HomeMy WebLinkAboutOrdinance - 2008-O0041 Part 1 - Approving And Authorizing Issuance And Sale Of Vintage Township Special Assessmt - 05/13/2008Ordinance No. 2008-00041
AN ORDINANCE APPROVING AND AUffiORIZING THE
ISSUANCE AND SALE OF VINTAGE TOWNSHIP SPECIAL
ASSESSMENT REVENUE BONDS; APPROVING AND
AUffiORIZING AN INDENTURE OF TRUST, A BOND PURCHASE
AGREEMENT AMONG THE CITY, THE VINTAGE TOWNSHIP
PUBLIC FACILITES CORPORATION AND THE UNDERWRITER; A
BOND PURCHASE CONTRACT BETWEEN THE CITY AND THE
VINTAGE TOWNSHIP PUBLIC FACILITIES CORPORATION AND
OTHER AGREEMENTS AND DOCUMENTS IN CONNECTION
THEREWITH; MAKING FINDINGS WITH RESPECT TO THE
ISSUANCE OF SUCH BONDS; AND PROVIDING AN EFFECTIVE
DATE
WHEREAS, the City of Lubbock, Texas (the "City"), pursuant to and in accordance with
the terms, provisions and requirements of the Public Improvement District Assessment Act,
Chapter 372, Texas Local Government Code (the "PID Act''), has previously established the
"Vintage Township Public Improvement District" (the "District") pursuant to a resolution
adopted by the City Council of the City (the "City Council") on January 12, 2007 and, pursuant
to an ordinance adopted by the City Council on June 26, 2007, as amended on February 14, 2008
(the "Assessment Ordinance"), has levied special assessments on property within the District as
pennitted by the PID Act; and
WHEREAS, in the Assessment Ordinance, the City Council approved and accepted the
"Service and Assessment Plan" (as defined and described in the Assessment Ordinance, the
"Service and Assessment Plan") relating to the District and levied the "Assessments'' (as defined
in the Assessment Ordinance, the "Assessments") against the "Assessment Roll" (as defined and
described in the Assessment Ordinance, the "Assessment Roll'). Capitalized tenns used in this
preamble and not othetWise defined shall have the meaning assigned thereto in the Service and
Assessment Plan; and
WHEREAS, the City is authorized by the PID Act to issue its revenue bonds payable
from the Assessments for the purposes of (i) paying the costs of the improvement projects
identified in the Service and Assessment Plan, (ii) paying interest on bonds during and after the
period of acquisition and construction of the improvement projects, and (iii) establishing such
other funds as may be required in connection with the issuance of such bonds; and
WHEREAS, the City has, pursuant to Chapter 303, Texas Local Government Code (the
"PFC Act"), previously caused to be created on the City's behalf the "Vintage Township Public
Facilities Corporation" (the "Corporation"), for the purpose, among others, of purchasing the
bonds herein authorized; and
WHEREAS, the City Council has found and determined that it is in the best interests of
the citizens of the City to issue its bonds in two series as contemplated by the Service and
Assessment Plan, the first series to be designated "Vintage Township Public Improvement
District Special Assessment Revenue Bonds, Series 2008A (Lubbock. Texas)" (the ''Series
2008A Bonds"), such series to be payable solely from and secured by the Assessments Part A,
and the second series to be designated "Vintage Township Public Improvement District Special
Dallas 1300947v.3
Assessment Revenue Bonds, Series 2008B (Lubbock, Texas),. (the "Series 2008B Bonds," and
together with the Series 2008A Bonds, the "Bonds"), such series to be payable solely from and
secured by the Assessments Part B; and
WHEREAS, the City Council has found and determined to (i) approve the issuance of the
Bonds to finance the improvement projects identified in the Service and Assessment Plan on the
terms described herein, (ii) approve the form, terms and provisions of an indenture of trust
securing the City's bonds authorized hereby, (iii) approve the fonn, tenns and provisions of a
Bond Purchase Agreement between the City, the Corporation and Bane of America Securities,
LLC (the "Underwriter''), (iv) approve the form, terms and provisions of a Bond Purchase
Contract between the City and the Corporation and (v) approve the fonn, tenns and provisions of
an acquisition and funding agreement. a continuing disclosure agreement. a management
agreement relating to the management of certain improvements within the District an
administration agreement relating to the administration and management of the District and a
consent to the first supplement to the declaration of covenants, conditions and restrictions filed
by the District landowners; and
WHEREAS, the meeting at which this Ordinance is considered is open to the public as
required by law, and the public notice of the time, place and purpose of said meeting was given
as required by Chapter 551, Texas Government Code, as amended;
NOW, TIIEREFORE BE IT ORDAJNED BY THE CITY COUNCIL OF TIIE CITY OF
LUBBOCK, TEXAS, THAT:
Section 1. Findings. The findings and detenninations set forth in the preamble
hereof are hereby incorporated by reference for all purposes as if set forth in full herein.
Section 2. APProval of Issuance of Series 2008A Bonds. Series 2008B Bonds and
Indenture of Trust. (a) The issuance of the Series 2008A Bonds for the purpose of providing
funds for (i) paying the costs of the Improvement Project A identified in the Service and
Assessment Plan, (ii) paying interest on the Series 2008A Bonds during and after the period of
acquisition and construction of the Improvement Project A, and (iii) establishing such other
funds as may be required in connection with the issuance of such Bonds, is hereby authorized
and approved.
(b) The issuance of the Series 2008B Bonds for the purpose of providing funds for (i)
paying the costs of the Improvement Project B identified in the Service and Assessment Plan, (ii)
paying interest on the Series 2008B Bonds during and after the period of acquisition and
construction of the Improvement Project B, and (iii) establishing such other funds as may be
required in connection with the issuance of such Bonds, is hereby authorized and approved.
(c) The Bonds shall be issued and secured under that certain Indenture of Trust (the
"Indenture''), dated as of May I, 2008, between the City and The Bank of New York Trust
Company, N.A., as trustee (the "Trustee"), in the substantially final form presented herewith, the
form, terms and provisions of the Indenture being hereby authorized and approved. The Mayor
of the City is hereby authorized and directed to execute the Indenture, with such changes therein
as the Mayor may approve, such approval to be conclusively evidenced by such execution
-2-
Dallas \300947v.3
.-
thereof. The City Secretary is hereby authorized and directed to attest such signature of the
Mayor.
(d) The Bonds shall be dated, shall mature on the date or dates and in the principal
amounts, shall bear interest, shall be subject to redemption and shall have such other terms and
provisions as set forth in the Indenture. The Bonds shall be in substantia1ly the form set forth in
the Indenture with such insertions, omissions and modifications as may be required to conform
the form of bond to the actual tenns of the Bonds. Each series of the Bonds shall be payable
from and secured solely by the Assessments and other assets of the "Trust Estate" (as defined in
the Indenture) pledged to such series, and shall never be payable from ad valorem taxes.
Section 3. Sale of Bonds; Approval of Bond Purchase Contract. The Bonds shall be
sold to the Corpomtion at the price and on the tenns and provisions set forth in that certain Bond
Purchase Contract (the "City Bond Purchase Contract"), dated the date hereof, between the City
and the Corporation. The form, terms and provisions of the City Bond Purchase Contract are
hereby authorized and approved and the Mayor of the City is hereby authorized and directed to
execute and deliver the City Bond Purchase Contract.
Section 4. Sale of Comoration Bonds; Approval of Bond Purchase Agreement. The
Corporation shall issue its Vintage Township Public Facilities Corpomtion Special Revenue
Bonda (Vintage Township Public Improvement District Project), Series 2008A secured by the
payments received by the City on the Series 2008A Bonds and its Vintage Township Public
Facilities Corporation Special Revenue Bonds (Vintage Township Public Improvement District
Project), Series 2008B secured by the payments received by the City on the Series 2008B Bonds,
to Bane of America Securities, LLC (the "Underwriter") at the price and on the terms ~d
provisions set forth in that certain Bond Purchase Agreement (the "Corporation Bond Purchase
Agreement") dated the date hereof, between the Corporation, the City and the Underwriter. The
fonn, terms and provisions of the Bond Purchase Contract are hereby authorized and approved
and the Mayor of the City is hereby authorized and directed to execute and deliver the
Corporation Bond Purchase Agreement.
Section 5. Awroval of Acquisition and Funding Agreement. Continuing Disclosure
Agreement Administration Agreement. Management Agreement and Consent to First
Suoolement to Declaration of Covenants. Conditions and Restrictions. The fonn, tenns and
provisions of (i) that certain Acquisition and Funding Agreement (the "Acquisition and Funding
Agreement'), dated as of May I, 2008, between the City and Vintage Land Company, Ltd., a
Texas limited partnership (the "Developer''); (ii) that certain Administration.Agreement (the
"Administration Agreement"), dated as of May 1, 2008, between the City and MuniCap, Inc., as
administrator (the "Administrator''); (iii) that certain Management Agreement (the "Management
Agreement''), dated as of May 1, 2008, between the City and Vintage Township Homeowners
Association, (iv) that certain Continuing Disclosure Agreement (the "Continuing Disclosure
Agreement") by and among the City, the Corporation, the Developer and the Administrator dated
as of May 1, 2008, and (v) that certain Consent to First Supplement to Declaration of Covenants,
Conditions and Restrictions filed by the landowners in the District (the "Consent'') (the
Acquisition and Funding Agreement, the Continuing Disclosure Agreement, the Administration
Agreement, the Management Agreement and the Consent are referred to herein collectively as
the "Agreements"), in each instance, are hereby authorized and approved in the substantially
-3-
Dallas 1300947v.3
final fonns presented at this meeting and the Mayor of the City is hereby authorized and directed
to execute and deliver such Agreements with such changes as may be required to carry out the
purposes of this Ordinance and approved by the Mayor, such approval to be evidenced by the
execution thereof. The Mayor's signature on the Agreements may be attested by the City
Secretary.
Section 6. Additional Actions. The Mayor, the City Manager and each other officer,
employee and agent of the City are hereby authorized and directed to take any and all actions on
behalf of the City necessary or desirable to carry out the intent and purposes of this Ordinance
and to issue the Bonds in accordance with the tenns of this Ordinance. The Mayor, the City
Manager and each other officer, employee and agent of the City are hereby authorized and
directed to execute and deliver any and all certificates, agreements, notices, instruction letters,
requisitions, and other documents which may be necessary or advisable in connection with the
sale, issuance and delivery of the Bonds and the carrying out of the purposes and intent of this
Ordinance.
-4-
Dallas 1300947v.3
Section 7. Effective Date. This Ordinance shall take effect immediately upon its
adoption by the City Council of the City.
Passed by the City Council this 24th day of April 2008.
CITY OF LUBBOCK, TEXAS
By: '----:~?~::::>-§4~~~6~¥~~~· -=-
DAVID A. MILLER, Mayor
ATTEST:
~~·~ REB CA GARZA, City Secretary
[SEAL]
APPROVED AS TO FORM:
~~ J ER T FE, Bond Counsel
-5-
Dallas 1300947v.3
Dallas 1404395v.l
PART I
TRANSCRIPT OF PROCEEDINGS
RELATING TO
VINTAGE TOWNSHIP PUBLIC IMPROV[M[NT DISTRICT
SPECIAL ASSI:SSMENT REVENUE BONDS
SERIES 2008A AND 20088
(Lubbock, Tens)
VINTAGE TOWNSHIP PUBLIC FACILITIES CORPORATION
(VINTAGE TOWNSHIP PUBLIC IMPROVEMENT PROJECT)
SPECIAL REVENUE BONDS
SERIES 2008A AND 2008B
Delivered: May 13, 2008
Vinson &Elkins
ATTORNEYS AT LAW
VINSON & ELKINS L.L.P.
3700 TRAIIIIIIELL CROW CENTEFI
2001 ROSS AVENU£
DALLAS, TEXAS 75201·2975
I.
II.
TABLE OF DOCUMENTS
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
SPECIAL ASSESSMENT REVENUE BONDS SERIES 2008A AND 2008B
VINTAGE TOWNSHIP PUBLIC FACILITIES CORPORATION
SPECIAL REVENUE BONDS, SERIES 2008A AND SERIES 2008B
Document Description Tab No.
DOCUMENTS RELATING TO CREATION OF PUBLIC
IMPROVEMENT DISTRICT
1.1 Developer Petition Requesting PID Creation 1
1.2 City Resolution Calling Public Hearing for PID Creation 2
1.3 Affidavits of Mailing and Publishing Notice of Public Hearing 3
Regarding PID Creation
1.4 City Resolution Creating PID 4
1.5 Affidavit ofPublication of Resolution Approving PID 5
1.6 Resolution Accepting Preliminary Service and Assessment Plan 6
1.7 Affidavits of Mailing and Publishing Notice of Public Hearing 7
Regarding Service and Assessment Plan and Assessment Roll
1.8 Ordinance Approving Service and Assessment Plan and Assessment 8
Roll and Levying Assessments, as amended
CITY BOND DOCUMENTS
2.1 Ordinance Authorizing the Issuance of the City Series 2008A and 9
Series 20088 Bonds
2.2 Trust Indenture for the City Series 2008A and Series 20088 Bonds 10
2.3 Bond Purchase Contract between City and PFC 11
2.4 Tax Cenificates 12
2.5 Information Returns for Tax-Exempt Governmental Obligations 13
(IRS Form 8038-G)
2.6 Specimen Bonds 14
2.7 Instruction Letter to Attorney General/Comptroller 15
1392623v.3 LUB200/58000
Document Description Tab No.
III. PFC BOND DOCUMENTS
3.1 PFC Resolution Authorizing the Issuance of the PFC Bonds 16
3.2 City Resolution Authorizing the Issuance of the PFC Bonds 17
3.3 PFC Trust Indenture for the Series 2008A and Series 2008B Bonds 18
3.4 Bond Purchase Agreement 19
3.5 Preliminary Limited Offering Memorandum 20
3.6 Final Limited Offering Memorandum 21
3.7 Continuing Disclosure Agreement 22
3.8 Tax Certificates 23
3.9 Information Returns for Tax-Exempt Governmental Obligations 24 (IRS Form 8038-G)
3.10 PFC Instruction Letter to Attorney General 25
3.11 Specimen Bonds 26
3.12 Assignment of Bonds 27
IV. ADDrnONALDOCUMEN~
4.1 Acquisition and Funding Agreement 28
4.2 Recorded Conditions, Covenants and Restrictions, as amended 29
4.3 Management Agreement with HOA 30
4.4 Engineers Report 31
4.5 Agreement with LCAD to Collect Assessments 32
4.6 Agreement with PID Administrator 33
4.7 Consent of Market Study Provider 34
4.8 Letters of Credit for Reserve Funds 35
4.9 DTC Blanket Letter ofRepresentations 36
4.10 Signature Identification and Incumbency Certificate of Trustee with 37
regard to the Letters of Credit for Reserve Funds
2
1392623v.3 LUB200/58000
Document Description Tab No.
v. CERTIFICATES, RECEIPTS AND OTHER CLOSING ITEMS
5.1 General Certificate of the City 38
5.2 General Certificate ofPFC 39
5.3 General Certificate of Developer 40
5.4 Signature Identification and Incumbency Certificate ofTrustee 41
5.5 Certificate of City Attorney 42
5.6 City Certificates Pursuant to Bond Purchase Agreement 43
5.7 PFC Certificate Pursuant to Bond Purchase Agreement 44
5.8 Developer Certificate Pursuant to Bond Purchase Agreement 45
5.9 Certificate ofMunicap 46
5.10 Certificate of Engineer 47
5.11 Trustee's Certificate as to Receipt ofDocuments and Funds 48
5.12 Closing Memorandwn and Letter of Instructions 49
5.13 Certificate of Approval for Payment 50
5.14 Certificate of General Partner of Developer 51
VI. OPINIONS
6.1 Approving Opinion of Bond Counsel (City Bonds) 52
6.2 Approving Opinions of Bond CoWISel (PFC Bonds) 53
6.3 Supplemental Opinion of Bond Counsel 54
6.4 Opinions of Counsel to the Developer 55
6.5 Opinion of Trustee's Counsel 56
6.6 Opinion of Underwriter's Counsel 57
6.7 Opinions of Attorney General and Comptroller's Registration 58
Certificate
6.8 Issuer's Counsel Opinion 59
6.9 Reliance Letter to Underwriter and Trustee 60
3
1392623v.3 LUB200/.58000
CITY OF LUBBOCK §
COUNTY OF LUBBOCK §
STATE OF TEXAS §
CERTIFICATE OF PUBLIC RECORD
I hereby certify, in the performance of the functions of my office, that the attached
petition property owners signature of Stellar Land Company, LTD., and Vintage Land Company,
LTD., to create a public improvement djstrict (the "District") in the territory described in Exhibit
A attached hereto (the "Land"), has been verified as meeting a statutory two test requirement: (1)
petition is signed by the owner of taxable real property representing more than 50% of the
appraised value of the taxable real property liable for assessment by the current roll of the
appraisal district (December 12, 2006). [petitioners own 7 5. 4 % of the appraised property vatu e] ,
and (2) that the petition must be signed by the record owners of property that constitute more that
50% of the number of record owners or the record owners of more than 50% of the area within
the PID. The petition was signed by two of the owners in the PID. The two petitioners own
97.68% of the land; said documents appear of record in my office and that said documents are an
official record from the public office of the City Secretary of the City of Lubbock, Lubbock
County, State of Texas, and is kept in said office.
I further certify that I am the City Secretary of the City of Lubbock, that I have legal
custody of said record, and that I am a lawful possessor and keeper and have legal custody of the
records in said office.
In witness whereof I have hereunto set my hand and affixed the official seal of said office
this 13th day of December, 2006.
(City Seal) §&c "' * • ~'6: Rebec a Garza
City Secretary
City of Lubbock
Lubbock County, State of Texas
..
PETITION FOR THE CREATION OF A PUBLIC IMPROVEMENT DISTRICT TO FINANCE
IMPROVEMENTS TO VINTAGE TOWNSHIP RESIDENTIAL COMMUNITY
THE STATE OF TEXAS §
§
CITY OF LUBBOCK §
TO: THE HONORABLE MAYOR AND CITY COUNCIL OF THE CITY OF LUBBOCK:
The undersigned petitioners (the "Petitioners"), acting pursuant to the provisions of
Chapter 372, Texas Local Government Code (the "Act"), as amended, request that the City of
Lubbock create a public improvement district (the "District .. ) in the territory described in
Exhibit A attached hereto (the "Land") within the City of Lubbock, Texas (the "City"), and in
support of this petition the Petitioners would present the following:
Section 1. Standing of Petitioners. In compliance with the requirements of Texas
Local Government Code, Section 372.005(b), as detennined by the current roll of the Lubbock
Central Appraisal District, the Petitioners constitute: (i) the owners of taxable real property
representing more than 50 percent of the appraised value of real property liable for assessment
under the proposal described herein and (ii) the record owners of taxable real property that
constitute more than 50 percent of the area of all taxable ·real property that is liable for
assessment under such proposal.
Section 2. General nature of the proposed public improvement projects. The general
nature of the proposed public improvement projects is (i) the acquisition, design, construction,
installation and improvement of: (a) parks and greens together with any ancillary structures,
features or amenities such as playgrounds, athletic facilities, pavilions, amphitheaters,
community facilities, bridges, walkways, lighting, benches, trash receptacles and similar items
located therein along with all necessary grading, drainage and similar infrastructure involved in
the construction of such parks and greens, (b) landscaping, hardscaping and irrigation, (c) water
features such as lakes, ponds and fountains, (d) distinctive lighting and signs, (e) pedestrian
malls, passages or pathways including pedestrian bridges, (f) vehicular bridges and low water
crossings, (g) community meeting halls or similar buildings, (h) community monwnents, towers,
and other similar structures, (i) art work, (j) water and sewer infrastructure and facilities, (k)
streets, roadways and other thoroughfares, including streetscaping and streetlighting, (1)
stonnwater drainage infrastructure and facilities; (ii) payment of costs associated with
developing and financing the public improvements listed in subdivision (i) including costs of
issuing bonds and funding debt service and capitalized interest reserves for such bonds and costs
of establishing, administering and operating the District and (iii) maintenance, operation and
other supplemental services permitted by the Act pertaining to the items listed in (a) through (i)
of subdivision (i) of this Section.
Section 3. Estimated cost of the proposed public improvements: The estimated cost
of the public improvement projects identified in subdivisions (i) and (ii) of Section 2 herein is
$50,000,000. The cost of the maintenance, operation and other supplemental services identified
in subdivision (iii) of Section 2 will be determined annually by the City; however, it is
anticipated that the City will arrange with the local homeowners' association for such
LUB200:58000
Dallas Creation Petit1on-.:.Z006 Revised Structure (3 J
maintenance, operation and supplemental services and that such costs wm be paid ftom
homeowners• association dues and that collection of assessments for such purposes will be
necessary only in the event that the homeowners' association fails to operote and maintain the
public improvements in a manner consistent with the City's standards for maintenance and
operation of similar public improvements throughout the City.
Section 4. Boundaries. The proposed boundaries of the District are described on
Exhibit A.
Section 5, Method ofJ!SSOSsment An assessment methodology will be prepared that
will address (i) how the costs of the public improvements financed with the assessments are
assessed against the property in the Distric~ (ii) the assessments to be collected each year, (iii)
provisions providing for the prepayment of the assessments at the option of the mvner of any
parcel, {iv) the reaUocation of the assessment upon the subdivision of a parcel, and (v) reduction
of the assessments for costs savings {pursuant to tbe annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report wiH be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The resutt will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the oosts,of the public improvemen~ property wiU be classified based on the
use of the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes, Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be clllssified on the basis of the locotion of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Sectigo 6. AppQrtiomnent of Cost h!<!We<g the Ci!Y and !IJe Disl!ict The City will
not be obligated to provide any funds to finance the proposed public improvements. All of the
costs of the proposed public improvements wiU be paid by assessments of the property within the
District and from other sources of funds, if any, available to the developer of the Land.
Section 7. Management of the District. To the extent allowed by Jaw, the City may
contract with either a non-profit. or a for-profit organization, including a Public Facilities
Corporation created by the City pursuant to Chapter 303. Texas Local Government Code, to
carry out all or a part of the responsibilities of managing the District) including the day-to--day
management and administration of the District
Se~tion 8, Advisory board. An edvisory board may be established 10 develop and
recommend an improvement plan to the City Council of the City (the "City Council"). a majority
lUB200/5«000
!)IJ;!Jal Creation P~titioo-1006 .Revi~d Structure (4)
-2-
of the members of which advisory board shall be members of the Vintage Township
Homeowners Association Board of Directors.
This petition will be filed with the City Secretary in support of the creation of the District
by the City Council as herein provided.
[Signature on following page]
LUB20M8000
Dallas Cren!ion Petition-2006 Revised StruC"!ure (4)
-3-
PETITIONERS:
STELLAR LAND COMPANY, LTD.
a Texas limited partnership
By: STELLAR LAND GP, L.L.C., a
Texas Limited Liability Company
Its ~~Partner .
and
By: V 9 -\
Paul D. Stel~-~--'
Sole Member
VINTAGE LAND COMPANY, LTD.
a Texas limited partnership
By: VINTAGE LAND GP, L.L.C., a
Texas Limited Liability Company
Its Gr:?artner
1
J
By: ~&clcs'
Sole Member
Signature Page for Petition
THE STATE OF TEXAS §
§
COUNTY OF LUBBOCK §
On this, the II~" day of Du.~mhec , 2006, before me, the undersigned Notary
Public, personally appeared Paul D. Stell, who acknowledged that he is the sole member of (i)
Stellar Laod GP, L L.C., the general partner of Stellar Laod Company, Ltd., and (ii) Vintage
Land GP, L.LC., the general partner of Vintage Land Company, Ltd., and that he, in such
capacity, being duJy authorized so to do, executed the foregoing petition for the purposes therein
contained by signing his name in such capacity.
IN WITNESS WHEREOF, I have hereunto set my hand and official seal.
Notary Public Signatw'e
Acknowledgement Page for Petition
EXHIBIT A
DESCRIPTION OF THE LAND
METES AND BOUNDS DESCRIPTION for a 275.539 acre tract of land located in Section 23,
Block E-2, Lubbock County, Texas, being further described as follows:
BEGINNING at a point in the North line of Section 23, Block E-2, Lubbock County, Texas,
which bears
S. 89° 57' 29" W. an approximate distance of 962.23 feet from the Northeast comer of said
Section 23, Block E-2;
THENCE S. 00°02' 31" E. an approximate distance of 260.42 feet to a point;
TIIENCE S. 45°00'03" E. an approximate distance of 153.42 feet to a point;
THENCE S. 44°59'57" W. an approximate distance of90.00 feet to a point;
THENCE S. 45°00'03" E. an approximate distance of785.85 feet to a point;
THENCE N. 44 o 59' 57" E. an approximate distance of 1 02.16 feet to a point;
TIIENCE S. 45°00'03" E. an approximate distance of 18.52 feet to a point;
THENCE N. 89°59'57" E. an approximate distance of 160.00 feet to a point;
TIIENCE S. 00°00'03" E. an approximate distance of 164.00 feet to a point;
THENCE N. 89°59'57" E. an approximate distance of 115.99 feet to a point in the East line of
said Section 23, Block E-2;
TIIENCE S. 00°00'33" W., along the East line of said Section 23, Block E-2, an approximate
distance of 1393.30 feet to a point;
THENCE N. 89°59'27" W. an approximate distance of219.97 feet to a point;
THENCE S. 00°00'01" E. an approximate distance of 154.70 feet to a point in the South line of
the North Half of said Section 23, Block E-2;
THENCE S. 89°58' 41" W ., along the South line of the North Half of said Section 23, Block E-2,
an approximate distance of 4 746.31 feet to a point;
THENCE N. 00°02' 31" W. an approximate distance of 253.91 feet to a point;
THENCE S. 89°57'29" W. an approximate distance of 119.63 feet to a point;
A-1
THENCE N. 00°03'33" W. an approximate distance of 1078.00 feet to a point;
THENCE S. 89°57'29" W. an approximate distance of 210.00 feet to a point in the West line of
said Section 23, Block E-2;
THENCE N. 00°03'33" W., along the West line of said Section 23, Block E-2, an approximate
distance of 381.00 feet to a point;
THENCE N. 89°57'29" E. an approximate distance of 426.03 feet to a point;
THENCE S. 00°02'31" E. an approximate distance of90.00 feet to a point;
THENCE N. 89° 5 7'29" E. an approximate distance of 187.88 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of90.00 feet to a point;
THENCE N. 89°57'29" E. an approximate distance of275.00 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of 300.00 feet to a point;
THENCE N. 89°57'29" E. an approximate distance of90.00 feet to a point;
THENCE N. 00°02' 31" W. an approximate distance of 19.00 feet to a point;
THENCE N. 89°57'29" E. an approximate distance of 184.00 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of 135.00 feet to a point;
THENCE S. 89°57'29" W. an approximate distance of 184.00 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of28.00 feet to a point;
THENCE S. 89°57'29" W. an approximate distance of90.00 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of 445.00 feet to a point in the North line of
said Section 23, Block E-2;
THENCE N. 89°57'29" E., along the North line of said Section 23, Block E-2, an approximate
distance of 3 44 7.5 5 feet to the Point of Beginning.
Bearings relative to HRA Lubbock Cowtty Coordinate System,
derived from NAD 83, CORS 96, Epoch 2002.0000.
Lambert grid at surface.
Grid Origin: 33°23 '00" N, 101 °49'14" W
False Northing: 0.00 U.S. Survey Feet
False Easting: 80,000 U.S. Survey Feet
A-2
Parallel!: 33°45'14.17" N
Parallel2: 33°27'42.83" N
Ellipsoid data: (modified GRS 80)
Semi-Major Axis: 6379088m
Semi-Minor Axis: 6357700.125617m
1/f: 298.2572220955
PREPARED TO ESTABLISH JURISDICTIONAL LIMITS ONLY. DOES NOT REPRESENT
AN ACTUAL SURVEY.
A-3
Reso1ution No. 2006-R0600
MINUTES AND CERTIFICATION PERTAINING TO
PASSAGE OF A RESOLUTION
STATE OF TEXAS §
COUNTY OF LUBBOCK §
CITY OF LUBBOCK §
On the 19th day of December, 2006, the City Council of the City of Lubbock. Texas,
convened in a regular meeting at the regular meeting place thereof, the meeting being open to the
public and notice of said meeting, giving the date, place and subject thereof, having been posted
as prescribed by Chapter 551, Texas Government Code, as amended; and the roll was called of
the duly constituted officers and members of the City Council, which officers and members are
as follows:
David A. Miller, Mayor
Jim Gilbreath, Mayor Pro Tern
Linda DeLeon
Floyd Price
Gary 0 . Boren
Phyllis S. Jones
Jim Gilbreath
)
)
)
)
)
Members of
the Council
and all of said persons were present, except thus constituting a quorum.
Whereupon, among other business, a written Resolution bearing the following caption was
introduced:
RESOLUTION CALLING FOR PUBLIC HEARING ON CREATION OF A NEW
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
The Resolution, a full, true and correct copy of which is attached hereto, was read and
reviewed by the City Council. Thereupon, it was duly moved and seconded that the Resolution
be passed and adopted.
The Presiding Officer put the motion to a vote of the members of the City Council, and
the Resolution was passed and adopted by the following vote:
AYES: 7
NOES: 0
ABSTENTIONS: 0
LUB200/58000
Dallas Minutes and Certification Resolution Calling PID Hearing 12-19-06
MINUTES APPROVED AND CERTIFIED TO BE TRUE AND CORRECT, and to
correctly reflect the duly constituted officers and members of the City Council of said City, and
the attached and following copy of said Resolution is hereby certified to be a true and correct
copy of an official copy thereof on file among the official records of the City, all on this the
6th day of June , 2007.
c~~--.~
City of Lubbock, Texas
[SEAL]
LUB200/58000
Dallas Minutes and Certification Resolution Calling PID Hearing 12-19..()6
-2-
CITY OF LUBBOCK §
COUNTY OF LUBBOCK §
STATE OF TEXAS §
CERTIFICATE TO COPY OF PUBLIC RECORD
I hereby certify, in the performance of the functions of my office, that the
attached instrument is a full, true and correct copy of the Resolution No. 2006-R0600
as the same appears of record in my office and that said document is an official record
from the public office of the City Secretary of the City of Lubbock, Lubbock County,
State of Texas, and is kept in said office.
I further certify that I am the City Secretary of the City of Lubbock, that I have
legal custody of said record, and that I am a lawful possessor and keeper and have legal
custody of the records in said office.
In witness whereof I have hereunto set my hand and affixed the official seal of
said office this 28th day of December, 2006.
(City Seal) ~!kcJe ~ R~Garza
City Secretary
City of Lubbock
Lubbock County, State of Texas
Resolution Bo. 2006-R0600
December 19, 2006
!tea No. 5.30
RESOLUTION CALLING FOR PUBLIC HEARING ON CREATION OF A NEW
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
WHEREAS, a petition requesting creation of a Public Improvement District under
Chapter 372 of the Texas Local Government Code (the Act) was received from the n:coni
owners of taxable real property representing more than fifty percent (50%) of the
appraised value of the real property liable for assessment (as detennined by the most
current appraisal roll provided by the Lubbock Central Appraisal District) in the proposed
Vintage Township Public Improvement District (PID) which covers a portion of an area
in the north one~half of Section 23, Block E-2 in the City of Lubbock, Lubbock County,
Texas, generally bounded by 114th Street on the North, Quaker Avenue on the East, 122
Street on the South, and Slide Road on the West, AND the record owners of taxable real
property that constitute more than 50% of all of the area of all taxable real property that is
liable for assessment Wider the proposal; and
WHEREAS, the petition, a copy of which is attached hereto as Exhibit .. A," has
been examined, verified, and found to meet the requirements of Section 372.005(b) of the
Act and to be sufficient for consideration by the City of Lubbock; and
WHEREAS, the boundaries of the proposed Public Improvement District are
described in the attachment to the petition and shown on the map attached hereto as
Exhibit "B," said area for the Vintage Township PID being within the city limits of the
City of Lubbock; and
WHEREAS, the City of Lubbock accepts the petition and desires to schedule a
public hearing to consider the creation of the Vintage Township PID to finance the
following public improvements: (i) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or
amenities such as playgrounds, athletic facilities, pavilions, amphitheaters, community
facilities, bridges, walkways, lighting, benches, trash receptacles and similar items
located therein along with all necessary grading, drainage and similar infrastructure
involved in the construction of such parks and greens, (b) landscaping, hardscaping and
irrigation, (c) water features such as lakes, ponds and fountains, (d) distinctive lighting
and signs, (e) pedestrian malls, passages or pathways including pedestrian bridges, (f)
vehicular bridges and low water crossings, (g) commwlity meeting halls or similar
buildings, (h) community monuments, towers, and other similar structures, (i) art work,
G) water and sewer infrastructure and facilities, (k) streets, roadways and other
thoroughfares, including streetscaping and streetlighting, (I) stonnwater drainage
infrastructure and facilities; (ii) payment of costs associated with developing and
financing the public improvements listed in subdivision (i) including costs of issuing
bonds and funding debt service and capitalized interest reserves for such bonds and costs
of establishing, administering and operating the Vintage Township PID and (iii)
maintenance, operation and other supplemental services pennitted by the Act pertaining
to the items listed in (a) through (i) of subdivision (i);
NOW, THEREFORE,
1197360v.2 LUB200158000
BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF LUBBOCK:
I SECTION 1: THAT a public hearing is hereby scheduled at 10:15 am, Friday,
January 12, 2007, in the City Council Chambers, 1625 13th Street, Lubba<:k, Texas, to j receive public comment on the creation of the Vintage Township Public Improvement
. District in·the area described in the petition attached as Exhibit A and as shown on the
map in Exhibit B, purswmt to Chapter 372 of the Texas Local Government Code; and
SECTION 2: THAT notice of said hearing shall be published in a newspaper of
general circulation in the city before the 15th day prior to the hearing as required by state
law; and
j SECTION 3: THAT written notice shall be mailed to each property owner, as
· reflected on the tax rolls, of property subject to assessment under the public improvement
district, before the 15th day prior to the date set for the hearing.
Passed by the City Council this 19th day of _ __,De=cemb=,.e,_r _ _,, 2006.
ATTEST:
I APPROVED AS TO CONTENT:
I ;t~ /_ft,~"'
Rob ~~bson · . •
Assistant City Manager
Development Services
lc:ResoCalling Public Hearing-Pill-Creation
12/13106
I J97J60v.l LUB200158000
DAVID A. MILLER, MAYOR
APPROVED AS TO FORM:
-2-
December 13, 2006
To: Becky Garza, City Secretary
Exltiblt"A"
City ofLubboct
Memo
Linda Cbamales, Supervising Attorney
Rob Allison, Assistant City Manager, Development SetVices
Prom: Sally Still Abbe, GIS Manager
Cbecyl Brock, Senior Finailcial Analyst
Re: Vintage Township Dissolution and New Petition for Creetion
On Tuesday, December 12, 2006, the City Of Lubbock received two petitions from Paul D. Stell,
sole member of Stellar Land GP, L.L.C, the geoeral partner of Stellar Land Company, Ltd. and
Vintage Land Company, Ltd. The first petition requests that the existiog Vintage Township
Public Improvement District created by Resolution No. 2005-ROS90 on December 15, 2005 and
amended by Resolution No. 2006-RO!oo on February 24,2006 be dissolved. The second
petition requests tllat the City ofLubboct establish a new Public Improvement District (PID) fur
the Vintage Township development as shown on the attached map.
Public Improvement District dissolutioo and establisbment can only be initiated by a petition of
property owners tllat meets two tests outlined in the state statute. These petitions meet both tests
required in the manoer outli~ below.
The fu-st test is that the petition is sufficient if signed by the owners of taxable real property
representing more than 50% of the appraised value of the taxable real property liable fur
assessment by the current roD of the appraisal district (January 1, 2005). The attached
spreadsheet of curreot values provided by Lubboct Central Appraisal District (LCAD) indicates
tllat the petitioner owos property valued at $4,945,368, more than SO"Ai of the total value of
$6,558,954.
The second test is that the petition must be signed by the record owners of property that
constitote more than 50% of the number of record owners or the record owners of more than
SO% of the taxable real property within the PID. The petitioner has chosen the area metbod.
The total land area contained within the PID bounda!y is 275.539 acres. Total taxable parcel
area indicat<d by LCAD tignrea is 266.619 acres, with the balance being dedicat<d to the public
in streets and alleys. The petitioner owns 260.445 acres, which is 97 .6SO/o of the taxable real
property.
The notarized signatures on the Vintage Township petition were validated by a visual review.
R31063S
T
R310648
R310658
R310612
R310627
R310644
R310656
R310605
R31o610
R3101l28
ltitoii29
R31063o
R310596
R310597
R310598
R310599
R3to600
R3fo601
R3tci602
R31C!So9
R3lori2
F\310641
!1310603
R3100o4
R31o608
R310633
R3t-
R310So3
R310662 = iffi1iiljiQ
R31o&m.
R310634
Rl10645
R310061
R25696
R310559
R310560
R310561
R310562
R310663
R310564
R310<11l5
R310$6
R310567
R310568
R31056Q
R310570
R310571
R310512
R310573
R310574
R310575
VIntage Township Values and AreaiS
Lubbocl< Cenlral..,...lsal OiWfot
IJec<I..W12, 2006
~
1
1,91!4.864·
16,93&
38,068i
33,1501 :l:i:tso 33,75ilf
33,750! 36,444
35,322i
31,050:
31,o5di
31,®
31,()!51)1
31,05<7
31,o5ol
31,050~
38.01z 38,888
R310576
R310517
R31057B
R31o579
R310560
R310581
R310582
R310083
R3105&4
1!310585
R310586
R3.105&7
R3105S8
R310589
R31o5oo
R310591
R310592
11310593
R310594
R310095
R310606
R3106f1
~~re~~
R310t114
R310615
R310016
R31o622
R31oll23
R310624
R310625
R310826
R310EI38
R3loli39
R310640 R31004'1 . R31iil>ill-. ~~~=· ~~:~~~
R310651
R310652
R31065li
R310i!54
1131o!i55
R31oo&i
R310EI<!!
R3looo6
R31066'1
R310668
1<310669
R310610
R310671
R310673
R310614
lAND CO LTD co co co
Vintage Township Value! and Areas
L®bod< Coolnll-lSal D>slrid
Oeeember 12, 2006
2
IUS696
RJ09149
Rl091SO
Rl09J31
Rl091SJ
-------..
VIntage Township
Current Tax Parcale
Thla Ia the fnC phlae of deWJfopment.
Thia Ia the ramalnlng land In the PID dlatrtct. The 1at phaae aaeage must be sublracfed from the 275 aaea 1o get remaining aaeaae In the Dlalrid.
Land In Northeaat Town Cel"ller-not Included In the Dllltrtcl
Lard In NOC1Waat Ta.n Cenler-notlndiGed In the Olstrfct
Commarciaf IBM -nollnduded In the OlatJtd
Commerclliland -not included In the Dlalrlct
2715.1538 Aae Ptdc lmprowmen~ Olelrk:t Geographic Bound8JY.
• TIUI parcels 3, 4, 5 & 8 tn Df4included In 1ha Dlebtct
PEmlON FOR lHE CREATION OF A PUBLIC IMPROVEMENT DISTRICT TO FINANCE
IMPROVEMENTS TO VINTAGE TOWNSHIP RESIDENTIAL COMMUNITY
THESTATEOFTEXAS §
§
CITY OF LUBBOCK §
TO: THE HONORABLE MAYOR AND CITY COUNCIL OF THE CITY OF LUBBOCK:
The Wldc:r1;igned petitioners (the "Petiriooers'j, actil!g pursuant to the provisions of
Chapter 372, T"""" Local Government Code (the "Act"), as amended, request thnt the Cil}' of
Lubboek create a public improvement district (the ''Districr') in the tetritoty described in
Exhibit A attached bereto (the "Land'') within the Cil}' of Lubbock, Texas (the "City'\ and in
support of this petition the Petitioners would present the following:
Section I. SlllndiPII: of Pe!itiooea. In compliance with the requirements of Texas
Local Government Code, Section 372.00S(b), a.s determined by the current mil of the Lubboek
Central Appraisal Distric~ the Petitioners constilute: {i) the ownen~ of taxable real property
representing more than SO percent of !be appraised value of real property liable for assesament
under the proposal described herein and (ii) the record owners of taxable real property that
constitute more than 50 percent of the area of all iaxable real property that is liable fur
assessment under such proposal.
S!:¢!l!l 2, Q<mm! l1At1!N of !he IW'l!!l!i9l pnblic inwrovement l>lllim The general
nature of the prq>osed public improvement projects is (i) the acquisition, design. constructi011,
insWietion and improvement of: (a) parts and greens together with any ancillary structures,
teatures or amenities such as playgrounds, athletic fucilities, pavilions, amphitheaters,
communi\}' fucilities, bridges, walkways, lightiog. benches, trash receplacles and simihu items
located tllerein along with aU necessary grading. drainage and similar infrastructw:e involved in
!be construction of such parks aod greens, (b) laru!soaping. lwds<aping and irrigation, (c) wateT
features such as lakes, ponds aod fuunlains, (d) distioctive lightiog aod signs, (e) pedestrian
malls, passages or palbways including pedestrian bridges, (I) vebicular bridges aod low water
crossings, (g) communi\}' meeting balls or similar buildings, (h) communi\}' monumenlll, towers,
aod other similar structures, (i) art wori<, (j) water Wld sewer infras!ructure aod titcitiues, (k)
streets, roadwa)'S aod otlter thoroughJi!res, including streetscaping and streetlightiog. (I)
stotmwater drainsge infras!ructure aod fucilities; (ii) payment of costs associalod with
developing and financing the public improvements listed in subdivision (i) including costs of
issuing bonds aod funding debt service and capitalized interest reserves for such bonds and costs
of establishing. administering and operating tile District and (lli) maintenance, operation and
other supplemental services permitted by the Act pertaining to the items tisted in (a) through (i)
of subdivision (i) of this Section.
S!:¢Q!! 3, fiilim!l!e4 WI of !be llfQR<>mil!ublic im}lJv!!emenl:!: The estimated cost
of the public improvement projects identified in subdivisions (i) and (ii) of Section 2 berein is
$50,000,000. The cost of !he maintenance, opetll!ion aod other supplemental services identified
in subdivision (iii) of Section 2 will be del<lnnined annually by !he City; however, it is
anticipated that !be Cil}' will arrange with the local homeowners' association fur such
LtJBm/,_
OJ!Iag ~ htition-2006 Revised$~ (J}
maintenance, operntion and supplemental services and that such costs will be paid from
homeownen' association dues and that collection of assessments for such pwposes will be
necessary only in the event that the homeownen' asso<:iatioa fails to opernte and maintain the
public improvements in a manneT ccmsistent with the City's standards fur maintenance and
opeTation of similar pubHc improvements throughout the City.
Ses;tl®4,
Exhibit A.
B<>U!ldi!W· The proposed boundaries of the District axe described on
Section 5. Methgd of i!$$eS$!!1l!Jll Aa assessment metllodology wiU be prepared that
will address {i) how the costs of the pubHc improvements financed with the assessments are
assessed against the property in the District, (ii) the assessments to be coUected eacll year, (iii)
provision• providing for the prepayment of the assestments at the option of the owner of any
parcel, (iv) the reallocatlon of the assessment opon the subdivision of a parcel, and {v) reductio•
of the assessments for costs savings (pUISUaDt to the aanual review of the service piau for the
District) and repayment of bonds issued to finance the pubHc improveTDents. Additionally, a
report will be prepared abcwing the special benefits scorning fl> property in the District and bcw
the costs of the public improvements axe assessed to property oo the basis of the special beaefi!S.
The resuk will be that equai shares of !he costs will be imposed on property similarly benefite<l
In as=sing the costs of the public improvements, prOperty will be classified based on the
use of the public improvements. For example, largeT homes may geneTate more use of the public
improvements than smalieT homes. Aoeordingly, !hen: may be a classification of propeTty on the
basis of the size or type of homes that may be built on a parceL Costs may alto be assessed on
the basis of llle value of the propeTty, or upun a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more pubtic improvements or pubtic
improvements of greater oost than other sections of the Districl
The assessment melllodology will result in each parcel paying its falr share of the costs of
the pubtic improvements provided wilh the assessments based on the special benefits received by
the property from the public improvemenlS and propeTty equally situated paying equal shares of
the coslS of the pubtic improvements.
Sjlc!ion (\. Apjlortio!l!!le!ll of Cost betwq;p the CitY and !be OisJrict. The City will
not be obligated to provide any funds to finance the proposed pubHc improvements. All of the
coslS of the proposed public improvements will be paid by assessments of the property within the
District and from other sousces of funds, if any, available to the developer of the Land.
Section 1. M'!!l•W'!!ll of !II• !2Y;Iricl To the exfellt allowed by law, the City may
cootract with either a noa-profit, or a for-profit organization, including a Publie Facilities
Corporation created by the City punruant to Chapter 303, Texas Local Government Code, to
carry out aU or a part of the responsibilities of managing the Distric~ including the day-t<Hiay
management and administration of the District
Sej:lion 8. Advjsory b!!!!!JI. An advisory board may be estsbtisbed 11> develop and
recommend an improvement plan to the City Council of the City (the "City Council"), a majority
LiJWI)Il.'SI$000
Dallu C«WUaaPctitioa.-2004 Re~$Zd S~ (4)
of the members of which advisory board shall be members of the Vinlage Township
Homeowners Association Boanl of Directors.
This petition will be filed with the City-Secretary in support of the creation of the District
by the City COUI!Cil as herein provided.
[Signature on fOllowing page]
LUB200'58000
DaUas Creation Pditi!Bl-2006 R.tMse:d Stn~Ct~.~ttt ( 4)
PETITIONERS:
STElLAR LAND COMPANY, LTD.
a Texas limited par1IIetship
By: STELLAR LAND GP, LLC., a
T"""" Limited Liability Company
Its ~Partner
By: \./_:,i:)i~
Paol D. Stel ·
SoieMcmbeT
and
VINTAGE LAND COMPANY, LTD.
a TelUIS limited partnership
By: VINTAGE LAND GP, LLC., a
Texas Limited Liahitity Company
Its ~Partner By.~8J
D.Ste
SoleMembeT
Signature Page for Petition
' .-
THESTATEOFTEXAS §
§
COUNTY OF LUBBOCK §
On tllis, the II~ I\ day of l),u mbv , 2006, before me, the Ulldemigned Notary
Public, personally appeared Paul D. Stel~ who acknowledged that be is the sole member of (i)
Stellar Land GP, L.L.C., tile general partner of Stellar Land Company, Ltd., and (ii) Vintage
Land OP, L.L.C., the general parmer of Vintage Land Company, Ltd., and that he, in sucb
capacity, being duly authorized so to do, executed the foregoing petitinn fur the purposes therein
contained by sigoing his name in such capacity.
