877 Prepaid Prepaid Prepaid $800 $77 $877 4 $812 $78 S890 Prepaid Prepaid Prepaid $812 $78 $890 s $825 $79 $904 Prepaid Prepaid Prepaid $825 $79 $904 6 $837 $80 $917 Prepaid Prepaid Prepaid $837 $80 $917 7 $849 $82 $931 Prepaid Prepaid Prepaid $849 $82 $931 8 $862 $83 $945 Prepaid Prepaid Prepaid $862 $83 $945 9 $875 $84 $959 Prepaid Prepaid Prepaid $875 $84 $959 10 $888 $85 $974 Prepaid Prepaid Prepaid $888 $85 $974 II $902 $87 $988 Prepaid Prepaid Prepaid $902 $87 $988 12 $915 $88 $1,003 Prepaid Prepaid Prepaid $915 $88 $1,003 13 $929 $89 $1,018 Prepaid Prepaid Prepaid $929 $89 $1,018 14 $943 $91 $1,033 Prepaid Prepaid Prepaid $943 $91 $1,033 15 $957 $92 $1,049 Prepaid Prepaid Prepaid $957 $92 $1,049 16 $971 $93 $1,065 Prepaid Prepaid Prepaid $971 $93 $1,065 17 $986 $95 $1,081 Prepaid Prepaid Prepaid $986 $95 $1,081 18 $1,001 $96 $1,097 Prepaid Prepaid Prepaid $1,001 $96 $1,097 19 $1,016 $98 $1,113 Prepaid Prepaid Prepaid $1,016 $98 $1,113 20 $1,031 $99 $1,130 Prepaid Prepaid Prepaid $1,031 $99 $1,130 21 $1,046 $101 $1,147 Prepaid Prepaid Prepaid $1,046 $101 $1,147 22 $1,062 $102 $1,164 Prepaid Prepaid Prepaid $1,062 $102 $1,164 23 $1,078 $104 $1,182 Prepaid Prepaid Prepaid $1,078 $104 $1,182 24 $1,094 $105 $1,199 Prepaid Prepaid Prepaid $1,094 $105 $1,199 25 $1,111 $107 $1,217 Prepaid Prepaid Prepaid $1,111 $107 $1,217 26 $1,127 $108 $1,236 Prepaid Prepaid Prepaid $1,127 $108 $1,236 27 $1,144 $ll0 $1,254 Prepaid Prepaid Prepaid $1,144 $110 $1,254 28 $1,161 $112 $1,273 Prepaid Prepaid Prepaid $1,161 $112 $1,273 29 $1,179 $113 $1,292 Prepaid Prepaid Prepaid $1,179 $113 $1,292 30 $1,196 $115 $1,311 Prepaid Prepaid Prepaid $1,196 $115 $1,311 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3ll999 Improvement Area I Lot No. 185 • 255 Phase 2 Assessment Part A Part B Total Annual Installment: $680,211.80 $689,400.18 $1,369,611.99 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 $92,681 $8,021 $100,702 $0 $0 $0 $92,681 $8,021 $100,702 2 $49,150 $4,727 $53,877 $50,023 $7,345 $57,368 $99,173 $12,071 $111,244 3 $50,487 $5,081 $55,569 $51,382 $7,584 $58,966 $101,870 $12,665 $114,535 4 $51,245 $5,157 $56,402 $52,153 $7,698 $59,851 $103,398 $12,855 $116,253 5 $52,013 $5,235 $57,248 $52,935 $7,813 $60,749 $104,949 $13,048 $117,997 6 $52,794 $5,313 $58,107 $53,729 $7,931 $61,660 $106,523 $13,244 $119,767 7 $53,585 $5,393 $58,979 $54,535 $8,050 $62,585 $108,121 $13,443 $121,563 8 $54,389 $5,474 $59,863 $55,353 $8,170 $63,524 $109,743 $13,644 $123,387 9 $55,205 $5,556 $60,761 $56,184 $8,293 $64,477 $111,389 $13,849 $125,238 10 $56,033 $5,639 $61,673 $57,026 $8,417 $65,444 $113,060 $14,057 $127,116 11 $56,874 $5,724 $62,598 $57,882 $8,544 $66,425 $114,755 $14,268 $129,023 12 $57,727 $5,810 $63,537 $58,750 $8,672 $67,422 $116,477 $14,482 $130,958 13 $58,593 $5,897 $64,490 $59,631 $8,802 $68,433 $118,224 $14,699 $132,923 14 $59,472 $5,985 $65,457 $60,526 $8,934 $69,460 $119,997 $14,919 $134,917 IS $60,364 $6,075 $66,439 $61,434 $9,068 $70,501 $121,797 $15,143 $136,940 16 $61,269 $6,166 $67,435 $62,355 $9,204 $71,559 $123,624 $15,370 $138,994 17 $62,188 $6,259 $68,447 $63,290 $9,342 $72,632 $125,479 $15,601 $141,079 18 $63,121 $6,353 $69,474 $64,240 $9,482 $73,722 $127,361 $15,835 $143,196 19 $64,068 $6,448 $70,516 $65,203 $9,624 $74,828 $129,271 $16,072 $145,343 20 $65,029 $6,545 $71,574 $66,181 $9,769 $75,950 $131,210 $16,313 $147,524 21 $66,004 $6,643 $72,647 $67,174 $9,915 $77,089 $133,178 $16,558 $149,736 22 $66,994 $6,743 $73,737 $68,182 $10,064 $78,246 $135,176 $16,806 $151,982 23 $67,999 $6,844 $74,843 $69,204 $10,215 $79,419 $137,204 $17,059 $154,262 24 $69,019 $6,946 $75,966 $70,243 $10,368 $80,611 $139,262 $17,314 $156,576 25 $70,054 $7,051 $77,105 $71,296 $10,524 $81,820 $141,351 $17,574 $158,925 26 $71,105 $7,156 $78,262 $72,366 $10,681 $83,047 $143,471 $17,838 $161,309 27 $72,172 $7,264 $79,436 $73,451 $10,842 $84,293 $145,623 $18,105 $163,728 28 $73,254 $7,373 $80,627 $74,553 $11,004 $85,557 $147,807 $18,377 $166,184 29 $74,353 $7,483 $81,836 $75,671 $11,169 $86,841 $150,024 $18,653 $168,677 30 $75,469 $7,595 $83,064 $76,806 $11,337 $88,143 $152,275 $18,932 $171,207