IN WITNESS WHEREOF, I have hereunro set my hand and official seat
~ e O~t:>.a-·
Nota~y Public Signatuno
Aclmowledgement Page for Petition
!;OO!!BjT A
DESCRIPTION OF TilE LAND
METES AND BOUNDS DESCRIPTION for a 275.539 acre traot ofland looated in Section 23,
Block E-2, Lubbock County, Tex.as, being further described as fullows:
BEGINNING at a point in the North line of Section 23, Block E-2, Lubbock County, Texas,
which bears
S. 89"57'29'' W. an approximate dlstaru:e of962.23 feet fi:om !be Northeast corner of said
Section 23, Block E-2;
TIIENCE S. 00"02'31" E. an app!'(lldmat;> dislance of260.42 feet to a point;
TIIENCE S. 45°00'03" E. an approximate dislance of 153.42 feet to a point;
TIIENCE S. 44°59'57" W. an approximate distance of90.00 feet to a point;
TIIENCE S. 45"00'03" E. an approximate distance of785.85 feet to a point;
TIIENCE N. 44°59'ST' E. an approximate distam:e of 102.16 feet to a point;
TIIENCE S. 45000'03" E. an approximate distam:e of 18.52 feet to a point;
TIIENCE N. 89'59'5 7" E. an approximate distance of 160.00 feet to a point;
TIIENCE S. 00'00'03" E. an approximate distaDce of 164.00 feet to a point;
TIIENCE N. 89"59'57" E. an approximate dlstaru:e of 115.99 feet to a point in the East line of
said Section 23, Block E·2;
TIIENCE S. 00'00'33" W., along !be East line of said Section 23, B1ockE-2, anapproximare
distance of 1393.30 feet to a point;
TI!ENCE N. 89'59'2T' W. an approximate distance of219.97 feet to a point;
TIIENCE S. 00'00'01" E. an approximatedlstaru:e of154.70 feet to a point in the South line of
!be North Half of said Section 23, Block E-2;
TIIENCE S. 89"58'41" W., along the South line of !be North Half of said Section 23, Block E-2,
an approximate dlstaru:eof4746.31 feet to a point;
TI!ENCE N. 00"02'31" W. an approximate distanee of 253.91 feet to a point;
TIIENCE S. 89'57'29" W. an approximate dlstaru:e of 119.63 feet to a poirtt;
A-I
TIIENCE N. 00"03'33" W. an approximate distance ofl078.00 feet to a point;
TIIENCE S. 89'57'29" W. an approximate distance of2!0.00 feet to a point in the West line of
said Section 23, Block E-2;
TIIENCE N. 00"03'33" W., along the West line of said Sectioo 23, Block E-2, an approximate
distanee of38!.00 feet fDa point;
THENCE N. 89'57'29" E. an approximate distanee of 426.03 feet to a point;
THENCE S. 00'02'31" E. an approximate distanee of90.00 feet to a poin~
TIIENCE N. 89"57'29" E. an approximate distanoe ofl87.88 feet to a point;
TIIENCEN. 00°02'31" W. an approximate distance of90.00feetto a point;
TIIENCE N. 89'57'29" E. an approximate distance of275.00 feet to a point;
THENCEN. 00'02'31" W. an approximatedistanceof300.00 feet to a point;
TIIENCE N. 89"57'29" E. an approximate distance of 90.00 feet to a point;
THENCE N. 00002'31" W. an approximate distance of 19.00 feet to a point;
THENCE N. 89"57'29" E. an approximate distance of 184.00 feet to a point;
TIIENCEN. 00'02'31" W. an approximate distanee ofl35.00 feet to a point;
TIIENCE S. 89'57'29" W. an approximate distance of 184.00 feet to a point;
THENCEN. 00'02'31" W. an approximate distanee of28.00 feet to a point;
TIIENCE S. 89'57'29" W. an approximate distance of90.00 feet to a point;
TIIENCEN. 00002'31" W. an approximate distance of 445.00 feet to a point in the North line of
said Sectioo 23, Block £..2;
TIIENCE N. 89"57'29" E., along the No!1h line of said Section 23, Block E-2, an approximate
distance of344 7.5 5 feet to the Point of Beginning.
Bearings relative to HRA Lubbock County Coordinate Systelll,
derived trom NAD 83, CORS 96, Epoch 2002.0000.
Lambert grid at surface.
Grid Origin: 33'23'00' N, !OJ '49'14" W
False Northing: 0.00 U.S. Sw-vey Feet
False Easting: 80,000 U.S. Survey Feet
A-2
Parallel I: 33'45'14.17" N
Pamllel2: 33'27'42.83" N
Ellipsoid data: (modiiied ORS 80)
Semi-Major Axis: 6379088m
Semi-Minor Axis: 6357700.125617m
J/f: 298.2572220955
PREPARED TO ESTABLISH JURJSD!criONAL LIMITS ONLY. DOES NOT REPRESENT
AN ACTUAL SURVEY.
A·3
Tax Parcel Taxi
RIS38Rl
R.25696
R309149
. Exhibit "B"
VIntage Township
Current Tax Parcels
This Is the first phase of development.
This is the remaining land in the PID disllic:t. The 1st phase acreage must be sublnlded from the 275 acre& to get remaining aaeage In the District.
Land in Northeast Town Center-not lnduded In the Distr1d
R309J SO Land In Nortwest Town Center-not induded In the Oia!rlct
RJ09151 Commerd.-tland -nilllnduded 11"1 the Olstrld
R309153 Commertialland -not Included In lhe Dlslrlct
- - - - - -• :ns.539 Acre Pubn~ Improvement Dlslrtct Geographic Boundary.
• Tax parc:els 3. 4, 5 & 6 are DQ11ncluded in the District
THE STATE OF TEXAS
COUNTY OF LUBBOCK
Before me Ashley C. McGaha a Notary Public in and for Lubbock County, Texas on this
day personally appeared .!K!!~!!is"'ta"'-!R!!a~m~i~~~~~:z'---------of the Southwestern Newspaper
Corporation, publishers of the LUbbock Avalanche-Journal-Morning, and Sunday, who being by me duly sworn
did dispose and say that Said newspaper has run continuously for more than fifty-two weeks prior to the first
insertion of this .!L:ee:.g.,a~t'-'N~o!!ti!!ce~---------------------------
No.
printed copy of the
_____________ at Lubbock County, Texas and the attached
.!L:!e:lg!!a~/.!N.!o~ti!!c:!:e-,,.,... __ is a true copy of the original and was printed in the Lubbock
Avalanche-Journal on the following dates: Det 8"1 Jil1Q U D 'l/ U ""C'I2I tJS
Inside Sales Manager
LUBBOCK AVALANCHE-JOURNAL
Morris Communication Corporation
Subscribed and sworn to before me this
FOAM 58-10
in and for the State of Texas
my commission Expires 3/1512010
, .. aT ICE OF PUBLIC HEAIUNG·ti.EGARDING THE
, CREA_TiOM Ql';l 'I!HE '·· "''lNT ACE TOWN5HIP '~PUJILIC 1MPROYEM.E,IIIr.;·
' · D15T.RICT. '
AFFIDAVIT REGARDING MAILING OF NOTICE OF PUBLIC HEARING
I. Elisa Klein, do hereby certify that the attached notices of public hearing were mailed by first-
class, certified mail to the addressees appearing on such letters on
I~/ .Ju/ :JQb~ , 2006.
Signature: ~ ~
Title: '2 4 .., "\+&? 0 9 • ·J...~.-. 11,..,.... ~ca-ii .& I
SUBSCRIBED AND SWORN TO BEFORE ME this the c2ofh._ day of A~~.
2006.
MA H. REVES
Notary Public, S1ate of Texas
My Commission Expires
04-23-2010
Notary Public in an for the
State of Texas
!'-IT'
1'\.1
U1
, u s Postal Service, ..
CERTIFIED MAIL,, RECE\PT
(D mestlc Mail Onty· No Insurance Coverage Provld~d) 0 .rmnr~ ~ . .. .
..D ::r
1"'-ru
f
..
OFFICIAL
.-=I c
CJ c
CJ 1.11
1"'-
PoaiDQII $
(lellilled Fee
RIIIUII'I fladeptl'ee l~A.,qlllrlld)
Fleslflcll!d Dallve.Y fee lEJUI,-111 Reqil!ted)
CJ llltal PI: ::r STRONG CUSTOM BLDRS
0 " PO BOX 6439\
~ »;,ui,"ij LUBBOCK, TX 79464
orPOBo:
"QIY."§Bi,
. .m•
USE
PooltNIIIt
Hent
I
J
• Complete 1, 2, and a: Also complete
Item 4 If Restricted Delivery Is desired •
• Print name and address on the lll'tlerse
return 1tle card to you.
to the back of the mallpleee,
space pennlts •
STRO~ CUSTOM BLDRS
POB0~6439I
LUBB~K. TX 79464
PS Form 3811, February 2004
7004 0750 0001 274b 5297
U.S. Postal Service ..
.JJ
.JJ ru
Lll
CERTIFIED MAIL" RECEIPT
(DomestiC Ma1J Only; No Insurance Coverage fJrO~'Fded) .. ' 0 .
.JJ ::r r-
N
r OFFICIAl
.-1 c c 0
0 1.11
["
POII8Q8
C..llltluO ,._
Aetum Reclept Fee (EndOrsamllld Required)
Res!rk:llld Del'-'f Fee {EIIdo1'1111ment Reqialnld)
0 lblaiPo-
$
::r SEAL & SEAL INC g 0 PO BOX 6787
r-~~ LUBBOCK, TX 79493
orPOb a.;;·-
0 0
USE
Poslnlark
H819
J
?S Forrn 3900 Jun~ 200'2 ' · · ·. See Rf~verst~ far lnstrur;t1ons
. • Complete Items 1, 2, and 3. Also complete
Item 4lf Resttlcted Dellvely 18 desired.
· • Prtnt your name and adckess on the reverse
· eo that we can retum the card to you.
• Attach this card to the baCk of the mallplece,
or on the front If space pennlta.
1. Article Addressed to:
SEAL & SEAL INC
POBOX 6787
LUBBOCK, TX 79493
PS Fonn 3811, February 2004
7004 0750 0001 2746 5266
-----~---------··----··------··-----..
1~1540
U.S. Postal Service.,.,
CERTIFIED MAIL. RECEIPT
(Doma~tlc Mm/ Only; No lnsvr~nce Coverag~ fJrov1derl)
..II
~
1"'--ru
r-'l c c c
c
Ll'l
1"'--
I
. . . . .
OFFICIAL
Poatage $
Car1111od Fell
Flelllln Re• Fell
(EI1dllrsamant Rlniulredl
Relllrtcf&d De~ Fee (~Ill Raqil!nld)
c 'n)WPo VlNTAGE LAND COL TD
~ 5214 68TH ST ~ 0 #STE402
~"'--·····~ LUBBOCK TX 79424·1523 orPO& '
Chi'SiBi
.
USE
f'08Inalrtl
Heno
I
• ' 1• ' ~ -• ~ P5 Fnr1 n ~A :111 J W'P ';'Lin~ , SP.e ne'Ver~W (Or ins.truchons
U.S. Postal Service,,
Q""
Ll'l ru
Ul
CERTIFIED MAIL., RECEIPT
(Domesttc Mm/ Only; No Insurance Coverage Provided{ -. .. . .. . . '. ..II
~
1"'--ru
l OFFICIAl
.-:t
0 c c
c
J.tl
1"'--c
Poa!age $
Ca11111Bd Fee
Retum RacllljJI Fea (£nlloi'IOIIIIIN\I Reqlllnld)
Re&trtded Delivery Fee (Endo1!111111111011 Raqillled)
~ MCGUIRE BLDRS INC
0 PO BOX 64306 0
1"'--16i8CAPC LUBBOCK, TX 79464
orPO,!bri
OI).;Siii;.;;
. .
USE
Poatmsrtc
Here
'
l
SENDER· COMPLETE THIS SECTION
; • Complete ltems1, 2, and 3. Also complete
Item 4 II' Restrtcted Delivery 18 desired,
• Print your name and acldrt~S& on tha nMne
ao that we can retum the card to you.
• Attach this CIIJd to the back of the mallplece,
or on the front If space paiTTIIts.
1. Ar1lcle Addreeued ta;
VINTAGE LAND COL TD
5214 6811-I ST
#STE402
LUBBOCK, TX 79424-1523
D. Is dellvely address dttrenW frcm item 1?
If ves, enter dellwry edd1111S11 belclw:
[J Expruu Mall
[J RWun Receipt for Man::handlae c c.o.o.
7004 0750 0001 2746 5303
PS Farm 3811, Febn.uvy 2004 ----------·----·-
SENDER COII:IPLETE THIS SECTION
• Complete itenil 1, 2, B11d 3. Also complete
Item 4 If Restrtcted Delivery Is desired.
• Print your name and addrt~S& on the rvverae
eo that we can return the caret to you.
• Attach this card to the back of the malllple'ct
or on the ·front If space permits.
1. Article Adchssed to:
MCGUIRE BLDRS INC
POBOX64306
LUBBOCK, TX 79464
0 Elcpraaa Msll
0 RWun Rlallpl tor MIRhandlae
CC.O.D.
700~ 0750 0001 2746 5259
PS Form 3811, Febnlary2004
·-· ----------·-----·------·-------·--· ----... ---·-·~~---
.; __ _
U.S. Postal Servtce ,.,
:r c
nJ
U')
CERTIFIED MAIL .. RECEIPT
(Domestic Ma1l Only; No Insurance Coverage Provrded)
...D :r
I""
nJ
,..,.
g
c
c LM
I"" c
.
l OFFICIAl
PGal&tQa •
Cert!llec!Fee
Rlllllm Reclapl Fee ~Meciund.l
Aealrtcted Qe!!vely Fee (Eiw:IOJMmlll¢ Roqund)
::r STEVE HILL INC. g 0 4612 71ST ST
USE
I'D8Imaltr.
Here
~"" ~APrli LUBBOCK TX 79424·2230 orPOBadlt. '
~-Biii.i.~
U.S. Postal Service"'
nJ ::r
nJ
U')
CERTIFIED MAIL., RECEIPT
(Domestic Mail Only; No Insurance Coverage Provided) . ' . . .,
...D :r
I"" nJ
J OFFICIAl
,..,.
c c Cl
c
LM
I""
Cl
Poalago •
Ce!dllad Fee
ReiUmA~Fea ~nl ReqiiiNd)
Rll8lricllld Oe!,lwry Fea ~IRaqiAold)
TCIIIIIPo CHARLES E. KEY
~ 0 9102 VICKSBURG
o #UNIT 15
I"" .;;;: LUBBOCK, TX 79424
a;..-.ii
. .
USE
I'DelmMr; ...,.
J
J
P~ f.!orm 'H100 Juno 2002 . ~ '. S.re Revetse tof fns.tr•u;tlor'ls
SENDER: COMPLETE THIS SECTION
• Complete Items 1, 2, and 3. Also complete
Item 4 If Restricted Delivery Is desired .
• Print your name and addrees on the 1'9Ye1'8e
ao that we Can ratum the caret to you.
• Attach this can::l to the back of the mallplece,
or on the front H space pennrts.
1. Mlde Addleased to:
STEVE HILL INC.
4612 7JST ST
LUBBOCK, TX 79424·2230
18 dellvefy addreBa different from 118m t?
rr YES, enter delivery addreu below:
0 E'llpnss8 Mall
0 Relum Receipt for Merctlandlle
oc.o.o.
7004 0750 0001 274b 5204
PS Form 3811, Felwary 2004 --. ---·-----·---·----------
• Complete ItemS 1, 2, and 3. Also complete
Item 4 If Ae6trlcted OeiiV81Y Is desired.
• Print your name and a<!c!AISS on the reverae
so that we can JVtum the card to you •
• Attach this card to the back of the mallplece,
or on the front If space permits.
1. Miele Adcn.aed 10:
CHARLES E. KEY
9102 VICKSBURG
#UNIT 15
LUBBOCK, TX 79424
P8 Fonn 3811, February 2004
-·,.:
7004 0750 0001 274b 5242
m r-ru
Lll
..D
:T r-ru
n
0 0 0
0
Lll r-c
.3"
0 c r-
n
t;(l
~
Lil
..tl
:T r-ru
I
I
U.S. Postal Service , ..
CERTIFIED MAIL-RECEIPT
(IJomesiJC Mall Only; No Insurance Coverage Provided) .
OFFICIAL USE
Po81agl •
Ceotlfled Fee
Ralulrl Rec!Bjll Filii {Eimllmlllll Required)
Re1llfl:llld Dullvury Filii ~11181118111 Raqlj~
Tollll
GERALD& ELIZABETH SKOOG
4709 I 16TH ST
..• : LUBBOCK, TX 79424
OIPOI
(iiiiSi
l'ald!nlllk
lielll
U.S. Postal Service,,
CERTIFIED MAILw RECEIPT
(Domes lie Mail Only; No Insurance Coverage Pruvided) . . . ' . . . .
OFFICIAL USE
Poataoe •
CU!UIIed Fee
I'08ImGIIl
n
0 0 0 Rllunl Redepl Fee (EndD--~ .....
0
Lll r-
CI
R88btdDd Dellvely Fee ~ Raqll!nld)
1b1a1 Pos KIM R. CRAIG ~ DBA KIM CRAIG CONSTRUCTION
o ln.i(~ 7205 78TH ST
r-arPObl LUBBOCK, TX 79424
··:Siiie\
I
I
:ompfete Items 1, 2. and 3, Also campteta ·~ 41f Restricted Del !vary Ja dsalr9d •
'11nt your name and addrau on !he reverse
,o that we can return the card to you.
1\ttach thla C8ld to the back of the mallplec:e,
or on the front H space permits •
1. Article Addr1ISII8d to:
GERALD & ELIZABETH SKOOG
4709 I 16TH ST
LUBBOCK, TX 79424
7DD4 D75D DDD1 2746 5273
PS FUm 3811, FebnJaly 2004
; • Complete Items 1,2, and 3. Also campleta
. Item 4 If Rest1k:ted DeliVery Ia dsaln!d.
, • Print your name and addreaa on ttle I'UWIIB8
so that we can retum the card to you.
• Attach this card to the back of the mallplece,
or on the front If space permits.
1. Anlcle Ad~ 11:1:
KIM R. CRAIG
DBA KIM CRAIG CONSTRUCTION
7205 78TH ST
LUBBOCK, TX 79424
C:.-,·
. .........._ ..
7DD4 075D DDD1 2746 5181
PS Form 381 1, February 2004 ----· ... -·-· .. ---··--------
~ ru
nJ
U")
' '
U.S. Postal Service,,
CERTIFIED MAIL,, RECEIPT
(Domestic Millf Only; No fmwrancc Coverage /Jrovwed) . . . . . ...D :::r
1'-ru
l OFFICIAl USE
...-::1
CJ
0 c
CJ
U'1
1'-
CJ
Poslaije S
Carll~ FeB
Filonunl Raclepl Fae
(EnlbDernald Raqulrvd)
Realrlcled Dallvery Fee tElldoiiGINint Raqjllled)
U.S. Postal Service,.,
Poalrnari<
Here
c
"" nJ
CERTIFIED MAIL, RECEIPT
U'1
(Domestic Mail Only; No tns()rance Coverage Provided)
..a :::r
1'-ru
c
U'1
1'-c
.
I OFFICIAl
POIIage $
CerUIIedFN
Retum Rtdaptl'e$ {EndDI8emtrd RaqWred}
Raalrlcted De~ry Fee (Endorsamanl Raqulr8d)
TolaiPDB STELLAR LAND CO LTD ~ o 521468THST
~ ~-~ #STE 402
III'POBalu LUBBOCK, TX 79424
(iii._.
.
USE
Poalmerk
lfgJV
I
I
• Complete Items 1, 2, and 3~· Also completa
1 Item 4 If Rastrfcted Oelivery Is desired.
: .. Print ycur n11me and a.ddlV88 on lhe raverne
so that we can retum the card to you .
• Attach this card to the back of the mailplece,
or an the front ~ space pennlts.
1. Article Addi8S&ed to:
HOMESTEAD BLDG TRADITIONS JNC
6676 E STATERD
ROPESVILLE, TX 79358
r--.-·2. Al
(7i
PSF.
SENDER COMPLETE THIS SECTION
': • Complete Items 1, 2, and 3. Also camplete
Item 4 If Restricted Dellwry Is desired •
• Prtnt your name and address on the ruverae
so that we can retum lhe card to you.
• Attach this card to lhe back of the mallplece,
or an the front If space pennite.
1. Article Addraaaad to:
STELLAR LAND CO LTD
5214 68TH ST
#STE402
LUBBOCK, TX 79424
.t i,.
D. Ia dallvery add,_ ~ Flom Item 1?
If YES, entar dallvery adclr&M below:
3. Service tYPe /5f. Oeftlfiad Mall
D Raglstenld
0 lnsul9d Mall
D ExpnD&Mell
0 Relum Receipt l!lr M~handlaa
0 C.O.D.
1025~1840 -----. ··--·---
D. Ia deiiVety addrea8 dlffela1t from Item 1 ?
If YES. enter dallvery eddrae buklw:
0 Ellplese Mall
0 Return Receipt fer Mll/t:handl8e
0 C.O.D.
7004 0750 0001 274b 5280
PS Fonn 3811, february 2004
~ C&rtlliad Fee
0 ~------~ o RetumRadeptFee {Endonren1ant Required)
0 ~Dallvety"-1 t--------1
ll'l (EIIdolewnaut Raqulla:l) ~ r----------1
O '1lllaiP01
:r BARBARA LOUISE GRJFFITHS § 0 3301 105TH ST
~ ~-A¢ LUBBOCK, TX 79423
Of PO BOlt
~;"§i;;.
r"S Fom1 3ROQ, June 2002 ~ . \ See Roversn'tor los.tHH:.tiDI'l~
-_ CERTIFIED MAIL~ -.. ::.-
· BARBARA OUISE GRIFFITHS
3301 105T ST
LUBBOC , TX 79423
N:tX:tE
J -. 1 ll!C2o-tG:; ,~ 'J .
-~
760 1 23 ~2/23/06
RETURN TO SENDER NO SUCH HUMBER ·-·-· t:lNAEtL;;.E ·TO ··FORWARD' ······-
SCI ?945?'
u~.,JII 1 I,, 1 ,,J 11,111 "'JI,,J,J
r
SENDER: COMPLETE THIS SECTION
. • Complete Items 1, 2. and 3! Also complete
Item 4 II Restricted Dellvely Is desinKI.
• Print yaur name and addl888 an the reverae
110 that we ean rerum the card to you.
• Attach thll can:l to the back at the mallplace,
ar on the front It apace permlb.
1. Article Addres&ed tD:
Barbara Louise Griffiths
11518 Trafalgar A venue
Lubbock, 1J{ 79424
D. 1u delivery
H 'I'ES, entar delivery addl8ll8 below: 0 No
3, Service~ n Certlftad Matt b ,Rsgllterecl
0 lnai.Ulld Mall
700S 1160 0001 0553 0091
PS Fonn 3811, FebNary 2004
U.S. Posta! Service,.,
.-'1
IT
Cl
Cl
CERTIFIED MAIL . RECEIPT
(DomestiC Mail Only; No Insurance Coverage Provtded) . . . .. . .. . .
[ OFFICIAl USE ITI
Ul
Ul
Cl Poii8G8 I (Lt.,~~~,...-1 a-..-~'1 .... ov
.-'1
Cl
Cl
Cl
Cl
..J:I
.-'1
Cerlllladf'e&
Retum Receipt Fee (Endolllemelll Requlllld)
Rolltlldad Dell'lll.y Faa (Enda..-nt Required)
.-'1 lblaiPt: ...,_...... __
Cl
Cl
Barbara Louise Griffiths
11518 Trafalgar A venue
Lubbock, T){ 79424
r-~-.... .,..,.
PI;Dtmfllll
Hera
I
.-:1
0 g Ralum Reclept Fee
(EndorMm8ntfleciu!fad) ~-------1
0 ~Dei~Fee
Ul (End__. Raqu~ 1-------t
1"'-
c Tale!Po811 JOSEPH REED HOMES, JNC
~ 8200 C NASHVILLE AVE
c ... "APt" #STE lOlA
1"'-orPOa.~ LUBBOCK, TX 79423
Clii."AiiiB,"l
PS fOJIIl JHOO, Jm~C! 2002 SP.:c ne
/ ... ;;lfC20'tG~
7004 0750 0001 274b 5235
_., ~ ..
. ' ··: ·1'· -~~-
JOSEPH REED HOMES, INC
8200 C NASHVILLE AVE
#STE lOlA
{2a;! td._ I d , (% -0'<
flt: &Urr--to I (1. • ~ -o<,
l LUBBOCK, TX 79423
.J.OS:£200 780 N 1. 1. 90e. % '.2-8 i2;/ ~;/OS RETURN 70 !SENDER :~OSEPH REEO HOME5 ~NC 3.213 -58TH ST ~ummocK TX 7&41.~-4S1.0
RETURN TO SENDER
Jl oull, lmlu],j,j,j" ,flu J,J
"'"" ~
IT1
1.11
...0
~
C'-ru
r-'1
CJ
CJ CJ
CJ
Ul
1:'-
U.S. Postal Service .,
CERTIFIED rvlAILw RECEIPT
{Domosttc MclJI Only; No Insurance; Co~eraqo f>rovJ<if:u) . .
I . OFFICIAL USE
PDiiiQe • QJrflfA\
~ .....
A8lllln Fladapt ..... l'o8bllattl
(EIIdo--~ Hate
Raal!le1ad Oailft!Y ..... (~RIIqUiraiQ
CJ TIIIISIPot
l
• Complete 1, 2, and 3. Also complete ·
Item 4 If ~cted Delivery Ia desired.
. • Pnnt your pame and adc1ress on the ~
' so that we can nrtum the card to you.
· • Attach this card to the back of the maJJplece,
or on the front If space permits.
1. Al1lcle Add1'91111!8d to:
Joseph Reed Homes, Inc.
3213 sjth Street
Lubbock, 1JC 79410-4010
3~13
3. Setvlce~
12( Cartltled MaD C f:.qnM Mall
[J Regleterad c Return Receipt for~
C II'18UiliiCI Mall C C.O.D.
7004 0750 0001 2746 5341
. ~ F""'~1 •. FtjbiUIII)'2004
~~---:~-~----
Office of Business Development
P.O. Box 2000
Lubbock, Texas 79457
RETURN SERVICE REQUESTED
Office of Buslnees Development
P.O. Box 2000
Lubbock,Texas79457
RETURN SERVICE REQUESTED
I
7DD4 0750 0001 2746 5334
Dan Hines Construction. Inc.
5114 77th Street
Lubbock, 1l( 79424-1747
N:tXJ:E
ec: ,.s4S7'
lllllllll~llllllllll
7004 0750 ODD1 274b 5211
DAN HINES CONSTRUCTION INC.
5902 9511-1 ST
LUBBOCK, TX 79424
760
RETURN TO SENDER NO SUCH NUHEII5:R UNAEI~I5: TO FORWARO
.
f fU 2o-tl ~ 1~ ~ ..
~
*2934-00909-27-40
~'al 1 ~--a~ .. oc,
~'50\,.. w 1 a ~ ~-o~
I
P.O. Box 2000
Lubbock,Texas79457
(806) 775~2019 * (806) 775-2110
December 20, 2006
PROPERTY OWNER
KIMRCRAIG
DBA KIM CRAIG CONSTRUCTION
7205 78TII ST
LUBBOCK, TX 79424
RE: Creation of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please fmd a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas 1198801v.l
NOTICE OF PUBLIC HEARING REGARDING TilE CREATION OF TilE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
JUne @Dd Location for Public Hearing: Notice is hereby given that the City Council of
the City of Lubbock, Texas, will hold a public hearing at !0:15a.m. on January 12. 2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbocl<, Texas to accept
public comments aod discuss the Petition filed by Stellar Land Company, Ltd. aod Vin1llge Land
Company, Ltd. (collectively, the "AJIPlicant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District'}.
Proposed District Boun!lpries: The District is proposed to include approximstely 276
acres located within the oorpomte limits of the City of Lubbock, Lubbock County, Texas (the
"Property"). The Propetty covers a portion of an area from the north one-half of Section 23,
Block E·2, City of Lubbock, Lubbock County, Texas, generally bounded by !14th Street on the
north, Quaker Avenue on the eas~ 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
fur inspection at the Mmticipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is (I) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic fucilities, pavilions, amphitheaters, oommmtity facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construotion of such parks
and greens, (b) landscaping, hardscaping aod irrigation, (c) water features such aslalres, ponds
and fuuatains, (d) distinctive lighting aod signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (t) vehicular bridges aod low water crossings, (g) community
meeting halls or similar buildings, (b) community monlllllOOt.s, towers, aod other similar
structures, (i) art work, (j) water and sewer infras1ructure and facilities, (k) streets, roadways aad
other thoroughfares, including streetscaping and streetlighting, (l) stormwater drainage
infrastructure aod fucilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (1) induding costs of issuing bonds aod funding debt
service and capitalized interest reserves for such bonds aod costs of establishing, administering
aod operating the District aod (3) maintenance, operation and other supplemental services
pertaining to the iteras listed in (a) through (i) of subdivision (1). The Applicant estimates that
the total cost to design. acquire~ and construct the public improVements will not exceed
$50,000,000. The cost of the mainrenance, operation aod other supplemenml services relating to
the public improvements will be determined annually by the City; however, it is anticipated that
the City wilJ arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners~ association fails to operate and maintain the public improvements in a manner
consistent with the City's standards fur maintenance and operation of similar public
improvements throughout the City.
Pl'l!!l!!Sed Metbod of Ass!l!!$1!!enl! An assessment methodology will be prepared that
will address (1) how the costs of the public improvements financed with the assessments are
assessed against the property in the Distri~ (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the seiVice plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, pmperty will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apoortionment of Costs between the District and the City: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock,Texas79457
(806) 775-2019 * (806) 775·2110
December 20,2006
PROPERTY OWNER
BARBARA LOUISE GRIFFTIHS
3301 105TH ST
LUBBOCK, TX 79423
RE: Creation of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas 1198801 v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City Council of
the City of Lubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12, 2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public comments and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant'') requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District").
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock, Lubbock County, Texas (the
"Property"). The Property covers a portion of an area from the north one-half of Section 23,
Block E-2, City of Lubbock, Lubbock County, Texas, generally bounded by II 4th Street on the
north, Quaker Avenue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is (1) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
aod greens, (b) landscaping, hardscaping aod irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monuments, towers, and other similar
structures, (i) art work, G) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (I) stormwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (I) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3} maintenance, operation and other supplemental services
pertaining to the items listed in (a) thmugh (i) of subdivision(!). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be determined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (1) how the costs of the public improvements financed with the assessments are
assessed against the property in the District, (2) the assessments to be collected each year, (3}
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of tiie District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apportionment of Costs between the District and the City: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock,Texas79457
(806) 775-2019 * (806) 775-2110
December 20, 2006
PROPERTY OWNER
STEVE HILL INC.
4612 71ST ST
LUBBOCK, TX 79424-2230
RE: Creation of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas ll98801v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City Council of
the City ofLubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12, 2007, in the
City Council Chambers at the Municipal Complex, 1625 !3th Street, Lubbock, Texas to accept
public comments and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District").
Prooosed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock, Lubbock County, Texas (the
"Property"). The Property covers a portion of an area from the north one-half of Section 23,
Block E-2, City ofLubbock, Lubbock County, Texas, generally bounded by 114th Street on the
north, Quaker A venue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is (I) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigatio~ (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, {h) community monuments, towers, and other similar
structures, (i) art work, G) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (1) stormwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and fmancing the
public improvements listed in subdivision (1) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and other supplemental services
pertaining to the items listed in (a) through (i) of subdivision (I). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be detennined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (1) how the costs of the public improvements financed with the assessments are
assessed against the property in the District, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis Of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apportionment of Costs between the District and the City: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
December 20, 2006
PROPERTY OWNER
DAN HINES CONSTR INC.
5902 95TH ST
LUBBOCK, TX 79424
RE: Creation ofVintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas 1198801v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF TilE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City CoWicil of
the City of Lubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12,2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public comments and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District").
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock, Lubbock County, Texas (the
"Property"). The Property covers a portion of an area from the north one-half of Section 23,
Block E-2, City of Lubbock, Lubbock County, Texas, generally bounded by 114th Street on the
north, Quaker Avenue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The geneml nature of the
proposed public improvements is (1) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, ha.rdscaping and irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monuments, towers, and other similar
structures, (i) art work, G) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (l) stonnwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (I) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and other supplemental services
pertaining to the items listed in (a) through (i) of subdivision (I). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be determined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners • association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (1) bow the costs of the public improvements financed with the assessments are
assessed against the property in the District, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, ( 4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report \¥ill be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result \¥ill be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property \¥ill be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes tlu!.t may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided \\lith the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apportionment of Costs between the District and the Citv: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock, Texas 79457
(806) 775·2019 * (806) 775·2110
December 20, 2006
PROPERTY OWNER
HOMESTEAD BLDG TRADITIONS INC.
6676 ESTATE RD
ROPESVILLE, TX 79358
RE: Creation of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas 119880 I v .I
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF TilE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City Council of
the City of Lubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12, 2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public comments and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Aru>licant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District").
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock, Lubbock County, Texas (the
"Property''). The Property covers a portion of an area from the north one-half of Section 23,
Block E-2, City of Lubbock, Lubbock County, Texas, generally bounded by II 4th Street on the
north, Quaker Avenue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general narure of the
proposed public improvements is (1) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary strucrures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monuments, towers, and other similar
strucrures, (i) art work, (j) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (1) stormwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (1) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and other supplemental services
pertaining to the items listed in (a) through (i) of subdivision (I). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be determined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such pwposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (I) how the costs of the public improvements fmanced with the assessments are
assessed against the property in the District, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessmentS for costs savings (pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apportionment of Costs between the District and the Citv: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
December 20, 2006
PROPERTY OWNER
JOSEPH REED HOMES. INC.
8200 C NASHVILLE AVE
#STE lOlA
LUBBOCK, TX 79423
RE: Creation of.Vintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas 1198801v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSIDP PUBLIC IMPROVEMENT DISTRICT
Tilge and Lornfion for Public Hearing: Notice is hereby given that the City Council of
the City of Lubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12,2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public comments and discuss the Petition filed by Srellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"Districtj.
Proposed District Boundaries: Th<: District is propused to include approxirnarely 276
acres located within the corpcrare limits of the City of Lubbock, Lubbock County, Texas (the
"Property"). The Property covers a portion of an anea fi:om the north one-half of Section 23,
Blook E-2, City of Lubbock, Lubbock County, Texas, genernlly bounded by !14th Street on the
nnrth, Quaker Avenue on the east, l22nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lnbbock, Texas.
General Nature and Cost of Prooosed Improvements: The general nature of the
proposed public improvemenls is (I) the acquisition, design, construction, installation and
improvement of: (a) park.s and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items locared therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and sigi,s, (e) pedestrian malls, passages or pa1hways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar l>uildings, (h) community monuments, tov,-ers, and other similar
structures, (i) art work, (j) water and se.,-er infrlL'!tructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (I) stormwater dntinage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (I) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bends and costs of establishing, adntinistering
and operating the District and (3) maintenance, operation and other supplemental services
pertaining to the items lisred in (a) through (i) of subdivision (I). The Applicant eatimates that
the total cost to desi~ acquire, and construct the public improvements will not exceed
$50,000)000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be determined annually by the City; bowever, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs 'WiU be paid from homeowners' association dues
and that collection of assessments for such purpcses will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City.
l'!l)!)!l!led Nethod of Asseooment: An assessment methodology will be prepared that
will address (I) how the costs of the public improvements financed with the assessments are
lL'!sessed against the property in the District, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings {pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apportionment of Costs between the District and the Citv: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock,Texas79457
(806) 775-2019 * (806) 775-2110
December 20, 2006
PROPERTY OWNER
CHARLES E. KEY
9102 VICKSBURG
#UNIT 15
LUBBOCK, TX 79424
. ·.
RE: Creation .of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas 1198801 v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSIDP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City Council of
the City of Lubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12,2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public corrunents and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant'') requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District").
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock, Lubbock County, Texas (the
"Property''). The Property covers a portion of an area from the north one-half of Section 23,
Block E·2, City ofLubbock, Lubbock County, Texas, generally bounded by !14th Street on the
north, Quaker A venue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Stree~ Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is (1) the acquisition, design, construction, installatiOn and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monuments, towers, and other similar
structures, (i) art work, G) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (1) stormwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (1) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and other supplemental services
pertaining to the items listed in (a) through (i) of subdivision(!). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be determined 3IU1ually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for maintenance and operation of ·similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (1) how the costs of the public improvements financed with the assessments are
assessed against the property in the District, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apportionment· of Costs between the District and tbe Citv: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock, Texas79457
(806) 775-2019 * (806) 775-2110
December 20, 2006
PROPERTY OWNER
MCGUIRE BLDRS INC.
POBOX64306
LUBBOCK, TX 79464
RE: Creation of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation ·Of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas JJ98801v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City Council of
the City of Lubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12,2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public conunents and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District").
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock,. Lubbock County, Texas (the
"Property''). The Property covers a portion of an area from the north one-half of Section 23,
Block E-2, City of Lubbock, Lubbock County, Texas, generally bounded by !14th Street on the
north, Quaker A venue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is (I) the acquisition, design,_ construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, conununity facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigation, (c) water features such as lakes, ponds
and. fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monwnents, towers, and other similar
structures, (i) art work, G) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (l) stormwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (1) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and other supplemental services
pertaining to the items listed in (a) through (i) of subdivision (1). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be determined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (1) how the costs of the public improvements financed with the assessments are
assessed against the property in the District, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings {pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the aSsessments based on the special benefits received by
the property from the public improvements and propertY equally situated paying equal shares of
the costs of the public improvements.
Apportionment of Costs between the District and the City: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock,Texas79457
(806) 775-2019 * (806) 775-2110
December 20, 2006
PROPERTY OWNER
SEAL & SEAL INC.
PO BOX6787
LUBBOCK, TX 79493
RE: Creation of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please fmd a notice of public bearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas 1198801 v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City Council of
the City ofLubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12, 2007, in the
City Couucil Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public comments and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District").
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock. Lubbock County, Texas (the
"Property"). The Property covers a portion of an area from the north one-half of Section 23,
Block E-2, City of Lubbock, Lubbock Couuty, Texas, generally bounded by !14th Street on the
north, Quaker A venue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is (I) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, conununity facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monuments, towers, and other similar
structures, (i) art work, G) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including strectscaping and streetlighting, (I) stormwater dntinage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (l) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and othef supplemental services
pertaining to the items listed in (a) through (i) of subdivision (I). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental serviceS relating to
the public improvements will be determined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's s.tandards for maintenance and operation of similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (I) how the costs of the public improvements financed with the assessments are
assessed against the property in the District, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefitS accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property withio the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
ApPortionment of Costs between the District and the City: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock,Texas79457
(806) 775-2019 * (806) 775-2110
I;>ecember 20, 2006
PROPERTY OWNER
GERALD & ELIZABETH SKOOG
4709 116TH ST
LUBBOCK, TX 79424
RE: Creation of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas 1198801v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City Council of
the City ofLubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12,2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public conunents and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District").
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock, Lubbock County, Texas (the
"Property"). The Property covers a portion of an area from the north one-half of Section 23, ·
Block E-2, City of Lubbock, Lubbock County, Texas, generally bounded by !14th Street on the
north, Quaker Avenue on the east, 122nd Street on the south and Slide Road on the west. 1be
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is (1) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monuments, towers, and other similar
structures, (i) art work, (j) water and sewer infrastructure and facilities, {k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (I) stormwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and fmancing the
public improvements listed in subdivision (1) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and other supplemental services
pertaining to the items listed in (a) through (i) of subdivision (1). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the mainteilance, operation and other supplemental services relating to
the public improvements will be determined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that coliection of assessments for such purposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for m.aintenance and operation of simllar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (1) how the costs of the public improvements financed with the assessments are
assessed against the property in the District, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the seiVice plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the speciaJ benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than sma1ler homes. Accordingly, 'there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the speciaJ benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apportionment of Costs between the District and the City: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
December 20, 2006
PROPERTY OWNER
STELLAR LAND CO. LID.
5214 68TH ST
#STE 402
LUBBOCK, TX 79424
RE: Creation.ofVintage Township Public Improvement District
Office of
Business Development
Enclosed please fmd a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
DaHas l19880iv.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City CoWlcil of
the City ofLubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12, 2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public comments and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District").
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock, Lubbock CoWlty, Texas (the
"Property''). The Property covers a portion of an area from the north one-half of Section 23,
Block E-2, City of Lubbock, Lubbock County, Texas, generally bounded by !14th Street on the
north, Quaker A venue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is (1) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monwnents, towers, and other similar
structures, (i) art work, (j) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (1) stormwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (1) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and other supplemental services
pertaining to the items listed in (a) through (i) of subdivision(!). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be determined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City • s standards for maintenance and operation of similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (1) how the costs of the public improvements financed with the assessments are
assessed against the property in the District, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the service plan for the
District) and repayment of bonds issUed to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate. more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apportionment of Costs between the District and the City: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock,Texas79457
(806) 775-2019 * (806) 775-2110
December 20, 2006
PROPERTY OWNER
STRONG CUSTOM BLDRS
POBOX64391
LUBBOC~ TX 79464
RE: Creation of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation of the Vintage Township
Public ImproveiD,.ent District. The proposed public improvement district includes certain
property for which you are the record owner and which may be liable for assessment for payment
of costs ofpublic improvements.
Dallas 1198801v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City Council of
the City of Lubbock, Texas, will hold a public hearing at I 0:15 a.m. on January 12, 2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public comments and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant") requesting the establishment of a public
improvement district to be knovm as the Vintage Tovmship Public Improvement District (the
"District''). ·
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate lintits of the City of Lubbock, Lubbock County, Texas (the
"Property"). The Property covers a portion of an area from the north one-half of Section 23,
Block E-2, City of Lubbock, Lubbock County, Texas, generally bounded by !14th Street on the
north, Quaker A venue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is ( 1) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgrounds, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monuments, towers, and other similar
structures, (i) art work, (j) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (I) stormwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (1) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and other supplemental seiVices
pertaining to the items listed in (a) through (i) of subdivision(!). The Applicant estimates that
the total cost to design, acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be detennined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (1) how the costs of the public improvements financed with the assessments are
assessed against the property in the Disttict, (2) the assessments to be collected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reaJlocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to fmance the public improvements. Additionally, a
report will be prepared showing the speciaJ benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the speciaJ benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public imp~vements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel. Costs may aJso be assessed on
the basis of the value of the property, or upon a combination of size or type of house and vaJue of
property. Property may aJso be classified on the basis of the location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements.
Apportionment of Costs between the District and the Citv: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.
2
P.O. Box 2000
Lubbock.Texas79457
(806) 775~2019 * (806) 775~2110
December 20, 2006
PROPERTY OWNER
VINTAGE LAND CO. LTD.
5214 681H ST
#STE402
LUBBOCK, TX 79424-1523
RE: Creation of Vintage Township Public Improvement District
Office of
Business Development
Enclosed please find a notice of public hearing relating to creation of the Vintage Township
Public Improvement District. The proposed public improvement district includes certam
property for which you are the record owner and which may be liable for assessment for payment
of costs of public improvements.
Dallas 1198801v.l
NOTICE OF PUBLIC HEARING REGARDING THE CREATION OF THE
VINTAGE TOWNSIDP PUBLIC IMPROVEMENT DISTRICT
Time and Location for Public Hearing: Notice is hereby given that the City Council of
the City of Lubbock, Texas, will hold a public hearing at 10:15 a.m. on January 12,2007, in the
City Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas to accept
public comments and discuss the Petition filed by Stellar Land Company, Ltd. and Vintage Land
Company, Ltd. (collectively, the "Applicant") requesting the establishment of a public
improvement district to be known as the Vintage Township Public Improvement District (the
"District'').
Proposed District Boundaries: The District is proposed to include approximately 276
acres located within the corporate limits of the City of Lubbock, Lubbock County, Texas (the
"Property"). The Property covers a portion of an area from the north one-half of Section 23,
Block E-2, City of Lubbock, Lubbock County, Texas, generally bounded by !14th Street on the
north, Quaker Avenue on the east, 122nd Street on the south and Slide Road on the west. The
Property is more particularly described by a metes and bounds description and a map available
for inspection at the Municipal Complex, 1625 13th Street, Lubbock, Texas.
General Nature and Cost of Proposed Improvements: The general nature of the
proposed public improvements is (1) the acquisition, design, construction, installation and
improvement of: (a) parks and greens together with any ancillary structures, features or amenities
such as playgroWids, athletic facilities, pavilions, amphitheaters, community facilities, bridges,
walkways, lighting, benches, trash receptacles and similar items located therein along with all
necessary grading, drainage and similar infrastructure involved in the construction of such parks
and greens, (b) landscaping, hardscaping and irrigation, (c) water features such as lakes, ponds
and fountains, (d) distinctive lighting and signs, (e) pedestrian malls, passages or pathways
including pedestrian bridges, (f) vehicular bridges and low water crossings, (g) community
meeting halls or similar buildings, (h) community monuments, towers, and other similar
structures, (i) art work, G) water and sewer infrastructure and facilities, (k) streets, roadways and
other thoroughfares, including streetscaping and streetlighting, (1) stormwater drainage
infrastructure and facilities; (2) payment of costs associated with developing and financing the
public improvements listed in subdivision (1) including costs of issuing bonds and funding debt
service and capitalized interest reserves for such bonds and costs of establishing, administering
and operating the District and (3) maintenance, operation and other supplemental seiVices
pertaining to the items listed in (a) thrnugb (i) of subdivision (I). The Applicant estimates that
the total cost to design. acquire, and construct the public improvements will not exceed
$50,000,000. The cost of the maintenance, operation and other supplemental services relating to
the public improvements will be determined annually by the City; however, it is anticipated that
the City will arrange with the local homeowners' association for such maintenance, operation
and supplemental services and that such costs will be paid from homeowners' association dues
and that collection of assessments for such purposes will be necessary only in the event that the
homeowners' association fails to operate and maintain the public improvements in a manner
consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City.
Proposed Method of Assessment: An assessment methodology will be prepared that
will address (I) how the costs of the public improvements financed with the assessments are
assessed against the property in the District, (2) the assessments to be coilected each year, (3)
provisions providing for the prepayment of the assessments at the option of the owner of any
parcel, (4) the reallocation of the assessment upon the subdivision of a parcel, and (5) reduction
of the assessments for costs savings (pursuant to the annual review of the service plan for the
District) and repayment of bonds issued to finance the public improvements. Additionally, a
report will be prepared showing the special benefits accruing to property in the District and how
the costs of the public improvements are assessed to property on the basis of the special benefits.
The result will be that equal shares of the costs will be imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified based on the use of
the public improvements. For example, larger homes may generate more use of the public
improvements than smaller homes. Accordingly, there may be a classification of property on the
basis of the size or type of homes that may be built on a parcel Costs may also be assessed on
the basis of the value of the property, or upon a combination of size or type of house and value of
property. Property may also be classified on the basis o'rthe location of the property within the
District, if some sections of the District receive more public improvements or public
improvements of greater cost than other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the costs of
the public improvements provided with the assessments based on the special benefits received by
the property from the public improvements and property equally situated paying equal shares of
the costs of the public improvements. ·
Apportionment of Costs between tbe District and the Citv: All costs of the District
will be apportioned to the District, and no City property will be liable for assessment.·
2
Resolution No. 2007-R0022
MINUTES AND CERTIFICATION PERTAINING TO
PASSAGE OF A RESOLliTION
STATEOFTEXAS §
COUNTY OF LUBBOCK §
CITY OF LUBBOCK §
On the 12th day of January, 2007, the City Council of the City of Lubbock, Texas,
convened in a regular meeting at the regular meeting place thereof, the meeting being open to the
public and notice of said meeting, giving the date, place and subject thereof, having been posted
as prescribed by Chapter 551, Texas Government Code, as amended; and the roll was called of
the duly constituted officers and members of the City Council, which officers and members are
as follows:
David A. Miller, Mayor
Jim Gilbreath, Mayor Pro Tern
Linda DeLeon
Floyd Price
Gary 0. Boren
Phyllis S. Jones
Jim Gilbreath
)
)
)
)
)
Members of
the Council
and all of said persons were present, except thus constituting a quorum.
Whereupon, among other business, a written Resolution bearing the following caption was
introduced:
A RESOLUTION OF THE CITY OF LUBBOCK, TEXAS APPROVING AND
AliTHORlZING THE CREATION OF THE VINTAGE TOWNSHIP PUBLIC
IMPROVEMENT DISTRICT
The Resolution, a full, true and correct copy of which is attached hereto, was read and
reviewed by the City Council. Thereupon, it was duly moved and seconded that the Resolution
be passed and adopted.
The Presiding Officer put the motion to a vote of the members of the City Council, and
the Resolution was passed and adopted by the following vote:
AYES: 7
NOES: 0
ABSTENTIONS: 0
LUB200/58000
Dalla~; Minutes for Resolution Creating PID --Jm 12 2007
DaJIIIS 12603\8v.l
MINUTES APPROVED AND CERTIFIED TO BE TRUE AND CORRECT, and to
correctly reflect the duly constituted officers and members of the City Council of said City, and
the attached and following copy of said Resolution is hereby certified to be a true and correct
copy of an official copy thereof on file among the official records of the City, all on this the
6th day of June , 2007.
[SEAL]
LUB200158000
Dallas Minutes for Resolution Creating PID --Jan 12 2007
-2-
Dallas 12603\Sv. I
CITY OF LUBBOCK §
COUNTY OF LUBBOCK §
STATE OF TEXAS §
CERTIFICATE TO COPY OF PUBLIC RECORD
I hereby certify, in the performance of the functions of my office, that the
attached instrument is a full, true and correct copy of Resolution No. 2007-R0022 as
the same appears of record in my office and that said document is an official record
from the public office of the City Secretary of the City of Lubbock, Lubbock County,
State of Texas, and is kept in said office.
I further certify that I am the Deputy City Secretary of the City of Lubbock,
that I have legal custody of said record, and that I am a lawful possessor and keeper
and have legal custody of the records in said office.
In witness whereof I have hereunto set my hand and affixed the official seal of
said office this 17th day of January, 2007.
(City Seal)
II llaoo1ution Bo. 2007-R0022
January 12. 2007
I te:m: !ilo. 6 • 9
A RESOLUTION OF TilE CITY OF LUBBOCK, TEXAS APPROVING AND
AUTHORJZING THE CREATION OF TilE VINTAGE TOWNSHIP PUBLIC
IMPROVEMENT DISTRICT
WHEREAS, the City of Lubbock, Te<as (the "City") is authorized under the
Public hnprovement District Assessment Act, Chapter 372, Texas Local Government
Code., as amended (the "Act") to create a public improvement district;
WHEREAS, Stellar Land Company, Ltd. and Vintage Land Company, Ltd.
submitted and filed with the City Secretary of tbe City that certain Petition for the
Creation of a Public Improvement District to Finance Improvements to the Vintage
Township Residential Community (the "Petition') requesting tbe establislnnent of a
public improvement district to be known as the Vintage Township Public Improvement
District (the .. District"). the boundaries of which are set forth on Exhibit A attached
hereto (the real property located within the District shall be referred to .. the "Land");
I. WHEREAS, the City Council of the City (the "City Council") has received the
Petition signed by the owners of more than 50% of the appraised value of the taxable real
property and more than 50'/o of the area of all taxable real property within the District,
and the Petition complies with the Act and thus the City Council is authorized to consider ,j the creation of the District;
WHEREAS, after providing all notices required by the Act, the City Cmmcll on
the date hereof conducted a public hearing on the advisability of the improvements and
services and tbe creation of the District; and
WHEREAS, the City Council adjourned and closed such public hearing.
:-!OW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF
LUBBOCK, TEXAS, THAT:
' j, Section 1. Advisabtiity of the Improvements Proposed for the District: It is :j advisable to create the District to provide the public improvements and services described
in the Petition and tbis Resolution. The public improvements will promote the interests
I
' of the City and will confer a special benefit on the District.
Section 2. Nature of tbe hnprovements; The genera! nature of the proposed
public improvement projects is (i) the acquisition, design, construction, installation and
improvement of: (a) parks and greens togelher with any ancillary structures, features or
amenities such a.s playgrounds, athletic facilities, pavilions, amphitheaters, community
facilities, bridges.. walkways, lighting, benches, trash receptacles and similar items
located therein along with aU necessary grading, drainage and similar intiastructure
involved in tbe construction of such parks and greens, (b) landscaping, hardscaping and
l1 irrigation, (c) water features such as lakes, ponds aod fountains, (d) distinctive lighting
· and signs, (e) pedestrian malls, passages or pathways including pedestrian bridges, (f)
vehicular bridges and low water crossings, (g) community meeting halls or similar
buildings, (b) community monuments, towers, and other simllar structures, (i) art worl<,
(j) water and sewer inftastructure and facilities, (k) streets, roadways and other
I
i
11 thoroughfares, including streetscaping and streetligbting, (1} stormwater drainage
, infrastructure and facilities; (ii} payment of costs associated with developing and
' financing the public improvements listed in subdivision (i) including costs of issuing
bonds and funding debt service and capitalized interest reserves for such bonds and costs
of establishing, administering and operating the District and (iii} maintenance, operation
and other supplemental services permitted by the Act pertaining to the items listed in (a)
through (i) of subdivision (i) of this Section.
Section 3. E>fimat"'! COS! 9! !he hn!)J1)yemen!l!: The estimated cost of the
public improvement projects identified in subdivisions (I) and (ii) of Section 2 herein is
sso~ooo.ooo. The cost of the maintenance, operation and other supplemental services
identified in subdivision (iii) of Section 2 will he detennined annually by the Ciry;
however, it is anticipated that the City will arrange with the local homeowners'
association for such maintenance, operation and supplementa1 seiVices and that such
costs will be paid from homeowners• association dues and that collection of assessments
for such purposes will be necessary only in the event that the homeowners • association
fails to operate and maintain the public improvements in a manner consistent with the
City•s standards for maintenance and operation of similar public improvements
throughout the City.
Boundaries: The boundaries of the District are set forth in
Section 5. Method of asses,jment: An assessment methodology will be
prepared that will address (l) how the costs of the public improvements financed with the
assessments are assessed against the property in the District, (ii) the assessment; to be
collected each year, (iii} provisions providing for the prepayment of the assessments ~t
the option of the owner of aoy parcel. (iv) the reallocation of the assessment upon the
subdivision of~ parcel, and (v) reduction of the assessments for costs saviilW! (pursuant
to the annua1 review of the service plan for the District) and repayment of bonds issued to
fmaru:e the public improvements. Additionally, a report will be prepared showing the r special benefits accruing to property tn the District and bow the costs of the public
1 improvements are assessed to property on the basis of the special benefits. The result
wiii be that equal shares of the costs will he imposed on property similarly benefited.
In assessing the costs of the public improvements, property will be classified
based on the use: of the public improvements. For example, larger homes may generate
more use of the public improvements than smaller homes. Accordingly, there may be a
classification of property on the basis of the size or type of homes that may be built on a
parcel. Costs may also be assessed on the basis of the value of the property, or upon a
combination of size or type of house and value of property. Property may also be
classified on the basis of the location of the property within the District, if some sections
of the District receive more public improvements or public improvements of greater cost
tb.aa other sections of the District.
The assessment methodology will result in each parcel paying its fair share of the
I costs of the public improvements provided with the assessments based on the specia1
WBlOOIS-
1, RC!iullrtion Approving Cn:adon of J>ID • l.\M!oct 2001_
I
-2-
II
benefits received by the property from the public improvements and property equally I situated paying equal shares of the costs of the public improvements.
, Section 6. Appgrtiopmeni of Cost between the City snd the Distri~t The City
1
·,
1
will not be obligated to provide any limds to finance the proposed public improvements.
All of the costs of the pmposed public improvements will be paid by ....,ssments of the
1
'
1
[ property within the District and from other sources of fUnds, if any, available to the
developer of the Land.
\
·, Section 7. Manyement of the Qistrict. To tbe extent allowed by law~ the
I City may contruct with either a non~profit, or a for~profit organization, including a Public
, ~a-ciHties CorpCodoration createdded,by the City pur
1
s
1
uant to Cbafptther 303, Te;<~l' Lo<:al
uvvemment e, as amen to carry out a or a part o e responStbl tbes of
I I
II
managing the District, including the day-ro-day management and administration of the
District.
Section 8. finding. The findillJlS set forth in the preamble of this Resolution
are bereby found to be true and correct and are incorporated in the body of this
Resolution as if copied in their entirety.
Section 9. District Authori~. Tbe Vintage Township Public Improvement
District is hereby authorized and created as a Public Improvement District under the Act
in accordance with tba findings as to the advisability of the public improvements
contained in this Resolution.
Section 10. Notice of District Creation. The City's staff is directed to give
notice of the authorization for the establishment of the District by publishing a copy of
this Resolution once in a newspaper of general cimdation within the City, Such
authorization shall take effect and the District shall be deemed to be established effective
upon the publication of such notice. The District shall exist until dissolved or terminated
as provided by law.
Section 11. Effective Immediately, 'This Resotution shall take effect
immediately from and after its passage and it is accordingly so resolved.
LUBlOO/SSOOO
R.t$olution Approvjng Cmrbon (I{PID. LuhbooklWI ~
-3-
PASSED AND APPROVED this 12th day of January, 2007.
ATTEST:
APPROVED AS TO CONTENT:
~
Assistant City Manager
Development Services
200158000
esolution Approving Creation of PCO • Lubbock 2007 _
-4-
Reso1ution No. 2007-R0022
EXHIBIT A
DESCRIPTION OF TilE LAND
METES AND BOUNDS DESCRIFTION for a 275.539 acre tract ofland located in
Section 23, Block E-2, Lubbock County, Texas, being further described as follows:
BEGINNING at a point in the North line of Section 23, Block E-2, Lubbock County,
Texas, which bears
S. 89°57'29" W. an approximate distance of 962.23 feet from the Northeast comer of
said Section 23, Block E-2;
THENCE S. 00°02'31" E. an approximate distance of260.42 feet to a point;
THENCE S. 45°00'03" E. an approximate distance of 153.42 feet to a point;
THENCE S. 44°59'57" W. an approximate distance of90.00 feet to a point;
THENCE S. 45°00'03" E. an approximate distance of785.85 feet to a point;
THENCE N. 44°59'5T' E. an approximate distance of 102.16 feet to a point;
THENCE S. 45°00'03" E. an approximate distance of 18.52 feet to a point;
THENCE N. 89°59'57" E. an approximate distance of 160.00 feet to a point;
THENCE S. 00°00'03" E. an approximate distance of 164.00 feet to a point;
TifENCE N. 89°59'57" E. an approximate distance of 115.99 feet to a point in the East
line of said Section 23, Block E-2;
TIIENCE S. 00°00'33" W., along the East line of said Section 23, Block E-2, an
approximate distance of 1393.30 feet to a point;
TifENCE N. 89°59'27" W. an approximate distance of219.97 feet to a point;
THENCE S. 00°00'01" E. an approximate distance of 154.70 feet to a point in the South
line of the North Half of said Section 23, Block E-2;
TIIENCE S. 89°58'41" W., along the South line of the North Half of said Section 23,
Block E-2, an approximate distance of 4746.31 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of253.91 feet to a point;
THENCE S. 89°57'29" W. an approximate distance of 119.63 feet to a point;
LUB200/58000
Resolution Approving Creation of PID • Lu.bboek 2007 _
A-I
THENCE N. 00°03'33" W. an approximate distance of 1078.00 feet to a point;
THENCE S. 89°57'29" W. an approximate distance of210.00 feet to a point in the West
line of said Section 23, Block E-2;
THENCE N. 00°03'33" W., along the West line of said Section 23, Block E-2, an
approximate distance of 381.00 feet to a point;
THENCE N. 89°57'29" E. an approximate distance of 426.03 feet to a point;
TIIENCE S. 00002'31" E. an approximate distance of90.00 feet to a point;
THENCE N. 89°57'29" E. an approximate distance of 187.88 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of90.00 feet to a point;
THENCE N. 89°57'29" E. an approximate distance of 275.00 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of300.00 feet to a point;
THENCE N. 89°57'29" E. an approximate distance of90.00 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of 19.00 feet to a point;
THENCE N. 89°57'29" E. an approximate distance of 184.00 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of 135.00 feet to a point;
THENCE S. 89°57'29" W. an approximate distance of 184.00 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of28.00 feet to a point;
THENCE S. 89°57'29" W. an approximate distance of90.00 feet to a point;
THENCE N. 00°02'31" W. an approximate distance of 445.00 feet to a point in the North
line of said Section 23, Block E-2;
THENCE N. 89°57'29" E., along the North line of said Section 23, Block E-2, an
approximate distance of3447.55 feet to the Point of Beginning.
Bearings relative to HRA Lubbock County Coordinate System,
derived from NAD 83, CORS 96, Epoch 2002.0000.
Lambert grid at surface.
Grid Origin: 33°23"00" N, 101 °49"14" W
False Northing: 0.00 U.S. Survey Feet
False Basting: 80,000 U.S. Survey Feet
LUB200/58000
Resoluti011 Approving Cn:ation ofPID ·Lubbock 2007_
A-2
Parallel!: 33°45'14.17" N
Parallel2: 33°27'42.83" N
Ellipsoid data: (modified GRS 80)
Semi-Major Axis: 6379088m
Semi-Minor Axis: 6357700.125617m
1/f: 298.2572220955
PREPARED TO ESTABLISH JURISDICTIONAL LIMITS ONLY. DOES NOT
REPRESENT AN ACTUAL SURVEY.
LVB200/58000
Resolution Approving Creation o£ PID-Lubboek 2007_
A-3
THE STATE OF TEXAS
COUNTY OF LUBBOCK
Before me Ashley C. McGaha a Notary Public in and for Lubbock County, Texas on this
day personally appeared Krista Ramirez -------------------------------of the Southwuslern Newspaper
Corporation, publishers of the Lubbock Avalanche-Journal ·Morning, and Sunday, who being by me duly sworn
did dispose and say !hat-said newspaper has run continuously for more than fifty-two weeks priorlo the first
insertion of this ..;;L;.;;;e..,g:;;;a;;..I.;.:N;.;:;o.;;;tl..;;;c~e--------------------------
No. at Lubbock County, Texas and the attached
printed copy ot the Legal Notice is a true copy of the original and was printed in the Lubbock
Avalanche-Journal on !he following date... KbYWl..X\ ~ JL{ ~2nD rJ \, W \ y:> 0 YJts ::.. u ,-~g·3. -~
\iM~~ ~~'C~~
Inside Sales Manager
LUBBOCK AVALANCHE-JOURNAL
Morris Communication Corporation
Subscribed and sworn to before me this
FORM 58-tO
my commission Expires 3/15/2010
;--.
Resolution No. 2007-R0204
MINUTES AND CERTIFICATION PERTAINING TO
PASSAGE OF A RESOLUTION
STATE OF TEXAS §
COUNTYOFLUBBOCK §
CITY OF LUBBOCK §
On the 24th day of May, 2007, the City Council of the City of Lubbock, Texas, convened
in a regular meeting at the regular meeting place thereof, the meeting being open to the public
and notice of said meeting, giving the date, place and subject thereof, having been posted as
prescribed by Chapter 551, Texas Government Code, as amended; and the roll was called of the
duly constituted officers and members of the City Council, which officers and members are as
follows:
David A. tvfiller, Mayor
Jim Gilbreath, Mayor Pro Tern
Linda DeLeon
Floyd Price
Gary 0. Boren
Phyllis S. Jones
Jim Gilbreath
)
)
)
)
)
Members of
the Council
d all f 'd Gary 0. Boren th . . an o sa1 persons were present, except , us constitutmg a quorum.
Whereupon, among other business, a written Resolution bearing the following caption was
introduced:
A RESOLUTION ACCEPTING THE PRELIMINARY SERVICE AND
ASSESSMENT PLAN FOR THE VINTAGE TOWNSHIP PUBLIC
IMPROVEMENT DISTRICT; SETTING A DATE FOR A PUBLIC HEARING;
AUTHORIZING THE PUBLICATION OF NOTICE; AND ENACTING
OTHER PROVISIONS RELATING THERETO
The Resolution, a full, true and correct copy of which is attached hereto, was read and
reviewed by the City Council. Thereupon. it was duly moved and seconded that the Resolution
be passed and adopted.
The Presiding Officer put the motion to a vote of the members of the City Council, and
the Resolution was passed and adopted by the following vote:
AYES: 6
NOES: 0
ABSTENTIONS: 0
LUB200/58000
Dallas 1260319v.l
MINUTES APPROVED AND CERTIFIED TO BE TRUE AND CORRECT, and to
correctly reflect the duly constituted officers and members of the City Council of said City, and
the attached and following copy of said Resolution is hereby certified to be a true and correct
copy of an official copy thereof on file among the official records of the City, all on this the
6tb day of Jtme , 2007.
City Secretary
City of Lubbock, Texas
[SEAL]
-2-
RESOLUTION NO. ____ _
Reso1ution No. 2007-R0204
May 24~ 2007
Itm.e No. 5.13
A RESOLUTION ACCEPTING THE PRELIMINARY SERVICE AND
ASSESSMENT PLAN FOR THE VINTAGE TOWNSIDP PUBLIC
IMPROVEMENT DISTRICT; SETTING A DATE FOR A PUBLIC
HEARING; AUTHORIZING THE PUBLICATION OF NOTICE; AND
ENACTING OTHER PROVISIONS RELATING THERETO
WHEREAS, on January 12, 2007, pursuant to Resolution No. 2007-R022, and in
response to a petition submitted by Stellar Land Company, Ltd. and Vintage Land Company,
Ltd. (collectively, the "Petitioner"), the City Council (the "City Council") of the City of Lubbock
(the "City") exercised its powers under the Public hnprovement District Assessment Act,
Cbaprer 3 72, Texas Local Government Code (the "Act') and established the Vintage Township
Public hnprovement District for the land described on Exhibit A (the "District''); and
WHEREAS, the petition called for the District to undertake certain improvement
projects (the "Improvement Project") within the District, the costs of such Improvement Project
to be paid for from the City's levy and collection of assessments on property within the District
that is benefited by the hnprovement Project; and
WHEREAS, on February 14, 2007, (the "Effective Date"), the City published notice of
its authorization of the District in the Lubbock Avalanche Journal, a newspaper of general
circulation in the City; and
WHEREAS, the Petitioner engaged the services of MuniCap, Inc. ("MuniCap") to
prepare an initial service plan for the District; and
WHEREAS, in consultation with the City and the Petitioner and their respective
representatives, MuniCap has prepared a Preliminary Service and Assessment Plan for the
District (the "Preliminary Service and Assessment Plan''), which provides an assessment plan for
Improvement Area A (as defined in the Preliminary Service and Assessment Plan) of the
District, identifies the nature of the improvement project (the "Improvement Project,.) to be
undertaken by the City, identifies the boundaries of the District and Improvement Area A and
defines and estimates the projected annual improvement costs; and ·
WHEREAS, MuniCap has also prepared a Proposed Assessment Roll that identifies the
land to be assessed and apportions the total costs of the Improvement Project to be assessed
against property in the District in accordance with the requirements of Act; and
WHEREAS, a copy of the Preliminary Service and Assessment Plan and the Proposed
Assessment Rolls has been prepared and is attached to this Resolution as Exhibit B; and
WHEREAS, the Preliminary Service and Assessment Plan provides for the method of
assessment of the costs of the Improvement Project; and
WHEREAS, the Proposed Assessment Rolls sets forth the proposed assessments against
each benefited parcel of real property in the District and is attached as Exhibit D of the
Preliminary Service and Assessment Plan in accordance with the method of assessment set forth
therein; and
WHEREAS, the City Council notes that the Preliminary Service and Assessment Plan
may be amended with such changes as the City Council deems appropriate before such
Preliminary Service and Assessment Plan is adopted by the City Council; and
WHEREAS, the City has determined to call a public hearing regarding the levy of
assessments pursuant to the Preliminary Service and Assessment Plan and Proposed Assessment
Rolls pursuant to Section 372.016 of the Act;
WHEREAS, the City desires to publish notice of a public hearing to adopt the Proposed
Assessment Rolls and the Preliminary Service and Assessment Plan in order to provide notice to
all interested parties of the City's proposed levy of assessments against property in the District,
pursuant to Section 372.016 of the Act;
WHEREAS, the City desires to file the Proposed Assessment Rolls with the City
Secretary such that they are available for public inspection pursuant to Section 372.016 of the
Act; and
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE
CITY OF LAVON, TEXAS, THAT:
Section 1. Findings. The findings and determinations set forth in the preambles
hereto are hereby incorporated by reference for all purposes.
Section 2. Calling Public Hearing, The City Council hereby calls a public hearing
for 10:00 a.m. on June 14, 2007, at the regular meeting place of the City Council, in the City
Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas, to consider
approving the Preliminary Service and Assessment Plan, with such changes and amendments as
the City Council deems necessary, and the Proposed Assessment Rolls with such amendments to
the assessments on any parcel as the City Council deems necessary as the final Sexvice and
Assessment Plan and Assessment Rolls of the District, respectively. After all objections made at
such hearing have been heard, the City council may (i) levy the assessments as special
assessments against each parcel of property in the District as set forth in the Proposed
Assessment Rolls; (ii) specify the method of payment of the assessment, and (iii) provide that
assessments be paid in periodic installments. Notice of the hearing setting out the matters
required by Section 372.016 of the Act shall be given by publication at least eleven (II) days
before the date of the hearing, in a newspaper of general circulation in the City. Notice of such
hearing shall also be given by the City Secretary, by mailing a copy of the notice containing the
information required by Section 372.016(b) of the Act at least eleven (II) days prior to the
hearing to the current address of each owner of property liable for an assessment in the Proposed
Assessment Rolls as reflected on the tax rolls of the Collin County Appraisal District. All
residents and property owners within the District, and all other persons, are hereby invited to
appear in person, or by their attorney, and contend for or contest the Proposed Assessment Rolls,
and the proposed assessments and offer testimony pertinent to any issue presented on the amount
of the assessments, purpose of the assessments, special benefit of the assessments, and the costs
-2-
of collection and the penalties and interest on delinquent assessments. At or on the adjournment
of the hearing conducted pursuant to Section 372.016 on the proposed assessments, the
governing body of the municipality or county must hear and pass on any objection to a proposed
assessment. The governing body may amend a proposed assessment on any parcel. The failure
of a property owner to receive notice does not invalidate the proceeding.
Section 3. Conduct of Public Hearing. The City Council of the City shall convene at
the location and at the time specified in the notice described above for the public hearing and
shall conduct the public hearing in connection with its approval of the Service and Assessment
Plan and the Assessment Rolls of the District and the levy of the proposed assessments,
including costs of collection, penalties and interest on delinquent assessments. At such public
hearing, the City Council of the City will hear and pass on any objections to the Proposed
Assessment Rolls and the levy of the proposed assessments (which objections may be written or
oral). At or on the adjournment of the hearing, Council may amend a proposed assessment on
any parcel. After all objections, if any, have been heard and passed upon, the City may (i) levy
the assessments as special assessments against each parcel of property in the District as set forth
in the Proposed Assessment Roll, (ii) specifY the method of payment of the assessment, and
(iii) provide that the assessments be paid in periodic installments.
-3-
Section 4. Filing of Plans and Assessment Rolls. The Proposed Assessment Rolls
shall be filed in the office of the City Secretary and be made available to any member of the
public who wishes to inspect the same.
PASS ED AND APPROVED this -----'2"'4_,th:__day of May . 2007 .
ATI'EST:
Reliecca Garza, City Secretary
APPROVED AS TO CONTENT:
R~
Assistant City Manager
Development Services
-4-
. 7:;, ~ey-4-
DAVIDA.ULEi.MAYOR
APPROVED AS TO FORM:
er T , Attorney,
son & Elkins, L.L.P.
Bond Counsel
EXHIBIT A
BOUNDARIES
The District includes approximately 276 acres located within the corporate limits of the City of
Lubbock, Lubbock County, Texas (the "Property''). The Property covers a portion of an area
from the north one-half of Section 23, Block E-2, City of Lubbock, Lubbock County, Texas,
generally bounded by !14th Street on the north, Quaker A venue on the east, I 22nd Street on the
south and Slide Road on the west. The Property is more particularly described by metes and
bounds in the description o~the District attached as Exhibit A to the City's Resolution No. 2007~
R022 creating the District and by a map available for inspection at the Municipal Complex, 1625
13th Street, Lubbock, Texas.
A-1
EXHIBITB
PRELIMINARY SERVICE AND ASSESSMENT PLAN
B-1
THE VINTAGE TOWNSIDP
PUBLIC IMPROVEMENT DISTRICT
CITY OF LUBBOCK, TEXAS
SERVICE AND ASSESSMENT PLAN
MAY9,2007
Section I
Section II
Section III
Section IV
Section V
Section VI
Section VII
Section VIII
Exhibit A
Exhibit B
ExhibitC
ExhibitD
THE VINTAGE TOWNSHIP
PUBLIC IMPROVEMENT DISTRICT
CITY OF LUBBOCK, TEXAS
SERVICE AND
ASSESSMENT PLAN
Table of Cooteots
Plan Description and Defmed Terms
Property Included in the PID
Description of the Improvement Project
Sources and Uses of funds
Assessment Plan
Terms of the Assessments
Assessment Roll
Miscellaneous Provisions
List of Exhibits
The PID Map
The Improvement Project
Diagram of the Improvement Project
Assessment Roll
I
6
7
10
12
15
19
20
Section I
PLAN DESCRIPTION AND DEFINED TERMS
A. Introduction
Chapter 372 of the Texas Local Government Code, "Improvement Districts in Municipalities and
Counties" (as amended, the "PID Act"), governs the creation of public improvement districts
within the State of Texas. The City of Lubbock created the Vintage Township Public
Improvement District (the "PID") to acquire and finance public improvements associated with
the Vintage Township planned development and for the benefit of certain property in the PID, all
of which is located within the City. (Capitalized tenns used herein shall have the meanings
ascribed to them in Section I.B of this Service and Assessment Plan.)
This Service and Assessment Plan has been prepared pursuant to Sections 372.013, 372.014,
372.015 and 372.016 of the PID Act. According to Section 372.013 of the PID Act, a service
plan "'must cover a period of at least five years and must also define the annual indebtedness and
the projected costs for improvements. The plan shall be reviewed and updated annually for the
purpose of detennining the annual budget for improvements." The service plan is included in
Section IV of this Service and Assessment Plan.
Section 372.014 of the PID Act states that "an assessment plan must be included in the annual
service plan." The assessment plan is described in Section V of this Service and Assessment
Plan.
Section 372.015 of the PID Act states that '"the governing body of the municipality or county
shall apportion the cost of an improvement to be assessed against property in an improvement
district." The method of assessing the Costs of the improvements to the property in the PID is
included in Sections V and VI of this Service and Assessment Plan.
Section 372.016 of the PID Act states that "after the total cost of an improvement is determined,
the governing body of the municipality or county shall prepare a proposed assessment roll. The
roll must state the assessment against each parcel of land in the district, as determined by the
method of assessment chosen by the municipality or county under this subchapter." The
Assessment Roll for the PID is included as Exhibit D of this Service and Assessment Plan. The
Assessments as shown on the Assessment Roll are based on the method of assessment described
in Section V of this Service and Assessment Plan.
The City Council shall make all detenninations necessary herein.
The City Council intends for the obligations, covenants and burdens on the owner of the
Assessed Property, including without limitation such owner's obligations related to the payment
of the Assessments, to constitute a covenant running with the land. The Assessments levied
hereby shall be binding upon the owners of Assessed Property, and their respective transferees,
legal representatives, heirs, devisees, successors and assigns. The Assessments shall have lien
priority as specified in the PID Act.
This Service and Assessment Plan provides for improvements benefiting Improvement Areas 1
and 2. The City Council anticipates that improvements benefiting property within the PID and
I
not in Improvement Areas l and 2 will be provided for m one or more amendments or
supplements to this Service and Assessment Plan.
B. Definitions
The terms used herein shall have the following meanings:
"Administrator" means the employee or designee of the City who shall have the responsibilities
provided for herein, in the Bond Ordinance, or in another agreement approved by the City.
"Annual Collection Costs" means the following actual or budgeted costs, as applicable, related
to the annual collection of outstanding Assessments paid in installments: the costs or anticipated
costs (i) of issuing, refunding or refinancing Bonds, (ii) of computing, levying, collecting and
transmitting the Assessments (whether by the City, the Administrator or otherwise), (iii) of
remitting the Assessments to the Trustee, (iv) of the City, the Administrator and Trustee
(including legal counsel) in the discharge of their duties, (v) of complying with arbitrage rebate
requirements, (vi) of complying with securities disclosure requirements, (vii) of the City in any
other way related to the collection of the Assessments in installments, including, without
limitation, maintaining the record of installments, payments and reallocations and/or
cancellations of Assessments, and the repayment of the Bonds, including without limitation, any
associated legal expenses, the reasonable costs of other consultants and advisors and
contingencies and reserves for such costs as deemed appropriate by the City Council.
"Annual Installment" means the sum of the Annual Installment Part A and the Annual
Installment Part B.
"Annual Installment Part A" means, with respect to each Parcel, each annual payment of the
Assessment Part A, as shown on the Assessment Roll attached hereto as Exhibit D or an Annual
Service Plan Amendment, and paid as provided in Section VI.F. The Annual Installment Part A
includes principal and interest on the Series A Bonds and a portion of the Annual Collection
Costs as shown on the Assessment Roll. Annual Collection Costs shall be allocated between the
Annual Installment Part A and the Annual Installment Part 8 in proportion to the Annual
Installment Part A and the Annual Installment Part 8 excluding Annual Collection Costs.
"Annual Installment Part B" means, with respect to each Parcel, each annual payment of the
Assessment Part B, as shown on the Assessment Roll attached hereto as Exhibit D or an Annual
Service Plan Amendment, and paid as provided in Section VI.F. The Annual Installment Part 8
includes principal and interest on the Series 8 Bonds and a portion of the Annual Collection
Costs as shown on the Assessment Roll.
"Annual Senice Plan Amendment" has the meaning set forth in the first paragraph of Section
IV of this Service and Assessment Plan.
"Assessed Property" means, for any year, Parcels within the PID other than Non-Benefited
Property.
"Assessment" means, with respect to each Parcel, the assessment imposed against such Parcel
pursuant to the Assessment Ordinance and the provisions herein, as shown on the Assessment
2
Roll, subject to reallocation among Parcels and reduction according to the provisions herein and
the PID Act, including both the Assessment Part A and the Assessment Part B.
"Assessment Ordinance" means the Assessment Ordinance approved by the City Council
approving and adopting this Service and Assessment Plan.
"Assessment Part A" means the portion of the Assessment imposed for the Improvement
Project A as shown the Assessment Roll.
"Assessment Part B" means the portion of the Assessment imposed for the Improvement
Project Bas shown the Assessment Roll.
"Assessment Revenues" mean the revenues actually received by the City from Assessments.
"Assessment Roll" means the document included in this Service and Assessment Plan as
Exhibit D, as updated, modified or amended from time to time in accordance with the
procedures set forth herein and in the PID Act.
"Bond Ordinance" means the indenture, ordinance or similar document setting forth the terms
and other provisions relating to the Bonds, as modified, amended and/or supplemented from time
to time.
"Bonds" means either or both the Series A Bonds and the Series B Bonds.
"City" means City of Lubbock. Texas.
"City Council" means the duly elected governing body of the City.
"Collection Costs" means the sum of Annual Collection Costs and Delinquent Collection Costs.
"Costs" mean the actual or budgeted costs, as applicable, of all or any portion of the
Improvement Project, as described in Exhibit B of this Service and Assessment Plan.
"Delinquent Collection Costs" mean interest, penalties and attorney's fees imposed with respect
to delinquent installments of the Assessments in the same manner as for delinquent ad valorem
taxes in accordance with §372.018(b) of the PID Act and the costs related to pursuing collection
of a delinquent Assessment and foreclosing the lien against the Assessed Property, including
attorney's fees.
"Developer" means Vintage Land Company, Ltd.
"Equivalent Units" means, as to any Parcel, the number of dwelling units built or that may be
built on the Parcel multiplied by the following factors for each land use classification as shown
below:
Land Use Class I
Land Use Class 2
Land Use Class 3
3
1.00 per dwelling unit
1.66 per dwelling unit
2.29 per dwelling unit
The computation of the Equivalent Units as to a Parcel shall be calculated by the Administrator
and confirmed by the City Council based on the information available regarding the use of the
Parcel and the estimate as confirmed shall be conclusive as long as there is a reasonable basis for
such determination. The number of units to be built on a Parcel may be estimated by net land
area and reasonable density ratios. Any commercial property shall be classified as Land Use
Class I with 1,000 square feet of gross leasable area being equal to one dwelling unit.
"Improvement Area 1" means the area of the PID to be improved by Improvement Project
A, consisting of the property shown within Improvement Area 1 on the PID Map.
"Improvement Area 2'' means the area of the PID to be improved by Improvement Project B,
consisting of the property shown within Improvement Area 2 on the PID Map.
"Improvement Project" means those public improvements providing a special benefit to the
property in Improvement Area 1 or Improvement Area 2 and described in Exhibit B of this
Service and Assessment Plan and Section 372.003 of the PID Act.
"Improvement Project A" means the portion of the Improvement Project shown as the
Improvement Project A in Exhibit B, which consists of improvements to be provided within
Improvement Area I.
"Improvement Project B" means the portion of the Improvement Project shown as the
Improvement Project B in Exhibit B, which consists of improvements to be provided within
Improvement Area 2.
"Land Use Class" means Land Use Class I, Land Use Class 2 and Land Use Class 3.
''Land Use Class 1" means residential dwelling units of2, 100 square feet of living area or less.
"Land Use Class 2" mean residential dwelling units with between 2,101 and 3,000 square feet
of living area.
"Land Use Class 3" mean residential dwelling units with greater than 3,001 square feet of living
area.
"Mandatory Prepayment Event" means the prepayment due pursuant to Section VI.D of this
Service and Assessment Plan.
"Maximum Assessment" means the following amounts per Equivalent Unit for the Assessment
Part A and the Assessment Part B:
Part A
Part 8
$8,880
$8,719
"Non-Benefited Property" means Parcels within the boundaries of the PID that accrue no
special benefit from the Improvement Project, including Owner Association Property, Public
Property, easements that create an exclusive use for a public utility provider, and property in the
PID not in Improvement Areas I or 2.
4
"Owner Association Property" means property within the boundaries of the PID that is owned
by or irrevocably offered for dedication to, whether in fee simple or through an exclusive use
easement, a property owners' association (if not used in a trade or business to produce income)
and available for use by property owners in general.
"Parcel" means a parcel identified by either a tax map identification number assigned by the
Lubbock County Central Appraisal District for real property tax purposes or by lot and block
number in a final subdivision plat recorded in the real property records of Lubbock County,
Texas or identified by any other reasonable means determined by the City Council.
"PID" has the meaning set forth in the second paragraph of Section LA of this Service and
Assessment Plan.
"PID Act" means Texas Local Government Code Chapter 3 72, Improvement Districts in
Municipalities and Counties, Subchapter A, Public Improvement Districts. as amended.
"PID Map" means the map included as Exhibit A to the Service and Assessment Plan
identifying the property included in the PID.
"Prepayment Amount" means the amounts due upon a Mandatory Prepayment Event as set
forth in Section VI.D of this Service and Assessment Plan.
"Public Property" means property within the boundaries of the PID that is owned by or
irrevocably offered for dedication to, whether in fee simple or through an exclusive use
easement. the federal government, State of Texas, the City, a school district, a public utility
provider or any other public agency or non-profit provider of public or charitable services (e.g. a
501c-3 entity).
"Series A Bonds" means any bonds or other debt secured by Assessment Part A, whether in one
or more series, including refunding bonds, issued to finance the costs of the Improvement Project
A.
"Series B Bonds" means any bonds or other debt secured by Assessment Part B, whether in one
or more series, including refunding bonds, issued to finance the costs of the Improvement Project
B.
"Service and Assessment Plan" means this Service and Assessment Plan prepared for the PID
pursuant to Section 372.013, 372.014, 372.015 and 372.016 of the PID Act.
"Trustee" means the fiscal agent or trustee as specified in the Bond Ordinance, including a
substitute fiscal agent or trustee.
5
Section n
PROPERTY INCLUDED IN THE PID
The PID is located in the City of Lubbock. Texas. A map of the property included in the PID is
shown on Exhibit A to this Service and Assessment Plan.
The 275.5 acre development is expected to consist of approximately 1,200 residential units,
parks, and associated rights of way, landscaping, and infrastructure necessary to provide
roadways, drainage and utilities. Improvement Area 1 of the PID is expected to consist of the
first two phases of the development, which includes approximately 242 units, as shown in Table
II-A. Improvement Area 2 of the PID is expected to consist of the second phase of the
development, which includes approximately 137 units, as shown in Table 11-A. The area within
Improvement Areas l and 2 is shown in the PID Map included as Exhibit A.
Bonds are initially being issued to provide Improvement Project A, which is located within
Improvement Area l, and Improvement Project B, which is located within Improvement Area 2.
As are result, Improvement Area 1 is assessed for Improvement Project A and Improvement
Area 2 is assessed for Improvement Project B.
For purposes of allocating the Assessments, the property in each improvement area has been
classified as either Assessed Property or Non-Benefited Property. Assessed Property is further
classified as Land Use Class I, Land Use Class 2 and Land Use Class 3. The following table
shows the proposed units within each Land Use Class:
Table II-A
Prooosed Residential Land Use
Land Use Class Unit Area Number of Units
Improvement Improvement
Area 1 Area2
Land Use Class I 2,100 SF or less 125 69
Land Use Class 2 2,101 to 3,000 SF 83 47
Land Use Class 3 Greater than 3,000 SF 34 21
Total 242 !37
The estimated number of units and the classification of each unit are based upon the land use
approvals for the project and the Developer's estimated highest and best use of the property
within the PID.
An explanation ofthe method of assessing property is included in Section V.
6
Section ill
DESCRIPTION OF THE IMPROVEMENT PROJECT
Section 3 72.003 of the PID Act defines the public improvements that may be undertaken by a
municipality or City through the establishment of a public improvement district, as follows:
372.003. Authorized Improvements
(a) If the governing body of a municipality or county finds that it promotes the interests of
the municipality or county, the governing body may undertake an improvement project
that confers a special benefit on a definable part of the municipality or county or the
municipa]ity's extraterritoriaJ jurisdiction. A project may be undertaken in the
municipality or county or the municipality's extmterritorial jurisdiction.
(b) A public improvement project may include:
(i) landscaping;
(ii) erection of fountains, distinctive lighting, and signs;
(iii) acquiring, constructing, improving, widening, narrowing, closing, or rerouting
of sidewalks or of streets, any other roadways, or their rights-of-way;
(iv) construction or improvement of pedestrian malls;
(v) acquisition and installation of pieces of art;
(vi) acquisition, construction, or improvement of libraries;
(vii) acquisition, construction, or improvement of off-street parking facilities;
(viii) acquisition, construction, improvement, or rerouting of mass tmnsportation
facilities;
(ix) acquisition, construction, or improvement of water, wastewater, or drainage
facilities or improvements;
(x) the establishment or improvement of parks;
(xi) projects similar to those listed in Subdivisions (i)-(x);
(xii) acquisition, by purchase or otherwise, of real property in connection with an
authorized improvement;
(xiii) special supplemental services for improvement and promotion of the district,
including services relating to advertising, promotion, health and sanitation,
water and wastewater, public safety, security, business recruitment,
development, recreation, and cultural enhancement; and
(xiv) payment of expenses incurred in the establishment, administration and
operation of the district.
7
After analyzing the improvements, the City has determined that the improvements authorized by
the PID Act, shown on Exhibit B, should be acquired or constructed by the City and has further
detennined that Improvement Project A will be of special benefit to all Assessed Property within
Improvement Area I of the PID and Improvement Project B will be of special benefit to all
Assessed Property within Improvement Area 2 of the PID.
A. Acquisition and Construction of the Improvement Project
The authorized improvements to be provided to the property in Improvement Area 1 consist of
Improvement Project A. Improvement Project A is generally described as amenities and consists
of: the design and construction of parks and greens together with any ancillary structures,
features or amenities such as playgrounds, athletic facilities, pavilions, community facilities,
bridges, walkways, lighting, benches, trash receptacles and similar items located therein along
with all necessary grading, drainage and similar infrastructure involved in the construction of
such parks and greens; landscaping, hardscaping and irrigation; the design, construction and
maintenance of water features such as lakes, ponds and fountains; distinctive lighting and sigris;
construction and improvement of pedestrian malls, passages or pathways including pedestrian
bridges; design, construction and improvement of vehicular bridges and low water crossings;
design, construction and improvement of community meeting halls or similar buildings; design,
construction and improvement of community monuments, towers, and other amenity-type
structures; acquisition and installation of art work; design, acquisition, installation and
improvement of telecommunication and similar technology systems; along with any special
supplemental services for improvement and promotion of Improvement Area A. Improvement
Project A may also include the acquisition of any land needed for constructing public
improvements thereon. Costs include regulatory fees, exactions, proffers, and professional fees.
The authorized improvements to be provided to the property in Improvement Area 2 consist of
Improvement Project B. Improvement Project B is generally described as infrastructure
consisting of design, demolition, or construction of public improvements, including earthwork,
cut and fill, storm water drainage, public street any alleys, public walkways, water and sanitary
sewer, public utilities, lighting, signage, all for the specific benefit of Improvement Area 2.
Improvement Project 8 may also include the acquisition of any land needed for the constructing
the public improvements thereon. Costs include regulatory fees, exactions, proffers, and
professional fees.
As shown in Exhibit B, the construction costs of Improvement Project A are estimated to be
$2,930,822. The construction costs of Improvement Project B are estimated to be $2,655,769.
The detailed costs of each Improvement Project are shown in Exhibit B.
The City is hereby authorizing the construction and acquisition of the Improvement Project. The
Improvement Project will be provided to the extent funds are available from the Bonds to fund
such Improvement Project.
8
B. Maintenance of the Improvement Project
Initially, the cost of the maintenance, operation and other supplemental services relating to the
Improvement Project to be funded through assessments on Assessed Property is $0 because the
City is arranging with the local homeowners' association for such maintenance, operation and
supplemental services and such costs will be paid from funds provided by the homeowners'
association. The collection of assessments for such purposes will be necessary only in the event
that the homeowners' association fails to operate and maintain the public improvements in a
manner consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City. In the event it becomes necessary for the City to collect
assessments for these purposes, a budget will be determined annually by the City and will be
included in a Service Plan Amend~ent along with amendments to the Assessment Roll reflecting
assessments (the "Maintenance Assessment") based on such budget for maintenance, operation
and necessary supplemental services, if any. The Maintenance Assessment shall be collected in
the manner and at the time provided for in the Service Plan Amendment and shall be subject to
the same penalties and procedures applicable to collection of the Annual Installments.
9
Section IV
SOURCES AND USES OF FUNDS
Section 372.013 of the PID Act requires this Service and Assessment Plan to "cover a period of
at least five years and must also define the annual indebtedness and the projected costs for
improvements. The plan shall be reviewed and updated annually for the purpose of determining
the annual budget for improvements." Such annual update to this Service and Assessment Plan
is herein referred to as the "Annual Service Plan Amendment."
The table below shows estimated sources and uses of funds to finance the Improvement Project,
including the indebtedness to be incurred and the projected costs for the improvements.
Sources of Funds
Bond proceeds
Private funds
Total Sources of Funds
Uses of Funds:
Improvement Project
Costs ofissuance1
Underwriter's discount1
Capitalized interest
Reserve Fund
Rounding
Total Uses of Funds
Table IV-A
Sources and Uses of Funds
Imumvement Project A lm(!rovement Project
Series A Bonds S~::ries B Bonds
$2,750,000 $1,550,000
450,815 181,000
$3,200,815 $1,731,000
$2,594,141 $1,318,718
150,000 150,000
55,000 31,000
155,859 92,022
245,815 139,260
$3,200,815 $1,731,000
B Total
$4,300,000
631,815
$4,931,815
$3,912,859
300,000
86,000
247,881
385,075
$4,931,815
Private funds are expected to pay the costs of issuance and the reserve fund for the Series A
Bonds and costs of issuance for the Series B Bonds. The Series A Bonds and the Series B Bonds
are each expected to be issued in 2007. All of these costs and indebtedness are expected to be
incurred over a period of five years or less. The Series A Bonds will finance the Improvement
Project A and Series B Bonds will finance the Improvement Project B. The Improvement
Projects will be provided to the extent bond proceeds are available to fund the improvements.
The Assessments shall be imposed in an amount equal to the Bonds to be issued, which includes
both the construction and financing costs of the Improvement Projects.
This sources and uses of funds table is subject to revision and the actual sources and uses of
funds for any line item may be different than shown above. The sources and uses of funds
shown above shall be updated upon the issuance of Bonds and each year in the Annual Service
Plan Amendment to reflect budget revisions and actual costs. The Annual Service Plan
1 Costs of issuance and undel'\Vriter's discount will be paid with private funds, not bond proceeds.
10
AmeQdment shall include an operating budget once Bonds have been issued, including revised
Annual Collection Costs, as determined and approved by the City. The amount of the
Assessments and the Annual Installments depend on a certain interest rate assumption, assumed
to be 5.50 percent herein. A higher interest rate would require the amount of the Bonds to be
issued to be reduced, resulting in a reduction in the Assessments and the public improvements
that could be provided from bond proceeds. In such event, the Service and Assessment Plan
shall be updated to reflect these changes.
II
A. Introduction
Section V
ASSESSMENT PLAN
The PID was created, each Assessment is being levied and Bonds issued pursuant to the PID Act.
Section 372.015 of the PID Act, "Determination of Assessment," provides as follows:
(a) The governing body of the municipality or county shall apportion the cost of an
improvement to be assessed against property in an improvement district. The
apportionment shall be made based on special benefits accruing to the property
be(;ause of the improvement.
(b) Cost of an improvement may be assessed:
(I) equally per front foot or square foot;
(2) according to the value of the property as detennined by the governing
body, with or without regard to improvements on the property; or
(3) in any other manner that results in imposing equal shares of the cost on
property similarly benefited.
(c) The governing body may establish by ordinance or order:
(I) reasonable classifications and fonnulas for the apportionment of the cost
between the municipality or county and the area to be assessed; and
(2) the methods of assessing the special benefits for various classes of
improvements.
(d) The amount of assessment for each property owner may be adjusted following
the annual review of the service and assessment plan.
This section ofthis Service and Assessment Plan explains the allocation ofthe Assessments on
the basis of the special benefits accruing to property within the PID such that equal shares of the
costs are apportioned to property similarly benefited.
B. Allocation of Assessments
The total of the Assessments are equal to or less than the total costs of the [m provement Project,
including the costs related to the issuance of Bonds for each Improvement Project. The total of
the Assessment Part A is equal to or less than the total costs of the Improvement Project A and
the total of the Assessments Part B is equal to or less than the total costs of the Improvement
Project B.
The Assessments Part A are equal to or less than the costs of Improvement Project (including
any costs related to the issuance of Bonds for the Improvement Project) and the Assessments
Part Bare equal to or less than the costs oflmprovement Project B (including any costs related to
the issuance of the Bonds for the Improvement Project). Improvement Project A is allocated to
the Parcels within Improvement Area 1, as these improvements are entirely located within and
12
made for the purpose of benefiting the property within Improvement Area I. Improvement
Project 8 is allocated to the Parcels within Improvement Area 2, as these improvements are
entirely located within and made for the purpose of benefiting the property within Improvement
Area 2.
The Assessments are aUocated to the Parcels within the Improvement Areas according to
reasonable classifications of the property in the PID. These classifications are as follows:
Land Use Class I
Land Use Class 2
Land Use Class 3
Unit size 2, I 00 SF or less
Unit size 2, 101 SF to 3,000 SF
Unit size greater than 3, 001 SF
The Assessments, and therefore the costs of each Improvement Project, are allocated to the
Parcels equally per unit for units in each Land Use Class. The allocation of the Assessments
between each class is based on the relative size of the average unit in each class.
Allocating assessments on the basis of unit size should reasonably approximate the similarity of
benefit each property receives from the Improvement Projects. Studies have shown that larger,
more expensive homes produce additional trips on roads compared to smaller, less expensive
homes. A similar analogy can be made to other types of improvements, including improvements
that enhance the appearance and quality of a community. Larger homes are likely to on average
produce more trips on the roads, use more water and produce more stonn and sanitary sewer.
Larger homes are likely to experience more increase in value from amenities provided to the
PID. For all of these reasons, allocating Assessments on the basis of unit size within each Land
Use Class should result in a reasonable allocation of costs in proportion to the benefit each
property receives.
Allocating Assessments on the basis of average unit size within each Land Use Class results in
Equivalent Units as follows:
Land Use Class I
Land Use Class 2
Land Use Class 3
1.00
1.66
2.29
Equivalent Units are simply the relative costs allocated on the basis of each unit. The
Assessments Part A are allocated to each Parcel in Improvement Area I on the basis of the
Equivalent Units of each Parcel within Improvement Area 1. The Assessments Part 8 are
allocated to each Parcel in Improvement Area 2 on the basis of the Equivalent Units of each
Parcel within Improvement Area 2.
The following table shows the allocation of the Assessments for each Land Use Class based on
the Equivalent Units for each class:
13
Table V-A
Assessment for each Land Use Class
Land Use Class Equivalent Assessment Assessment
Units Part A PartB
Land Use Class l 1.00 $8,073 $7,926
Land Use Class 2 1.66 $13,401 $13,234
Land Use Class 3 2.29 $18,488 $18,148
14
Section VI
TERMS OF THE ASSESSMENTS
A. Introduction
This section includes certain terms of the Assessments, including how Assessments are
reallocated upon the subdivision or consolidation of Parcels, mandatory prepayment of
Assessments, reduction of the Assessments for costs savings, payment of the Assessments, and
collection of the Assessments. An Assessment shall be imposed and may be collected annually
from real property within the PID through the application of the procedures described below.
B. The Amount of the Assessments
The Assessment for each Parcel within the PID shall be as shown on the Assessment Roll. No
Assessment shall be changed hereafter except pursuant to the provisions provided for herein or
as permitted under the PID Act. The City Council may reapportion the Assessments on some or
all of the Parcels, except for Parcels that are homesteads, upon the unanimous request of the
owners of the Parcels upon which the Assessments are to be reapportioned if there has been a
change in the estimate of the Equivalent Units of a Parcel. A reapportionment of the
Assessments by the City Council shall be made pursuant to the formula in Section VI.C of the
Service and Assessment Plan for reallocation of Assessments upon the subdivision of a Parcel.
C. Reallocation of Assessments upon a Subdivision or Consolidation of a Parcel
1. Subdivision of a Parcel
Upon the subdivision of any Parcel, the Assessment for the Parcel prior to the subdivision shall
be divided among each new Parcel pursuant to the following formula:
Where the terms have the following meanings:
A= the Assessment of each new Parcel
B = the Assessment of the original Parcel prior to the subdivision
C = the Equivalent Units of the new Parcel
D = the sum of the Equivalent Units for all of the new Parcels that result from the
subdivision
In all cases, the sum of each Assessment for the new Parcels calculated as provided above shall
equal the Assessment before the subdivision of the original Parcel. The calculation above shall
be made separately for the Assessment Part A and the Assessment Part B.
15
2. Consolidation of Parcels
Upon the consolidation of two or more Parcels, the Assessment Part A and the Assessment Part
B for the consolidated Parcel shall be the sum of.the Assessment Part A and the Assessment Part
B for the Parcels prior to the consolidation, with each calculated separately.
D. Mandatory Prepayment of Assessment
If, at any time, the Assessment on a Parcel exceeds the Maximum Assessment Part A or Part B
and may not be reallocated to other Parcels pursuant to Section VI.B, a Mandatory Prepayment
Event will occur. For a Parcel with respect to which a Mandatory Prepayment Event has
occurred, the owner of the Parcel shall pay the Prepayment Amount to the City or Trustee in
immediately available funds, within thirty (30) days of such event. The Prepayment Amount
shall be the amount certified by the Administrator to be sufficient to reduce the Assessment to an
amount that does not cause the Maximum Assessment Part A and Part B to be exceeded.
If a Parcel is acquired by a party that is exempt from the payment of Assessments under
applicable law or in the event an entire Parcel becomes Non-Benefited Property and the
Assessments may not be reallocated to other Parcels pursuant to Section VI.B, the Assessments
relating to such Parcel shall become immediately due and payable and shall be collected from
proceeds of a sale, condemnation, or other form of consideration paid for the Parcel or from any
other legally available sources of funds.
The Assessments due upon a Mandatory Prepayment Event shall be subject to the same
penalties, procedures, and foreclosure sale in case of delinquencies as are provided for ad
valorem taxes.
E. Reduction of Assessment
The Assessments Part A and Part B shall not exceed the total costs of Improvement Project A
and B, respectively, including any costs necessary to issue Bonds and to finance each
Improvement Project and shall be reduced if the City determines the costs of Improvement
Project, including the costs of issuing Bonds to finance the costs, will be less than the
Assessments. The Assessments shall not be reduced to an amount less than the outstanding
Bonds. The reduction shall be made in the following manner.
If the Improvement Project was completed, the Assessments shall be reduced as follows. If
reductions are to be made in the Assessment Part A, each Assessment Part A shall be reduced by
an equal percentage such that the sum of the resulting Assessment Part A for every Parcel equals
the actual costs of the Public Improvements Part A to be incurred (but not less than the Series A
Bonds outstanding). If reductions are to be made in the Assessment Part B, each Assessment
Part B shall be reduced by an equal percentage such that the sum of the resulting Assessment
Part B for every Parcel equals the actual costs of the Public Improvements Part B to be incurred
(but not less than the Series B Bonds outstanding). Equal percentage shall be calculated by the
amount of the reduction as a percent of the Assessment Part A or Assessment Part B prior to the
reduction.
If the Improvement Project is not completed, the Assessment shall be reduced as follows. The
Assessment Part A or Assessment Part B shall be reduced as reasonably determined by the City
16
to reflect the Improvement Project A or the Public Improvement B completed for each Parcel.
The City may determine that reducing the Assessment Part A or the Assessment Part B by equal
percentage for any group of parcels is a fair and practical means of reducing the Assessments.
The Assessment Part A and the Assessment Part shall not be reduced to an amount that is less
than the outstanding Series A Bonds and Series B Bonds, respectively.
F. Payment of Assessment
1. Payment of the Assessment in Full
Each Assessment may be paid as the Annual Installments as provided below or may be paid in
full at any time. The payment required to pay an Assessment in full may be adjusted as follows:
a. if the payment in full will result in a redemption of the Bonds under the Bond
Ordinance, the amount of the payment in full shall be reduced by the amount
provided for in the Bond Ordinance for a reduction in the reserve fund if such
reduction results in funds being available to apply to the redemption of Bonds;
and
b. the payment in full shall include accrued interest through the call date of the
Bonds to the extent not included in Annual Installments paid or to be paid. Any
investment earnings on the payment amount shall reduce the payment in full until
the applicable Bonds can be called and redeemed not otherwise required to apply
to the redemption of the Bonds.
If an Annual Installment has already' been billed by the tax collector, such Annual Installment
shall be due notwithstanding the payment of the Assessment, and the outstanding Annual
Installment shall be offset against the amount of the Assessment owed in calculating the payment
in full.
The payments required shall be deposited with the Trustee in accordance with the Bond
Ordinance. Upon the payment of such amount, the obligation to pay such Assessment for the
Parcel shall be deemed to be permanently satisfied (except as provided above), such Assessment
with respect to the Parcel shall be reduced to zero and the obligation to pay the Annual
Installment with respect to such Assessment in future years shall terminate.
2. Payment of the Annual Installments
Section 372.018 of the PID Act provides that an Assessment may be paid at any time and permits
the City to collect interest and collection costs on outstanding assessments. Assessments not
paid in full will accrue interest, which will be collected each year after Bonds have been issued
with Collection Costs. The Annual Installments shall be payable in annual installments of
principal and interest as set forth on the Assessment Roll beginning with the tax year following
the issuance of Bonds. Bonds are anticipated to be issued in 2007 or 2008.
Each Assessment shall bear interest at the rate on the Bonds with a maximum of 9.00% per
annum, commencing with the issuance of the Bonds. The Assessment Roll sets forth for each
year the Annual Installment for each Parcel in the PID. Promptly upon the issuance of Bonds, if
the interest rate on the Bonds is less than 9.00%, the Administrator shall recalculate each Annual
17
Installment for such Assessment, and prepare and submit a revised Assessment Roll to the City
Council for approval as an amendment to this Service and Assessment Plan.
Annual Collection Costs shall also be collected with the Annual Installment. Annual Collection
Costs shall be allocated to each Parcel pro rata based upon the amount the Annual Installment
due from a Parcel bears to the total amount of Annual lnstallments in the PID as a whole that are
payable at the time of such allocation. Delinquent Collection Costs will be collected by the City
on each delinquent Assessment.
G. Collection of Annual Installments
Each year the Administrator shall prepare and the City Council shall approve the Annual Service
Plan Amendment. The Annual Service Plan Amendment shall show the remaining balance of
the Assessment, the Annual Installment and the AnnuaJ 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 PID
as a whole that are payable at the time of such allocation. Each Annual Installment shall be
reduced by any credits applied under an applicable Bond Ordinance, such as capitalized interest
and interest earnings on any account balances and by any other funds available to the PID.
The Annual Service Plan Amendment shall be prepared at a time detennined by the City to allow
for the billing and collection of the Annual Installments.
Each Annual Installment and the Annual Collection Costs shall be collected in the same manner
and at the same time as ad valorem taxes of the City and shall be subject to the same penalties,
procedures, and foreclosure sale in case of delinquencies as are provided for ad valorem taxes of
the City. The Assessments shall have lien priority as specified in the PID Act. The City Council
may provide for other means of collecting the Annual Installments to the extent pennitted under
the PID Act.
18
Section VII
THE ASSESSMENT ROLL
The Assessment Roll includes the Assessment and the Annual Installment for each Parcel in the
PID. The Assessment Roll shall be updated upon the issuance of Bonds. The Assessment Roll
shall also be updated each year to reflect any subdivisions or consolidations in the PID and the
Annual Installment due for each Parcel for each year as otherwise described in this Service and
Assessment Plan.
The Administrator shall prepare and the City Council shall approve updates to the Assessment
Roll each year to reflect:
(a) with respect to each Parcel
(i) the identification of each Parcel in the PID (including, if available, the tax
parcel identification number for such Parcel),
(ii) the Assessments, including any adjustments as provided for in this Service and
Assessment Plan of each Parcel;
(iii) the Annual Installment for the relevant year (if such Asse:ssment is payable) for
each Parcel;
(iv) the prepayments of the Assessments as provided for in this Service and
Assessment Plan, and
(b) any other changes helpful to the administration of the PID and permitted by law.
The Assessment Roll is shown on Exhibit D. The Annual Installment of the Assessment
will be updated each year to determine the actual amount to be collected for the year.
The Annual Installment of the Assessment is equal to principal and interest on the Bonds
due for the year and the Annual Collection Costs related to the PID.
The Assessment for each Parcel is based on the number of units of each class of property
expected to be built on each Parcel and the Assessment per unit class. The Assessment
per unit class is explained in the Section V of the Service and Assessment Plan.
19
Section VIII
MISCELLANEOUS PROVISIONS
A. Administrative Review
An owner of a Parcel claiming that a calculation error has been made in the Assessment Roll,
including the calculation of the Annual Installment, shall send a written notice describing the
error to the City not later than thirty (30) days after the date any amount which is alleged to be
incorrect is due prior to seeking any other remedy. The Administrator shall promptly review the
notice, and if necessary, meet with the Parcel owner, consider written and oral evidence
regarding the alleged error and decide whether, in fact, such a calculation error occurred.
If the Administrator detennines that a calculation error has been made and the Assessment Roll
should be modified or changed in favor of the Parcel owner, such change or modification shaH
be presented to the City Council for approval. A cash refund may not be made for any amount
previously paid by the Parcel owner (except for the final year during which the Annual
Installment shall be collected), unless there are sufficient funds to meet the obligations of the
PID in a refund is made, but an adjustment shall be made in the amount of the Annual
Installment to be paid in the following year. The decision of the Administrator regarding a
calculation error relating to the Assessment Roll may be appealed to the City Council for
detennination. Any amendments made to the Assessment Roll pursuant to calculations errors
shall be made pursuant to the PID Act.
B. Tennination of Assessments
Except for any delinquent Annual Installment and Delinquent Collection Costs, an Assessment
shall terminate on the date on which such Assessment is paid in full as provided for herein.
After the tennination of the Assessment, and the collection of any delinquent Annual
Installments and Delinquent Collection Costs, the City shall provide a recordable notice of the
termination of the Assessment to the owner of the Parcel (or provide for the recordation of such
notice) within a reasonable period of time after the tennination of the Assessment.
C. Amendments
Immaterial amendments may be made to the Assessment Methodology by the City Council
without further notice under the PID Act and without notice to owners of Parcels within the PID.
Immaterial amendments shall be those that
(a) clarify or correct minor inconsistencies in the matters set forth herein,
(b) provide for lawful procedures for the collection and enforcement of the
Assessments and other charges imposed herein so as to assure their efficient
collection, and
(c) do not impair the ability of the City Council to fulfill its obligations to impose and
collect the Assessments and charges imposed herein and to make it available for
the payment of the Bonds, if issued, Collection Costs and other costs relating to
20
the PID. Any amendments may not materially adversely affect the rights of the
owners of Bonds, if issued.
Supplemental assessments may be made by the City to correct omissions or mistakes in the
assessment relating to the total cost of the improvements pursuant to Section 3 72.019 of the Act.
Amendments may not be made to this Assessment Methodology that would increase the
Assessments as set forth herein.
D. Interpretation of Provisions
The City with the approval of the City Council shall make all interpretations and determinations
related to the application of this "Service and Assessment Plan," unless stated otherwise herein
or in the Bond Ordinance, and as long as there is a rational basis for the determination made by
the City, such determination shall be conclusive.
E. Severability
If any provision, section, subsection, sentence, clause or phrase of this Service and Assessment
Plan, or the application of same to a Parcel or any person or set of circumstances is for any
reason held to be unconstitutional, void or invalid, the validity of the remaining portions of this
Service and Assessment Plan or the application to other persons or sets of circumstances shall
not be affected thereby, it being the intent of the City Council in adopting this Service and
Assessment Plan that no part hereof, or provision or regulation contained herein shall become
inoperative or fail by reason of any unconstitutionality, voidness or invalidity of any other part
hereof, and all provisions of this Service and Assessment Plan are declared to be severable for
that purpose.
If any provision of this Service and Assessment Plan is determined by a court to be
unenforceable, the unenforceable provision shall be deleted from this Service and Assessment
Plan and the unenforceable provision shall, to the extent possible, be rewritten to be enforceable
and to give effect to the intent of the City.
21
Exhibit A
PIDMAP
._; ;;...,:...,:.... _ .. _ -~ •• :; r.:. ·;:.z, -..J l ,·; I; I -·:.:. ·~~ ..._, ...... '-J ~ Vintage Township Public Improvement District Boundary Map Exhibit A ~ .. _.;~) • ~t• --i~ ~-:~~~/ ., . .. ... ...... . . ~ii --···--===-----'-.......,..-\_ -t tj1~ (!r;:;~:.~>i ~ i ~ ~ -~~ ' -~ .. -. . I ~ ! "'· ~ -L • ' J ' ·;:---' :--~ ... -.. ··i· ~ .... ·-· '1 :" ·~: '(_ ____ .. i r'~ ll·· ; I J .. i. .-, I ... ··'4-ti.~'7:-~-·r• . , .. .... : ~1 ..... ' ' 1,,_. ~ J, . j_ • ·'· . .... ~. -. -~j ::.--;--.-!S : I , ...... <"~Jii ··• .. ~,: -+~-:·.~.! J \ , 'l'· ijl . ,,, ~" ·N . , . u .~ ' ':-' .~· .,. ___ ... ~ v .L~·'-.. ·=" _I ':1) '\ .. .. ~ ..... ! ·-.. :.' I·~·~· •;-· i'r "' .. ;,:.· ··r. · 1 ,~>;,:}" -~._~,<:.~·--~ ..... 11 ' \ .{ .... ::. tj: ,.,, I 1 • • ~ ~ . ( L f _.·. !.~ t '~ ~·· _r,, :~ ., ... •,;. ~ n ..... ..-:e;~:f!~ 1 ~ .. i I fL!t-f i ·•• --......... -.-¥.! 0"'' 'f u•r ·-,:.·_ •• 0 ,..,_.. -i . : fi I i!t .,~ '"'..:..;.......:: :,~:.. :-,;;.: .. ~ \J • . l ,, .!: ; I lf>tonistili:i 1 !Land outsid•:t!l~;!lla,to~~~':l r i:n~m"e;;t Area 1 , --............... -r -1-;;;'ao';m7nt ~ 2 _, • Improvement Area 1 Includes improvements located in both Phases 1 and 2. • Improvement Area 2 lndudes improvements located ONLY In Phase 2 .. / i f ... 7 •. :-~~-t I --~ .. j• ,...• I A f 'l '!. 'I ,. ._, ·t •t •l :, I J
Exhibit B
The lm(!rovement Project
Improvement Improvement
Project A Project B
Land $390,000
Site Preparation $288,511 79,906
Drainage 136,232 136,232
Streets and alleys 706,430
Walkways 59,523
Water and sewer 752,265
Lighting and street signs 154,683 4,107
Signage and monumentation 9,795
Park features 1,081,340
Roundabouts 67,795
Street trees and irrigation 412,091
Sub-total hard costs $2,150,447 $2,128,463
Project administration $84,884 11,577
Master planning 67,012
Architectural design 102,862 130
Engineering (civil) 239,216 235,905
Engineering (other) 4,210 8,952
Legal fees 7,720 1,278
Regulatory and impact fees 8,032 20,563
Insurance and bonding
Sub-total soft costs $513,936 $278,405
Contingency 266,439 248,901
Total $2,930,822 $2,655,769
These costs are estimated and the actual costs may be different than these estimates. Costs in one line
item may be reallocated to another line item to reflect the actual costs incurred.
Exhibit C
DIAGRAM OF THE IMPROVEMENT PROJECT
Improvement Are.t. 1
Cl land provided for pomhc rmprovements
0 $1teWork
Cl fow'O&" Part. + Landscape (srle preparatiorl, plant materials. etc.)
+ Hardseepe (Stdewallul, accessOI'ies. lighhng, etc.) + Other Playground
+ Other: Monument & Related
• Other: Pello & Ouldoor flleplaoe + IITQ;lfioo
0 Tl'leCommons
+ Landscape (Me prepar.elron. plant materials. etc.}
+ Hardteape (Sictltwalk$, a~$'SOI'iea. etc) + Other. Pt~round & Pfcnlc Araa + Other: Garden Plaza + liTigation
a Me.rt.etSquare
• landscepe (s1te Pf'!P8f&hon. plant matetfals, etc.) + Hardseape (Sidewalks, eccessmies, e~) + lrrigll!ion
C1 Towni\Ome Park + Lendsc:ape {s•te prepa~ahon. plant materials, etc.) + Hardsc.ape (Srdewal!ts, aocessories, e~) + lrtig~ion
0 Roundaboufs (2) + landacape (sne prep&rattCo. pl8m matenals.. etc.) + Hard:Kape (rollover p;!lllera, phsnfera. etc.}
+ Other: Publ•c At\ or vert•calalrue!UI'e + Irrigation
0 Parllway along 11~th Sl!aet + landscape (s.te preparat1on. plant matenals. etc.) + Hardscape {Stclewalks. 6h lence)
+ IITigalion
a Master lrrigalion Syst.em
+ Well, Pump & Pump.house
0 StreetTr-
tl Streetlilt\ting & Si17'Qg&
0 Commun~y Signage
o Re1111te<1 Soft Costs
Improvement Area 1 =
.,.,
ExhibitC
Diagram of the Improvement Project
Improvement Areas 1 & 2
lmprowment Area 2=
J
1mproveme11t Area 2
Cl Land provided tor public imptovement9
0 Slt&W;wl(
0 Streeta, Curbe and Gutter&
0 wat.er Services
Cl s-Senlioes
0 Stormweoter s-Services
Exhibit D
ASSESS:MENT ROLL
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference 10 No. R310559
Improvement Area I
Lot No. I
Phase
Assessment
Part A Part B Total
Annual installment: $0.00 $0.00 $0.00
Part A P1111 B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Co siS Total
I $0 $0 so $0 $0 $0 $0 $0 so
2 $0 $0 so $0 $0 $0 $0 so $0
3 $0 $0 so $0 $0 $0 $0 so $0
4 $0 $0 so $0 $0 $0 $0 $0 $0
5 $0 $0 so $0 $0 $0 so $0 $0
6 $0 $0 so $0 $0 so $0 $0 $0
7 $0 $0 so $0 $0 $0 so so $0
s $0 $0 so $0 $0 so so so $0
9 so $0 $0 $0 so so so $0 $0
10 $0 $0 $0 so so $0 so $0 $0
II so $0 $0 so so so $0 so $0
12 so $0 so so so $0 so so $0
13 so $0 $0 $0 so so $0 $0 $0
14 so $0 $0 $0 so $0 $0 $0 $0
15 so so $0 so so $0 $0 $0 $0
16 so so $0 so so $0 so $0 $0
17 $0 $0 so $0 so $0 $0 $0 $0
18 $0 $0 $0 so $0 $0 $0 $0 $0
JQ $0 so $0 so so $0 $0 $0 $0
20 $0 $0 $0 so so $0 ~$0 $0 $0
21 $0 $0 $0 so $0 so $0 $0 $0
22 so so $0 so so $0 $0 $0 $0
23 $0 $0 $0 $0 $0 $0 $0 so $0
24 so $0 $0 so so $0 $0 $0 $0
25 $0 $0 $0 so so $0 $0 $0 $0
26 so $0 $0 so so $0 $0 $0 $0
27 so $0 $0 so $0 $0 $0 $0 $0
28 so $0 $0 so so $0 $0 $0 $0
29 $0 so $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. RJI0560
Improvement Area
Lot No. 2
Phase I
Assessme11t
Pan A Port B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Pan A Part B Total
Annual Annual Annual
Calendar Pri11cipal Collection Principal Collection Principal Collectio11
Year Year and Interest Cosl5 Total and Interest Cos Is Total ond Interest Costs Tol.al
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 so $0 $0 $477 $46 $523
3 $484 $46 $S31 $0 so $0 $484 $46 $531
4 $491 $47 SS39 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 $506 $48 $555 so $0 $0 $506 $48 $555
7 $514 $49 S563 $0 $0 $0 $514 $49 $563
8 $522 $50 S572 $0 $0 $0 $522 $50 $572
9 $529 $51 S580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II S545 $52 $598 so $0 so S545 $52 $598
12 $554 $53 $607 so $0 so $554 $53 $607
13 $562 $54 $616 $0 $0 $0 S562 $54 $616
14 $570 $55 $625 $0 $0 so $570 $55 $625
IS $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 so so $596 $57 $654
18 $605 SS8 $663 so so $0 $605 $58 $663
19 $614 $59 $673 so so $0 $614 $59 $673
20 $624 $60 $683 $0 so $0 $624 $60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 so so $652 $62 $715
24 $662 $63 $725 so $0 so $662 $63 S725
25 S672 $64 S736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 so $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 so $713 $68 $781
30 $724 $69 $793 $0 $0 so S724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJ\0561
Improvement Area I
Lot No. 3
Phase I
Assessment
Pan A Part 8 Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Yei!I" Year and Interest Costs Tom! and Interest Costs Total and Interest Costs Total
$470 $45 $515 so so so $470 $45 $515
2 $477 $46 $523 so so $0 $477 $46 $523
3 $4&4 $46 $531 so so $0 $484 $46 $531
4 $491 $47 $539 so $0 so $491 $47 $539
5 $499 $48 $547 so $0 so $499 $4& $547
6 $506 $48 S555 $0 $0 $0 $506 $48 $555
7 $514 $49 SS63 so $0 $0 $514 $49 $563
8 $522 $50 $572 so $0 $0 $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 $580
10 $537 $51 SS89 so $0 so $537 $51 $589
11 $545 $52 $59& so $0 so $545 $52 $598
12 $554 $53 S607 $0 $0 $0 $554 $53 $607
13 $562 $54 S616 so $0 $0 $562 $54 $616
14 $570 $55 S62S so $0 $0 $570 $55 $625
15 $579 $55 S634 so $0 $0 $519 $55 $634
16 $588 $56 S644 so $0 $0 $588 $56 $644
17 $596 $57 S654 so so $0 $596 $51 $654
18 $605 $58 S663 so so $0 $605 $58 $663
!9 S614 $59 $673 so $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 S694 so $0 $0 $633 $61 $694
22 S643 $62 $704 so so $0 $643 $62 $704
23 $652 $62 S71S so $0 $0 $652 $62 $715
24 $662 $63 $725 $0 so $0 $662 $63 $725
25 $672 $64 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 so so $0 $682 $65 $747
27 S692 $66 $758 so $0 $0 $692 S66 S7S8
28 S703 $67 $770 so $0 $0 $703 $67 $770
29 $713 $68 $781 so $0 $0 $713 $68 S781
30 $724 $69 $793 so $0 $0 $724 $69 S793
Exhibit D
ASSESSMENT ROLL
Vintage l'nblic lmproven1ent District
Tax Reference ID No. R.310562
lmprove111ent Area
Lot No. 4
Phase
AssessmeJlt
Part A Part B Total
Annuallnstallmeut: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $470 $45 $515 $0 so $0 $470 $45 $515
2 $477 $46 $523 so $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 $506 $48 $555 so $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 so $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 so $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 so so $554 $53 $607
13 $562 $54 $616 $0 $0 so $562 SS4 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
15 $579 $55 $634 $0 $0 so $579 $55 $634
16 $588 $56 $644 $0 so $0 $588 $56 $644
17 $596 $57 $654 $0 so $0 $596 $57 $654
18 $605 $58 $663 so $0 $0 $605 $58 $663
19 $614 $59 $673 so $0 $0 $6\4 $59 $673
20 $624 $60 $683 $0 $0 so $624 S60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 $643 $62 $704 $0 so $0 $643 S62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 so S662 $63 $725
25 $672 $64 $736 $0 $0 so $672 $64 S736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 so so $0 $692 $66 $758
28 $703 $67 $770 so $0 $0 $703 $67 $770
29 $713 $68 $781 so $0 $0 $713 $68 $781
30 $724 $69 $793 so $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJ10563
Improvement Area
Lot No. 5
Ph a~
Assessment
Part A PartS Total
Anrmallnstallmclll: $8,073.00 $0.00 $8,073.00
Part A Part 8 Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Tollll and Interest Coots Tol.lll
I $470 $45 $515 $0 so $0 $470 $45 $515
2 $477 $46 $523 $0 so $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
11 $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 S562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
IS $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 so $0 $0 $605 $58 S663
19 $614 $59 $673 $0 $0 $0 $6]4 $59 $673
20 $624 $60 S683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 so so $0 S633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 S692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSl'dENT ROLL
Vintage Public Improvement Districl
Tax Reference ID No. R310564
Improvement Area
Lot No. 6
Phase 1
Assessment
Part A Port B Toto\
Annual Installment: $8.073.00 $0.00 $8,073.00
Part A Pllrt B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and lntere!!l Co !!Is Total and Interest Cosl'i Total and Interest Costs Total
I S470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 ' so $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $512 $0 $0 $0 $5ll $50 $512
9 $529 $51 $580 $0 $0 so $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 so $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 sss $625
IS $579 $55 $634 $0 so $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 so $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 so $633 $61 $694
22 $643 $62 $704 so so $0 $643 $62 $704
23 $652 $62 $115 $0 $0 $0 $652 $62 $715
24 $662 S63 $125 $0 so $0 $662 $63 $725
25 $672 $64 $736 $0 so $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $158 $0 so $0 $692 $66 $758
28 S703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Eihibil D
ASSESSMENT ROLL
Vint11ge rubllc Improvement District
Ta" Ref!!fence ID No. R310565
Improvement Area I
Lot No. 7
Phase
Assessment
Part A Part 8 Total
Annuollnstallment: $8,073.00 $0.00 $8,073.00
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
$470 $45 S515 $0 $0 so $470 S45 $515
2 $477 $46 S523 $0 so so $477 S46 $523
3 $484 $46 S531 $0 so $0 $484 S46 S531
4 $491 $47 $539 $0 so so $491 $47 S539
5 S499 $48 $547 so so so $499 S48 $547
6 $506 S48 $555 so so $0 $506 $48 $555
7 $514 $49 $563 $0 so so $514 $49 $563
8 S522 $50 $572 $0 so so $522 $50 $572
9 S529 $51 $580 $0 so so $529 $51 $580
10 S537 $51 SS89 $0 so so $537 $51 $589
II S545 $52 S598 $0 so so $545 $52 $598
12 $554 $53 S607 $0 so so $554 $53 $607
13 S562 $54 $616 $0 $0 so $562 $54 $616
\4 $570 $55 $625 $0 so so $570 $55 $625
15 $579 $55 S634 $0 so $0 $579 $55 $634
16 $588 $56 S644 so . so so $588 $56 $644
17 SS96 $51 S654 $0 $0 $0 $596 $57 S654
18 S605 $58 $663 $0 so $0 $605 $58 $663
19 S614 $59 $673 so $0 $0 S614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 S683
21 $633 $61 $694 so $0 $0 S633 $61 S694
22 S643 $62 $704 so $0 $0 S643 $62 S704
23 $652 $62 $715 so $0 $0 $652 S62 $115
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 so $0 $0 $672 $64 $736
26 $682 S65 $747 so so so $682 $65 $747
27 $692 S66 $758 so so so $692 $66 $7511
28 $703 S67 $770 so so $0 S703 $67 $770
29 $713 S68 $781 so so so $713 $68 $781
30 $724 S69 $793 so $0 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310566
Improvement Area I
Lot No. 8
Phase
Assessment
Part A Pa11 B Total
Annual Installment: $8,073.00 so.oo $8,073.00
Part A Plli1B Total
Annual AMual Annual
Calendar Principal Collection Principal Collection Principal Collection
Yenr Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $470 $45 $5\5 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 S531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 so $506 $48 $555
7 $514 $49 S563 so $0 so $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 so $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
l1 $545 $52 $598 so $0 so S545 $52 $598
12 $554 $53 $607 so $0 $0 S554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
\4 $570 $55 $625 $0 $0 $0 $570 $55 $625
IS $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 S644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 so so $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 so $0 so $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 S694 $0 $0 $0 $633 $61 $694
22 S643 $62 $704 $0 so so $643 S62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 S64 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 so $0 $0 $682 $65 $747
27 $692 S66 $758 so $0 $0 $692 $66 $758
28 $703 $67 $770 so 0 $0 $0 $703 $67 $770
29 $713 $68 S781 $0 $0 $0 $713 $68 $781
30 S724 $69 $793 $0 so $0 $724 $69 S793
ExhibltD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310567
Improvement Area I
Lot No. 9
Phase I
Assessment
Part A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual AMual
Cn1endar Principal Collection Principal Collecrion Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 $0 $0 $0 .$470 $45 $515
2 $477 $46 $523 $0 $0 $0 .$477 .$46 $523
3 $484 $46 $531 $0 $0 $0 $484 -.$46 $531
4 $491 $47 $539 $0 $0 $0 $491 .$47 $539
5 $499 $48 $547 $0 $0 $0 $499 .$48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 so $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $512
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $531 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 so $570 $55 $625
15 $579 $55 $634 $0 $0 $0 $519 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $51 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
ExhibitD
ASSESSMENT ROLL
Vintage Public Improvement District
Ta,. Reference ID No. R310568
Improvement Area I
Lot No. 10
Phase I
Assessment
Part A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
P1111A Part B Total
Ann WII Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I .$470 $45 $515 so so $0 $470 .$45 $515
2 .$477 $46 S523 so so $0 $477 $46 $523
3 .$484 $46 $531 so so $0 $484 $46 $531
4 .$491 $47 $539 so so $0 $491 .$47 $539
5 .$499 $48 $547 so so $0 $499 S48 $547
6 $506 $48 $555 so so $0 SS06 $48 $555
7 $514 $49 SS63 so $0 $0 $514 S49 S563
8 S522 $50 $572 so $0 so $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 SSI S580
10 S537 sst $589 so $0 $0 S537 $51 $589
II $545 $52 S598 so $0 $0 $545 $52 $598
12 $554 $53 $607 so $0 so $554 $53 $607
13 $562 $54 S616 so $0 so $562 $54 $616
14 S570 $55 $625 so so so S570 $55 $625
15 $579 sss $634 so so so $579 $55 $634
16 $588 $56 S644 so $0 so S588 $56 $644
17 $596 $57 $654 $0 $0 so S596 $57 $654
18 $605 $58 $663 $0 so so $605 $58 $663
19 $614 $59 $673 $0 so so $614 $59 $673
20 $624 S60 $683 $0 so so $624 $60 $683
21 $633 $61 $694 $0 so so $633 $61 $694
22 $643 $62 $704 $0 so so $643 $62 $704
23 $652 $62 $715 $0 so $0 $652 $62 $715
24 $662 $63 $725 so $0 $0 $662 $63 $725
25 $672 $64 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 so $0 $0 $682 $65 $747
27 $692 $66 $758 so $0 $0 $692 $66 $758
28 $703 $67 S770 so $0 $0 S703 $67 $770
29 $713 $68 $781 so $0 $0 $713 $68 S781
30 $724 $69 $793 so $0 $0 S724 $69 S793
ExblbltD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reren:nce ID No. R310S69
Improvement An:a
Lot No. II
Phase
Assess111ent
Part A Part B Total
Annual installment: .$8,073.00 $0.00 $8,073.00
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and lntero~t Costs Total and Interest Costs Total and I ntcrest Cos Is Total
I $470 $45 $515 so $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 . $0 $0 $484 $46 $531
4 $491 $47 $539 so $0 so $491 $47 $539
s $499 $48 $541 so $0 $0 $499 $48 $541
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 so $514 $49 $563
8 $522 $50 $572 so $0 so $522 $50 $572
9 $529 $51 $580 so $0 so $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 so $554 $53 $607
13 $562 $54 $616 $0 $0 so $562 $54 $616
14 $570 $55 $625 $0 $0 so $570 $55 $625
IS $519 $55 $634 $0 $0 so $579 $55 $634
16 $588 $56 $644 $0 $0 so $588 $56 $644
17 $596 $51 $654 $0 so so $596 $57 $654
18 $605 $58 $663 so so so $605 $58 $663
19 $614 $59 $673 so so $0 $614 $59 $673
20 $624 $60 $683 so so $0 $624 $60 $683
21 $633 $61 $694 so so $0 $633 $61 $694
22 $643 $62 $704 so so $0 $643 $62 $704
23 $652 $62 $115 so so $0 $652 $62 $715
24 $662 $63 $725 so so $0 $662 $63 $725
25 $672 $64 $736 so so $0 $672 $64 $736
26 $682 $65 $747 so so $0 $682 $65 $747
21 S692 $66 $758 so $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 so $703 $67 $770
29 $7\3 $68 $781 so $0 $0 $713 $68 $781
30 $724 $69 $793 so $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public lrnprovement Districl
Tax Reference ID No. R310570
Improvement Area
lot No. 12
Phase
Assessment
Pan A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Pan B Tolal
A!Ulual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 S45 $515 so $0 $0 $470 $45 $515
2 S477 S46 S523 $0 $0 so $477 $46 $523
J $484 S46 $531 $0 $0 $0 $484 S46 $531
4 $491 $47 S539 so so $0 $491 $47 $539
5 $499 $48 $547 so so $0 $499 $48 $547
6 $506 $48 $555 so $0 $0 $506 S48 $555
7 SSI4 S49 $563 so so $0 $514 $49 $563
8 S522 $50 $572 $0 $0 so $522 $50 $572
9 $529 $51 S580 $0 $0 so $529 $51 $580
10 $537 $51 $589 $0 so so $537 $51 $589
II $545 $52 $598 $0 so $0 $545 $52 $598
12 S554 $53 $607 so so $0 $554 $53 $607
13 S562 $54 $616 so so $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
IS $579 $55 $634 so $0 so $579 $55 $634
16 $588 $56 S644 $0 $0 so $588 $56 $644
17 S596 $51 $654 so so $0 $596 $57 $654
18 $605 $58 $663 so so $0 S60S $58 $663
19 S614 $59 $673 so so $0 $614 $59 $673
20 $624 $60 S683 $0 so $0 $624 S60 $683
21 $633 $61 $694 $0 $0 so $633 $61 $694
22 $643 $62 S704 $0 $0 $0 $643 $62 S704
2J $652 $62 $715 $0 $0 so $652 $62 S71S
24 $662 $63 $725 $0 so $0 $662 $63 $725
25 $672 $64 $736 so so $0 $672 $64 S736
26 $682 $65 $747 $0 so $0 $682 $65 $747
27 $692 S66 $758 so $0 $0 $692 $66 $758
21! $703 $67 $770 so $0 $0 $703 $67 $770
29 $713 $68 S781 $0 $0 so $713 $68 S781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
V In !age Pub II c hn prove rn en t District
Tax Reference JD No. R310571
Improvement Area
Lot No. 13
Phase
A~essment
Part A Part B Total
Annual installment: $8,073.00 $0.00 $8,073.00
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 Jnten:st Costs Total
I $470 $45 $515 so so $0 $470 $45 $515
2 $477 $46 $523 so $0 $0 $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 $531
4 $491 $47 $539 so $0 $0 $491 $47 $539
5 $499 $48 $547 $0 so $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $$55
7 $514 $49 $563 $0 $0 so $514 $49 $563
8 S522 $50 S572 $0 $0 so $522 $50 $572
9 $529 $51 $580 $0 so $0 $529 $51 $580
10 $537 $51 $589 $0 $0 so $537 $51 $5119
II $545 $52 $598 so $0 so $545 $52 $598
12 $554 SSJ $60? so $0 so $554 $53 $607
13 $562 $54 $616 $0 so $0 $562 $54 $616
14 $570 $55 $625 $0 so $0 $570 $55 $625
IS $579 $55 $634 $0 so $0 $579 $55 $634
16 SS88 $56 $644 $0 so $0 $588 $56 $644
17 S596 $57 $654 $0 so so $596 $57 $654
18 S605 $5& S663 $0 so $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 so $0 $0 $624 $60 $6&3
21 $633 $61 $694 so $0 so $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 so $652 $62 $715
24 $662 $63 $725 so $0 $0 $662 $63 $725
25 $672 $64 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 so $0 so $682 $65 $747
27 $692 $66 $758 so $0 $0 $692 $66 $758
28 $703 $67 $770 so $0 so $703 $67 $770
29 $713 $68 $781 so $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference lD No_ R310572
improvement Area
Lot No. 14
Phase
Assess111ent
Part A Part 8 Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part 8 Total
Annual Annual Annual
Calendar Principal Co11ection Principal Collection Principal Co11ection
Year Year a11d 111terest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 so $484 $46 sm
4 $491 $47 $539 $0 $0 so $491 $47 $539
5 $499 $48 $547 $0 $0 so $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 so $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 so $529 $51 $580
10 $537 $51 $589 $0 so $0 $537 $51 $589
11 $545 $52 $598 $0 so $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
IS $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 S663 $0 $0 $0 S605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 so so $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 so $692 $66 $758
28 $703 $67 $770 $0 $0 so $703 $67 $770
29 $713 $68 $781 $0 $0 so $713 $68 $781
30 $724 $69 $793 $0 $0 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Publif Improvement District
Tax Refen:nce ID No. R310573
Improvement An: a
Lot No. 15
Phase
Assessment
Part A Part B Total
Annual Installment $8,073.00 $0.00 S8,073.00
Part A PI!Jt 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
$470 $45 $515 $0 $0 $0 $470 $45 $SIS
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $5'31 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 SS39
5 $499 $48 SS47 so $0 so $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 so $0 $514 $49 $563
8 $522 $50 $572 $0 so so S522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 SSI $589
II $545 $52 $598 $0 $0 $0 $545 SS2 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
IS $579 $55 $634 $0 $0 $0 $579 $55 $634
16 S588 S56 $644 so $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 S614 $59 $673
20 $624 $60 $6~3 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 so $633 S61 $694
22 $643 $62 $704 $0 $0 so $643 S62 $704
23 $652 $62 $715 $0 $0 $0 $652 S62 $715
24 $662 $63 $725 $0 $0 $0 $662 S63 $725
25 $672 $64 S736 $0 $0 $0 $672 $64 $736
26 S68'2 S65 S747 $0 $0 $0 $682 $65 S747
27 $692 $66 $758 so $0 $0 $692 $66 $758
28 S703 S67 $770 so $0 $0 S703 $67 S770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 S69 $793
Exhibit D
ASSESSMl:NT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310574
Improvement Area l
Lot No. 16
Phase
Assessment
PIU1 A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A PanB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year YeW" and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 S45 $515 $0 so $0 $470 $45 $515
2 $477 S46 $523 $0 so $0 $477 $46 $523
3 $4S4 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 so $0 $0 $491 $47 $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 SS06 $48 $555 $0 $0 so $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 so $522 $50 $572
9 $529 $51 S580 $0 so so $529 SSI $580
10 $537 $51 $589 $0 so $0 $537 $5! $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 SS54 $53 $607 $0 $0 $0 $554 $53 $607
13 $561 $54 $616 so $0 $0 $562 $54 $616
14 $570 $55 $625 so $0 $0 $570 $55 $625
IS $579 $55 $634 so $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $51 $654
18 $605 $58 $663 $0 $0 so $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 so $624 $60 $683
11 $633 $61 $694 $0 so $0 $633 $61 $694
22 $643 $62 $704 $0 so $0 $643 $62 $704
23 $652 $62 $715 $0 so $0 $652 $62 $715
24 $662 $63 $725 so $0 $0 $662 $63 $725
15 $672 $64 $736 so $0 $0 $672 S64 $736
16 $682 $65 $747 so $0 $0 $682 $65 $747
27 $692 $66 $758 so $0 $0 $692 $66 $758
28 $703 $67 $770 so $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 so $713 $68 $781
30 $724 $69 $793 $0 so so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public lmpro"ement District
Tax Reference ID No. R310575
Improvement Area I
Lot No. 17
Phase
Assessment
Part A PartB Total
Annual Installment: $8,073.00 so.oo S8,073.00
Part A PanB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Yeas and Interest Cosl'l Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 $0 so $0 $470 $45 $515
2 $477 $46 $523 so so so $477 $46 $523
3 $484 $46 sm so so $0 $484 S46 $531
4 $491 $47 $539 so so $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 S499 $48 $547
6 $506 $48 $555 $0 $0 $0 S506 $48 $555
7 $514 S49 $563 $0 so $0 $514 S49 $563
8 SS22 $50 $572 $0 $0 so $522 $50 $572
9 $529 $51 S580 so so so $529 $51 $580
10 $537 $51 $589 so $0 so $537 $51 $589
II $545 $52 $598 $0 $0 so $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $601
13 $562 $54 $616 so so $0 $562 $54 $616
14 $570 $55 $625 $0 so $0 $570 sss $625
IS $519 $55 $634 so so $0 $579 $55 $634
16 $588 $56 $644 so so $0 SS88 $56 $644
17 $596 $51 $654 so $0 $0 $596 $57 $654
18 $605 $58 S663 so $0 $0 S605 $58 $663
19 $614 $59 $673 $0 $0 so $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 S61 $694 $0 $0 so $633 S61 $694
22 $643 $62 $704 so $0 so $643 $62 $704
23 $652 $62 S715 so $0 so $652 S62 $715
24 $662 $63 $125 $0 $0 so $662 $63 $725
25 $672 $64 $736 $0 $0 so $672 $64 $736
26 S682 $65 $747 $0 so $0 $682 $65 S747
27 $692 $66 $758 $0 $0 so $692 $66 $758
18 $703 $67 $170 $0 so so $703 $67 $170
29 $7l3 $68 $781 $0 so $0 $713 $68 $781
30 $724 $69 $793 so so $0 $724 $69 $793
ExhibitD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJ\0576
Improvement Area I
Lot No. 18
Phase
Assessment
Part A PartS Total
Aruma! Installment: $8,073.00 $0.00 $8,073.00
Part A Part B Tow!
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Yettr Year and Interest Costs Total and Interest Costs Total und Intern>! Costs Total
I $470 $45 $515 so $0 so $470 $45 $515
2 $477 $46 $523 so $0 so S477 $46 $523
3 $484 $46 $531 so $0 so S484 $46 $531
4 $491 $47 $539 $0 $0 so S49\ $47 $539
5 $499 $48 $541 so $0 $0 S499 $48 $547
6 $506 $48 $555 so $0 so $506 $48 $555
7 $514 $49 $563 so $0 so $514 $49 $563
8 $522 $50 SS72 $0 $0 $0 $522 $50 $572
9 $529 $51 S580 so $0 $0 $529 $51 $580
10 $537 SSI $589 $0 $0 $0 $S37 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
\3 $562 $54 S616 $0 so $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
IS $579 S5S $634 $0 $0 $0 $579 $55 $634
16 SS88 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 S57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 so $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 so $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 S63 $725 $0 $0 so $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 so $692 $66 $758
28 $703 $67 $770 $0 $0 so $703 $67 $770
29 $713 $68 $781 $0 $0 so S71J S68 $781
30 S724 $69 $793 $0 $0 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310577
Improvement An:a I
Lot No. 19
Phase
Asse~~mcnt
Part A Part B Total
Annual Installment: $8,013.00 $0.00 $8,073.00
Part A Pan B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
S470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 so so $0 $484 $46 $531
4 $491 $47 $539 $0 so $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
IS SS79 $55 $634 so $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 so $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 so $0 so $614 $59 $673
20 $624 $60 $683 so $0 so $624 $60 $683
21 $633 $61 $694 so $0 so $633 $61 $694
22 $643 $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $7\5
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $6&2 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 so $0 $0 $703 $67 $770
29 $713 $68 $781 so $0 so $713 $68 $781
30 $724 $69 $793 so $0 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference JD No. R310578
Improvement Area
Lot No. 20
Ph liSe I
Assessment
Part A Part B Total
A!Uiuallnstallment: $8,073.00 $0.00 $8,073.00
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Col1e<:tion Principal Collection
Year Year and 1 nterest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 so $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
s $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 so $554 $53 $607
13 $562 $54 $6\6 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
15 $579 $55 $634 $0 $0 $0 $579 $55 $6.34
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 so $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 so $0 $624 $60 $683
21 $633 $61 $694 $0 so $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 so $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 so $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Referenre ID No. R310579
Improvement Area I
Lot No. 21
Ph ELSe
Assessment
Part A Part B Total
Annual installment: $8,073.00 $0.00 $8,073.00
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest C03IS Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 so $0 $0 $470 $45 $5\5
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 so $484 $46 $531
4 $491 $47 $539 $0 so $0 $491 $47 $539
5 $499 $48 $547 so so so $499 $48 $547
6 $506 $48 $555 so so so $506 $48 $555
7 $514 $49 $563 so so so $514 $49 $563
8 S522 $50 $572 so so so $522 $50 $572
9 S529 $51 $580 $0 $0 so $529 $51 $580
10 S537 $51 $589 so so so $537 $51 $589
II $545 $52 $598 so so so $545 $52 $598
12 S554 $53 $607 so so so $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 so $0 $570 $55 $625
IS $579 $55 $634 $0 $0 $0 $579 $55 $634
16 S588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 S605 $58 $663 $0 $0 so $605 $58 $663
19 $614 $59 $673 so $0 so $614 $59 $673
20 $624 $60 S683 so so so $624 $60 $683
21 $633 $61 S694 so so so $633 S6l $694
22 $643 $62 $704 so so so $643 S62 $704
23 $652 $62 $715 $0 so $0 $652 S62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 so $703 $67 S770
29 S713 $68 $781 so $0 so $713 $68 $781
)0 $724 $69 $793 so $0 so $724 $69 $793
ExhibitD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310580
Improvement Area I
Lot No. 22
Phase
Assessment
Part A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal CoUection Principal Collection Principal Collection
Year Year and Interest Costs Total IU1 d Interest Costs Total and 1 nterest Cos~ Total
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 so $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 so $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
\0 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $510 $55 $625
IS $519 $55 $634 $0 $0 $0 $519 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $51 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $115 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $136
26 $682 $65 $141 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $61 $110
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $193
E:,;hibit D
ASSESSMENT Rot,L
Vintage Public I m provemrnt Distrie!
To:< Reference ID No. R310581
Improvement Area
Lot No. 23
Pbase
Assessment
Part A Part B Total
Anrmallnstallment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and I nterelil Costs Total and Interest Costs Total and 1 nterest Costs Total
1 $470 $45 $515 so so so $470 $45 S515
2 $477 $46 S523 $0 so so $477 $46 $523
3 $484 $46 $531 so so so $484 $46 $531
4 $491 $47 SS39 so so so $491 $47 $539
5 $499 $48 $547 so so so $499 $48 $547
6 $506 $48 $555 so $0 $0 $506 $48 $555
7 $514 $49 $563 so $0 $0 $514 $49 $563
8 $522 $50 $572 so $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 so $529 $51 $580
10 $537 $51 $589 so $0 so $537 $51 $589
II $545 $52 $598 so $0 so $545 $52 $598
12 $554 $53 $607 $0 so so $554 $53 $607
13 $562 $54 $616 $0 so so $562 $54 $616
14 $570 $55 $625 $0 so so $570 $55 $625
IS $579 $55 $634 $0 so so $579 $55 $634
16 $588 $56 $644 $0 so so $588 $56 $644
17 $596 $57 $654 so so so $596 $57 $654
18 $605 $58 $663 so so $0 $605 $58 $663
19 $614 $59 $673 so $0 $0 $614 $59 $673
20 $624 $60 $683 so so $0 $624 $60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 $643 $62 $704 so $0 so $643 $62 $704
23 $652 $62 $715 so $0 so $652 $62 $715
24 $662 $63 $725 so so so $662 $63 S725
25 $672 $64 $736 $0 so so $672 $64 $736
26 $682 $65 $747 $0 so so $682 $65 $747
27 $692 $66 $758 so so so $692 $66 $758
28 $703 $67 $770 so so so $703 $67 $770
29 $713 $68 S781 so so so $713 $68 $781
30 $724 $69 $793 so so $0 $724 $69 $793
Exhibit D
.\.SSESSMENT ROLL
Vint11ge Public Improvement District
Tax Reference ID No. R310582
Improvement Area I
Lot No. 24
Phase I
Assessment
Part A Part B Total
Annual installment: $8,073.00 so.oo $8,073.00
Part A PanB Total
Annual Annual Annual
Calendar Principal Collection Principal Collt:i:tion Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and 1 nterest Costs Total
$470 $45 $515 $0 so so $470 $45 $515
2 $477 $46 $523 $0 so $0 $477 $46 $523
J $484 $46 $531 $0 so so $484 $46 $531
4 $491 $47 $539 $0 so so $491 $47 $539
5 $499 $48 $547 $0 so $0 $499 $48 $547
6 $506 $48 $555 $0 so $0 $506 $48 $555
7 $514 $49 $563 so $0 $0 $514 $49 $563
8 $522 $50 $572 so $0 $0 $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 S580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 so $0 $0 $545 $52 $598
12 $554 $53 $607 $0 so $0 $554 $53 $607
13 $562 $54 $616 $0 so $0 $562 $54 $616
14 $570 sss $625 $0 so $0 $570 $55 $625
15 $579 $55 $634 $0 so $0 $579 $55 $634
16 $588 $56 $644 $0 so so $588 $56 $644
17 $596 $57 $654 $0 so $0 $596 $57 $654
18 $605 $58 $663 $0 so $0 $605 $58 $663
19 $614 $59 $673 $0 so so $614 $59 $673
20 $624 $60 $683 $0 so $0 $624 $60 $683
21 $633 $61 $694 $0 so so $633 $61 $694
22 $643 $62 $704 $0 $0 so $643 $62 $704
lJ $652 $62 $715 $0 so so $652 S62 $715
24 $662 $63 $725 so so so $662 $63 $725
25 $672 $64 $736 $0 so so $672 $64 $736
26 $682 $65 $747 so $0 so S682 S65 $747
27 S692 $66 $758 so $0 so S692 $66 S758
28 $703 $67 S770 so $0 so $703 $67 S770
29 $713 $68 $781 so $0 so $713 $68 $781
30 $724 $69 $793 so $0 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
ViniRile Public Improvement District
Tax Reference ID No. R310583
Improvement Area I
Lot No. 25
Phase I
Assessment
Part A Part B Total
Annuallnsmllment: SI3,40\.00 $0.00 $13,401.00
Part A Part B Total
AMual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I S780 $75 $855 $0 so $0 $780 $75 $855
2 $792 $76 $868 $0 so $0 $792 $76 S868
3 $804 $77 $881 $0 so $0 $804 $77 S881
4 $816 $78 $894 $0 so $0 $816 $78 S894
5 $828 $79 $907 $0 so so $828 $79 S907
6 $840 $80 $921 $0 $0 $0 S840 $80 $921
7 $853 $82 $935 $0 so $0 $853 $82 S935
8 $866 $83 $949 $0 so $0 $866 $83 S949
9 S879 $84 $963 $0 so $0 $879 $84 S963
10 $892 S85 $977 $0 so $0 $892 $&5 S977
II $905 $87 $992 $0 $0 $0 $905 $87 $992
12 $919 $88 S1,007 $0 $0 $0 S919 $88 $1,007
13 $933 $89 S1,022 $0 $0 $0 S933 $89 $1,022
14 $947 $91 S1,037 $0 so $0 S947 $91 $1,037
15 $%1 $92 S1,053 $0 so $0 $96\ $92 $1,053
\6 $975 $93 S1,069 so $0 so S975 $93 $1,069
17 $990 $95 $1,085 so $0 $0 S990 $95 $1 ,085
18 SI,OOS $96 S1,101 so so so $1,005 $96 $1,101
19 $1,020 $98 S1,118 $0 so $0 $1,020 $98 S1,118
20 S1,035 $99 S1,134 $0 so $0 $1,035 $99 Sl,l34
21 $1,05\ SIOI Sl,l51 $0 so $0 $1,051 $101 $1,151
22 SI,067 $102 $1,169 $0 so $0 $1.067 $101 $1,169
23 $1,083 $104 Sl,l86 $0 so $0 $1,083 $\04 $1,186
24 SJ,099 $105 Sl,204 $0 so $0 Sl,099 $\OS $1,204
25 $1,115 $107 Sl,222 $0 so $0 Sl,ll5 $107 $1,.222
26 Sl,l32 $108 s 1,240 $0 so $0 $1.132 $108 S1,240
27 $1,149 $110 Sl,259 $0 so $0 Sl,l49 $110 $1,259
28 $1,166 $112 Sl,278 so so $0 $1,166 $112 $1,278
29 $1,184 $113 S1,297 $0 so $0 Sl,l84 $113 Sl,297
30 S1,201 $115 SJ,317 $0 so so Sl,201 $\IS $1,317
ExhibitD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310584
Improvement Area
Lot No. 26
Phase
Assessn1ent
Part A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year und Inten:st Costs Total and Interest Costs Total and I nteresl Costs Total
$470 $45 $515 so $0 $0 $470 S45 $5\5
2 $477 $46 $523 $0 $0 $0 $471 $46 $523
3 $484 $46 sm $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 so $499 $48 $547
6 $506 $48 SSS5 $0 so so $506 $48 $555
7 $514 $49 $563 $0 $0 so $514 $49 $563
8 $522 $50 $572 $0 $0 so $522 $50 ssn
9 $529 $5\ $580 $0 $0 so $529 $51 $580
10 $537 SSI $589 $0 $0 so $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 so so $554 $53 $607
13 $562 $54 $616 so $0 $0 $562 $54 $616
14 $570 $55 $625 so $0 $0 $570 $55 $625
IS $579 $55 $634 so $0 $0 $579 $55 $634
16 $588 $56 $644 $0 so $0 $588 $56 $644
17 $596 $57 $654 so $0 $0 $596 S57 $654
18 $605 $58 $663 so $0 $0 S605 S58 $663
19 $614 $59 S673 $0 $0 $0 S614 $59 $673
20 $624 S60 S683 $0 $0 so $624 $60 $683
21 $633 $61 $694 $0 $0 so S633 $61 $694
22 $643 $62 S704 $0 $0 so $643 $62 $704
23 $652 $62 S71S $0 $0 so $652 $62 $715
24 $662 S63 $725 $0 $0 so $662 $63 $725
25 $672 $64 $736 $0 so so $672 $64 $736
26 $682 $65 $747 so $0 $0 $682 $65 $747
27 $692 $66 $758 so so so $692 $66 $758
28 $703 $67 $770 $0 so $0 $703 S67 $770
29 $713 $68 $781 $0 so so $713 S68 $781
30 $724 $69 $793 so so so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
VIntage Public I111provement District
Tax Reference ID No. R310585
Improvement Area I
Lot No. 27
Phase 1
As~ssmcnt
Part A Part B Total
Annual Installment: $8,073.00 so.oo $8,073.00
Part A Pru1 B Total
Annual Annual AMual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 $0 so $0 $470 $45 $515
2 $411 $46 SS23 $0 so $0 $417 $46 $52J
3 $484 S46 S531 $0 so $0 $484 $46 $S3\
4 $491 $47 S539 $0 so $0 S491 $47 $539
5 $499 S48 S547 $0 so $0 S499 $48 $541
6 $506 $48 S55S $0 $0 $0 S506 $48 $555
1 $514 $49 S563 $0 $0 $0 S514 $49 $563
8 $522 sso $512 $0 $0 $0 $522 $50 $512
9 $529 $51 S580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 so $537 $51 $589
11 $545 $52 $598 $0 $0 so S54S $52 $598
12 $554 $53 $607 so $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 so $562 $54 $616
14 $510 $55 $625 so $0 $0 S570 $55 S625
IS $519 sss $634 $0 $0 $0 $519 $55 $634
16 $588 $56 $644 so $0 so $588 $56 $644
17 $596 S57 $654 $0 $0 so S596 $57 $654
18 $605 $58 $663 $0 $0 so $605 $58 $663
19 $614 $59 $673 $0 $0 so $614 $59 $673
20 $624 $60 $683 $0 so so $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 S643 $62 $704
23 $652 $62 $715 $0 so $0 S652 $62 $715
24 $662 S63 $725 $0 so $0 $662 $63 $125
25 $672 $64 S736 $0 $0 $0 $672 S64 $736
26 $682 $65 S747 $0 $0 $0 $682 $65 $747
27 $692 $66 S758 $0 so $0 S692 $66 $758
28 $703 S67 S770 $0 so $0 S703 S67 $770
29 $713 $68 S781 $0 so $0 $713 $68 $781
30 $724 $69 si9J $0 so so $724 $69 $793
I
Exhibit D
ASSESSMENT ROLL
Vintage Public Impronment District
Tax Reference ID No. RJJ0586
Improvement A R:a I
Lot No. 28
Ph liSe
Assessment
Part A. Part B Total
Annual lnstallmenl: $8,073.00 $0.00 $8,073.00
Part A. PartS Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and lnll:rcst Costs Total 1111d lnten:3t Costs Total and Interest Costs ToLD\
S470 S45 S515 $0 $0 so $470 $45 $515
2 $477 S46 $523 $0 $0 $0 $477 $46 $523
3 $484 S46 $531 $0 so $0 $484 S46 $531
4 S49\ $47 $539 $0 so $0 $491 $47 S539
5 S499 $48 $547 $0 so $0 $499 $48 S547
6 SS06 S48 $555 $0 so $0 S506 $48 S5S5
7 S514 S49 $563 $0 so $0 $514 $49 S563
8 $522 sso $572 $0 so $0 SS22 sso S572
9 $529 $51 S580 so so $0 S529 $51 SS80
10 $537 $51 $589 so so $0 S537 sst $589
II $545 $52 $598 so so $0 S545 $52 S598
12 $554 $53 $607 so so $0 S5S4 S53 $607
13 $562 $54 $6\6 so so $0 SS62 S54 $6\6
14 $570 $55 $625 so so $0 S570 $55 $625
IS $579 $55 $634 so so $0 SS79 $55 $634
16 $588 $56 $644 so so $0 S588 $56 $644
17 $596 $57 $654 so so $0 S596 $57 $654
18 $605 $58 $663 so so $0 S605 $58 $663
19 $614 SS9 S673 so so $0 $614 $59 $673
20 $624 $60 $683 so so $0 $624 $60 $683
21 $633 $61 $694 so so $0 $633 $61 S694
22 $643 $62 $704 so so so $643 $62 $704
n $652 $62 S715 so so so $652 $62 $715
24 $662 $63 S72S $0 $0 so S662 $63 S725
25 $672 $64 S736 so so so $672 $64 $736
26 $682 $65 S747 $0 so so $682 $65 S747
27 $692 $66 S758 so $0 $0 $692 S66 S758
28 $703 S67 $770 $0 $0 $0 $703 S67 S770
29 $713 S68 S781 $0 $0 so $713 $68 S781
30 $724 S69 $793 $0 $0 so $724 $69 S793
Exhibit D
ASSI:SSl\IENT ROLL
Vintage Public Improvement District
Tax Reference 10 No. R310587
Improvement Area
Lot No. 29
Phase
Assessment
Part A Part B Total
Annual Installment: $8,073.00 so.oo $8,073.00
Part A Pan B Toral
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 $0 $0 so $470 $45 $515
2 $477 $46 $523 so $0 so $477 $46 $523
3 $484 $46 sm $0 $0 so $484 $46 $531
4 $491 $47 $539 so $0 $0 $491 $47 S539
5 S499 S48 $547 so $0 $0 $499 $48 $547
6 $506 S48 $555 so $0 $0 $506 $48 $555
7 $514 S49 $563 so $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 S522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 SSI $580
10 $537 $51 $589 $0 so $0 $537 $51 $589
II $545 $52 $598 so so $0 $545 $52 $598
12 $554 $53 $607 so $0 $0 $554 $53 $607
13 $562 $54 $616 so $0 $0 $562 $54 $616
14 $570 $55 $625 so $0 $0 $570 $55 $625
t5 $579 $55 $634 so $0 $0 $579 sss $634
16 S588 $56 $6 .. 4 so $0 $0 $588 $56 $644
17 $596 $57 $654 so $0 $0 $596 $57 $654
18 $605 $58 $663 so $0 $0 $60S SS8 $663
19 $614 $59 $673 so $0 $0 $614 $59 $673
20 $624 $60 $683 so $0 $0 $624 S60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 $643 $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 so $0 $0 $652 S62 $715
24 $662 $63 $725 so $0 $0 $662 $63 $725
25 $672 $64 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 so so $0 $682 $65 $747
27 $692 $66 $758 so $0 $0 $692 $66 $758
28 $703 $67 $770 so so $0 $703 $67 $170
29 $713 $68 $781 so so $0 $713 $68 $781
30 $724 $69 $793 $0 so $0 $124 S69 $793
Exhibit D
ASSESSMENT ROLL
Vintage rublic Improve111ent District
Tax Reference ID No. R310588
Improvement Area I
Lot No. 30
Phase
Assessment
Part A Part B Total
Annuallnstallmeut: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendqr Principal Collt:ction Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 so $0 so S470 $45 $515
2 S477 $46 $523 $0 $0 so $477 $46 $523
3 $484 $46 $531 so so so $484 $46 $531
4 $491 $47 S539 $0 so so S491 S47 $539
5 S499 $48 S547 $0 so $0 $499 $48 $547
6 $506 $48 $555 $0 $0 so S506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 S572 $0 $0 $0 S522 $50 $572
9 $529 $51 S580 $0 $0 $0 $529 SSt $580
10 $537 $51 $589 so $0 $0 S537 $51 $589
II S545 $52 $598 so so $0 $545 $52 $598
12 $554 $53 $607 $0 $0 so S554 $53 $607
13 SS62 $54 $616 so $0 so SS62 $54 $616
14 $570 $55 S625 $0 $0 so $570 $55 S62S
15 S579 $55 $634 $0 $0 $0 $579 SS5 $634
16 SS88 $56 $644 so so so $588 $56 $644
17 S596 $57 $654 $0 $0 so $596 $57 S654
18 S605 $58 $663 $0 so so $605 SS8 S663
19 S614 $59 $673 so so so $614 $59 $673
20 S624 $60 $683 so so so $624 $60 $683
21 $633 $61 $694 $0 so so $633 $61 j694
22 $643 $62 $704 $0 so so $643 S62 S704
23 $652 S62 $715 $0 so so S652 $62 $715
24 S662 $63 S725 so so $0 S662 S63 j725
25 S672 $64 S736 $0 so so $672 S64 S736
26 S682 $65 $747 $0 so $0 S682 $65 S747
27 S692 $66 $758 $0 so $0 S692 $66 S758
28 S703 $67 S770 so $0 $0 $703 S67 $770
29 S713 S68 S781 $0 $0 $0 $713 S68 $781
30 S724 $69 $793 $0 so $0 $724 S69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax ~ference JD No. R310589
Improvement Area I
L.otNo. 31
Phase
Asseasment
Par1A Part B Total
Annuallnstallrnent: $0.00 $0.00 so.oo
Part A Part B Total
Annual Annual Annupl
Calendar Principal Collection Principal Collection Principal Collection
Year Year and 1nterest Costs Total and Interest Costs Total and Interest Costs Total
$0 so $0 $0 $0 so $0 $0 $0
2 $0 $0 $0 $0 $0 $0 $0 $0 $0
3 so $0 $0 $0 $0 so $0 $0 $0
4 $0 $0 $0 $0 $0 $0 $0 $0 $0
5 so $0 so $0 $0 $0 $0 $0 $0
6 $0 $0 so $0 $0 $0 $0 $0 $0
7 .~0 $0 $0 $0 $0 $0 $0 $0 $0
8 so $0 $0 $0 $0 $0 $0 $0 $0
9 so $0 $0 so so $0 so $0 $0
\0 $0 $0 $0 $0 $0 $0 $0 $0 $0
II $0 so $0 $0 so $0 $0 $0 $0
12 $0 so $0 $0 $0 $0 $0 $0 $0
13 $0 $0 $0 so $0 $0 $0 so $0
14 $0 so $0 $0 $0 $0 $0 $0 $0
IS $0 $0 $0 $0 $0 $0 $0 $0 $0
16 $0 so $0 so $0 $0 $0 $0 $0
17 $0 $0 $0 $0 $0 so $0 $0 $0
18 $0 $0 $0 so $0 so $0 $0 $0
JQ $0 $0 $0 $0 $0 $0 $0 $0 $0
20 $0 $0 $0 $0 $0 $0 $0 $0 $0
21 $0 $0 so $0 $0 $0 $0 $0 $0
22 $0 $0 so $0 $0 $0 $0 $0 $0
23 $0 so so $0 $0 $0 $0 $0 $0
24 $0 $0 so $0 $0 $0 $0 $0 $0
2S $0 $0 $0 $0 $0 $0 $0 $0 $0
26 $0 $0 $0 $0 so $0 $0 $0 $0
27 $0 $0 $0 $0 $0 $0 $0 $0 $0
28 $0 $0 so $0 $0 $0 $0 $0 $0
29 so $0 so $0 $0 $0 $0 $0 $0
30 so $0 $0 $0 so $0 $0 $0 $0
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJ\0590
Improvement Area I
Lot No. 32
Phase
Assessment
Part A Part n ToLal
Annuallnstallmenl: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I S470 S45 $515 $0 so so $470 $45 $515
2 S477 $46 $523 so so $0 $477 $46 $523
3 $484 $46 SS31 so so so $484 $46 $531
4 $491 $47 $539 so so so $491 $47 $539
5 S499 S48 $547 $0 so so $499 $48 $547
6 $506 $48 ssss so so $0 $506 $48 $555
7 $514 $49 SS63 so so so $514 S49 $563
8 $522 $50 SS72 so so $0 $522 $50 $572
9 $529 $51 SS80 $0 so so $529 $51 $580
10 $537 SSI S589 $0 so so $537 $51 $589
II $545 $52 SS98 $0 so $0 $545 $52 $598
12 S554 $53 $607 so so $0 $554 $53 $607
13 S562 $54 $616 so so $0 $562 $54 $616
14 $570 $55 $625 $0 so so $570 $55 $625
15 $579 $55 $634 $0 so $0 $579 $55 $634
16 $588 $56 $644 so so so $588 $56 $644
17 S596 $57 S654 $0 so $0 $596 $57 $654
18 S605 $58 $663 so so $0 $605 $58 $663
19 $614 $59 $673 so so so $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 S633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 S662 $63 $725 so $0 $0 $662 S63 S725
25 $672 S64 $736 $0 $0 so $672 $64 $736
26 $682 $65 $747 $0 $0 so $682 $65 $747
27 $692 $66 $758 so $0 $0 $692 $66 $758
28 $703 S67 $770 so $0 $0 $703 $67 $770
29 $713 S68 $781 so $0 $0 $713 $68 $781
30 $724 $69 $793 so $0 so $724 $69 $793
ExblhitD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310591
Improvement Area I
Lot No. 33
Phase I
AsseSllment
Part A Part B Total
Annual l11stallment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 SSIS $0 $0 $0 $470 $45 $515
2 $477 $46 S523 $0 $0 $0 S477 $46 $523
3 $484 $46 S531 $0 $0 so $484 S46 $531
4 $491 $47 SS39 $0 $0 $0 $491 S47 $539
5 $499 $48 S547 $0 so $0 $499 $48 $547
6 $506 $48 S555 $0 so $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 S572 $0 so $0 $522 sso $572
9 $529 $51 $580 $0 $0 $0 $529 SSI $580
10 $537 $51 S589 so $0 $0 $537 $51 $589
II $545 $52 $598 $0 so $0 $545 $52 $598
12 $554 $53 $607 so so $0 $554 $53 $607
13 $562 $54 $616 so so $0 $562 $54 $616
14 $570 $55 $625 so so $0 $570 $55 $625
15 $579 $55 $634 so so $0 $579 $55 $634
16 $588 $56 $644 so so so $588 $56 $644
17 $596 $57 $654 so so $0 $596 $57 $654
18 $605 $58 $663 so so $0 $605 $58 $663
19 $614 $59 $673 so $0 $0 $614 $59 $673
20 $624 $60 $683 so so $0 $624 $60 $683
21 $633 $61 $694 so so $0 $633 $61 $694
22 $643 $62 $704 so so $0 $643 $62 $704
13 $652 $62 $115 so so $0 $652 $62 $715
24 $662 $63 $725 so so $0 $662 $63 $725
25 $672 $64 $736 $0 so $0 $672 $64 $736
16 $682 $65 S747 so so $0 $682 $65 $747
27 $692 $66 $758 $0 so $0 $692 $66 $758
28 $703 $67 $770 $0 so $0 $703 $67 $770
29 $713 $68 S781 $0 so $0 $713 $68 $781
30 $724 $69 S793 $0 so $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Ta~e Reference ID No. RJI0592
Improvement Area I
Lot No. 34 Phase
Assessment
Pan A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
p"' A Pru1B Total
Annual Annual Annual
Calendar Principal Collection Principol Collection Principal Collection
I
2 $477 146 $523 10 10 so $477 $46 $523
3 "" $46 $531 10 $0 $0 "" 146 $531
4 $491 $47 $539 $0 $0 10 $491 $47 $539
5 $499 $48 $547 $0 $0 so $499 $48 $547
6 $506 148 $555 $0 $0 so $506 $48 $555
7 $514 $49 $563 $0 $0 so $514 $49 $563
8 $522 ISO $572 10 $0 so $522 $50 $572
9 $529 151 $580 $0 $0 so $529 $51 $580
10 $537 151 $589 $0 $0 so $537 $51 $589
11 $545 152 $598 $0 $0 so $545 $52 $598
12 $554 153 $607 10 $0 so $554 $53 1607
13 $562 '" $616 IO $0 so $562 $54 $616
14 $570 155 $625 10 $0 so $570 155 $625
15 $579 155 $634 IO $0 so $579 $55 1634
16 $588 156 1644 10 $0 so $588 156 1644
17 $596 $57 $654 $0 $0 so $596 $57 $654
18 $605 158 $663 $0 $0 so $605 158 $663
19 $614 159 $673 $0 $0 so $614 $59 $673
20 $624 160 $683 $0 $0 $0 $624 $60 $683
21 $633 161 1694 $0 $0 so $633 $61 $694
22 1643 $62 $704 $0 $0 $0 S643 $62 $704
23 $652 162 $715 $0 $0 $0 $652 $62 $715
24 $662 163 $725 IO $0 so $662 $63 $725
25 $672 164 $736 10 $0 so $672 $64 $736
26 $682 165 $747 $0 $0 so $682 165 $747
27 $692 166 $758 IO $0 so $692 166 $758
28 $703 167 $770 10 $0 so $703 $67 $770
29 $713 168 $781 IO $0 so $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJ\0593
Improvement Area I
lot No. 35
Phase
AS~~~sment
PBrtA Part B Total
Annual Installment: S8,073.00 $0.00 $8,073.00
Part A Part B Tolal
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Co siS Total and Interest Costs Total
$470 $45 SSIS so $0 $0 $470 $45 S515
2 $477 $46 $523 $0 $0 $0 $477 $46 SS23
3 $484 $46 $531 $0 $0 so $484 $46 $531
4 $491 $47 $539 $0 so so $491 $47 $539
s $499 $48 $547 $0 so so $499 $48 $547
6 $506 $48 $555 $0 so so $506 $48 $555
7 $514 $49 $563 so so so $514 $49 $563
8 $522 $50 $572 so so $0 $522 $50 S572
9 S529 $51 $580 so $0 $0 $529 $51 S580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 so $545 $52 $598
12 $554 $53 $607 $0 $0 so $554 $53 $607
13 $562 $54 $616 $0 so so $562 $54 $616
14 $570 $55 $625 $0 so so $570 sss $625
IS $579 $55 $634 $0 so so $579 $55 $634
16 $588 $56 $644 so so so $588 $56 $644
17 $596 $57 $654 so so so $596 $57 $654
18 $605 $58 $663 so so $0 $605 $58 $663
19 $614 $59 $673 so so $0 $614 $59 $673
20 $624 $60 $683 so $0 $0 $624 $60 S683
21 $633 $61 $694 so $0 so $633 $61 $694
22 $643 $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 so $0 $0 $652 $62 $715
24 $662 $63 $725 so $0 so S662 $63 S725
25 $672 $64 $736 so so so S672 $64 $736
26 $682 $65 $747 $0 so so $682 $65 $747
27 $692 $66 $758 $0 so so $692 $66 $758
28 $703 $67 $770 $0 so so $703 $67 $770
29 $713 $68 $781 so so so $713 $68 $781
30 $724 $69 $793 so so $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Publle Improvement District
Tax Reference ID No. RJI0594
Jmpmvement Area I
Lot No. 36
Phase
Assessment
Pari A Pari B Total
Annual Installment: $8,073.00 so.oo $8,073.00
Pan A PanB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and lnte~t Costs Total andlnte~t Coslli Total and Interest Coots Total
I $470 $45 SS15 $0 $0 $0 $470 $45 $515
2 $477 $46 S5n $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 S491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 S547 $0 $0 $0 $499 $48 $547
6 SS06 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 S522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 S580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 so $537 $51 $589
II $545 $52 $598 $0 $0 so $545 $52 $598
12 $554 $53 $607 so so so $554 $53 $607
13 $562 $54 $6\6 so so so $562 $54 $616
14 $570 $55 $625 so so so $570 $55 $625
IS $579 $55 $634 $0 so so $579 $55 $634
16 $588 $56 $644 $0 $0 so S588 $56 $644
17 $596 $57 $654 so so so S596 $57 $654
18 $605 $58 $663 $0 $0 so $605 $58 $663
19 $614 $59 $673 $0 $0 so $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 S643 S62 S704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 S736 $0 $0 $0 $672 $64 $736
26 $682 S6S $747 $0 so so $682 $65 $747
27 $692 $66 $758 so so $0 $692 $66 $758
28 $703 $67 $770 so so so S703 $67 $770
29 $713 $68 $781 so so so $713 $68 $781
30 $724 $69 $793 $0 $0 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Publk Improvement District
Tax Refi:rence ID No. R310595
Improvement Area I
Lot No. 37
Phase
Assessment
PBJ1 A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Pan A PBJ1B Tolal
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 so so $484 $46 S531
4 $491 $47 $539 $0 so so $491 $47 $539
s $499 $48 $547 $0 $0 so S499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 so $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 $580
10 $537 $51 $589 so $0 $0 $537 $51 $589
II $545 $51 $598 so $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 so $0 $0 $562 $54 $616
14 $570 $55 $625 $0 so $0 $570 $55 S625
IS $579 $55 $634 $0 $0 so $519 $55 S634
16 $588 $56 $644 $0 so $0 $588 $56 $644
17 $596 $57 S6S4 $0 so $0 S596 $57 $654
18 $605 $58 $663 $0 so $0 $605 $58 $663
19 $614 $59 $673 so $0 $0 $614 $59 $673
20 $624 $60 $683 so $0 so $624 $60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 $643 $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 so $0 $0 $652 $62 $715
24 S662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 S64 $736
26 $682 $65 $747 $0 $0 $0 $682 S65 S747
27 $692 $66 $758 $0 $0 $0 $692 $66 S758
28 $703 $67 $770 $0 $0 so $703 $67 $170
29 $713 $68 $781 $0 so $0 $713 $68 $781
30 $724 $69 $793 so $0 $0 $724 $69 $793
!
ExhibitD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310596
Improvement Area I
Lot No. 38
Phase I
Assessment
Part A Part B Total
Annual Installment: $8,073.00 $0.00 S8,013.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Col\eccion
Year Year and Interest Coslli Total and Interest Costs Total and Interest Costs Total
I $470 $45 S515 $0 $0 so $470 $45 S515
2 $477 $46 $523 $0 $0 so $477 $46 S523
3 $484 $46 $53\ $0 $0 so $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $541 $0 $0 so $499 $48 S547
6 $506 S48 $555 $0 $0 so $506 $48 S555
7 $514 $49 $563 $0 $0 so $514 $49 $563
8 $522 sso $572 $0 $0 so $522 S50 $512
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 so $537 $51 $589
11 $545 $52 $598 $0 $0 $0 $545 SS2 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
IS $579 $55 $634 $0 $0 so $519 $55 $634
16 $588 $56 $644 so so so $588 $56 $644
17 $596 $57 $654 so so $0 $596 $57 $654
18 $605 $58 $663 so so so $605 $58 $663
19 $6]4 SS9 $673 $0 so $0 S614 $59 $673
20 $624 S60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 so $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $125
25 $672 $64 $736 $0 $0 so $672 $64 S736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 S758
28 $703 $67 $770 $0 $0 so $703 $67 S770
29 $713 $68 $781 $0 so $0 $713 $68 $781
30 $124 $69 $793 $0 so so $724 $69 $793
E:tbibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Ta~e: Reference ID No _ R310597
Improvement An:a I
Lot No. 39
Phase
Assessll\ent
Part A Par1B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part B Tollll
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 so $0 so $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 SS39 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 so $0 $499 $48 $547
6 $506 $48 $555 $0 so $0 $506 $48 $555
7 $514 $49 $563 $0 so $0 $514 $49 $563
8 $522 $50 $572 $0 so $0 $522 $50 $572
9 $529 $51 $580 $0 so $0 $529 $51 $580
10 $537 $51 $589 $0 so $0 $537 $51 $589
It $545 $52 $598 $0 so so $545 $52 $598
12 $554 $53 $607 so so so $554 $53 $607
13 $562 $54 $616 so $0 so $562 $54 $616
14 $570 $55 $625 so $0 so $570 $55 $625
\5 S579 $55 $634 so $0 so $519 $55 $634
16 $588 $56 $644 so $0 so $588 $56 $644
17 $596 $57 $654 so $0 so $596 $51 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 S59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 S62 S7l5 so $0 $0 $652 $62 $715
24 $662 $63 $725 so $0 $0 $662 $63 $725
25 $672 S64 S736 so $0 so $672 $64 $736
26 $682 S65 S747 $0 $0 so $682 $65 $747
27 $692 S66 $758 $0 $0 so $692 $66 $758
28 $703 $67 S770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310598
Improvement Area
Lot No 40
Phase
A sscssment
Part A Part B ToLal
Annual Installment: $8,073.00 $0.00 $8,073.00
J>anA P1111B Total
AMU3] Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 $0 $0 so $470 $45 $515
2 $477 $46 $523 $0 $0 so $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 so $0 $0 $491 $47 SS39
5 $499 $48 $547 $0 so $0 $499 $48 S547
6 $506 $48 $555 $0 so $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 S49 $563
8 $522 $50 $572 $0 $0 $0 S522 .$50 $572
9 $529 $51 $580 $0 $0 so S529 $51 $580
10 $537 $51 $589 $0 $0 so $537 $51 $589
1l $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
t3 $562 $54 $616 $0 $0 $0 $562 $54 $6\6
\4 $570 $55 $625 $0 $0 $0 $570 $55 $625
15 $579 $55 $634 so so so $579 $55 $634
16 $588 $56 $644 so $0 $0 $588 $56 $644
17 $596 $57 $654 so $0 $0 $596 $57 $654
18 $605 $58 $663 so so $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 S614 $59 $673
20 $624 $60 $683 $0 $0 so $624 $60 $683
21 S633 $61 $694 $0 so so $633 $61 $694
22 $643 $62 $704 $0 $0 so $643 $62 S704
23 $652 $62 .$115 $0 $0 $0 S652 $62 S715
24 $662 $63 S725 so $0 $0 $662 $63 S725
25 $672 $64 $736 so so $0 S67l $64 S736
26 $682 $65 $747 so $0 $0 $682 S65 $747
27 $692 $66 $758 so $0 $0 $692 S66 .$758
28 $703 $67 $770 so so so $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improve111ent District
Tax Reference ID No. R310599
Improvement Area
Lot No. 41
Phase I
Assessment
Pllrt A Part B Total
Annuallnslalhnent: $8,073 .00 so.oo $8,073.00
Pllrt A Part B Tolal
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $470 $45 SSIS so so so $470 $45 $515
2 S477 $46 S523 so so so $477 $46 S523
3 $484 $46 S531 so $0 so $484 $46 $531
4 $491 S47 $539 so so so S491 $47 $539
5 $499 $48 $547 so so so $499 $48 $547
6 $506 $48 $555 so so so S506 $48 $555
7 S514 $49 $563 so so $0 $514 $49 $563
8 S522 sso $572 $0 so so $522 $50 $572
9 $529 SSl $580 so so so $519 $51 SS80
10 $537 $51 $589 $0 so so $537 $51 $589
11 S545 $52 $598 so so so $545 $52 S598
12 $554 $53 $607 so so so S554 $53 $607
13 $562 $54 $616 so $0 so S562 $54 $616
14 S570 $55 S62S $0 so so $570 $55 $625
IS $579 $55 $634 $0 so so $579 $55 S634
16 $588 $56 $644 $0 so so $588 $56 S644
17 S596 $57 S6S4 so so so $596 $51 $654
18 $605 $58 S663 so so so $605 $58 $663
19 $614 $59 S673 so so so $614 $59 $673
20 S624 $60 $683 so $0 so $624 $60 S683
21 $633 $61 $694 so so so $633 $61 $694
22 $643 S61 $704 so $0 so S643 $62 $704
23 S651 $61 $715 $0 $0 so S652 $62 $715
24 S661 S63 S72S so so so $662 $63 $125
25 $672 $64 S736 $0 so so $672 $64 $736
26 $682 S6S S747 so so so $682 S65 $747
27 $692 $66 $758 $0 so so $692 $66 S758
28 $703 $67 $770 so so so $703 $67 S770
29 $713 $68 $781 so $0 $0 $713 $68 S781
30 $724 $69 S793 so so $0 $714 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public lmprovemeut District
Tax Reference 10 No. R310600 Improvement Area I Lot No. 42 Phase I Assessment
PortA Port B Total Annual installment: $8,073.00 $0.00 $8,073.00
PortA Port B Total
Annual Annual Annual
Caleudlll" Priudpal Collection Principal Collection Principal Collection Year Year and Interest Costs Total aod Interest Costs Total and Interest Cooo Total
I $470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 so $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 s $499 $48 $547 $0 $0 so $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 ISO $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 10 $537 $51 $589
II $545 "' $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 "' $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
IS $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 '" $644
17 $596 $57 $654 $0 $0 $0 IS% '" $654
18 $605 $58 $663 $0 $0 $0 $605 '" $663
19 $614 $59 $673 $0 $0 $0 $614 '" $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 '" $694 $0 $0 $0 $633 '" $694
22 $643 $62 5704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 so $0 $662 $63 $725
25 $672 $64 $736 $0 so $0 $612 $64 $736
26 $682 $65 $747 $0 so $0 $682 $65 $747
27 $692 $66 $758 $0 $0 so $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJI0601
Improvement Area
Lot No. 43
Phase
AsseSSillellt
Pm1 A PartB Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Pm1B Total
Annual Arutual AMual
Calendar Principal Collection Principal CoUection Principal Collection
Year Year a11d Interest Costs Total and Interest Costs Total and Interest Costs Total
$470 145 $515 so 10 10 $410 "' $515
2 $477 $46 $523 so 10 10 $417 $46 $523
3 1484 $46 $531 so 10 10 S484 $46 $531 4 $491 $47 $539 10 10 10 $491 $47 $539
' 1499 148 $547 10 10 10 $499 $48 $547
6 $506 $48 $555 10 10 10 $506 148 $555
7 $514 149 $563 so 10 10 $514 $49 $563
8 $522 ISO $572 10 10 10 $522 ISO $572
9 $529 lSI $580 10 10 10 $529 lSI $580
10 $537 lSI $589 so 10 10 $537 lSI $589
II $545 152 $598 so 10 10 $545 "' $598
12 $554 153 $607 so 10 10 $554 153 $607
13 $562 $54 $616 so 10 10 $562 $54 $616
14 $570 "' $625 10 10 $0 $570 "' $625
" $579 "' $634 10 10 10 $579 "' $634
16 $588 $56 1644 so 10 10 $588 $56 $644
17 $596 157 $654 10 10 10 $596 157 $654
18 $605 $58 $663 10 so so $605 "' $663
19 $614 $59 $673 10 10 so $614 159 $673
20 $624 $60 $683 10 10 so $624 $60 $683
21 $633 161 $694 so so 10 $633 161 $694
22 $643 162 $704 10 10 so $643 162 $704
23 $652 162 $715 10 10 10 $652 162 $715
24 $662 163 $725 10 10 10 $662 163 $725
" $672 164 $736 10 10 10 $672 164 $736
26 $682 $65 $747 10 so 10 $682 $65 $747
27 1692 $66 $758 $0 so 10 $692 166 $758
28 $703 $67 $770 10 10 10 $703 $67 $770
29 $713 168 $781 10 so so $713 $68 $781
30 $724 169 $793 10 10 10 $724 169 $793
Exhibit D
ASSESSI\IENT ROLL
Vintage Public Improvement District
TIIX Reference ID No. RJI0602
Improvement An::a I
Lot No. 44
Phase I
Assessment
Part A Part B Total
Annual Installment: $8,073.00 so.oo S8,073.00
Part A PartB Tom!
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total a11d I nten:st Costs Total and Interest Cosls Total
S470 $45 $5!5 $0 so $0 S470 S45 $515
2 $477 $46 $523 $0 so so S477 $46 $523
3 $484 $46 S531 so so so S484 S46 $531
4 S491 $41 $539 so so so S491 $41 $539
5 $499 S48 $547 $0 so so S499 S48 $547
6 $506 $48 S555 $0 so $0 $506 S48 ssss
1 $514 $49 $563 $0 so $0 $514 S49 $563
8 $522 $50 S572 $0 $0 so $522 $50 S5n
9 $529 $51 SS80 $0 $0 so $529 $51 $580
10 $537 $51 SS89 $0 $0 $0 $537 $51 $589
11 $545 $52 S598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 so so $554 $53 $607
13 $562 $54 $616 $0 so so $562 $54 $616
14 $570 $55 S625 $0 so $0 $570 $55 $625
IS $579 $55 $634 $0 so so $579 $55 $634
16 $588 $56 S644 $0 so so $588 $56 $644
17 $596 $57 S6S4 so so so $596 $51 $654
18 $605 $58 $663 $0 so so $605 $58 $663
\9 $614 $59 S673 $0 so so $614 $59 $673
20 $624 $60 $683 $0 so so $624 $60 $683
21 $633 $61 S694 so so so $633 $61 $694
22 $643 $62 $104 $0 so so $643 $62 S704
23 S652 $62 $715 so so so S652 S62 S715
24 $662 $63 $125 so so so $662 S63 $725
25 S672 $64 $736 so $0 $0 S672 $64 $736
26 S6R2 $65 $747 so $0 $0 $682 $65 $747
27 S692 S66 $758 so $0 so $692 $66 $758
28 $70) $67 $770 so $0 $0 $703 $67 $770
29 S71J $68 $781 so $0 so $713 $68 $781
JO $724 $69 $793 so $0 $0 S724 $69 $793
Exhibit D
ASSESSf\IENT ROLL
Vintage Public hnprovtment District
Tax Rc(erence ID No. R3!0603
Improvement Area I
Lot No. 45
Phase
Assessment
Part A PanB Total
Annual Installment: $8,073.00 $0.00 $8,073 .00
Pwt A Part B Total
Annual Annual Armual
Culendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 so $0 $484 $46 $531
4 $491 $47 $539 $0 so $0 $491 $47 $539
5 $499 $48 $547 $0 so $0 $499 $48 $547
6 $506 $48 $555 so $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 s598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 so $570 $55 $625
15 $579 $55 $634 $0 $0 so $519 $55 $634
\6 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 so $596 $57 $654
\8 $605 $58 $663 $0 $0 so $605 $58 $663
19 $614 $59 $673 $0 $0 so $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 S62 $715 $0 so so $652 $62 $715
24 $662 $63 $725 $0 $0 so $662 $63 $725
25 $672 $64 $736 $0 so so $672 $64 $736
26 $682 $65 $747 $0 $0 so $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJ10604
Improvement Are~ I
Lot No. 46
Phase
Assessment
Part A Part B Total
Annual Installment: $8.073.00 $0.00 $8,073.00
Pan A Part B Total
Annual Annual Annual
Calendar Principal Collection Prim:ipa 1 Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total 1111d Interest Cos IS Total
I $470 $45 $515 $0 $0 so $470 $45 $515
2 $477 $46 $523 so $0 $0 $477 $46 $523
3 S484 $46 $531 so so so S484 $46 $531
4 $491 $47 $539 so $0 so $491 $47 $539
5 $499 S48 $547 $0 so $0 $499 S48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 so $514 $49 $563
8 $522 $50 $572 so so $0 $522 $50 $572
9 $529 $51 $580 so $0 so $529 $51 $580
10 $537 $51 $589 $0 $0 so $537 $51 $589
II $545 $52 $598 $0 $0 so $545 $52 $598
12 $554 $53 S607 $0 $0 so $554 $53 $60"1
13 $562 $54 $616 so $0 $0 $562 $54 $616
14 $570 $55 $625 so so $0 $570 $55 $625
15 $579 $55 $634 so $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 so so so $596 $57 $654
18 $605 $58 $663 so $0 $0 $605 $58 $663
19 $614 $59 $673 so $0 so $614 $59 $673
20 $624 $60 $683 so so $0 $624 $60 $683
21 S633 $61 $694 so so so $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 so $662 $63 $725
25 $672 $64 $736 so so so $672 $64 $736
26 $682 S65 $747 so so $0 $682 $65 $747
27 $692 $66 $758 so $0 so $692 $66 $758
28 $703 $6"1 $770 $0 $0 so $703 $67 $770
29 $713 $68 $781 so $0 $0 $713 $68 $781
30 $724 $69 $793 so so so $724 $69 S793
Exhibit()
ASSESSMENT ROLL
Vintage rublic Imp roven1 en 1 District
Tax Reference ID No. R310605
Improvement Area I
Lot No. 47
Phase
Assessment
Part A PartS Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $470 $45 $515 $0 $0 so $470 $45 $515
2 $477 $46 $523 $0 $0 $0 S477 $46 $523
3 $484 $46 S531 $0 $0 $0 .$484 $46 SSJI
4 $491 $47 S539 $0 $0 $0 $491 $47 $539
5 $499 S48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 so $0 so $506 $48 $555
7 SS\4 $49 $563 so $0 $0 $514 $49 $563
8 $522 $50 $572 so $0 $0 $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 $580
10 $537 $51 $589 so $0 so $537 $51 $589
II $545 $52 $598 so $0 $0 $545 $52 $598
12 $554 $53 $607 so $0 $0 $554 $53 $607
13 $562 $54 $616 so $0 $0 $562 $54 $616
14 $570 $55 $625 so $0 $0 $570 $55 $625
IS $579 $55 $634 so $0 $0 $579 $55 $634
16 $588 $56 $644 so $0 $0 $588 $56 $644
17 $596 $57 $654 $0 so so $596 $51 $654
18 $605 $58 $663 $0 so $0 $605 $58 $663
19 $6\4 $59 $673 $0 so $0 $614 $59 $673
20 $624 $60 $683 so $0 $0 $624 $60 $683
21 $633 $61 $694 so so $0 $633 $61 $694
22 $643 $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 so $0 $0 $652 $62 $715
24 $662 $63 $725 so $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 so -so $0 $682 $65 $747
27 $692 $66 $758 so so $0 $692 $66 $758
28 $703 $67 $770 so $0 $0 $703 S67 S770
29 $713 $68 $781 so $0 $0 $713 $68 $781
30 $724 $69 $793 so so $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310606
Improvement Area I
Lot No. 48
Plmse
Assessment
Part A Part B 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 Co sis Total and Interest Costs Total and Interest Costs Total
$0 $0 $0 $0 $0 $0 so $0 $0
2 $0 $0 $0 so $0 $0 $0 $0 $0
J $0 $0 $0 so $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 $0 $0 $0 $0 $0 $0 $0 $0
8 $0 $0 so $0 $0 $0 $0 $0 $0
9 $0 so $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
IJ $0 $0 $0 $0 $0 $0 $0 $0 $0
14 $0 $0 $0 $0 $0 $0 $0 $0 $0
IS $0 $0 $0 $0 $0 $0 $0 $0 $0
16 $0 $0 $0 $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 so so $0
21 $0 $0 so $0 $0 $0 $0 so $0
22 $0 $0 $0 $0 $0 $0 $0 so $0
23 $0 $0 $0 $0 $0 $0 so $0 $0
24 $0 $0 $0 $0 $0 $0 $0 so $0
25 $0 $0 so $0 $0 $0 so $0 $0
26 $0 $0 $0 $0 $0 $0 $0 $0 $0
27 $0 $0 $0 $0 $0 $0 so $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. R310607 Improvement Area
Lot No.
Phase 49
Assessment
Part A Prut B Total Annual Installment: $18,488.00 $0.00 $18,488.00
PrutA Part B To"' Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $1,179 2 $1,092 $105 $1,197 $0 $0 $0 $1,092 $105 $1,197 3 $1,109 $106 $1,215 $0 $0 $0 $1,109 $106 $1,215
4 $1,125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,2J3 ' Sl,l42 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252
6 $1,159 $111 $1,270 $0 $0 $0 $1,159 $111 $1,270 1 $1,177 $113 $1,290 $0 $0 $0 $1,177 $113 $1,290
8 $1,195 $114 $1,309 $0 $0 $0 $1,195 $114 $1,309 9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329 10 S1,2J1 $118 $1,348 $0 $0 $0 $1,231 $118 $1,348 II $1,249 $120 $1,369 $0 $0 $0 $1,249 $120 $1,369 12 $1,268 $121 $1,389 $0 $0 $0 $1,268 $121 $1,389
13 $1,287 $123 $\,410 $0 $0 $0 $1,287 $123 $1,410 14 $1,306 $125 $1,431 $0 $0 $0 $1,306 $125 $1,431
IS $1,326 $127 $1,453 $0 $0 $0 $1,326 $127 $1,453
16 $1,346 $129 $1,474 $0 $0 $0 $1,346 $129 $1,474
11 $1,366 $131 $1,497 $0 $0 $0 $1,366 $131 $1,497
18 $1,386 $133 $1,519 $0 $0 $0 $1,386 $133 $1,519
19 $1,407 $135 $1,542 $0 $0 $0 $1,407 $135 $1,542
20 $1,428 $137 $1,565 $0 $0 $0 $1,428 $137 $1,565
21 $1,450 $139 $1,588 $0 $0 $0 $1,450 $139 $1,588
22 $1,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612
23 $1,493 $143 $1,636 $0 $0 $0 $1,493 $143 $1,636
24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1,661
" $1,539 $\47 $1,686 $0 $0 $0 $1,539 $147 $1,686
26 $1,562 $150 $1,711 $0 $0 $0 $1,562 $150 $1,711
21 $1,585 $152 $1,737 $0 $0 $0 $1,585 $152 $1,737
28 $1,609 $154 $1,763 $0 $0 $0 $1,609 $!54 $1,763
29 $1,633 $156 $1,789 $0 $0 $0 $1,633 $156 $1,789
30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public lmproven1ent District
Tax Reference ID No. R310608
Improvement Area
Lot No. 50 Pha~ I Assessment
Part A Part B Total Annual Installment: $18,488.00 $0.00 $18,488.00
Pan A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Yo~ and Interest Costs Tow! and Interest Costs Total and Interest Costs Total
$1,076 $103 $1,179 10 10 $0 SI,076 $103 $1,179 2 $1,092 $105 $1,197 $0 10 $0 SI,092 $105 $1,197 3 $1,109 $106 Sl,l\5 IO $0 IO Sl,\09 $106 $1,215
4 $1,125 $\08 S\,233 IO 10 IO Sl,125 $108 $1,233 5 $1,142 $109 $1,252 10 IO 10 SI,l42 $\09 $1,252
6 $1,159 Sill $1,270 IO 10 10 SI,159 $11\ $1,270 7 $1,177 $113 $1,290 10 10 IO Sl,177 $113 $1,290
8 Sl,195 Sll4 $1,309 10 10 IO $1,195 $114 $1,309 9 $1,212 $116 $1,329 so so 10 $1,212 $116 $1,329 10 $1,231 $118 $1,348 so so so $1,231 $118 $1,348 11 $1,249 $120 $1,369 IO so so $1,249 $120 $1,369
12 $1,268 $121 $1,389 IO so so $1,268 $121 $1,389 13 $1,287 $123 $1,410 10 $0 10 $1,287 $123 $1,410
14 $1,306 $125 $1,431 IO $0 $0 $1,306 $125 $1,431
15 $1.326 $127 $1,453 10 $0 $0 $1,326 $127 $1,453
16 $1,346 $129 $1,474 IO $0 $0 $1,346 S129 $1,474 17 $1,366 $131 $1,497 10 $0 IO $1,366 S131 $1,497
18 Sl,386 $133 $1,519 IO 10 IO $1;386 $133 $1,519
19 SJ,407 $135 $1,542 IO $0 10 $1,407 Sl35 $1,542 20 $1,428 $137 $1,565 10 IO 10 $1,428 S137 $1,565
21 $1,450 S139 $1,588 so IO IO Sl,450 $139 $1,588
22 $1,471 $141 $1,612 10 IO IO Sl,471 $141 $1,612
2J $1,493 $143 $1,636 so 10 10 $1,493 $143 $1,636
24 $1,516 S145 $1,661 so 10 10 $1,516 $145 $1,661
25 $1,539 $147 $1,686 so IO IO S1,539 $147 $1,686
26 $1,562 Sl50 $1,711 so IO IO S\,562 $150 $1,711
27 $1,585 S152 $1,737 so IO IO $1,585 $152 $1,737
28 $1,609 $154 $1,763 so 10 IO $1.609 $154 $1,763 29 $1,633 $156 $1,789 so $0 10 $1,633 $156 $1,789
30 $1,657 $159 $1,816 so 10 so $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Districl
Tax Reference ID No. R310609
Improvement Area
Lot No. 5I
Phll'ie
Assessment
PmA """" Total
Annuallnstollment: $18,488.00 $0.00 $18,488.00
PortA """" Toto!
Annual Annual AMual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total 1111d interest Costs Total and Interest Costs Total
$1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $1,179
2 $1,092 $105 $1,197 $0 $0 $0 $1,092 $105 $1,197
3 $1,109 $106 $1,215 so $0 $0 $1,109 $106 $1,215
4 $1,125 $108 $1,133 so $0 $0 $1,125 $108 $1,233
5 $\,142 $109 $1,252 so $0 $0 $1,142 $109 $1,252
6 $1,159 $Ill $1,270 so $0 $0 $1,159 Sill $1,270
7 $1,177 $113 $1,290 so $0 so $1,177 $113 $1,290
8 $1,195 $114 $1,309 so $0 so $1,195 $114 $1,309
9 $1,212 $116 $1,329 so so so $1,212 $116 $1,329
10 $1,231 $118 $1,348 so $0 so $1,231 $118 $1,348
II $1,249 $120 $1,369 so $0 so $1,249 $120 $1,369
12 $1,268 $121 $1,389 so $0 so $1,268 $121 $1,389
13 $1,287 $123 $1,410 so $0 $0 $1,287 $123 $1,410
14 $1,306 $125 $1,431 so $0 $0 $1,306 $125 $1,431
15 $1,326 $127 $1,453 so $0 $0 $1,326 $127 $1,453
16 $1,346 $129 $1,474 so $0 so $1,346 S\29 $1,474
17 $1,366 $131 $1,497 so $0 $0 $1,366 $131 $1,497
18 $1,386 $133 $1,519 so so so $1,386 $133 $1,519
19 $1.407 $135 $1,542 so so so $1,407 $135 $1,542
20 $1,428 $137 $1,565 $0 so so $1,428 $137 $1,565
21 $1,450 $139 $1,588 so so so $1,450 $139 $1,588
22 $1,471 $141 $1,612 so so so $1,471 $141 $1,612
23 $1,493 $143 $1,636 so so so $1,493 $143 $1,636
24 $1,516 $145 $1,661 so so so $1,516 $145 $1,661
25 $1,539 $147 $1,686 so $0 $0 $1.539 $147 $1,686
26 $1,562 $150 $1,711 so so $0 $1,562 $150 $1,711
27 $1,585 $152 $1,737 so $0 $0 $1,585 $152 $\,737
28 $1,609 $154 $\,763 so so $0 $1,609 $154 $1,763
29 $1,633 $156 $1,789 so so so $1,633 $156 $1,789
30 $1,657 $159 $1,816 so so so $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Di~trict
Tax Reference ID No.
Improvement Area R310610
Lot No. 52 Phase
Assessment I
Pm A Part B Total Annuallnstallment: $18,488.00 $0.00 $18,488.00
Part A Port B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Tolal and Interest Costs Totnl and Interest Costs Total
$1,076 $103 $1,179 " 10 so $1,076 $103 $1,179 2 $1,092 $105 $1,197 10 IO IO $1,092 $105 $1,197
3 $1,109 $106 $1,215 10 10 10 $1,109 $106 $1,215 4 $1,125 $108 $1,233 IO IO IO $1,125 $108 $1,233 s $1,142 $109 $1,252 10 IO 10 $1,142 $\09 $1,252
6 $1,159 $111 $1,270 10 10 IO $1,159 $111 $1,270
7 $1,177 $113 $1,290 10 10 10 $1,177 $113 $1,290
8 $1,195 $114 $1,309 10 IO 10 $1.195 $114 $1,309
9 $1,212 S\16 $1,329 10 IO 10 $1,212 $116 $1,329
10 $1,231 $118 $1,348 10 10 IO $1,231 $118 $1,348
II $1,249 $120 $1,369 so IO IO $1,249 $120 $1,369
12 $1,268 $121 $1,389 $0 so 10 $1,268 $121 $1,389
13 $1,287 1123 $1,410 IO so IO $1,287 $123 $1,410
14 $1,306 $125 $1,431 IO 10 IO $1,306 $125 $1,431
IS $1,326 $127 $1,453 10 IO 10 $1,326 $127 $1,453
16 $1,346 $129 $1,474 IO 10 IO $1,346 $129 $1,474
17 $1,366 $131 $1,497 IO 10 IO $1,366 $131 $1,497
18 $1,386 $133 $1,519 IO 10 IO $1,386 $133 $1,519
19 $1,407 $135 $1,542 IO 10 IO $1,407 $135 $1,542 20 $1,428 $137 $1,565 IO 10 10 $1,428 $137 $1,565
21 $1,450 $139 $1,588 IO IO IO $1,450 $139 $1,588
22 $1,471 $141 $1,612 10 10 IO $1,471 $141 $1,612 23 $1,493 $143 $1,636 IO 10 IO $1,493 $143 $1,636
24 $1,516 $145 s 1.661 10 IO so $1,516 $145 $1,661
2S $1,539 $147 $1,686 IO IO IO $1,539 $147 $1,686 26 $1,562 $150 $1,711 IO 10 IO $1,562 $150 $1,711
27 $1,585 $152 $1,737 10 IO so $1,585 $152 $1,737
28 $1,609 $154 $1,763 IO 10 IO $1,609 $154 $1,163
29 $1,633 $156 $1,789 10 10 IO $1,633 $156 $1,789
30 $1,657 $159 $1,816 10 10 IO $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310611
Improvement Area I
Lot No. 53
Phase
Assessment
Part A Par1 B Total
Annual Installment: $18,488.00 $0.00 $18,488.00
"'"A Port B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Co\lection
2 $1.092 $105 $1,197 $0 $0 $0 $1,092 $105 $1,197
3 $1,109 $106 $1,215 $0 $0 $0 $1,109 $106 $1,215
4 $1,125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,233 , $1,142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252 ' $1,159 $111 $1,270 $0 $0 $0 $1,159 Sill $1,270
7 $1,177 $113 Si,290 $0 $0 $0 $1,177 $113 $1,290
8 $1,195 $114 $1,309 $0 $0 $0 $1,195 Si 14 $1,309
9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329
10 $1,231 $118 SU48 $0 $0 $0 $1,231 $118 $1,348
II $1,249 $120 $1,369 $0 $0 $0 $1,249 $120 $1,369
12 $1,268 $121 $1.389 $0 $0 $0 $1,268 $121 $1,389
13 $1,287 $123 $1;410 $0 $0 $0 $1,287 $123 $1,410
14 $1,306 $125 $1.431 $0 $0 $0 $1,306 $125 $1,431
IS $1,326 $127 $1,453 $0 $0 $0 $1,326 $127 $1,453
16 $1,346 $129 $\,474 $0 $0 $0 $1,346 $129 $1,474
17 $1,366 $131 $1,497 $0 $0 $0 $1,366 $131 $1,497
18 $1,386 $133 $1,519 $0 $0 $0 $1,386 $133 $1,519
19 $1,407 $135 $1,542 $0 $0 $0 $1,407 $135 $1,542 20 $1,428 $137 $1,565 $0 $0 $0 $1,428 $137 $1,565
21 $1,450 $139 $1,588 $0 $0 $0 $1,450 $139 $1,588
22 $1,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612
23 $1,493 $143 $1,636 $0 $0 $0 $1,493 $143 $1,636
24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1,661
25 $1,539 $147 $1,686 $0 $0 $0 $1,539 $147 $1,686
26 $1,562 $150 $1,711 $0 $0 $0 $1,562 $150 $1,711
27 $1,585 $152 $1,737 $0 $0 $0 $l,585 $152 $1,737
28 $1.609 $154 $1,763 $0 $0 $0 $1,609 $154 $1,763
29 $1,633 $156 $1,789 $0 $0 $0 $1,633 $156 $1,789
30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference 1D No. R310612
Improvement Area l
Lot No. 54
Phase I
Assessment
Part A Part 8 Total
Annual Installment: S\3,401.00 so.oo $13.401.00
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
$780 $75 $855 $0 so $0 S780 $75 $855
2 S792 $76 $868 $0 so $0 S792 $76 $868
3 $804 S77 s881 $0 so $0 $804 $77 $881
4 $816 $78 $894 $0 $0 $0 $816 $18 S894
5 $828 S79 $907 $0 $0 $0 $828 $79 S907
6 $840 S80 $921 $0 $0 so $840 $80 S921
1 $853 S82 $935 $0 $0 so $853 $82 S93S
8 $866 S83 $949 $0 $0 so $866 $83 $949
9 $879 S84 $963 $0 $0 so $879 $84 S963
10 S892 $85 $977 $0 $0 $0 $892 $85 S977
II $905 S87 $992 $0 $0 so $905 $87 S992
12 $919 $88 $1,007 so $0 so $919 $88 $1,007
\] S93J $89 $1 ,022 $0 $0 so $933 $89 Sl,022
14 S947 $91 SI,037 $0 $0 so $947 $91 SI,037
IS S961 $92 $1 ,053 $0 $0 so $961 $92 S1,053
16 S975 $93 $1,069 $0 $0 so $975 S93 $1,069
17 S990 $95 $1,085 $0 $0 so $990 S95 Sl,085
18 $1,005 $96 $1,101 $0 $0 so $1,005 S96 $1,101
19 $1,020 $98 S1,118 $0 $0 so $1,020 $98 $1,118
20 $1,035 $99 $\,134 $0 $0 so $1,035 $99 S1,134
21 SI,051 $101 $1,151 $0 $0 so $1,051 SlOt SI,ISI
22 $1,067 $102 $\,169 $0 $0 so $1,067 SI02 $1,169
23 $1,083 $104 $1,186 $0 $0 so $1,083 $104 Sl,l86
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 SIOS Sl,204
25 $1,115 $107 $\,2.22 $0 $0 so $1,115 Sl07 S1,222
26 $1,132 $108 $\,240 $0 $0 so S\,132 Sl08 S1,240
27 $1,149 $110 $1,259 $0 $0 so $1,149 $110 $1,259
28 $1,166 $112 $1 ,278 $0 $0 so $1,166 S112 Sl,278
29 $1,184 Sll3 $1,297 $0 $0 so $1,184 Sill S1,297
30 $1,201 SIIS $1,317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R3106\3
Improvement Area I
Lot No. ss
Phase
Assessment
P1111 A Part B Total
Annual installment: Sl3,401.00 $0.00 $13,401.00
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 Coslli Total
S780 S75 S85S $0 so so S780 S7S $855
2 S792 S76 S868 so so so $792 S76 $868
3 S804 $77 S88I $0 so so S804 S77 $881
4 S816 S78 $894 $0 so $0 $816 S78 $894
5 $828 S79 $907 so so $0 S828 S79 S907
6 $840 S80 S921 $0 $0 so S840 $80 $921
7 $853 S82 $935 $0 so so S853 S82 $935
8 $866 S83 $949 so so $0 S866 S83 $949
9 $879 S84 S963 so so so S879 S84 S963
\0 $892 $85 S977 so $0 $0 S892 S85 $977
II .$905 S87 S992 so so so S905 S87 $992
12 $919 S88 S\,007 so so so S919 S88 $1,007
13 S933 $89 S1,022 $0 so $0 S933 S89 $1,022
14 $947 S91 S\,037 so so $0 S947 S91 SI,037
15 S961 S92 S\,053 $0 so so $%1 S92 S1,053
16 S975 S93 S\,069 so $0 $0 S975 S93 S1,069
17 $990 $95 S\,085 $0 so so $990 S95 S1,085
18 $\,005 S96 S1,_101 so so so S\,005 S96 S1,101
19 S1,020 S98 $\,118 $0 so so S\,020 S93 S\,118
20 SI.035 S99 $\,134 so $0 so S\,035 S99 S\,134
21 $1,051 $101 $1,151 so $0 so S\,051 $101 $1,151
22 $1,067 S\02 Sl,\69 so so $0 $1,067 $102 S1,169
23 $1,083 $104 $1,186 so $0 so S1,083 S104 S\,186
24 S1,099 S105 Sl,204 so so $0 $1,099 SIOS S\,204
25 S1,115 S\07 $\,222 so $0 so $1,115 S107 Sl,222
26 $1,132 $108 S1,240 $0 so $0 St.l32 S108 S1,240
27 $1,149 SilO S\,259 so so $0 Sl,\49 SilO S1,259
28 S\,166 S112 S\,278 so so so $1,\66 $112 Sl,278
29 $1,184 $113 $1,297 $0 so $0 S1,184 S113 $1,297
30 .$1,201 $115 $1,317 $0 so $0 S1,20l SIIS S1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No_ R310614
Improvement Area
Lot No. 56
Phase I
Assessment
Pw1A Part B Total
Annual installment: $13,401.00 $0.00 $13,401.00
P,.rt A Par1 B Total
Annual Annual Annual
Calendar Principal Coll«:tion Principal Collection Principal ColJection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$780 $75 $855 $0 so so $780 $75 $855
2 $792 $76 $868 $0 so $0 $792 $76 $868
3 $804 $17 $881 $0 $0 $0 $804 $17 $881
4 $816 '" $894 $0 so $0 $816 $78 $894
5 $828 $79 $907 $0 $0 $0 $828 $19 $907
6 $840 $80 $921 $0 $0 $0 $840 '" $921
7 $853 $82 $935 $0 so $0 $853 $82 $935
8 $866 $83 $949 $0 so $0 $866 $83 $949
9 $879 $84 $963 $0 so $0 $879 $84 $963
10 $892 $85 $917 $0 so $0 $892 $85 $917
II $905 $87 $992 $0 so $0 $905 $87 $992
12 $919 $88 $1,007 $0 so $0 $919 $88 $1,007
13 $933 $89 $1,022 $0 so $0 $933 $89 $1,021
14 $947 $91 $1,037 $0 so $0 $947 $91 $1,037
15 $961 $92 $1,053 $0 so so $961 $92 $1,053
16 $975 $93 $1,069 so so $0 $975 $93 $\,069
17 $990 $95 $1,085 $0 so $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 so $0 $1,005 $96 $1,101
19 $1,020 $98 $1,118 $0 so $0 $1,020 $98 $1,118
20 $1,035 $99 $1.134 $0 so $0 $1,035 $99 $1,134
21 $1,051 $101 $1,151 $0 so $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 so $0 $1,099 $105 $1,204
25 SJ,ll5 $107 $1,212 $0 so $0 $1,115 $107 $1,212
26 $1,132 $108 $\,240 $0 $0 $0 $1,132 $108 $1,240
27 $1,149 SilO $1,259 $0 $0 $0 $1,149 $110 $1,259
28 $1,166 $112 $1,278 $0 $0 $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 $0 so $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 so $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference 10 No. R310615
Improvement Area I
Lot No. 57
Phase
Assessment
Part A PanB Total
Annual Installment: $13,401.00 $0.00 Sl3,401.00
Part A PartB Total
Annual Annual Annuu.J
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs TOll!] and Interest Costs Total
$780 $75 S855 $0 so so S780 S75 S855
2 $792 176 S868 $0 $0 so S792 $76 S868
3 S804 $77 $881 $0 $0 $0 $804 $77 $881
4 $816 $78 $894 so $0 $0 $816 $78 $894
5 $828 S79 S907 $0 so so $828 S79 $907
6 SR40 $80 S921 so $0 $0 $840 $80 $921
7 $853 S82 $935 so so $0 $853 S82 $935
8 S866 $83 $949 so so so S866 S83 S949
9 $879 $84 S963 $0 $0 so S879 $84 $963
10 $892 $85 S977 so $0 $0 S892 $85 S977
II $90S $87 $992 so ·SO $0 $905 $87 $992
12 $919 S88 Sl.007 so -so $0 $919 $88 SI,007
13 $933 S89 S1,022 $0 $0 $0 $933 S89 $1,022
14 S947 S91 $1.037 so so so S947 S91 Sl,037
IS $961 $92 $1,053 so so so S961 S92 S1,053
16 $975 S93 $1,069 $0 $0 so S975 S93 S1,069
17 $990 S95 SI,OSS so $0 $0 S990 $95 $1,085
18 $1,005 S96 Sl,IOI so so $0 $1,005 $96 $1,101
19 $1,020 S98 Sl,ll8 $0 $0 $0 $1,020 $98 $1,118
20 $1 ,035 S99 $1.134 so $0 so $1,035 $99 $1,134
21 $1,051 $101 $1,151 so so so Sl,OSI $101 $1,151
22 $1 ,067 $102 $1.169 so so so $1,067 SI02 S1,169
23 $\,083 $104 $1,186 so so $0 Sl,083 SI04 $1,186
24 S1,099 $105 $1,204 $0 so $0 S1,099 S105 S1,.204
25 $1,115 Sl07 S1,222 $0 $0 so Sl,115 $107 $1,222
26 $1,1.32 $108 $1,240 so so so S1,132 S108 $1,240
27 $1,149 SilO Sl,259 so $0 so $1,149 $110 S1,259
28 $1,166 Sl\2 S1,278 $0 $0 $0 $1,166 $112 S1,278
29 $1,\84 S113 $1,297 so so $0 $1,184 $113 Sl,297
30 $1,201 $115 $1,317 $0 so $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference IDNo. R310616
Improvement Area I
Lot No. 58
Pl1asc
Assessment
Part A Part B Total
An!luallnstallment: $0.00 so.oo $0.00
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and i11lerest Costs Total and Interest Costs Total
$0 so so $0 $0 $0 $0 $0 so
2 $0 so $0 $0 $0 $0 $0 $0 so
J $0 so $0 $0 $0 $0 $0 $0 so
4 $0 so $0 $0 $0 $0 $0 $0 $0
s $0 $0 $0 $0 $0 $0 $0 so so
6 $0 $0 $0 $0 $0 $0 $0 $0 so
7 $0 $0 $0 $0 $0 $0 $0 $0 so
8 $0 $0 $0 $0 $0 $0 $0 $0 $0
9 $0 $0 $0 $0 $0 so $0 $0 so
10 $0 $0 $0 $0 $0 so $0 $0 $0
II $0 $0 $0 $0 $0 $0 $0 $0 $0
12 $0 $0 $0 so $0 so $0 $0 $0
IJ $0 $0 $0 so $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 so $0
17 $0 $0 $0 $0 $0 $0 $0 $0 $0
18 $0 $0 $0 $0 $0 $0 so so $0
19 $0 $0 $0 $0 $0 $0 so $0 $0
20 $0 $0 $0 $0 $0 $0 so $0 so
21 $0 $0 $0 $0 $0 $0 $0 so $0
22 $0 $0 $0 so $0 $0 so $0 $0
23 $0 so $0 $0 $0 $0 $0 $0 $0
24 $0 so $0 $0 $0 $0 $0 $0 $0
25 $0 so so $0 $0 so $0 $0 $0
26 $0 so $0 $0 so $0 $0 so $0
27 $0 $0 so $0 $0 so $0 $0 $0
28 $0 $0 so $0 $0 so $0 $0 so
29 $0 $0 $0 $0 $0 $0 $0 $0 $0
30 $0 so $0 $0 $0 $0 $0 $0 $0
Exhibit D
A-SSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310622
Improvement Area
Lot No. 59
Phase
Assessment
Part A Part B Total
Annual Installment: so.oo $0.00 $0.00
PLUtA Part B Total
Annual AMual AMual
Calendar Principal Collection Principal Collection Principal Col\~tion
Year Year and Interest Costs Total and Interest Costs Total and Interest Casts Total
so so so so so $0 so so $0
2 so so so $0 so so so so $0
3 $0 so so $0 so $0 $0 so $0
4 $0 so $0 $0 $0 $0 so $0 so
5 so so so so $0 $0 so $0 $0
6 so so $0 $0 so $0 so $0 so
7 so $0 $0 so $0 so $0 $0 so
8 so $0 so so $0 so $0 $0 so
9 so so $0 so so so so $0 so
10 so so so so so so $0 $0 $0
II $0 so so so $0 so so $0 $0
12 $0 $0 so so so $0 $0 $0 $0
13 $0 $0 $0 $0 so $0 $0 $0 so
14 $0 so so so so so $0 $0 so
15 $0 so $0 so so so $0 $0 $0
16 so so so so so so $0 so $0
17 so $0 $0 so so $0 so so $0
18 so $0 $0 so so so $0 $0 $0
19 so so $0 so $0 $0 so so $0
20 so so so so $0 so so so $0
21 $0 so so so so so so so $0
22 so so so so so $0 so so so
23 $0 so so $0 so $0 $0 so $0
24 so so so so so so so so $0
25 so. so so so so so so so $0
26 so so $0 $0 so so so so $0
27 so so $0 so so so so $0 $0
28 so so so $0 so so so $0 $0
29 so so $0 so so $0 so $0 so
30 so so so so so $0 so $0 so
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJI0623
Improvement Area l
Lot No. 60
PhHSC
Assessment
PaT1 A Part B Total
Annual Installment: $13,401.00 $0.00 $13,401.00
PBrtA Part B Total
Annual Annual Aruma\
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Cosls Total
$780 $75 $855 $0 $0 $0 $780 $75 $855
2 $792 S76 $868 $0 $0 $0 $792 S76 $868
) $804 S77 $881 $0 so so $804 S77 $881
4 $816 $78 S894 $0 so $0 $816 $78 $894
5 S828 $19 S907 $0 $0 $0 S828 $79 $907
6 S840 $80 S921 so $0 $0 S840 $80 $921
7 $853 $82 $935 $0 $0 $0 S853 $82 $935
8 $866 S83 $949 $0 $0 so $866 $83 S949
9 $879 $S4 $963 $0 $0 so $879 S84 S963
10 $892 $&5 S977 $0 so so $892 $85 S977
II $905 $87 S992 $0 so $0 $905 $87 $992
12 S919 $88 S1,007 $0 so $0 $919 $88 $1,007
13 S933 $89 $1,022 $0 $0 $0 $933 S89 $1,022
14 S947 $91 SI,037 so $0 $0 $947 $91 $1,037
IS $961 $92 $1,053 so $0 $0 $961 $92 $1 ,053
16 $975 S93 $1,069 $0 $0 $0 S975 $93 $\,069
17 $990 S95 $1,085 $0 $0 $0 S990 $95 $1,085
18 S1,005 S96 $1.101 so $0 $0 $1 ,005 $96 $1 ,101
19 Sl.020 S98 $1,118 so $0 so $1.020 $98 $1,118
20 S1,035 S99 $\,134 so $0 so $1,035 $99 $1,134
21 S1,051 $101 $1,151 $0 $0 so $1,051 S\01 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 SI.083 $104 $1,186 $0 so $0 $1.083 $104 $1,186
24 $1,099 SIOS $1,204 so $0 so $1,099 $105 $1,204
25 S\,115 $107 $1,222 $0 so so $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 so so $1,132 $108 $1,240
27 $1,149 .UIO $1,259 $0 so $0 $1,149 SilO $1 ,259
28 $1.166 S112 Sl,278 $0 so so $1,166 $112 $1,278
29 $1.184 $113 S1,297 so $0 $0 $1,184 $113 $1,297
30 $1,201 $115 Sl,317 $0 $0 $0 S1,201 $115 Sl,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Disttlct
Tax Reference ID No. R310624
ImpmvenJent Area I
Lot No. 61
Phase
Assessment
Part A Part B Total
Annual Installment: Sl3,401.00 so.oo $13,401.00
Par1A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Cos IS Total and lnlcrest Costs Tobll
I S780 $75 S855 so so $0 $780 $75 S855
2 $792 $76 S868 $0 so $0 $792 $76 S868
3 $804 $77 $881 so $0 $0 S804 $77 $881
4 $816 $78 $894 so $0 so $816 S78 S894
5 $828 S79 $907 $0 $0 $0 $828 $79 $907
6 $840 $80 $921 $0 $0 so S840 $80 $921
7 $853 S82 S935 so $0 so $853 $82 $935
8 S866 $83 S949 $0 so $0 S866 $83 $949
9 S879 $&4 $963 $0 so so $879 $84 $963
10 $892 $85 $977 $0 $0 $0 $892 $85 $977
11 S905 $87 $992 $0 so so $905 $87 $992
t2 $919 $88 Sl,007 so so $0 $919 S88 $1,007
13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022
14 $947 $91 $1,037 so so $0 $947 $91 $1,037
15 $961 $92 $1.053 $0 $0 $0 $961 S92 $1,053
16 $975 $93 $1,069 $0 $0 $0 $975 $93 $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 so $0 $0 $1,005 S96 $1,101
19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 SI,I18
20 $1,035 $99 $1,134 so $0 $0 $1,035 $99 Sl,l34
21 $1,051 $101 $1,151 so $0 $0 $1,051 S101 SJ, 151
22 SI,067 Sl02 $1,169 $0 $0 so $1,067 $102 Sl,l69
23 $1,083 Sl04 $1,186 $0 $0 so $1,083 $104 $1,186
24 $1,099 $105 $1,204 so $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 so $0 so $1,115 S107 $1,222
26 $1,132 $108 $1,240 $0 $0 so $1,132 $108 $1,240
27 $1,149 $\10 $1,259 so $0 so $1,149 $110 S1,259
28 $1,166 $112 $1,278 $0 $0 $0 $1,166 Sll2 Sl,278
29 $1,184 $113 $\,297 $0 $0 so $1,184 SIIJ $1,297
30 $1,201 $liS $1,317 $0 so $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tnx Reference ID No. RJI0625
hnprovement Area
Lot No. 62
Phase I
Assessment
Part A P1111B Total
Annnal Installment: $13,401.00 $0.00 $13,401.00
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 $780 $75 $855 $0 so $0 $780 $75 $855
2 $792 $76 S868 $0 $0 $0 $792 $76 $868
3 $804 S77 $881 $0 $0 $0 $804 $77 $881
4 $816 $78 S894 $0 $0 $0 $816 $78 $894
5 $828 $79 $907 $0 $0 $0 $828 $79 $907
6 $&40 $80 $921 so $0 $0 $840 $80 $921
7 $853 $82 $935 so so $0 $853 $82 $935
R $866 $83 $949 so $0 so S866 $83 $949
9 $879 $84 $963 $0 $0 $0 $879 $84 $963
10 $892 $85 S977 $0 $0 $0 $892 $85 $977
II $905 $87 $992 $0 $0 $0 $905 $87 $992
12 S919 $88 $1,007 $0 $0 $0 $919 $88 $1,007
13 $933 $89 $1.022 so $0 $0 $933 $89 $1,022
14 $947 $91 $1,037 so $0 $0 $947 $91 S\,037
15 $961 $92 S1.053 so $0 $0 $961 $92 $1,053
16 $975 $93 SI,069 $0 $0 $0 $975 $93 $1,069
17 $990 $95 $1 ,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 $0 $\,005 $96 $1,101
19 $1,020 $98 $1,118 $0 $0 $0 $1 ,020 $98 $1,118
20 $1,035 $99 $1,134 $0 so so $1,035 $99 $1,134
21 $1,051 SIOI Sl,l51 $0 so $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 so $0 $1,067 $102 $1,169
23 SI,0&3 SI04 S1.186 so $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 so $0 $0 $1,099 $105 $1,204
25 Sl,l15 $107 Sl,222 so $0 $0 'SI,115 $107 $1,222
26 $1,132 $108 $1,240 so $0 $0 Sl,l32 $108 $1,240
27 $1,149 $110 $\,259 $0 $0 so $1,149 $110 $1,259
28 $1.166 $Jl2 $\,278 $0 $0 $0 $1,166 $l12 $1,278
29 $1,184 $113 $1,297 $0 $0 so $1,184 $113 $1,297
30 $1,20\ $115 $1,317 $0 $0 so $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Publlt Improvement District
Tax Rcfereuce 10 No. R.:l\0626
Improvement Area I
Lot No. 63
Phnse
Assessment
Part A Part B Total
Annual Installment: $13,401.00 $0.00 $13,401.00
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 $780 S75 $855 $0 $0 so $780 $75 $855
2 $792 S76 $868 $0 $0 so $792 $76 $868
3 $804 S77 $881 $0 $0 so $804 $77 $881
4 $816 S78 S894 $0 so $0 $816 $78 $894
5 $828 S79 S907 so so so $828 $79 $907
6 $840 $80 $921 $0 so so $840 sso $921
7 $853 $82 $935 so so $0 $853 S82 $935
8 $866 $83 S949 so so $0 $866 $83 $949
9 S879 S84 S963 so $0 so $879 S84 S963
10 S892 $85 S977 so $0 so $892 $85 S977
II .S905 $87 S992 so $0 $0 $905 S87 S992
12 .S919 S88 S1,007 so $0 $0 S919 $88 $1,007
13 $933 $89 SI.022 so $0 $0 S933 $89 $1,022
14 $947 S91 $1,037 so so $0 S947 S91 $1,037
IS $961 S92 SI ,053 so $0 so $961 $92 $1,053
16 $975 S93 $1,069 so $0 $0 $975 S93 $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 S95 $1,085
18 $1,005 $96 .S1,10l $0 $0 $0 $1,005 $96 $1,101
19 $1,020 S98 SJ,J18 so so so S1,020 $98 $1,118
20 $1,035 $99 S\,134 so so so $1,035 $99 $1,134
21 $1,051 S\01 $1,151 $0 so $0 S1,051 $101 $1,151
22 S1,067 $102 .Sl,\69 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 $\04 $1,186 so so $0 S1,083 $104 S1,186
24 S1,099 $105 $1,204 so $0 so $1,099 $105 $1,204
25 $1,115 S\07 $1,222 $0 $0 so $1,115 SI07 $1,222
26 $1,132 $108 $1,240 so $0 $0 $1,132 SlOB $1,240
27 $1,149 $l10 $1,259 so $0 $0 $1,149 $\10 $1,259
28 Sl,\66 $112 $1,278 so $0 so $1,166 $Jl2 $1,278
29 $1,184 $113 S1,297 so $0 $0 $1,184 $113 $1,297
30 S1,201 $115 S\,317 $0 $0 $0 $1,201 $ll5 SI,317
Exhibit D
ASSESSMENT ROLL
Vintage Pnbllt Improvement District
Tax Reference lD No. RJ\0627
Improvement Area I
Lot No. 64
Phase 1
Assessment
Part A Part B Total
Annnallnstallment: ~8.073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendl'lr Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Cosls Total
$470 $45 $515 $0 $0 $0 S470 $45 $515
2 $477 $46 $523 so $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 S531
4 $491 $47 $539 $0 $0 so $491 $47 S539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 S506 $48 $555 $0 $0 $0 S506 $48 $555
7 $514 $49 $563 so $0 $0 SSJ4 $49 $563
8 $522 $50 $572 so $0 $0 $522 $50 S572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
11 $545 $52 $598 so $0 $0 SS45 $52 $598
12 $554 $53 $607 $0 $0 so $554 $53 $607
13 $562 $54 $616 $0 $0 $0 S562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 S625
15 S579 $55 $634 so so so $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $6\4 $59 $673
20 $624 $60 $683 so $0 $0 $624 $60 $683
21 $633 S61 ~694 so so $0 $633 $61 S694
22 $643 $62 $704 $0 $0 $0 $643 $62 S704
23 .$652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 S725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 ~0 so $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 ·"03 S67 $770 $0 $0 so $703 $67 S770
29 $713 $68 $781 $0 $0 $0 S713 $68 $781
30 $724 $69 $793 so so so $724 $69 $793
EllhlhitD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310628
lmpruvemelll Area I
Lot No. 65
f'lmse
Assessment
Part A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Pan A Par1B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Toll! I
I $470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 so $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 SS55 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
s $522 $50 S572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 SSI $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
11 $545 $52 S598 $0 $0 so $545 $52 $598
12 S554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 S55 $625
15 S579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 so $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 so $0 $605 $58 $663
19 $614 $59 $673 so so $0 $614 $59 $673
20 $624 $60 $683 so so $0 $624 $60 $683
21 $633 $61 $694 so so so $633 S61 $694
22 $643 $62 $704 so so $0 $643 $62 $704
23 $652 $62 $715 so $0 $0 $652 $62 S715
24 $662 $63 $125 so so $0 $662 $63 $725
25 $672 $64 $736 so so $0 $672 $64 $736
26 $682 $65 $747 so so $0 $682 S65 S747
27 $692 $66 $758 $0 so $0 $692 $66 $758
28 $703 $67 $770 so so $0 $703 S67 $770
29 $713 $68 $781 so so $0 $713 $68 $781
30 $724 S69 $793 so so so $724 $69 $793
ExhibitD
ASSI:SSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310629
Improvement Area
Lot No. 66
Plutse
Assessment
Part A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year pnd Interest Costs Total and Interest Costs Total and Interest Costs Total
I $470 $45 $515 so $0 $0 S470 $45 $515
2 $477 $46 $523 so $0 $0 $471 S46 $523
3 $484 $46 $531 so $0 $0 $484 S46 $531
4 $491 $47 $539 so $0 $0 $491 S47 $539
5 $499 $48 $547 $0 so so $499 $48 $547
6 $506 $48 $555 so so $0 $506 $48 $555
7 $514 $49 $563 so so $0 $514 $49 $563
8 $522 $50 $572 so so $0 $522 sso $572
9 $529 $51 $580 $0 so $0 $529 SSI $580
\0 $537 $51 $589 $0 so $0 $537 $51 $589
II $545 $52 $598 so so $0 $545 $52 $598
12 $554 $53 $607 $0 so $0 $554 $53 $607
13 $562 $54 $6\6 $0 so $0 $562 $54 $616
14 $570 $55 $625 $0 so $0 $570 $55 $625
IS $579 $55 $634 $0 so $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 so $0 $596 $51 $654
18 $605 $58 $663 $0 so $0 $605 $58 $663
19 $614 $59 $673 $0 so $0 $614 $59 $673
20 $624 $60 $683 $0 so $0 $624 $60 $683
21 $633 $61 $694 $0 so $0 $633 S61 S694
22 $643 $62 $704 $0 so $0 $643 S62 $704
23 $652 $62 $715 $0 so $0 $652 $62 S71S
24 $662 $63 $125 $0 so $0 $662 .$63 S72S
25 $672 $64 $736 $0 so $0 $672 .$64 S736
26 $682 $65 $747 $0 $0 $0 $682 $65 S747
27 $692 $66 $758 $0 so $0 .$692 $66 S758
28 $703 $67 $770 $0 $0 so $703 .$67 S770
29 .$713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
ExhibitD
ASSESSMENT ROLL
Vintage rublic lmprovemrnt District
Tax Reference ID No. R310630
Improvement Are~ I
Lot No. 67
Phll.$e I
Assessment
Part A Part B Total
Annual installment: $8,073 .00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar J>rincipal Collection Principal Collection Principal Collection
Year Year and Interest Coslli Total and Interest Co sill Total and Interest Costs Total
.$470 $45 $515 so so $0 $470 $45 $515
2 .$477 $46 $523 so so $0 $477 $46 $523
3 $484 .$46 $531 $0 so $0 $484 $46 $531
4 $491 .$47 $539 $0 so $0 $491 $47 $539
5 $499 $48 $547 $0 $0 so .$499 $48 $547
6 $506 $48 $555 $0 so $0 $506 $48 $555
7 $51 .. $49 $563 so $0 $0 $514 .$49 $563
8 $522 $50 $572 so $0 $0 $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 $580
\0 $537 $51 $589 so $0 so $537 $51 $589
II $545 $52 $598 $0 so $0 $545 $51 $598
12 $554 $53 $607 so so $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 so so $0 $570 $55 $625
IS $579 $55 $634 $0 so so $579 $55 $634
16 $588 $56 $644 $0 $0 so $588 $56 $644
17 $596 $57 $654 so $0 so $596 $57 $654
18 $605 $58 $663 so $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 so $614 $59 $673
20 S614 $60 S683 so $0 $0 $624 $60 $683
21 S633 S61 S694 so $0 $0 $633 $61 $694
22 $643 S62 $704 $0 so $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 so $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 so $0 $682 $65 $747
27 S692 S66 S758 $0 $0 so $692 $66 $758
28 $703 $67 $770 so $0 so $703 $67 $770
29 S713 S68 S781 so $0 $0 $713 $68 $781
30 $724 S69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Ta1t Reference ID No. R310631
Improvement Area I
Lot No. 68
Phase
Assessment
Part A Part B Total
Annual installment: $8,073.00 $0.00 $8,073.00
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total amd Interest Costs Tottd and Interest Costs Total
I $470 $45 $515 $0 $0 $0 $470 $45 S515
2 $477 $46 $523 so $0 so $477 $46 $523
3 $484 $46 $531 $0 $0 so $484 $46 $531
4 $491 $47 S539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $41! $555 $0 $0 $0 $506 $48 $555
7 S514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 so $0 $0 $521 $50 S572
9 $529 $51 S580 so $0 so $529 $51 $580
10 $537 $51 $589 so so so S537 $51 $589
II $545 $52 $598 so so $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 S554 $53 $607
13 $562 $54 $616 $0 $0 so S562 $54 $616
14 $570 $55 $625 $0 so so SS70 $55 $625
IS $579 $55 $634 $0 $0 so $579 $55 $634
16 $588 $56 $644 $0 $0 so $588 $56 $644
17 $596 $57 $654 $0 $0 so S596 $57 $654
18 $605 $58 $663 $0 $0 so $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 so $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 S633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 so $652 $62 $715
24 $662 $63 $725 so so so $662 $63 $725
25 $672 $64 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 so $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
ExhibitD
ASSESSMENT ROLL
Vintage rub lie Improvement District
Tax Reference lD No. R310632
Improvement Area I
Lot No. 69
Phase 1
Assessment
Part A Pan B Total
Annual Installment: Sl3,40l.OO so.oo Sl3,40t.OO
Part A Part B Total
Annual Annual Arutual
Calendar Principal Collection Principal Collection Principal Collection
Year Yenr ~nd Interest Costs Total and Interest Costs Total and Interest Costs Total
I S780 $75 $855 so $0 $0 $780 S75 S855
2 $792 S76 S868 so . so so $792 S76 $868
3 S804 S77 S881 so so so S804 S77 $881
4 $816 S78 S894 $0 so so S816 $78 $894
5 $828 $79 S907 so $0 so $828 $79 $907
6 $840 $80 $921 so so so S840 $80 $921
7 $853 $82 $935 $0 so so S853 S82 $935
& $866 S83 S949 so so $0 S866 S83 $949
9 S879 S84 $963 $0 $0 $0 S879 $84 $963
10 S892 S85 S977 $0 so so S892 S85 $977
II S905 $87 $991 so so so S905 S87 $992
12 $919 $88 Sl ,007 so so so S919 S88 SI,007
13 $933 $89 $1,022 so $0 so $933 S89 SI,022
14 $947 $91 S1,037 $0 $0 so S947 S91 S1,037
IS S961 S92 $1,053 $0 so $0 S961 $92 Sl.OS3
16 $975 S93 S1.D69 so so so S975 $93 SI ,069
17 $990 S95 $1,085 $0 so $0 S990 $95 $1,085
18 $1,005 S96 $1,101 $0 so $0 S1,005 $96 S1,101
19 $1,020 $98 $1,118 so so $0 Sl,OlO $98 Sl, 118
20 $\,035 S99 Sl,134 so $0 $0 Sl,035 $99 Sl.134
21 $1,051 $101 $1,151 $0 $0 so S1,0S1 $101 S1,1S1
22 S1,067 SI02 S1,169 $0 so so SL067 S102 $1,169
23 S1,083 S104 S1,186 so so so $1,083 S104 $1,186
24 Sl,099 $105 Sl,204 $0 $0 so S1,099 S10S $1,204
25 Sl,115 $107 S1,222 so so so Sl, 115 SI07 $1,222
26 $1,132 $108 $1,240 $0 so so Sl,l32 SlOB $1,240
27 $1,149 $110 $1,259 so so so $1,149 SilO $1,259
18 $1,166 $111 $1,278 $0 so so $1,166 S1ll S1,278
29 S1,184 $113 Sl,297 so $0 $0 $1,184 $113 Sl,297
30 $1,201 SIIS $1,317 so so so Sl,201 $115 S1 ,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310633
Improvement Area I
Lot No. 70
Ph usc
Assessment
Part A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
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 $470 $45 $515 $0 so $0 $470 $45 $515
2 $477 $46 $523 so $0 $0 $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 $531
4 $491 $47 $539 so $0 so $491 $47 $539
5 $499 $48 $547 $0 $0 so $499 $48 $547
6 $506 $48 $555 $0 $0 so $506 $48 $555
7 $514 $49 $563 $0 so so $514 $49 $563
8 SS22 sso $572 $0 so so $522 $50 $572
9 $529 $51 $580 $0 so so $529 $51 $580
10 $537 $51 $589 so so $0 $537 $51 S589
Jl $545 $52 $598 so $0 so $545 $52 $598
12 $554 $53 $607 so $0 $0 $554 $53 $607
13 $562 $54 $616 so $0 so $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $510 $55 $625
15 $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 S56 $644
17 $596 $57 $654 $0 so so $596 $51 $654
18 $605 $58 $663 $0 so so $605 $58 $663
19 $614 $59 $673 so so so $614 $59 $673
20 $624 $60 $683 $0 so so $624 $60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 S643 $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 so $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $125
25 $672 $64 $736 $0 $0 so $672 $64 $736
26 $682 $65 S747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 so so $703 $67 $170
29 $713 $68 $781 $0 so so $713 $68 $781
30 $724 $69 $793 so $0 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
T11x Reference ID No. R.310634
Improvement Area
Lot No. 71
Phase
Assessment
Part A Port B Total
Annual installment: $8,073.00 $0.00 $8,073 .00
Pa11A P1111B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Tollll and Interest Costs Total and Interest Cosl!l Total
$470 $45 $515 so $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 so $0 $484 $46 $531
4 $491 $47 $539 $0 so $0 $491 $47 $539
5 $499 $48 $547 $0 $0 so $499 $48 $547
6 $506 $48 $555 $0 $0 so $506 $48 $555
7 $514 $49 $563 $0 so so $514 $49 $563
g $522 $50 $572 so $0 so $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 SSI $589
11 $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 so $0 $554 $53 $607
lJ $562 $54 $616 $0 so $0 $562 $54 $616
14 $570 $55 $625 so so so $570 $55 $625
IS $579 $55 $634 so $0 so $579 $55 $634
16 $588 $56 $644 so $0 so $588 $56 $644
17 $596 $57 $654 so $0 so $596 $57 $654
18 $605 $58 $663 so $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 so $0 $624 $60 $683
21 S633 $61 $694 $0 so $0 $633 $61 $694
22 $643 $62 $704 $0 so $0 $643 $62 $704
23 $652 $62 $715 $0 so $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 S736 so so so S672 $64 $736
26 $682 $65 $747 so $0 so $682 S65 $747
27 $692 $66 $758 so $0 so $692 $66 $758
28 $703 $67 $710 so $0 so S703 S67 S770
29 $713 $68 $781 so $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public lmprovem~nt District
Tnx Reference ID No. RjJ0635
Improvement Are~ I
Lot No. 72
Phase
Assessment
Part A Part B Total
Annual Installment $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 so $0 $477 $46 $523
3 $484 $46 $531 $0 so $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 S499 $48 $547 $0 so $0 $499 $48 $547
6 $506 $48 $555 $0 so $0 $506 $48 $555
7 S514 $49 $563 so so $0 $514 $49 $563
8 S522 $50 $572 so so $0 $522 $50 $572
9 S529 $51 $580 so so $0 $529 $51 $580
10 S537 $51 $589 so so $0 $537 $51 $589
II $545 $52 $598 so so $0 $545 $52 $598
12 S554 $53 $607 so so $0 $554 $53 $607
13 $562 $54 $616 so so $0 $562 $54 $616
14 S570 $55 S625 so so $0 $570 $55 $625
15 $579 $55 $634 so so $0 $579 $55 $634
16 $58& $56 $644 so $0 $0 $588 $56 $644
17 S596 $57 $654 so so $0 $596 $57 $654
18 $605 $58 $663 so $0 $0 $605 $58 $663
19 $614 $59 $673 so $0 $0 $614 $59 $673
20 $624 $60 $683 so so $0 $624 $60 $683
21 $633 $61 $694 so so $0 $633 $61 $694
22 $643 S62 $704 so so $0 $643 $62 $704
23 $652 $62 $715 so so $0 $652 $62 $715
24 $662 S63 $725 so so $0 $661 $63 $725
25 S672 S64 $736 $0 so $0 $672 $64 $736
26 S682 $65 $747 $0 so $0 S682 $65 $747
27 $692 $66 $758 $0 so $0 $692 $66 $758
28 S703 $67 $770 $0 so $0 $703 $67 $770
29 S713 S68 $781 $0 so $0 $713 $68 $781
30 $724 $69 $793 $0 so $0 $724 $69 $793
Exhibit D
ASSESSM I:NT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310636
Improvement Area I
Lot No. 73
Plwse
Assessment
Part A Part 8 Total
Annual installment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
.Annual Annual Annual
Calendar Principal Collection Principal Coll~tion Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Coslll Total
I $470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $471 $46 $523
3 $484 $46 $531 $0 $0 so $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 $506 $48 $555 so so $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 so $0 $0 $522 $50 ssn
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 so $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
15 $579 $55 $634 $0 $0 $0 $579 $55 $634
I(> $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 so $0 $624 $60 $683
21 $633 $6\ $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 . so so $643 $62 $704
23 $652 $62 $715 $0 so $0 $652 $62 $715
24 $662 $63 $125 $0 so $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 S6n $64 $736
26 $682 $65 $747 so $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 so $0 so $703 $67 $770
29 $713 $68 $781 $0 $0 so $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public lmprov~ment District
Tax Reference ID No. RJI0637
improvement Area I
Lot No. 74
Phose
Assessment
PBrlA PortB Total
Annual Installment: $13,401.00 $0.00 $13,401.00
PIITIA Part B Total
Annual Armunl Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$780 S75 $855 $0 $0 $0 $780 $75 $855
2 $792 S76 $868 $0 $0 $0 $792 $76 $868
3 S804 S77 $881 $0 $0 $0 $804 $77 $881
4 $816 $78 $894 $0 $0 $0 $816 $78 $894
5 $828 $79 S907 $0 $0 $0 $828 $79 $907
6 $840 $80 $921 so so so S840 $80 $921
7 $RS3 $82 $935 so so so S853 $82 $935
8 S866 S83 $949 $0 so so S866 $83 $949
9 $879 S84 $963 so $0 so $879 $84 $963
10 $892 S85 $977 so $0 so $892 $85 $977
II $905 $87 $992 $0 $0 $0 $905 $87 $992
12 $919 $88 S1.007 $0 $0 $0 $919 S88 $1,007
13 $933 $89 $1,022 $0 $0 $0 $933 S89 $1,022
14 $947 $91 S1,037 $0 $0 $0 $947 S91 $1,037
15 $961 $92 $1,053 $0 $0 $0 $961 S92 $1,053
16 $975 $93 $1,069 $0 $0 $0 $975 S93 $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 S95 $1,085
18 S1,005 S96 $1,101 $0 $0 $0 $1,005 $96 $1,101
19 $1,020 $98 $1,118 $0 so $0 S1,020 S98 $1,118
20 $1,035 S99 $1.134 so so $0 $1,035 S99 $1,134
21 $1,051 SI01 $1,151 $0 so $0 S1,051 $101 $1,151
22 $1,067 $102 $1,169 so $0 $0 SI,067 $102 $1,169
23 $1.083 $104 $1,186 so so $0 SI,083 $104 $1,186
24 $1,099 $105 Sl,204 so $0 so SI,099 $105 $1,204
25 $1.115 $107 Sl,222 so $0 so $1,115 $107 $1,222
26 $1,132 $108 Sl,240 so $0 $0 S\,132 $108 $1,240
27 $1,149 $110 Sl,259 so $0 so Sl,149 $110 $1,259
28 $1,166 $\12 $1,278 $0 $0 so Sl,\66 $112 $1,278
29 Sl,l84 $1\3 $1,297 $0 $0 so S1,184 $113 S\,297
30 $1,201 $115 Sl,317 $0 $0 so $1,201 Sll5 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tall: Reference ID No. R310638
Improvement Area
Lot No. 75
Phase
Assessment
Pan A Part B Total
Annual Installment: $18,488.00 $0.00 $18,488.00
!'anA Part B Tolal
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and lntertst Costs Total and Interest Cosu Total
I Sl,076 $103 $1,179 so $0 $0 $1,076 SI03 $1,179
2 Sl,092 $105 $1,197 so so $0 $1,092 $\05 $1,197
3 $1,109 $106 Sl,215 $0 so $0 $1,109 $106 $1,215
4 $1,125 S\08 S\,233 $0 $0 $0 $1,125 $108 $1,233
5 Sl,142 $109 $1,252 $0 $0 $0 $1,142 Sl09 $1,252
6 $1,159 $111 $1,270 so $0 $0 S\,159 Sill $1,270
1 $1,177 $113 Sl,290 so so $0 $1,117 S113 $1,290
8 S1,195 Sl 14 Sl,309 so so $0 $1.195 $114 $1,309
9 $1,212 $116 $1,329 so $0 $0 $1,212 $ll6 $1,329
10 Sl,231 $\18 $1,348 $0 $0 $0 $1,231 $118 $1,348
II S1,249 $120 $1,369 $0 $0 $0 $1,249 $120 $1,369
12 $1,268 $121 S1.389 so so so $1,268 $121 $1,.389
13 $1,287 $123 $1,410 so so so "$1,287 $123 $1,410
14 $1,306 $125 $1,431 so $0 $0 $1,306 $125 $1,431
15 Sl,326 S127 $1,453 so $0 $0 $1,326 $127 $1,453
16 Sl.346 $129 $\,474 $0 $0 $0 $1,346 $\29 $1,474
17 $1,366 $131 $1,497 $0 $0 $0 $1,366 $131 $1,497
18 $1,386 Sl33 S1,519 so so $0 Sl,386 $133 $1,519
19 $1,407 Sl35 Sl,542 so so $0 $1,407 $135 $1,542
20 $1,428 $137 $1,565 $0 $0 $0 $1,428 $137 $1,565
21 S1,450 $139 $1.$88 $0 so $0 $1,450 $139 $1,588
22 Sl.471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612
23 $1,493 $143 $1,636 $0 $0 $0 $1,493 $143 $1,636
24 $1,516 $145 $1,661 so $0 $0 $1,516 $145 $1,661
25 $1,539 S147 Sl,686 so $0 $0 Sl,S39 $147 $1,686
26 $1,562 SISO S1,711 $0 $0 $0 $1,562 $\SO $1,711
27 $1,585 $152 $1,737 so so $0 Sl,585 $152 $1,137
28 S1.609 $154 $\,763 $0 so so $1,609 Sl54 $1,763
29 $1.633 S156 $1,789 $0 so $0 $1,633 $156 $1,789
30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816
ExhlbllD
ASSESSMENT ROLL
Vintage rublic Improvement District
Tax Reference ID No. RJ10639
Improvement Area I
Lot No. 76
Phase
Assessment
Part A. Part B ToLIII
Annual Installment: $18,488.00 $0.00 $18,488.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and I ntcn:st Costs Total and Interest Costs Total
I $1,076 $103 $1,179 so so $0 $1,076 $103 SJ,J79
2 $1,092 $105 $1,197 $0 $0 $0 $1,092 $105 $1,197
3 $1.109 $106 $l,21S so so $0 $1,109 $\06 S1,215
4 $1,125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,233
5 $1,142 $109 $1,252 $0 so $0 $1,142 $109 $1,252
6 $1,159 $111 $1,270 $0 $0 $0 $1,159 $111 $1,270
7 S1,177 $113 $1,290 $0 $0 $0 Sl,l77 $113 $1,290
8 $1,195 S114 $1,309 $0 $0 $0 $1,195 $114 $1,309
9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329
10 $1,231 $118 $1,348 so $0 $0 S1,231 $118 $1,348
11 $1,249 $120 $1,369 $0 $0 $0 $1,249 $120 $1,369
12 $1,268 $121 $1,389 $0 $0 $0 $1,268 $121 $1,389
13 $1,287 $123 $1,410 $0 $0 $0 $\,287 $123 $1,410
14 Sl,306 $125 $1,431 $0 $0 $0 $1,306 Sl25 $1,431
15 $1,326 $127 $1,453 $0 $0 $0 $1,326 $127 $1,453
16 $1,346 $129 $1,474 $0 $0 $0 $1,346 $129 $1,474
17 Sl,366 $131 $1,497 $0 $0 $0 $1,366 Sl31 $1,497
18 $1,386 $133 $1,519 $0 $0 $0 $1,386 $133 Sl,519
19 $1,407 $135 $1,542 $0 $0 so $1,407 $135 Sl,S42
20 $1,428 $137 $1,565 $0 so $0 $1,428 $137 $1,565
21 $1,450 Sl39 $1.588 $0 $0 $0 S1,450 $139 $1,588
22 $1,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612
23 $1,493 $143 $1,636 so so $0 $1,493 $143 $1,636
24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1,661
25 $1,539 $147 $1,686 $0 so $0 $1,539 $147 $1,686
26 $1,562 $150 $\,711 $0 so $0 $1,562 $150 $1,711
27 $1,585 $152 $1,737 $0 so $0 $1,585 S\52 $1,737
28 $1,609 $154 $1,763 $0 $0 $0 $1,609 $154 $1,763
29 $1,633 $156 $1,789 so $0 $0 $1,633 $156 $1,789
30 $1,657 $159 $1,816 $0 so $0 $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLl..
Vintage Public Improvement District
Tax Reference JD No. R310640
Improvement Area 1
Lot No. 77
Phase
As~essmcnt
Part A PartB Total
Annual Installment; $18,488.00 $0.00 $18,488.00
Pan A Part B Tolal
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and lpterest Costs Total and Interest Costs Total and Interest Costs ToiBI
$1,076 $103 Sl,l79 $0 $0 $0 $1,076 $103 $1,179
2 $1,092 S105 S1,197 so $0 $0 S1,092 $105 $1,197
3 Sl,l09 $106 $1,215 so $0 $0 $1 ,109 $106 $1,215
4 Sl,125 $108 $1,233 so $0 $0 $1,125 $108 $1,233
5 $1,142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252
6 $1,159 Sill $1,270 $0 so $0 $1,159 $111 $1,270
7 Sl,l77 $113 $1,290 $0 $0 $0 $\,177 $113 $1,290
8 $1,195 S114 $1,309 $0 $0 so $1,195 S\14 $1,309
9 $1,212 $116 Sl,329 $0 $0 so $1,212 $116 $1,329
10 $1,231 $118 $1,348 $0 so $0 $1,23 I $118 $1,348
11 $1,249 $120 $1,369 $0 $0 $0 $1,249 $\20 $1,369
12 S\,268 $1~1 Sl,389 so $0 so S1,26& Sl~l Sl,389
13 S1,287 $123 $1,410 so so $0 $1,287 Sl23 $1 ,410
14 $1,306 S125 $1,431 $0 $0 $0 $1,306 $125 S1,431
15 $1,326 SJ27 S\.453 so $0 $0 S1.316 $127 S1 ,453
\6 $1,346 S129 $1,474 $0 $0 $0 $1,346 $129 Sl,474
17 $1,366 $131 $1 ,497 $0 $0 $0 $1,366 $131 S1,497
18 $\,386 $133 $1,519 $0 $0 $0 $1,386 $133 $1,519
19 $1,407 $135 $1,542 $0 $0 $0 $1,407 $135 $1,542
20 $1,428 $137 $1,565 $0 $0 $0 $1,428 $137 SI,S65
21 $1.450 $139 $1 ,5118 $0 $0 $0 $1,450 $139 $1,588
22 Sl,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612
13 Sl,493 $143 S1,636 $0 so so S1,493 $143 S1,636
24 S1,516 S145 $1,661 $0 $0 $0 Sl,516 $145 $1,661
25 $1,539 Sl47 Sl,686 $0 so $0 S1.539 $147 $1,686
26 S1,562 $150 Sl,711 so $0 so S!,562 $150 Sl,711
27 $1,585 Sl52 $1,737 so so $0 Sl,585 $152 $1 ,737
28 Sl,609 $154 $1,763 so $0 $0 $1,609 $154 $1,763
29 $1,633 $156 SI,789 $0 $0 $0 $1,633 $156 $1,789
30 $1,657 Sl59 $l,816 $0 so so $1 ,657 $159 Sl,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310641
Improvement Area I
Lot No. 78
Phase
Assessment
Part A Plll1 B Total
Annual Installment: $13,401.00 $0.00 $13,401.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Tot.al and Interest Costs Total w1d Interest Costs Total
I $780 S75 $855 $0 $0 so S780 $75 $855
2 $792 S76 $868 so $0 $0 $792 $76 $868
3 S804 S77 $881 so so $0 $804 $77 $881
4 S816 $78 $894 $0 $0 $0 $816 $78 $894
5 S828 $79 $907 so so $0 $828 S79 $907
6 S840 $80 S921 $0 so so S840 S80 S92l
7 $853 $82 S935 $0 $0 $0 S853 S82 S935
8 $866 S83 S949 $0 $0 $0 S866 S83 $949
9 $879 S84 $963 $0 $0 so S879 S84 $963
10 S892 S85 $977 $0 so so S892 $85 $977
II S905 $87 $992 so $0 $0 S905 $87 $992
12 S919 $88 SJ,007 so so so S919 $88 $1,007
13 $933 $89 $1,022 so so $0 $933 $89 Sl,022
14 $947 S91 SI,037 so so $0 S947 $91 S1,037
15 $961 S92 $1,053 $0 $0 $0 $961 $92 $1,053
16 $975 S93 $1,069 $0 so $0 $915 S93 Sl.069
17 S990 S95 $1,085 $0 $0 so $990 $95 SI,085
18 S1,005 S96 $1,101 $0 $0 so $1,005 $96 Sl,IOI
19 $1,020 S98 S1,118 $0 $0 so S1,020 $98 S1,118
20 $1,035 S99 Sl,l34 so $0 so SI,035 S99 S1,134
21 Sl,OS1 $101 s 1,151 so $0 $0 SI,051 S101 S1,151
22 $1,067 $102 S1,169 so $0 so SI,067 S\02 S1,169
23 $1,083 $104 s 1.186 so $0 so SI,083 SI04 Sl,l86
24 $1,099 S105 S1,204 so $0 so SI,099 SIOS Sl,204
25 $1,115 SI07 Sl,222 so so so Sl,\15 $107 Sl,222
26 Sl.l32 Sl08 S1,240 so so so Sl,l32 SIOS Sl,240
27 S1,149 SllO Sl,259 so so so Sl,149 SilO Sl,259
28 S1,\66 $112 S1,278 so so so Sl,166 $112 Sl,278
29 Sl,l84 $113 $1,297 $0 so $0 $1,184 $113 $1,297
30 $1,201 $115 S1,317 $0 so $0 $1,201 SIIS $1,317
E11bibit D
ASSESSMENT ROLL
Vintage Pub lit Improvement Dlstrttt
Tax Rererence ID No. R310642
Improvement Area I
Lot No. 79
Phase
Assessment
P1ut A Part B Total
Annual Installmenr: $13,401.00 $0.00 $13,401.00
Part A Part B Tolal
Annual Annual Annual
Calendar Principal Collection Princippl Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$780 $15 $855 so $0 $0 S780 $75 $855
2 $792 $76 $868 $0 $0 $0 S792 $76 $868
3 $804 $77 $881 so $0 $0 $804 S77 $881
4 $816 $78 $894 $0 $0 $0 $816 $78 $894
5 $828 $79 $907 so so so $828 $19 $907
6 $840 $80 $921 $0 $0 $0 $840 $80 $921
1 $853 $82 $935 so $0 $0 $853 $82 $935
8 $866 $83 $949 $0 $0 $0 $866 $83 $949
9 $879 $84 $963 $0 $0 so $879 $84 $963
10 $892 S85 S977 so $0 $0 $892 $85 $977
II $905 S87 S992 $0 so $0 S905 $87 S992
12 $919 S88 $1,007 $0 so $0 $919 $88 $1,007
13 $933 S89 $1.022 $0 so $0 S933 $89 $1,022
14 $947 $91 $1,037 $0 so $0 S947 $91 S1,037
15 $961 $92 $1.053 $0 $0 $0 $961 $92 $1,053
16 S975 $93 $1,069 $0 $0 $0 $975 $93 $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 $0 $1,005 $96 $1,101
19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118
20 SI,035 $99 $1,134 so so so $1,035 $99 $1,134
21 SI,OSI SIOI SI,ISI so $0 $0 $1,051 S!OI $1,151
22 $1,067 $102 S1,169 so $0 $0 $1,067 $102 $1,\69
23 S1,083 $104 $1,186 so $0 $0 $\,083 $\04 Sl,\86
24 $1,099 $105 $1,204 so $0 $0 $1,099 $\05 S1,204
25 $1,115 $107 $1,222 so so $0 $1,\15 $107 Sl,222
26 $1,132 $108 $1,240 $0 so $0 Sl,132 $108 $1,240
27 $\,149 $110 $1,259 $0 $0 $0 $1,149 $110 $1,259
28 $1,166 $112 $1,278 $0 $0 $0 $1,166 $112 $1.278
29 $1,184 $113 $1,297 $0 $0 $0 $1,184 $113 $1.297
30 $1.201 S115 $1,317 $0 $0 $0 Sl,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage rublie Improvement District
Tu: Reference ID No. RJI0643
Improvement Area
Lot No. 80
Phase I
Assessment
Part A PartB ToUII
Annual Installment: $13,401.00 $0.00 $13,401.00
Part A PartB Total
Annnal Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Cosl3 ToLal and Interest Costs Total and Interest Costs Tolal
$780 $75 $855 $0 $0 $0 $780 $75 $855
2 $792 $76 $868 $0 $0 $0 $792 $76 $868
3 $804 $77 $881 $0 $0 $0 $804 $77 $881
4 $816 S78 $894 $0 so $0 $816 $78 $894
5 $828 $79 $907 $0 $0 $0 $828 $79 $907
6 $840 $80 $921 $0 so $0 $840 $80 $921
7 $853 $82 $935 $0 so $0 $8Sl $82 $935
8 $866 $83 $949 $0 $0 $0 $866 $83 $949
9 $879 $84 $963 $0 $0 $0 $879 $84 $963
10 $892 $85 $977 $0 $0 $0 $892 $85 $977
II $905 $87 $992 $0 $0 $0 $905 $87 $992
12 $919 $88 SI,007 $0 $0 $0 $919 $88 $1,007
13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022
14 $947 $91 $1,037 so $0 $0 $947 $91 $1,037
IS $961 $92 $1,053 $0 $0 $0 $961 $92 $1,053
16 $975 $93 $1,069 so $0 $0 $975 $93 $1,069
17 $990 $95 SI,08S $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 Si,I01 so $0 $0 $1,005 $96 $1,101
19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 $0 $0 $1,035 $99 $1,134
21 $1,051 $101 SUS! $0 $0 $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 $104 $1 ,186 $0 $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 so $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 $0 $0 $1,149 $110 $1,259
28 $1,166 $112 Sl,278 $0 $0 $0 $1,166 $112 $1,278
29 S1,184 Sl13 $1,297 so $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 so $0 $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
VIntage Public Improvement District
Tax Reference ID No. R310644
Improvement Area I
Lot No. 81
Ph115e I
Assessmenl
Part A Part B Total
Annual installment Sl3,40 1.00 $0.00 $13,401.00
Part A PartB Total
AMual Annual Aooual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Co siS Total and Interest Co sill Total and Interest Costs Total
$780 $75 S855 so so so $780 $75 $855
2 $792 $76 $868 $0 $0 $0 $792 $76 $868
3 $804 $77 S881 $0 so so $804 $77 $881
4 S816 $78 $894 so so so S816 S78 S894
s $828 $79 $907 so $0 so S828 S79 $907
6 $840 sso S921 so $0 $0 $840 $80 $921
7 S853 S82 S935 so $0 $0 $853 $82 $935
8 $866 $8) S949 so $0 $0 $866 $83 $949
9 $879 $84 $96) $0 so so $879 $84 $96)
10 $892 $85 $971 so so $0 $892 $85 S977
II $905 $87 $992 $0 so so S905 S87 $992
12 S919 $88 S1,007 so so so $919 $88 $1,007
13 S933 $89 SI,022 so $0 $0 S93J $89 $1,!)22
14 $947 S91 $1 ,037 so $0 $0 $947 S91 $1,037
IS $961 $92 SI,OS3 so so $0 $961 $92 $1,053
16 $975 $93 S1,069 $0 so so $975 $93 $1,06')
17 $990 $95 S1,085 $0 $0 so S990 $95 $1,085
18 $1,005 $96 Sl,IOI $0 $0 $0 SI,OOS $96 $1,101
19 S\,020 $98 $1,118 so $0 $0 $1,020 $98 Sl,IIB
20 $1,035 S99 $\,134 so $0 so $1,035 $99 $1,134
21 Sl,o51 SIOI Sl,l 51 $0 so so SI,OSI S\01 $1,151
22 $1,067 SI02 SU69 $0 so so SI,067 SI02 $1,169
23 $1,083 S104 Sl,l86 $0 so $0 SI,083 SI04 $1,186
24 $1,099 $105 $1,204 so so so $1,099 $105 $1,204
25 $1,115 $\07 $1,222 so $0 $0 $1,115 $107 $1,.222
26 S\,132 $108 $1,240 $0 $0 so $1,132 $108 $1,240
27 $1,149 $110 SI,2S9 $0 so $0 SJ,I49 SilO $1,259
28 $1,166 $112 $1,278 $0 so $0 Sl,l66 $112 $1,278
29 Sl,l84 $113 $1,297 $0 $0 $0 $1,184 Sll3 $1,297
30 $1,201 $115 $1,317 so $0 $0 S1,201 $115 $\,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Distric:t
Tax Reference 10 No. R310645
Improvement Area I
Lot No. 82
Phase
Assessment
Part A Part B Total
Annual Installment: $13,401.00 $0.00 Sl3,40l.OO
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
S780 S75 S855 so $0 $0 S780 $75 S855
2 $792 $76 S868 $0 $0 $0 $792 $76 $868
3 $804 S77 $881 so $0 so $804 S77 $881
4 S816 $78 S894 so $0 so S816 S78 S894
s S828 S79 $907 $0 $0 so S828 S79 $907
6 $840 S80 S921 $0 $0 so S840 S80 $921
7 S853 S82 S935 so so $0 S853 S82 $935
8 $866 S83 $949 so $0 so S866 $83 $949
9 S879 S84 $963 so so $0 S879 $84 $963
10 S892 $85 $977 so so $0 $892 $85 $977
II $905 S87 $992 so so so $905 $87 $992
12 S919 S88 SI,007 so $0 so S919 S88 $1,007
13 $933 $89 S1,022 $0 so so $933 $89 $1,022
14 S947 $91 SI,037 so so so S947 S91 $1,037
IS S961 $92 S1,053 so $0 so S961 $9Z $1,053
16 $975 $93 S1,069 so $0 so S97S $93 Sl,069
17 S990 $95 $1,085 $0 so $0 $990 $95 SI,085
18 SI,OOS $96 $1,101 $0 $0 so SI,OOS S96 SI,IOI
19 $1,020 $98 $1,118 $0 so so $1,020 S98 Sl,ll8
20 SI,035 S99 S1,134 so so $0 SI,03S $99 $1,134
21 $1,051 S101 $1,15 I so $0 so S1,051 $101 $1,151
22 SI,067 S102 $1 ,169 $0 so so S1,067 $102 $1,169
23 SI,083 S104 $1,186 $0 so $0 $1,083 Sl04 $1,186
24 $1,099 $105 $1,204 $0 so so $1,099 SI05 $1,204
25 $1,115 Sl07 S1,222 so so so $1,115 $107 $1,222
26 Sl,l32 S108 $1,240 so $0 so S1,132 SI08 $1,240
27 $1,149 SilO $1,259 so so so Sl,l49 SilO Sl,259
28 $1,166 Sll2 $1,278 so so so Sl,l66 Sl12 Sl,278
29 S1,184 Sl13 $1,297 so $0 $0 Sl,l84 $113 $1,297
30 SI,201 $115 $1,317 $0 so $0 S1,20] SliS $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Impro-vement District
Tall: Reference ID No. RJ/0646
Improvement Area I
Lot No. 83
Phose
As.sess1uent
Part A PartB Total
Annual Installment: SI3,40l.OO $0.00 $13,401.00
Part A Part B Total
Annual Annual AMual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $780 $75 S855 $0 $0 so S780 $75 $855
2 $792 $76 $868 $0 $0 so S792 $76 $868
3 $804 $77 S881 $0 $0 so S804 $77 $881
4 $816 $78 S894 $0 so so S816 $78 $894
5 $828 $79 $907 $0 $0 so S828 $79 $907
6 $840 $SO S921 $0 $0 so S&40 S80 $921
7 $853 $82 $935 $0 $0 so S853 $82 $935
8 $866 $83 S949 $0 $0 so S&66 $83 $949
9 S879 $84 S963 $0 $0 so $879 $84 $963
10 S892 $85 $977 $0 $0 so S892 $85 $977
II $90S $87 $992 $0 $0 so $905 $87 $992
12 S919 $88 $1 ,007 $0 so so $919 $88 $1,007
13 S933 $89 $1,022 $0 $0 so $933 $89 S/,022
14 S947 $91 $1,037 $0 $0 so $947 $91 $1,037
IS S961 $92 $1,053 $0 $0 so $961 $92 S1,053
16 S975 $93 $1,069 $0 $0 $0 $975 S93 $1,069
17 S990 $95 $1,085 $0 $0 so $990 S9S $1,085
18 SI,OOS $96 $1,101 $0 $0 so SI,OOS S96 $1,101
19 $1,020 $98 $1 ,118 $0 $0 so S1,020 S98 $1,118
20 $1,035 $99 $1,134 $0 $0 so S1,035 S99 $1,134
21 SI,051 SI01 $1,151 $0 $0 so $1,051 S10J $1,151
22 S1,067 SI02 $1 ,169 $0 $0 so $1,067 $102 $1,169
23 S1,083 $104 $1,186 $0 so so $1,083 SI04 Sl,186
24 S1,099 $105 $1,204 $0 so $0 $1,099 SIOS S1,204
25 Sl,IIS $107 $1,221 $0 so $0 $1,1\S $107 S/,222
26 Sl,/32 $108 Sl,240 so so $0 $1,132 S\08 Sl.240
27 Sl,/49 $110 $1,259 so so $0 $1,149 SilO S/,259
28 S1,166 $112 $1,278 $0 so $0 $1,166 $112 $1,278
29 Sl,l84 $113 $1,297 $0 so $0 $1,184 Sll3 Sl,297
30 S/,201 $115 $1,317 $0 so $0 $1,201 Sll5 S1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No_ R310647
Improvement Area
Lot No. 84
Phase I
Assess111ent
Part A PartB Total
Annual installment: $18,488.00 $0.00 $\8,488.00
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and I ntcrest Costs Total and Interest Costs Total
I $1,076 $103 Sl,\79 $0 $0 $0 SI,076 $103 Sl,l79
2 $1,092 S\05 $1,197 $0 so $0 S1,092 $105 Sl,197
3 $1,109 S\06 Sl,215 $0 $0 $0 S1,109 $106 $1,215
4 $1,125 $108 $1,233 $0 so $0 S1,125 $108 $1,233
5 $1,142 $109 S1,252 $0 $0 $0 $1,142 $109 S1,252
6 $1,159 Sill S1,270 $0 $0 $0 $1,159 $111 $1,210
7 S1,177 $113 S1,290 $0 $0 $0 $1,177 $113 $1,290
8 Sl,l95 $114 Sl,309 $0 so $0 $1,195 $114 $1,.309
9 S1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329
10 $1,231 $118 Sl.348 $0 so $0 $1,231 $118 $1,348
II $1,249 $120 S1,369 $0 so $0 $1,249 $120 $1,369
12 $1,268 S121 Sl,389 $0 so $0 Sl,268 $121 $1,389
13 $!,281 $123 $1,410 $0 $0 $0 $1,287 Sl23 $1,410
14 $1.306 $125 S\,431 $0 $0 $0 $1,306 $125 $1,431
15 $1,326 $127 $1,453 so so $0 $1,326 $127 $1,45"3
16 $1,346 Sl29 $1,474 $0 so so $1,346 $129 $1,474
17 $1,366 $131 $1,497 $0 $0 $0 Sl,366 $131 Sl,497
18 $1,386 S133 $1,519 so $0 so $1,386 S133 $1,519
19 $1,407 Sl35 $1,542 so $0 $0 $1,407 $135 $1,542
20 $1.428 S137 $1,565 so $0 $0 $1,428 $137 $1,565
21 $1,450 S139 $1,588 $0 $0 $0 $1,450 $139 $1,588
22 $1,471 S141 $\,611 so $0 $0 $1,471 $141 $1,612
23 $1,493 $143 $1,636 so $0 $0 Sl,493 $\43 Sl,636
24 $1,516 S145 $1,661 so $0 $0 $1,516 $145 $1,661
25 $1,539 Sl47 $1,686 $0 $0 $0 $1,539 $147 $1,686
26 $1,562 Sl50 $1,711 $0 $0 $0 Sl,562 Sl50 $1,711
21 S\,585 S152 $1,737 $0 so so $1,585 $152 $1,737
28 $1,609 SIS4 $1,763 so so $0 $1,609 $154 $1,763
29 $1,633 Sl56 $1,789 $0 $0 $0 $1,633 $156 $1,789
30 Sl,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310648
Improvement Area I
Lot No. 85
Phase I
Assessment
Part A Part B Total
Annual Installment: $18,488.00 $0.00 $18,488.00
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and I nleresl Costs Total and Interest Costs Total and Interest Costs Total
$1,076 S103 $1,179 so so so SI,076 $103 $1,179
2 $1,092 SIOS Si,l97 so so $0 $1,092 SI05 $1,197
3 $1,109 $106 $1,215 $0 . $0 so $1,109 SI06 $1,215
4 $1,125 $108 $1,233 $0 so so $1,125 SI08 $1,233
5 Sl,142 SI09 $1,252 so so $0 Sl,142 SI09 $1,252
6 $1,159 Stll $1,270 so $0 $0 $1,159 Sill S1,270
7 S1,177 $113 $1,290 $0 $0 $0 Sl,l77 $113 $1,290
8 Sl,l95 Sl14 $1,309 $0 so so $1,195 Sl14 $1,309
9 $1,212 $116 Sl,329 so so so S\,212 $116 $1,329
10 Sl.231 $118 $1,348 $0 $0 so $1,231 S118 $1,348
II Sl,249 Sl20 $1,369 $0 $0 $0 Sl,249 $120 SI.J69
12 Sl,268 $121 $1,389 so so $0 S1,268 $121 $1,389
13 S1,287 $123 $1,410 $0 $0 $0 Sl,287 $123 $1,410
14 SJ,306 S125 $1.431 $0 so so $1,306 $12S $1,431
IS $1,326 Sl27 $\,453 $0 $0 so $1,326 $127 $1,453
16 $\,346 Sl29 $1,474 so $0 $0 $1,346 $\29 $1,474
17 $1,366 Sl31 Sl,497 so $0 $0 $1,366 $131 $1,497
18 $1,386 S133 $1,519 $0 so so S1,386 SJ33 $1,519
19 $1,407 $135 Sl,542 so so $0 $1,407 $135 SI,S42
20 Sl,428 $137 $1,565 $0 $0 $0 $1,428 S137 $1,565
21 $1,450 $139 Sl,588 so so $0 $1,450 Sl39 SI,S88
22 $1,471 Sl41 $1,612 $0 so so $1,471 Sl41 $1,612
23 S1,493 $143 S1,636 $0 $0 $0 $1,493 $143 $1,636
24 $1.516 S145 Sl,661 $0 $0 so Sl,516 Sl45 $1,661
25 $1,539 $147 $1,686 so so $0 $1,539 $147 S1,686
26 $1,562 Sl50 S1,711 $0 $0 $0 $1,562 S150 $1,711
27 $1,585 S152 $1,737 $0 $0 $0 $1,585 Sl52 $1,737
28 Sl,609 Sl54 Sl,763 so $0 $0 $1,609 $154 S1,763
29 Sl,633 $156 S1,789 $0 so $0 $1,633 $156 $1,789
30 S1,657 Sl59 $1,816 $0 $0 $0 $1,657 S159 $1,816
Exhibit D
ASSESSMENT ROLL
VintRge Public Improvement District
Tax Reference ID No. R310649
Improvement Area
Lot No. 86
Phase t
Asse~ment
Pa11A Pllrt 8 Total
Annua11nstallment: S13.40l.OO so.oo S13,40t.OO
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and lnter~t Costs Total and Interest Costs Total and Interest Costs Total
I S780 S75 $855 $0 $0 $0 $780 $75 S855
2 S792 S76 $868 $0 $0 $0 $792 $76 $868
3 $804 S77 $881 $0 so $0 $804 $77 $881
4 S816 $78 $894 $0 $0 $0 $816 $78 $894
5 $828 $79 $907 $0 $0 $0 $828 $79 S907
6 $840 $80 $921 $0 so $0 $840 $80 S921
7 $853 $82 S93S so $0 $0 $853 $82 S935
8 $866 $83 $949 $0 $0 so $866 $83 S949
9 $879 $84 S963 so $0 $0 $879 $84 S963
10 S892 $85 S977 so so $0 $892 S85 S977
II S905 S87 S992 so so $0 $905 S87 $992
12 S919 S88 $1,007 so so $0 $919 $88 $1,007
13 $933 S89 $1,022 so so $0 $933 $89 $1,022
14 S947 S91 $1 ,037 so so so $947 $91 $1,037
IS $961 $92 $1,053 so so so $961 $92 $1,053
16 S975 S93 $1.069 so so so $975 $93 $1,069
17 S990 S95 $1,085 so so so $990 $95 $1,085
18 $1.005 S96 $1,101 so so $0 SI,OOS $96 $1,101
19 $1,020 S98 $1,118 $0 $0 $0 Sl,020 $98 St,t 18
20 $1.035 $99 $1,134 so $0 so $1,035 $99 S1.134
21 $1,051 $101 S1,151 so so so $1,051 SIOI Sl,ISI
22 $1,067 $102 $1,169 so so so $1,067 $102 S1,169
23 $1,083 S\04 S1,186 so so $0 $1,083 $104 Sl,186
24 $1,099 $105 $1,204 so $0 $0 $1,099 $105 S1,204
25 $1,115 $107 $1,222 so so so $1.115 $107 Sl,l22
26 $1,132 $108 $1,240 so $0 $0 $1,132 $108 S1,240
27 $1,149 $110 $1,259 $0 so $0 $1,149 $110 $1,259
28 $1,166 $112 $1,278 so so $0 $1,166 $ll2 $1,278
29 $1,184 $113 Sl,297 so so $0 $1,184 $113 S1,297
30 $1,201 $115 $1,311 so so $0 $1,201 Sll5 Sl,317
Exhibit D
ASSESSMENT ROLL
Vintage Publi( Improvement Distr](t
Tax Reference ID No. R310650
improvement Area
Lot No. 87
Phase I
Assessment
Part A Part 8 Total
Annual Installment: $18,488.00 $0.00 $18,488.00
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Coll~tion Principal Collection
Year Year and Interest Cost:i Total and Interest Costs Total and Interest Costs Total
I $1,076 $103 $1,179 $0 so $0 $1,076 $103 $1,179
2 $1,092 $105 $1,197 $0 $0 $0 $\,092 $105 $1,197
3 $1,109 $106 $\,215 $0 $0 $0 $1,109 $106 $1,215
4 Sl,125 $108 Sl,233 $0 $0 so $1,125 $108 $1,233
5 Sl,142 $109 S1,2S2 $0 $0 $0 $1,142 $109 $1,252
6 $1,159 $111 $1,270 $0 $0 $0 $1,159 Sill $1,270
7 $1,177 Sll3 $1,290 $0 $0 $0 $1.177 $113 $1,290
8 $1,195 $114 $1,309 $0 $0 $0 $1,195 $114 $1,309
9 $1,212 $116 $1,329 so so $0 $1,212 $116 $1,329
10 $1,231 $118 $1,348 $0 $0 $0 $1,231 $118 $1,348
II $1,249 $120 $1,369 $0 $0 $0 $1,249 $120 $1,369
12 $1,268 $121 $1389 $0 $0 so $1,268 $121 $1,389
13 S1,287 $123 $1,410 $0 $0 $0 $1,287 $123 $1,410
14 Sl,306 $\25 Sl,431 $0 $0 $0 $1,306 $125 $1,431
15 $1,326 $127 $1,453 $0 $0 $0 $1,326 $127 $1,453
16 $1,346 $129 $1,474 $0 $0 $0 $\,346 $129 $1,474
17 S1,366 Sl31 $1,497 $0 so $0 $1,366 $131 $1,497
18 $1,386 $133 $1.519 $0 so $0 $\,386 $133 $1.519
19 $1,407 $135 $1,542 $0 $0 $0 $1,407 $135 $1,542
20 $1,428 $137 $1,565 so so $0 $1,428 $137 $1,565
21 $1,450 $139 $1,588 $0 $0 so $1,450 $139 $1,588
22 $1,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612
23 $1,493 $143 Sl,636 $0 $0 $0 $1,493 $143 $1,636
24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1,661
25 $1,539 $147 Sl,686 so $0 $0 $1,539 S147 $\,686
26 s \,562 $150 $1,711 $0 $0 $0 $1,562 $150 $1,711
27 S1,585 $152 $1,737 $0 $0 $0 $l,S85 $152 $1,737
28 $\,609 $154 $1,763 $0 $0 $0 $1,609 $154 $1,763
29 $1,633 $156 $1,789 $0 so $0 $1,633 $156 $1,789
30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816
ExhibitD
ASSESSMENT ROLL
VinfQge Publif Improvement District
Tax Reference ID No. R3106S I
Improvement Area
Lot No. 88
Phase
Assessment
Part A Part 8 Total
Annual Installment: $0.00 $0.00 so.oo
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Cost.s Total and Interest Costs Total
so so $0 so so so $0 $0 so
2 so so $0 so so $0 $0 $0 $0
3 so so $0 so $0 $0 $0 so $0
4 $0 so $0 $0 $0 $0 $0 $0 $0
5 $0 $0 so so $0 $0 so so $0
6 $0 $0 $0 $0 $0 $0 so so so
7 $0 $0 so $0 $0 so so $0 so
8 $0 $0 so $0 $0 so so $0 so
9 $0 $0 $0 $0 $0 so $0 $0 so
10 $0 $0 $0 $0 $0 $0 $0 $0 $0
II $0 so so so so $0 $0 $0 $0
12 so so $0 $0 so $0 $0 so $0
13 so so $0 so so $0 so so $0
14 $0 $0 so $0 $0 $0 so so so
IS so $0 so so so $0 so so so
16 so $0 so so $0 $0 so $0 so
17 $0 $0 so $0 $0 so so $0 $0
18 $0 $0 so $0 $0 $0 $0 $0 $0
19 $0 $0 $0 $0 so so $0 $0 $0
20 $0 $0 $0 $0 so $0 so $0 so
21 $0 $0 $0 so so $0 so so so
22 so so $0 $0 so $0 so so so
23 so so so so so $0 so so so
24 so so so so $0 so $0 $0 $0
25 $0 so so $0 $0 so $0 $0 $0
26 $0 $0 $0 $0 so so $0 $0 so
27 $0 $0 $0 $0 so $0 so so so
28 $0 $0 $0 so so $0 so so so
29 $0 $0 $0 so so $0 $0 so so
30 $0 $0 $0 so so $0 $0 so so
Exhibit D
ASSESSMENT ROLL
VinfRge Public Improvement District
Tall Rererence ID No. R3106S2
Improvement Area
Lot No. 89
Phase
Assessment
Part A Part B Total
Annual Installment: $18,488.00 $0.00 $18,488.00
Part A PartB Total
Annual Annual AMuai
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and lntm:st CO!! IS Total
I S\,076 Sl03 Sl,l79 so $0 $0 $1,076 S103 $1,179
2 SJ,092 $105 S1,197 so $0 $0 $1,092 S105 $1,197
3 Sl,109 S106 Sl,215 so $0 $0 $1,109 S106 $1,215
4 Sl,125 $108 $1,233 so $0 $0 $1,125 S108 S1,233
s Sl,142 S109 $1,252 so so $0 $1,142 S109 S1,252
6 Sl,159 $111 $1,270 $0 $0 so $1,159 $111 S1,270
7 SJ,I77 S113 $1,290 $0 so $0 $1,177 Sll3 S1,290
8 $1,195 Sl14 $1,309 $0 so so $1,195 $114 $1,309
9 Sl,212 Sll6 $1,329 $0 so so $1,212 $116 Sl,329
10 Sl,231 $118 $1,348 $0 so so Sl,231 $1111 $1,348
II S1,249 Sl20 $1,369 $0 so so $1,249 $120 $1,369
12 S1,268 $121 S1,389 $0 $0 so $1,268 $121 $1,389
13 $1,287 $123 $1,410 $0 $0 so $1,287 $123 $1,410
14 $1,306 $125 S1.431 so $0 so S1,306 S125 $\,431
IS $1,326 $127 Sl,453 $0 $0 $0 $1,326 $127 $1,453
16 SJ,346 $129 S1,474 so $0 $0 $1,346 S129 $1,474
17 S1,366 S131 S1,497 so $0 $0 S1,366 Sl31 $1,497
18 S1,386 Sl33 Sl,519 so so so $1,386 $133 $1,519
19 Sl,407 SI3S Sl,542 so so so $1,407 $135 $1,542
20 $1,428 Sl37 Sl,565 so so so $1,428 $137 $1,565
21 Sl,450 Sl39 $1,588 so so so $1,450 $139 SI,S88
22 Sl,471 Sl41 $1,612 so so so $1,471 $141 Sl,612
23 $1,493 Sl43 $1,636 $0 so so $1,493 $143 $1,636
24 S1,516 $145 $1,661 $0 $0 so $1,516 S145 $\,661
25 $1,539 $147 Sl,686 $0 $0 $0 S1,539 S147 $1,686
26 $\,562 $150 S1,711 $0 $0 $0 S1,562 Sl50 $1,711
27 $1,585 $152 S1,737 so $0 $0 $1,585 S152 $1,737
28 $1,609 Sl54 S1,763 so $0 $0 $1 ,609 SIS4 $1,763
29 $1,633 $156 S1,789 so $0 $0 S1.633 $156 $1,789
30 $1,657 $159 Sl,816 so $0 $0 Sl,657 S159 $1,816
ExhibiiD
ASSESSMENT ROLL
Vintage Public Improvement District
Ta" Reference 10 No. R310653
Improvement Area 1
Lot No. 90
Phase
Assessment
Part A PartB Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part 8 Total
Annual Annual AMual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and 1 nterest Costs Total and Interest Costs Total and Interest Costs Total
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 S484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 so so $491 $47 $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 $506 $48 $555 so so so $506 $48 $555
7 $514 $49 $563 so so so $514 $49 $563
8 $522 $50 $572 so so so $522 sso $572
9 $529 $51 $580 so $0 $0 $529 sst $580
10 S537 $51 $589 $0 $0 $0 $537 $51 S589
II $545 $52 $598 so $0 $0 $545 SS2 $598
12 S554 $53 $607 so $0 $0 $554 $53 $607
13 $562 $54 $616 so so $0 $562 $54 $616
14 $570 sss $625 so so $0 $570 $55 $625
IS $579 $55 $634 so so so $S79 $55 $634
16 S588 $56 $644 so so so $588 $56 $644
17 $596 $57 $654 so $0 so $596 $57 $654
18 $605 $58 S663 $0 $0 so $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 so $633 $61 $694
22 $643 $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 so so so $652 $62 $715
24 S662 $63 $725 $0 so so $662 $63 $725
25 $672 $64 $736 so $0 so $672 $64 $736
26 $682 $65 $747 $0 $0 so $682 $65 $747
27 $692 $66 $758 $0 $0 so $692 $66 $7511
28 $703 $67 $770 so $0 $0 $703 $67 $770
29 $713 $68 $781 so so $0 $713 $68 $781
30 $724 $69 $793 so so $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public lm provemcnt District
Tax Reference ID No. R310654
Improvement Area I
Lot No. 91
Phose 1
A~sessment
Part A Part B Total
Annual Instn11ment: S13,401.00 so.oo $13,401.00
Part A Pw1B Tot.o.l
Annual Annual Annual
Calendar Principal CollecJion Principal Collection Principal Collection
Year Year and Interest Cost.'! Total and Interest Costs Total and Interest Costs Total
$780 $75 $855 $0 $0 $0 $780 $75 $855
2 $792 $76 $868 so $0 $0 S792 $76 $868
3 $804 S77 $881 so $0 $0 S804 $77 $881
4 $816 $78 $894 $0 $0 $0 S816 $78 $894
5 $828 $79 $907 so $0 so $828 $79 $907
6 $840 $80 $921 $0 $0 so $840 $80 $921
7 $853 $82 $935 so $0 so $853 $82 $935
8 $866 $83 $949 $0 $0 $0 $866 S83 $949
9 $879 $84 $963 $0 $0 so $879 $84 S963
10 $892 $85 $977 $0 $0 $0 $892 $85 $977
II $905 $87 $992 $0 $0 $0 $905 $87 S992
12 $919 $88 S1,007 $0 $0 $0 $919 $88 $1,007
13 $933 $89 $1.022 $0 $0 $0 $933 $89 $1,022
14 $947 $91 $1,037 $0 $0 $0 S947 $91 Sl,037
15 $961 $92 $1.053 $0 $0 $0 $961 $92 $1,053
16 $975 $93 $1,069 $0 $0 $0 $975 $93 $1,069
17 $990 $95 $1.085 $0 $0 $0 S990 $95 $1,085
18 $1,005 S96 $1,101 $0 $0 so S1,005 $96 $1,101
19 $1,020 S98 $1,118 $0 so so Sl,020 $98 $1,118
20 $1,035 S99 $1,134 $0 $0 so SI,035 S99 $1,134
21 $1,051 $101 $1,151 so $0 so S1,051 $101 $1,151
22 $1,067 SI02 $1,169 so $0 $0 $1,067 $102 Sl,l69
23 $1,083 S104 Sl,l86 $0 $0 $0 $1,083 $104 S1,186
24 $1,099 S105 S1,204 $0 $0 $0 $1,099 $105 $1,204
25 S1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 $0 Sl,l32 $108 $1,240
27 $1,149 $110 $1,259 $0 so so Sl,149 $110 $1,259
28 $1,166 $112 $1,278 so so $0 $1,166 S112 S1,278
29 $1,184 $113 $1,297 so so so Sl,184 SIIJ $1,297
30 $JJ.ot $115 $1,317 so $0 so S1,201 $liS Sl,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310655
Improvement Area I
Lot No. 92
Phase
Assessment
Part A PanB Total
Annual lostallmcot: $13,401.00 $0.00 $13,401.00
Pan A PanB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Cosl!l Total and Interest Cosl3 Total
$780 S75 S855 $0 ' $0 $0 $780 $75 $855
2 $792 S76 $868 $0 $0 $0 $792 $76 $868
3 $804 S17 $881 $0 $0 $0 S804 S77 S881
4 S816 $78 $894 $0 $0 $0 $816 $78 $894
5 $828 $19 $907 $0 $0 so $828 $79 $907
6 $840 sso $921 $0 $0 $0 $840 $80 $921
7 $853 $82 S935 so $0 $0 $853 $82 S935
8 S866 $83 $949 so $0 $0 $866 $83 S949
9 S879 $84 $963 so $0 $0 $879 $84 S963
10 $892 $85 $911 $0 $0 $0 $892 $85 $977
II $905 $87 $992 so $0 $0 $905 $87 $992
12 $919 $88 SI,007 $0 $0 $0 S9\9 S88 $1,007
13 $933 S89 $1.022 $0 so $0 S933 $89 $1,022
14 S947 S91 $1,037 $0 so $0 S947 S91 $1,037
15 S961 S92 $1.053 $0 $0 $0 $961 $92 $1,053
16 S975 $93 $1,069 $0 $0 $0 $975 $93 Sl,069
17 $990 $95 $1,085 so $0 $0 $990 $95 Sl,085
18 $1,005 $96 S1,101 so $0 $0 $1,005 $96 $1,101
19 $1,020 $98 Sl,l18 so $0 $0 Sl.020 $98 $1,118
20 S1,035 $99 $1,134 so $0 $0 SI.03S $99 S1,134
21 S1,051 SI01 Sl.l51 so $0 $0 $1,051 $101 S1,151
22 SI,067 SI02 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 so $0 $1,0&3 $104 S\,186
24 SI,099 $105 $1,204 $0 so $0 $1,099 $105 S1,204
25 $1,115 $107 $1,222 $0 so $0 $1,115 Sl07 $1,222
26 $1,132 $108 $1,240 $0 so so $1,132 SI08 S1,240
27 $1,149 $\10 Sl ,259 $0 $0 $0 $1,149 SilO $1,259
28 $1,166 $112 S1,278 $0 so so $1,166 $112 $1,278
29 $1,184 Sl13 S1,297 so $0 so $1,184 $113 $1,297
30 $1,20\ $115 $1,317 $0 $0 $0 $1,201 $1l5 S1,317
ExhibitD
ASSESSMENT ROLL
Vintage Public lmpronment District
Tax Reference ID No. Rl\0656
Improvement Area I
Lot No. 93
Pha~c
A~essment
Part A Part B Total
Annual Installment $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 $580
10 $537 $51 $589 so $0 $0 $537 SSI $589
II $545 $52 $598 $0 $0 $0 $545 $52 SS98
12 $554 $53 $607 so $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 so $0 $0 $570 $55 $625
IS $579 $55 $634 so $0 $0 $579 $55 $634
16 $588 $56 $644 so $0 $0 $588 $56 $644
17 $596 $57 $654 so $0 $0 $596 $57 $654
18 $605 $58 $663 so $0 $0 $605 $58 $663
19 $614 $59 $673 so $0 $0 $614 $59 $673
20 $624 $60 $683 so $0 $0 $624 $60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 $643 $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 $0 so $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 so so $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 so so $0 $692 $66 $758
28 $703 $67 $770 so $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
ExhibitD
ASSESSMENT ROLL
Vintagf Public lmprovfment District
Tax Reference ID No. R310657
Improvement 1\n:a I
Lot No. 94
Phase
Assessment
Part A. Part B Tot.al
Annual Installment: $13,401.00 $0.00 $13,401.00
Part A. PanB Total
Annual Annual Annual
Calendar rrincipal Coll~tion Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Co sis Tolil.l and I nten:st Cosls Total
$780 $75 $855 $0 $0 $0 S780 $75 S855
2 $792 $76 $868 $0 $0 $0 $792 $76 S868
3 $804 $17 $881 $0 $0 $0 $804 $77 S881
~ $816 $78 $89~ $0 $0 $0 $816 $78 S89~ s $828 $79 $907 $0 $0 $0 $828 $79 S907
6 $8~0 $80 $921 $0 $0 $0 $840 $80 $921
7 $853 $82 $935 $0 $0 $0 $853 $82 $935
8 $866 $83 $949 $0 $0 $0 $866 $83 $949
9 $879 $8~ $963 $0 $0 $0 $879 ss~ $963
10 $892 $85 $977 $0 $0 $0 $892 $85 $977
II $905 $87 $992 $0 $0 $0 $905 $87 $992
12 $919 $88 $1,007 so so so $919 $88 $1,007
13 $933 $89 $1.022 $0 ·so $0 $933 $89 $1,022
14 S947 $91 $1,037 so . $0 so $947 $91 $1,037
IS $961 $92 $1,053 $0 $0 $0 $961 $92 $l,OS3
16 $975 $93 $1,069 $0 $0 $0 S975 $93 $1,069
17 $990 $95 $1.085 so $0 $0 S990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 $0 S\,005 $96 $1,101
19 $1,020 $98 S1.118 $0 $0 $0 S1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 $0 $0 $1,035 $99 S1,134
21 $1,051 $101 S1,151 $0 $0 $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 $104 SU86 $0 $0 so $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 SI07 $1,222 so so $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 so $0 $0 $1,132 $108 $1,240
27 $1,149 SllO $1,259 $0 $0 $0 $1,149 $\10 $1,259
28 $1,166 $112 $1,278 $0 $0 $0 St. 166 $112 Sl,278
29 $1.184 $113 $1,297 $0 $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 $0 $1,201 $115 $1,317
E1hlbit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJI0658
Improvement Area 1
Lot No. 95
Phase
Assessment
Part A P8rl 8 Total
AnnuallnstPllmcnt: $13,401.00 $0.00 S13,401.00
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 Co sill Total
$780 $75 S8SS $0 $0 so $780 $75 $855
2 $792 $76 S868 $0 $0 $0 $792 $76 $868
3 $804 $71 $881 $0 $0 $0 $804 $77 $881
4 $816 S78 $894 $0 $0 so $816 $78 $894
s $828 $79 $907 $0 $0 so $828 $79 $907
6 $840 $80 $921 $0 $0 so $840 $80 $921
7 $853 S82 $935 $0 $0 so $853 $82 $935
It $866 $83 $949 $0 $0 $0 $866 $83 $949
9 $879 S84 $963 $0 $0 so $879 $84 $963
10 $892 $85 $977 $0 $0 so $892 $85 $977
II $905 $87 $992 $0 $0 so $905 $87 $992
12 $919 $88 $1,007 so $0 so $919 $88 S:t,007
13 $933 $89 $1,022 $0 $0 so $933 $89 $\,022
14 $947 S91 $1,037 $0 $0 so $947 S91 $1,037
IS $961 S92 Sl.053 $0 $0 so $961 $92 $1,053
\6 S975 S93 $1,069 $0 $0 so $975 $93 $1,069
17 $990 S95 $1 ,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 so $1,005 $96 $1,101
19 $1,020 $98 $1 ,118 $0 $0 so $1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 $0 so $1,035 $99 $1,134
21 $1,051 $101 $1,151 $0 $0 so $1,051 $101 $1,151
22 SI,067 $102 $1,169 $0 $0 so $1,067 $102 S1,169
23 $1,0X3 $104 $1 ,186 $0 $0 $0 $1,083 $104 $1,186
24 SI,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1.222 $0 $0 $0 $1,115 $107 S1,222
26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 S1,240
27 $1,149 $110 $1,259 $0 $0 $0 $1,149 $110 $1,259
28 Sl,\66 $112 $1,278 $0 $0 so $1,166 Sl12 $1,278
29 $1,184 $113 $1,297 $0 $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
VIntage Public Improvement District
Tax Reference ID No. R310659
Improvement Area 1
Lot No_ 96
Ph liSe I
A!1Sess111ent
P1111 A Part B Total
Annual Installment: Sl3,40l.OO so.oo Sl3,40l.OO
Part A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and IRterest Costs Total and Interest Costs Total and Interest Cos Is Total
S780 $75 $855 so so so S780 $75 $855
2 $792 $76 $868 so so so S792 S76 $868
3 S804 $77 $881 so so so S804 $77 $881
4 S816 S78 $894 so so so S816 S78 S894
5 S828 S79 $907 $0 so so S828 S79 S907
6 $840 $80 S921 so so so S840 $80 $921
7 $853 S82 S935 so so so S853 $82 $935
8 $866 S83 S949 $0 $0 so S866 $83 $949
9 $879 $84 S963 so $0 $0 $879 $84 S963
10 S892 S85 S977 so $0 $0 $892 $85 S977
II $905 S87 S992 so $0 $0 $90S $87 S992
12 $919 S88 $1,007 $0 $0 $0 $919 $88 Sl,007
13 $933 S89 $1,022 $0 $0 $0 $933 $89 S1,022
14 $947 S91 $1.037 $0 $0 $0 $947 $91 S1,037
IS $961 $92 $1,053 $0 $0 $0 S961 S92 SI,053
16 $975 $93 $1.069 $0 so so S975 $93 $1,069
17 $990 S95 $1,085 $0 so so S990 $95 $1,085
18 $1,005 S96 S1,101 $0 so so $1.005 $96 $1,101
19 Sl,020 $98 Sl,118 $0 so so Sl,020 $98 $1,118
20 $1,035 $99 Sl,l34 so so so SI,035 $99 $1,134
21 $1,051 SlOt SI,ISl $0 so so Sl,OSI S101 $1,151
22 $1.067 $102 S1,169 so so so SJ,067 $102 $1,169
23 $1,083 S104 Sl,l86 so so so SI,083 Sl04 S1,186
24 $\,099 SlOS S1,204 so so so SI,099 SIOS $1,204
25 $\,115 $107 Sl,222 so $0 so Sl,IIS $107 $1,222
26 S1,132 $108 $1,240 so $0 $0 $1,132 $108 $1,240
27 $1,149 SllO $1,259 so $0 so $1,149 SilO $1,259
28 S1,166 $112 $1,178 $0 $0 $0 Sl,166 $112 S\,278
29 $1,184 $113 $1,297 $0 so $0 $1,184 $113 $1,297
30 $1,201 SIIS $1,317 $0 $0 $0 $1,201 $115 S1,.317
E:<hibit D
ASSESSMENT ROLL
Vintage Pub!i( Improvement District
Tax Reference ID No. R310660
Improvement Area I
Lot No. 97
Phase I
Assessment
Part A Part 8 Total
Annual Installment: SI3,40\.00 so.oo S13,401.00
Part A Part 8 Tollll
Annual Annual Annual
Calendar Principal Collection Principal Colle<:tion Principal Collection
Year Year and Interest Cosls Total and Interest Costs Total and Interest Costs Total
$780 $75 $855 $0 so $0 S780 $15 $855
2 $792 $76 $868 $0 so $0 S792 $76 $868
3 $804 $77 $881 $0 $0 so S804 $77 $881
4 $816 $78 $894 $0 $0 so $816 S78 $894
5 $828 $79 $907 $0 $0 $0 $828 S79 $907
6 $840 S80 $921 $0 $0 $0 S840 $80 $921
7 S853 $82 S935 $0 $0 $0 $853 $82 $935
8 $866 $83 S949 so $0 $0 $866 $83 $949
9 $879 $84 S963 so $0 $0 $879 S84 S963
10 S892 $85 S977 so so $0 S892 $85 $977
11 S905 S87 $992 so so so S905 $87 $992
12 $919 S88 S1,007 so so $0 S919 $88 $1,007
13 S933 S89 S1,022 $0 so $0 S933 S89 $1,022
14 $947 $91 S1,037 $0 $0 so $947 $91 $\,037
15 $961 $92 S1,053 $0 $0 so $961 $92 S1,053
16 $975 $93 $1,069 $0 $0 $0 $975 S93 S1,069
17 $990 $95 $1,085 $0 $0 $0 S990 $95 S\,085
18 $1,005 $96 $\,101 so $0 $0 $1,005 $96 $1,101
19 $1,020 S98 $1,118 $0 so so S1,020 $98 $1,118
20 $1,035 S99 $1,134 $0 $0 so S1,03S $99 $1,134
21 $1,051 $101 Sl,l51 $0 $0 $0 $1,051 $101 $1,151
22 S1,067 $102 S1,169 $0 $0· $0 $1,067 $102 S\,169
23 $1,083 $104 $1,186 so so $0 $1.083 $104 $1,186
24 $1,099 $105 $1,204 so so $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 so so so S\,115 $107 $1,222
26 S1,132 $108 Sl,240 so $0 so $1,132 S\08 $1,240
27 $1,149 $110 $1,259 $0 $0 so $1,149 $\10 S1,259
28 $1,166 $112 $1,278 $0 $0 $0 $1,166 Sll2 $1,278
29 $1,184 $113 S1,297 $0 $0 $0 $1,184 $113 $1,297
30 Sl,201 SIIS Sl,317 $0 $0 $0 $1,201 $liS S\,317
ExhibltD
ASSESSMENT ROLL
Vintage Public lm provemcnt District
Tax Reference ID No. R310661
Improvement Area I
Lot No. 98
Phase
Assessment
Part A PanB Tolal
Annual Installment: Sl3,401.00 so.oo $13,401.00
Part A PwtB Tow!
Annual Annual Annual
Calendar Principal Collection Principal Collection PritJcipal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $780 $75 $855 $0 so $0 S780 $75 $855
2 $792 $76 S868 $0 so $0 S792 S76 $868
3 $804 $77 S881 $0 so $0 $804 $77 $881
4 S816 $78 S894 $0 $0 $0 S816 S78 $894
5 S828 $79 S907 $0 $0 so $828 S79 $907
6 S840 S80 S921 so so $0 S840 S80 S921
7 $853 S82 $935 $0 $0 so S85.3 $82 S935
8 $866 $83 S949 so $0 so $866 S83 $949
9 $879 S84 $963 $0 $0 so S879 S84 $963
10 $892 S85 S977 $0 so so S892 S85 $977
II S90S $87 $992 $0 so $0 $905 S87 $992
12 $919 $88 $1,007 so $0 so $919 S88 S1,007
13 $933 S89 $1,022 so $0 so $933 S89 S1,022
14 S947 S91 SI,037 so $0 so $947 $91 SI,037
15 S961 $92 $1,053 so so so S961 S92 SI,053
16 $975 $93 $1,069 $0 so $0 S975 S93 $1,069
17 $990 $95 SI,085 $0 so so S990 $95 SI,085
18 $1,005 $96 $1,101 so $0 so SI,OOS $96 SI,IOI
19 S1,020 $98 S1,118 so $0 so Sl,020 $98 SJ,118
20 $1,035 S99 $1,134 so $0 so $1,035 $99 $1,134
21 $1,051 SIOI $1,151 $0 so so $1,051 SIOI $1,151
22 S1,067 $102 S1,169 so so $0 $1,067 S102 $1,169
23 $1,083 $104 $1,186 $0 so $0 S1,083 S104 $\,186
24 $1,099 S105 S1.204 so so so S1,099 S105 S\,204
25 Sl,115 S107 $1,222 $0 $0 so S1,115 Sl07 S1,222
26 S1,132 $108 $1,240 $0 $0 so $1,132 SI08 Sl,240
27 $1,149 $110 $1,259 so $0 so $1.149 $110 Sl,259
28 $1,\66 $112 S\.278 so $0 so $1.166 $112 $1,278
29 Sl,184 $113 $1,297 $0 so $0 $1,184 $113 $1,297
30 S1,201 $115 Sl,317 $0 so so S1,20l SllS Sl,317
Exhibit D
ASSESSMENT ROLL
VIntAge Public Improvement Distrid
Tax Reference !D No. R310662
Improvement Area I
Lot No. 99
Phase
Assessment
Part A Part B Total
Annual Installment: $13,401.00 so.oo $13,401.00
PortA PaJt B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and I nte re.st Costs Total and Interest Costs Total
$780 S75 $855 $0 so $0 S780 $75 $855
2 S792 $76 $868 $0 so so S792 S76 $868
3 $804 $77 $881 $0 $0 $0 $804 S77 S881
4 $816 $18 $894 so $0 so $816 $78 S894
5 $828 $79 $901 $0 so $0 $828 $79 S907
6 S840 $80 S921 so $0 $0 S840 $80 $921
7 $853 .582 $935 $0 $0 $0 $853 $82 $935
8 S866 $83 $949 $0 so so $866 $83 $949
9 $879 $84 $963 $0 $0 $0 $879 $84 S963
10 $892 S85 S977 so $0 $0 $892 $85 $977
II $905 S87 $992 so $0 so S905 S87 $992
12 $919 $88 $1.007 so so $0 ~19 $88 $1,007
13 $933 S89 SI,022 $0 so so S933 S89 SJ,022
14 S947 S91 S1,037 so so so $947 .$91 S\,037
IS S961 sn SI,OS3 $0 so $0 $961 $92 $1,053
16 S975 S93 Sl,069 so $0 $0 S975 $93 S1,069
17 :!i990 $95 :!i1,085 so so $0 $990 $95 $1,085
18 S1,005 $96 $\,JOI so so so $1,005 S96 $1,101
19 Sl,020 S98 Sl,118 $0 so so S1,020 S98 Sl,l18
20 SI,035 S99 Sl,\34 so $0 so $1,035 ~9 Sl,l34
21 Sl,OSI SIOl $1,151 so so $0 S1,0SI SlOt S1,151
22 Sl,067 SI02 S1,169 so $0 so $1,067 $\02 $1,169
23 Sl,083 SI04 S1,186 so so so $1,083 S104 Sl,186
24 $1,099 SIOS S1,204 so $0 so $1,099 S105 $1,204
25 $1,115 SI07 Sl,222 so so $0 $1,11S $107 $1,222
26 Sl,l32 S\08 $1,240 so $0 so Sl.l32 $108 S1,.240
21 $1,149 SilO $1,259 so so so $\,149 $110 $1,259
28 S1,166 $112 $1,278 so so so $1,166 $112 S1,278
29 S1,184 $113 $1,297 so $0 $0 Sl,184 $113 S1,297
30 Sl,201 SIIS S\,317 so so so Sl,201 SIIS $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310663
Improvement Area I
Lot No. 100
Phase
Assessment
Part A Pru18 Totftl
Annual Installment: $13,401.00 $0.00 $13,401.00
Part A Part B Total
Annual Annual AMual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$780 $75 $855 $0 $0 $0 $780 $75 $855
2 $792 $76 $868 so $0 $0 S792 $76 $868
3 S804 $77 $881 $0 $0 $0 $804 S77 $881
4 $816 $78 $894 $0 $0 $0 $816 $78 S894
5 S828 $79 $907 $0 $0 $0 S828 $79 S907
6 S840 $80 S921 $0 $0 so S840 $80 S921
7 $853 S82 $935 so $0 $0 $853 $82 $935
8 $866 S83 $949 $0 $0 $0 $866 $83 $949
9 $879 $84 $963 so $0 $0 $879 S84 $963
10 $892 $&5 $971 so $0 $0 $&92 $85 $977
II $905 S87 S992 so $0 so $905 $87 $992
12 S919 $88 . $1.007 so $0 $0 S919 S88 $1,007
13 S933 $89 $1,022 $0 so $0 $933 $89 $1,022
14 S947 $91 $1,037 $0 $0 $0 S947 $91 $1,037
IS $961 $92 $1,053 $0 so $0 $961 $92 S1,053
16 $975 $93 $1,069 $0 $0 $0 $975 $93 $1,069
17 $990 $95 $1,085 so $0 $0 $990 $95 $1,085
18 $1,005 S96 $1.101 $0 $0 $0 $1 ,005 $96 $1,101
19 $1,020 $98 Sl,ll8 $0 $0 $0 SI,020 $98 $1,I18
20 SI,DJS S99 $1,134 $0 so so $1,035 $99 Sl,134
21 S1,051 $101 Sl,l51 so so $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 Sl,067 $102 $1.169
23 $1,083 $104 $1,186 $0 $0 $0 $1,083 S104 $1,186
24 $1,099 $105 $1,204 $0 $0 so $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 so so $1,115 SI07 $1,222
26 $1,132 $108 $1,240 so so $0 $1,132 $108 S1,240
27 $\,149 SliD $1,259 so so $0 $1,149 $110 $1,259
28 Sl,166 $112 $1,278 $0 $0 $0 Sl,l66 $112 S1,278
29 $1,184 $113 S1,297 $0 $0 $0 $1,184 $113 $1,297
30 $1,201 $liS $1,317 so so so $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Refermce ID No. R310664
Improvement Area I
Lot No. 101
Phase I
Assessment
Part A Part 8 Tow!
Annual Installment: $18,488.00 so.oo Sl8,488.00
Pari A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Cosl.!J Total and Interest Cosll! Total
S1,076 SIOJ Sl,179 so $0 so $1,076 SI03 $1,179
2 SI,092 S105 Sl,197 so $0 so $1,092 SI05 Sl,l97
3 Sl,109 S106 Sl,215 so $0 so $1,109 SI06 Sl,215
4 S1,12S S108 Sl,233 so $0 so $1,125 $108 $1,233
5 Sl,142 $109 Sl,252 so $0 so $1,142 $109 $1,252
6 $1,159 Sill Sl,270 so $0 so $1,159 Slll $1,270
7 $1,177 $113 S1,290 so $0 so $1,177 Sl13 $1,290
8 Sl,195 Sll4 $1,309 so so so SI,19S $114 $1,309
9 Sl,212 Sl16 $1,329 so so so S1,212 S116 $1,329
10 $1,231 $118 $\,348 so so $0 $1,231 $118 $1,348
II Sl,249 $120 $1,369 so $0 so S1,249 $120 $1,369
12 $1,268 S121 $1,389 so so so $1,268 Sl21 SI,J89
13 s 1.287 Sl23 $1,410 $0 so so $1,287 $123 S1,410
14 SU06 Sl25 $1.431 $0 so $0 S\,306 $125 S1,431
15 $1,326 Sl27 $1,453 $0 so $0 S1,326 $127 S1,453
16 SU46 Sl29 $1.474 $0 so $0 $1,346 $129 Sl,474
17 Sl,366 $131 $1,497 $0 so $0 S1,366 $131 S1,497
18 Sl.386 $133 $1,519 $0 so $0 $1,386 Sl33 Sl,519
19 $1,407 $135 S1,542 $0 $0 so $1,407 SIJS $1,542
20 $1,428 $137 $1,565 $0 so so $1,428 $137 $1,565
21 $1,450 $139 Sl,588 $0 $0 so $1,450 Sl39 $1,588
22 Sl.471 $141 s 1.612 $0 $0 so $1,471 S141 $1,612
23 $1,493 $143 $1,636 $0 $0 so $1,493 S143 $1,636
24 $1,516 $145 S1 ,661 $0 $0 so $1,516 S\45 $1,661
25 $1,539 $147 S1,686 so $0 so Sl,S39 Sl47 $1,686
26 $1,562 $150 S1,711 so $0 so $1,562 S\50 $1,711
27 $\,585 $152 S1,737 so $0 so $1,585 $152 $1,737
21! $1.609 $154 Sl,763 so $0 so S\,609 $\54 S\,763
29 $1,633 $156 S1,789 so $0 so Sl,633 S!56 $1,789
30 $1,657 $159 Sl,816 so $0 so Sl,657 S159 $1,816
Exhibit D
ASSESSMENT ROLL
Vint11ge Public Improvement Dlstrid
Tax Reference ID No. R310665
Improvement Area I
Lot No. 102
Phase I
Assessment
Pan A PartB Total
Annual Installment: Sl3,401.00 so.oo S13,401.00
Part A PartB Total
AIUII.181 Annual AMual
Calendar Principal Collection Principal Colle<:tion Principal Collection
Year Year and I nten:st Costs Total and Interest Costs Total and Interest Costs Total
S780 $75 $855 $0 $0 $0 $780 $75 S855
2 S792 $76 $868 $0 $0 $0 $792 $76 S868
3 S804 $77 $881 $0 $0 $0 $804 $77 S88\
4 S816 $78 $894 $0 $0 $0 $816 $78 $894
5 $828 S79 $907 $0 $0 $0 $828 $79 S907
6 $840 $80 $921 $0 $0 $0 $840 $80 $921
7 SBS3 S82 $935 so $0 $0 $853 $82 S935
8 S866 $83 $949 so $0 $0 $866 $83 $949
9 S879 S84 $963 $0 $0 $0 $879 $84 $963
10 $892 $85 $977 $0 $0 so $892 $85 $977
II $905 S87 $992 $0 $0 $0 $905 $87 $992
12 $919 S88 $1.007 $0 $0 $0 $919 $88 $1,007
13 $933 $89 S1,022 so $0 $0 $933 $89 $1,022
14 $947 S91 SI.037 $0 $0 $0 $947 $91 $1,037
15 $961 S92 $1,053 $0 $0 $0 $961 $92 $1,053
16 $975 S93 SI,069 $0 $0 so $975 $93 $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 S96 $1,101 $0 $0 $0 $\,005 $96 SI.IOI
19 $1,020 $98 $1,118 $0 so so $1,020 $98 Sl,ll8
20 $1,035 S99 $1,134 $0 so $0 $1,035 $99 $1,134
21 $1,051 $101 $1,151 so $0 so $1,051 $101 $1,151
22 SI.067 $102 S\,169 $0 so so $1,067 $102 $\,169
23 $1,083 SI04 $1,186 $0 so so SI,083 $104 $1,186
24 $1,099 $105 $1,204 $0 so so Sl,099 $lOS $1,204
25 $1,1 IS $107 $1,222 $0 so so $1,115 $107 $1,222
26 Sl.l32 SI08 $1,240 $0 so so S1,132 $108 $1,240
27 $1,149 SilO $\,259 $0 $0 $0 $1,149 SilO $1,259
28 Sl.\66 $112 $1,278 so $0 $0 $1,166 $112 $1,278
29 Sl,l84 $113 $1,297 $0 $0 $0 S1,184 Sill $1,297
30 Sl,201 Sl 15 $1,317 $0 so $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference 1D No. R310666
lmpmvement Area I
Lot No. 103
Phase I
A:'iSessment
PortA Part B Total
Annual installment: $13,401.00 so.oo Sl3,401.00
Part A Port B Total
Annlllll Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Totul and I nlerest Costs Total
I S780 $15 $1155 so so $0 $780 $75 $855
2 $792 S76 $868 $0 so so S792 S76 S868
3 $804 S77 $881 $0 so $0 S804 $77 $881
4 S816 S78 S894 $0 $0 $0 $816 $78 $894
5 S828 $79 S907 $0 $0 $0 $828 $79 $907
6 $840 $80 S921 $0 $0 $0 $840 $80 $921
7 $853 $82 $935 so $0 $0 $853 $82 S935
8 S866 $83 $949 $0 $0 so SB66 S83 S949
9 $879 S8~ $963 $0 so $0 S879 S84 S963
10 $892 sss S977 $0 $0 $0 $892 $85 $977
II S905 S87 $992 $0 $0 so $905 $87 $992
12 $919 $88 $1,007 $0 $0 $0 $919 $88 S\,007
13 S933 $89 SI,022 so so so $933 S89 S1,Q22
14 S9~7 $91 $1,037 $0 so $0 S947 $91 $1,037
IS $961 S92 $1,053 $0 $0 $0 $961 $92 $1,0S3
16 S975 $93 $1,069 so $0 $0 $975 $93 $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 so so so $1,005 $96 SI,IOI
19 S1,020 $98 Sl,118 $0 $0 $0 $1,020 $98 $1,118
20 $1,035 $99 $1.134 $0 $0 $0 $1,035 $99 $1,134
21 $1,051 S101 $1,151 so $0 $0 $1,051 $101 $1,151
22 $1,067 S102 $1,169 so $0 so $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 so $0 SI,083 $104 Sl,186
24 $1,099 $\05 s 1.204 $0 $0 $0 $1,099 Si05 $1,204
25 $1,\lS $\07 $1,222 $0 $0 $0 $1,115 $107 $1,2:22
26 $1,132 SlOB $1,240 so so so $1,132 $108 S1,240
27 $1,149 $110 $1,259 so so $0 $1,149 $110 SI,2S9
28 $1,166 $112 Sl,27B $0 so $0 $1,166 Sll2 $1,278
29 Sl, 184 $113 $1,:297 $0 $0 $0 Sl,l84 Sll3 $1,297
30 $1,201 $115 $1.317 $0 $0 $0 S1,201 S!IS $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Dlstriet
Tax Reference ID No. R310667
lmpro\lement Area
Lot No. 104
Phase I
Assessment
Pari A PQrt B Total
Annual installment: S13,401.00 so.oo $13,401.00
Part A Part B 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 $780 S75 S855 $0 so so S780 $75 $855
2 $792 S76 $868 $0 so so S792 S76 $868
3 S804 S77 $881 so so so $804 S77 S88J
4 $816 S78 $894 so so so $816 S78 $894
s S828 S79 $907 $0 so so $828 S79 S907
6 S840 S80 $921 so so so S840 S80 S921
7 S853 $82 $935 $0 so $0 $853 $82 $935
8 $866 S83 $949 so so $0 $866 $83 $949
9 $879 S84 $963 $0 so so $879 S84 $963
10 $892 S85 S977 so so $0 $892 $85 $977
II S905 S87 $992 $0 $0 $0 S905 S87 $992
12 S919 S88 $1,007 so $0 $0 S919 $88 S1,007
13 S933 S89 $1,022 so $0 so $933 $89 S1,022
14 S947 S91 $1,037 so $0 $0 $947 $91 S1,037
15 S961 S92 $1,053 so $0 so $961 $92 $1,053
16 S975 $93 $1.069 so $0 so S975 $93 $1,069
11 S990 S95 S1,085 so so so S990 $95 Sl,085
18 Sl,OOS $96 $1,101 so so so $1,005 $96 $1,101
19 S1,020 $98 S1,118 $0 so so S1,020 $98 $1,118
20 $1,035 S99 S1,134 so so $0 S1,03S $99 $I,134
21 $1,051 $101 S1,151 $0 so so S1,0S1 $101 $l,ISI
22 $1,067 $102 S\,169 $0 so so S1,067 S102 Sl,l69
23 $1,083 $104 $1,186 $0 so $0 $1,083 $104 Sl,186
24 Sl,099 $105 $1.204 $0 so $0 S\,099 $105 Sl,204
25 $1,115 $\07 Sl,222 $0 so so S1, 115 $107 S1,222
26 $1,132 $108 $1,240 $0 so $0 Sl,132 S\08 Si,240
27 $1.149 $110 $1,259 $0 so $0 $1,149 $\10 $1,259
28 $1,166 $112 S1,278 $0 $0 $0 $1,166 S112 $1,278
29 $1,184 $ll3 S1,297 so $0 $0 Sl,184 $113 $1,297
30 $1,201 $115 SI,JI7 $0 $0 $0 $1,201 Sll5 $1,317
E•hibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310668
Improvement Area I
Lot No. lOS
Phase
A sse.ssment
Part A Part B Total
Annual Installment: $\3,401.00 $0.00 $13,401 .00
Part A PRrt B Total
AMual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and 1nte11:sl Cosu Total and Interest Costs Total and Interest Cos!J Total
I $780 $75 $855 $0 $0 so $780 $75 $855
2 $792 $76 $868 $0 $0 so $792 $76 $868
3 S804 $77 $881 $0 $0 so S804 S77 $881
4 S816 $78 $894 $0 $0 so $816 S78 $894
5 S828 $79 $907 $0 $0 so $828 S79 $907
6 S840 $80 $921 $0 $0 so $840 $80 $921
7 S853 $82 $935 $0 $0 so S853 S82 S93S
8 S866 S83 $949 $0 $0 $0 $866 $83 $949
9 S879 $84 $963 so $0 $0 S879 $84 $963
10 $892 S85 $977 so so $0 $892 $85 $977
II $905 $87 $992 so so $0 $905 $87 S992
12 $919 $88 $1,007 so $0 $0 $919 S88 $1,007
13 $933 S89 $1,022 so $0 $0 $933 $89 $1,022
14 $947 S91 $1,037 so $0 $0 $947 $91 $1,037
IS $961 $92 $1,0S3 $0 so $0 $961 S92 SI,OSl
\6 $975 $93 $\,069 $0 so $0 $975 S93 $1,069
17 $990 $95 $1,085 so $0 so $990 S95 $1,085
18 S1,005 $96 $1.101 so so so S1,005 S96 $1,101
19 .$1,020 $98 $1 ,118 $0 so so $1,020 S98 SJ,IIS
20 Sl,035 $99 $1,134 so so so $1,035 S99 S1,\34
21 .$1,051 $101 $1,151 so $0 so S1,051 $101 Sl,l51
22 $1,067 $102 $1,169 $0 so so $1,067 $102 S1,169
23 Sl.OS3 $104 $1,186 $0 $0 $0 S1,083 $104 $1,186
2'1 .$1,099 $105 $1,204 $0 $0 so $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 $0 so $1,115 $107 Sl,222
26 $1,132 S108 $1,240 $0 $0 so $1,132 $108 S1,240
27 $1,149 $ll0 $1,259 $0 so so S1,149 $\10 Sl,259
28 Sl,166 $112 $1,278 $0 $0 so $1,166 $112 $1,278
29 $1,184 S113 $1,297 $0 $0 so S1,184 $113 $1,297
30 $1,201 S115 $1,317 so $0 $0 $1,201 Sll5 $1,317
E:rchibitD
ASSESSMENT ROLL
VintRge Public Improvement District
Tax Reference ID No. R310669
Improvement Area
Lot No. 106
Phase
Assessment
Part A PartB Toto!
Annual Installment: $13,401.00 $0.00 $13,401.00
Part A Pllrt B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year w1d Interest Costs Total and In teres! Cost!i Tol.!ll and Interest Costs Total
$780 $75 $855 $0 so $0 S780 S75 $855
2 $792 $76 $868 $0 $0 $0 S792 S76 $868
3 $804 $77 $881 $0 so $0 $804 S77 SR81
4 $816 $78 $894 so so so $816 $78 S894
5 $828 $79 $907 so so $0 S828 $79 $907
6 $840 SBO $921 so so so $840 $80 S921
7 $853 $82 $935 so so so $853 $82 $935
8 $866 S83 S949 so so so $866 $83 $949
9 S879 $84 S963 so $0 so $879 $84 $963
10 $892 $85 S977 $0 $0 so S892 S85 $977
II $905 $87 S992 $0 $0 $0 S90S $87 $992
12 $919 $88 SI,007 so $0 $0 S919 S88 $1,007
13 $933 $89 S1,022 so $0 $0 S933 $89 S1,022
14 $947 $91 S1,037 so so $0 $947 $91 $1,037
15 $961 S92 $1,053 so so so $961 $92 $1,053
16 S975 S93 $1,069 $0 $0 so $97S $93 $1,069
\1 S990 S95 $1,085 $0 so $0 S990 $95 SI.085
18 $1,005 S96 SJ,101 $0 $0 so $(,005 $96 Sl,I01
19 SI,020 S98 S1,118 $0 so $0 $1,020 S98 SI,JIB
20 SI,035 $99 S1,134 $0 so $0 S1,03S $99 Sl,l34
21 $1,051 $101 Sl,ISI so $0 $0 S1,051 S101 $1.151
22 $1,067 $102 $1,169 so so so S1,067 $102 $1,169
23 $1,083 S104 $1,186 $0 $0 so $1,083 $104 $1,186
24 $1,099 S10S $1,204 $0 $0 $0 $1,099 $105 S1,204
25 Sl,115 $107 Sl,222 so so so $1,115 S107 $1,222
26 $1,132 $108 $1,240 $0 $0 $0 $1,132 SlOB $1,240
27 Sl,149 $110 $1,259 so so $0 Sl,l49 SllO $1,259
28 $1,166 $112 $1,278 so so so S1,166 Sll2 $1,278
29 $1,184 $113 Sl,297 $0 so $0 $1,184 $113 $1,297
30 $1,201 $ll5 $1,317 so $0 $0 SI.201 SllS $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Publk lmpro~ement District
Tax Reference ID No. R310670
Improvement Area I
Lot No. 107
Phase
As!iessment
Part A Part B Total
Ammal illstallment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collectio11
Year Year and Interest Costs Total and Interest Costs Tot.ol 811 d 1 nterest Costs Total
$470 $45 $515 $0 $0 $0 $470 .$45 $515
1 $477 $46 $523 so $0 $0 $477 .$46 $523
3 $484 $46 $531 so $0 so $484 .$46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 so $499 .$48 S547
6 $506 $48 $555 so $0 so S506 .$48 $555
7 $514 $49 $563 $0 $0 $0 $514 .$49 $563
8 $522 $50 $572 $0 $0 so $511 sso S572
9 $529 SSI $580 $0 $0 so S529 $51 $580
10 $537 SSI $589 so $0 so $537 SSl $589
II $545 $52 $598 so $0 $0 $545 $52 $598
11 $554 $53 $607 so $0 $0 $554 $53 $607
13 $562 $54 $616 so so so $561 $54 S616
14 $570 $55 S625 so so so $570 $55 $625
15 $519 $55 $634 $0 $0 $0 S579 $55 $634
16 $588 $56 $644 so $0 so S588 $56 $644
17 $596 SS7 S654 so $0 $0 S596 $57 $654
18 $605 $58 $663 so $0 $0 $60S $58 $663
19 $614 $59 $673 $0 so so $614 $59 S673
20 $624 $60 $683 $0 $0 so $624 $60 $683
21 $633 $61 S694 $0 so so $633 $61 S694
22 $643 $62 $704 so $0 so S643 $62 $704
23 $652 S62 $715 so $0 so S652 S62 S715
24 $662 $63 $125 $0 so $0 $662 $63 $725
25 $672 $64 $736 so so so $612 $64 $736
26 S682 $65 $747 $0 $0 so S682 $65 $747
27 $692 $66 $758 so $0 so S692 $66 $758
28 $703 $67 $770 so so so S703 $67 $770
29 $713 S68 $781 so $0 so $713 $68 $781
30 $714 $69 $793 so $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public lmjlrovement District
Tax Reference ID No. R310671
lmprove111ent Area I
Lot No_ 108
Phase
Assessment
Part A Part B Total
Annual Installment: $13,401.00 so.oo Sl3,401.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Colh:~tion
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
S780 S75 S855 so so . so S780 S75 $855
2 S792 $76 S868 so so so S792 $76 $868
3 $804 $77 S881 so so so S804 $77 $881
4 S816 S78 S894 so $0 $0 $816 $78 $894
5 S828 S79 S907 so $0 $0 $828 S79 $907
6 $840 S80 $921 so so $0 $840 S80 $921
7 $853 $82 $935 so so $0 S853 S82 $935
8 S866 $83 $949 so so $0 S866 S83 $949
9 $879 $84 S963 so so so $879 $84 $963
10 S892 $85 $977 so so $0 $892 $85 $977
11 S905 S87 S992 so so so S905 S87 $992
12 $919 $88 $1,007 so so $0 $919 S88 $1,007
13 S933 S89 $1 ,022 so $0 $0 $933 S89 SI,022
14 S947 $91 $1,037 so $0 so $947 S91 S1,037
IS $961 $92 $1.053 so so $0 S961 $92 $1 ,053
16 S975 $93 S1 ,069 so so so S97S S93 $1,069
17 $990 $95 $1.085 so so so S990 S95 $1.085
18 Sl,OOS $96 $1,101 so so $0 $1,005 $96 $1,101
19 S1,020 S98 $1,118 so so $0 $1,020 $98 $1.118
20 SI.OJS S99 $1,134 so so $0 $1,035 $99 $1,134
21 SI,OSI S101 Sl,IS I $0 so $0 Sl,051 SI01 $1,151
22 $1,067 $102 $1,169 so so so $1,067 S102 $1,169
23 Si,083 S104 $1,186 so so so $1,083 $104 $\,186
24 S1,099 $105 $1,204 so so $0 Sl,099 S105 $1,204
25 S1,115 $107 Sl,222 so $0 so $1,115 $107 $1 ,222
26 Sl,l32 $108 Sl,240 so so $0 S\,132 $108 $1 ,240
27 $1,149 $110 $1,259 so $0 $0 $1,149 $110 $1,259
28 S1,166 S112 S1,278 $0 $0 so $1,\66 $112 Sl ,278
29 S\,184 Sl\3 $1,297 so $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 so $0 Sl,201 $115 $1 ,317
Exhibit D
ASSESSMENT ROLL
Vintage Public lm prO"Yemcnt District
Tax Reference ID No. R310672
Improvement Area
Lot No. 109
Phase I
Assessment
Part A Part B Total
Annual installment: S\3,401.00 $0.00 $13,401.00
Part A PartE Total
Annual Annual Annual
Calendar Princip.1l Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Cost~ Total and Interest Costs Total
$780 $75 $855 so so so S780 $75 $855
2 $792 S76 $868 $0 so so $792 $76 $868
3 $804 S77 $881 so so so S804 S77 $881
4 S816 S78 $894 so so so $816 $78 $894
5 S828 S79 $907 so so $0 $828 S79 $907
6 S840 $80 S921 so so so $840 $80 $921
7 $853 $82 S935 so so $0 $853 $82 $935
8 $866 $83 S949 so $0 $0 $866 $83 $949
9 $879 $84 $963 so $0 $0 $879 $84 $963
10 $892 $85 S977 so $0 so $892 $85 $977
II $905 $87 $992 so $0 so $905 $87 $992
12 $919 $88 S\,007 $0 so so $919 $88 $1,007
13 $933 $89 $1 ,022 so so so $933 $89 $1,022
14 $947 $91 $1,037 so so so $947 $91 $1,037
15 $961 $92 $1,053 so so $0 S961 $92 $1,053
16 $975 $93 $1,069 $0 so $0 S97S $93 $1,069
17 $990 S9S S1,085 so $0 so S990 $95 $1,085
IK $1,005 $96 Sl,101 so $0 so St,OOS $96 $1,101
19 $1,020 $98 Sl,l18 $0 $0 so $1,020 $98 $1.118
20 $\,035 $99 Sl ,\34 $0 $0 so $1,035 $99 $1,134
21 $I .OS I $101 SI,1SI $0 $0 so $1,051 SIOI $1,151
22 $1.067 S102 Sl,169 $0 $0 $0 S1,067 S102 $1,169
23 $\,083 SI04 S1 ,186 $0 $0 so S\,083 S104 $1,186
24 $1,099 $105 Sl,204 so so so $1.099 S105 $1,204
25 $1,115 $107 $1,222 $0 $0 so $1,115 $107 $1,222
26 $1,132 $108 S1,240 $0 $0 so $1,132 S108 $1,240
27 $1,149 $110 $1,259 so so so $1,149 SilO $1,259
28 $1,166 $112 $1,278 so so so $1,166 $112 $1,278
29 $1,184 $113 $1,297 $0 so $0 $1,184 $It3 $1,297
30 $1,201 $liS $1,317 so so $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage rublic Improvement District
Tax Reference JD No. R310673
Improvement Area I
Lot No. 110
Phase I
Assessment
Part A Part B Total
Annual Installment: $13,401.00 so.oo $13,401.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Cosls Total and lntcre!it Costs Total and Interest Costs Total
$780 $75 $855 so so so $780 $75 $855
2 $792 $76 $868 so so so S792 $76 $868
3 $804 $77 $881 so so so $8G4 $77 $881
4 $816 $78 $894 so so so $816 S78 $894
5 $828 $79 $907 so so so $828 $79 $907
6 $840 $80 $921 $0 $0 so $840 sso $921
7 $853 $82 $935 so $0 so $853 S82 S935
8 $866 $83 $949 $0 $0 so $866 S83 S949
9 $879 $84 $963 $0 $0 $0 $879 S84 S963
10 $892 $85 $977 $0 $0 $0 $892 S85 S977
II $905 $87 $992 $0 $0 $0 $905 S87 S992
12 $919 $88 S1,001 $0 $0 $0 $919 S88 $1,007
13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022
14 $947 $91 $1,037 $0 $0 $0 $947 S91 $1,037
IS $961 $92 SI.OS3 $0 $0 $0 $961 S92 $1,053
16 $975 $93 SI,069 $0 $0 $0 $975 S93 $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,\01 $0 $0 $0 S1,005 $96 $1,101
19 $1,020 $98 $1,118 $0 $0 $0 S1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 $0 $0 SI,035 $99 $1,134
21 $1,051 SIOI $1,\S 1 $0 $0 $0 SI.051 $101 $1,151
22 $1 ,067 $102 $1 ,169 $0 $0 $0 S1,067 $102 $1,169
23 $1,083 $1G4 $1,186 $0 $0 $0 $1,083 $104 $1,186
24 $1,099 SIOS $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 $0 $0 $1,1\5 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 $0 Sl,l32 $108 $1,240
27 $1,149 $110 $1,259 $0 $0 $0 $1,149 $110 $1,259
28 SI,J66 $112 S1,278 $0 $0 $0 Sl,l66 $112 $1,278
29 $1,184 $113 $1,297 $0 $0 $0 $1,184 $113 $1,297
30 $1 ,201 SIIS $1,317 $0 $0 $0 $1,201 $115 Sl,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Referem;e ID No. R310674
Improvement Area I
Lot No. Ill
Phase
Assessment
Pu.rtA Part 8 Total
Annual Installment: $13,401.00 $0.00 $13,401.00
PBrtA PBrt B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and 1 nterest Costs Total and Interest Costs Total
$780 S75 $855 $0 so $0 $780 $75 $855
2 $792 S76 S868 $0 $0 $0 S792 $76 $868
3 $804 $77 S881 $0 $0 $0 $804 $77 $881
4 $816 $78 S894 so so $0 S816 S78 S894
5 $828 $79 S907 so so $0 S828 S79 S907
6 $840 $80 $921 $0 so $0 S840 $80 $921
7 $853 $82 S935 so $0 so S853 S82 $935
8 $866 $83 S949 so so so S866 S83 $949
9 $879 $84 S963 $0 $0 $0 S879 S84 $963
10 $892 $85 $977 so $0 so $892 S85 S977
II S905 S87 $992 so $0 so $905 $87 $992
12 S919 $88 S1,007 so $0 $0 $919 $88 $1,007
13 S933 $89 $1,022 so $0 $0 $933 $89 $1,022
14 $947 $91 S1,037 $0 $0 $0 $947 $91 $1,037
IS $961 $92 $1,053 $0 $0 $0 $961 $92 $1,053
16 $975 S93 $1,069 $0 $0 $0 $915 $93 S1,069
17 S990 S95 S1,085 so so so $990 $95 $1,085
18 $1,005 $96 S\,101 $0 so $0 $\,005 $96 $1,101
19 $1,020 $98 $1,118 $0 so $0 $1,020 $98 Sl,ll8
20 $1,035 $99 $1,134 $0 $0 $0 $1,035 $99 $\,134
21 $1,051 $101 $1,151 $0 $0 $0 $1,051 $101 $1,151
22 $1.067 $102 $1,169 so $0 $0 $1,067 $102 $1,169
23 $1,083 $104 S1,186 $0 $0 $0 $1,083 SI04 Sl, 186
24 $1,099 $105 S1,204 $0 $0 $0 $1,099 $105 S1,204
25 $1,115 $107 $1,222 so $0 $0 S1,115 $107 $1,222
26 S\,132 S108 S1,240 so $0 so $1,132 SI08 S1,240
27 $1,149 $110 $1,259 so so so $1,149 $110 $1,259
28 S1,166 S112 Sl,278 . $0 $0 $0 Sl,166 Sl12 S\,278.
29 $1,184 S113 Sl,297 $0 $0 . $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 so $1,201 Sll5 S1,317
E•hibit D
ASSESSMENT ROLL
Vintage Public lmprovemcut District
Ta" Reference ID No. R311999
Improvement Area I and2
Lot No. 112-255
Phase 2
Assessment
Part A PartB Total
Aonuallnstallment: $1,575,132.00 S I ,550,000.00 $3,125,132.00
PBitA PBit B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Yeac and Interest Costs Total and Interest Costs Total and Interest Costs Totftl
$91,702 $&,780 $100,482 $93,653 $13,658 $107,311 $185,355 $22,438 $207,792
2 $93,077 $8,912 $101,989 $95,058 $13,863 $108,920 $188,135 $22,774 $210,909
3 $94,473 $9,045 $103,519 $96,483 $14,071 $110,554 $190,957 $23,116 $214,073
4 $95,890 $9,181 $105,071 $97,931 $14,282 $112,212 $193,821 $23,463 $217,284
5 $97,329 $9,319 $106,648 $99,400 $14,496 $113,895 $196,129 $23,81 s $220,543
6 $98,789 $9,458 $108,247 $\00,891 $14,713 $115,604 $199,679 $24,112 $223,851
7 $100,271 $9,600 $109,871 $102,404 $14,934 $117,338 $202,675 $24,534 $227,209
8 $101,775 $9.744 $111,519 $103,940 $15,158 $119,098 $205,715 $24,902 $230,617
9 $103,301 $9,891 $113,192 $105,499 $15,385 $120,884 $208,800 $25,276 $234,076
10 $104,851 $10,039 $114,890 $107,082 $15,616 $122,698 $211,932 $25,655 $237,587
II $106,424 $10,189 $116,613 $108,688 $15,850 $124,538 $215,111 $26,040 $241,151
12 $108,020 $10,342 $118,362 $110,318 $16,088 $126,406 $218,338 $26,430 $244,769
13 $109,640 $10,497 $120,138 $111,973 $16,329 $128,302 $221,613 $26,827 $248,440
14 $111.285 $10,655 $121,940 $113,653 $16.574 $130,227 $224,937 $27,229 $252,167
IS $112,954 $10,815 S\23,769 $115,357 $16,823 $132,180 $228,311 $27,638 $255,949
16 $114,648 $10,977 $125,625 $117.088 S17,07S $134,163 $231,736 $28,052 $259,788
17 $116,368 $11,142 $127,510 $118.844 $17,331 $136,175 $235,212 $28,473 $263,685
18 $118,114 $11,309 $129,422 $\20,627 $17,591 $138,218 $238,740 $28,900 $267,641
19 $\19,885 $11,478 $131,364 $122,436 $17,855 $140,291 $242,321 $29,334 $271,655
20 $12\,684 $11,651 $133,334 $\24.273 $18,123 $142,396 $245,956 $29,774 $275,730
21 $123,509 $11,825 $135,334 $126,131 $18,395 $144,532 $249,646 $30,220 $279,866
22 $125,362 $12,003 $137,364 $128,029 $18,671 $146,700 $253,390 $30,674 $284,064
23 $\27,242 $12,183 $139,425 $129,949 $18,951 $148,900 $257,191 $31,134 $288,325
24 $129,151 $12,365 $141,516 SIJ\.898 $19,235 $151,134 $261,049 $31,601 $292,650
25 $13\,088 $12,55 I $143,639 $133,877 $19,524 s 153,401 $264,965 $32,075 $297,039
26 $\33,054 $12,739 $145,793 S\35,885 $19.817 $155,702 $268,939 $32,556 $301,495
27 $135.050 $12,930 $147,980 $137,923 $20,114 $158,037 $112,973 $33,044 $306,017
28 $\37,076 $13,124 $150,200 $139,992 $20,416 $160,408 $277,068 $33,540 $310,608
29 $139,132 $13,321 $\52,453 $142,092 $20,722 $162,814 $281,224 $34,043 $315,267
30 $141,219 $13,521 $154,740 $144,223 $21,033 $165,256 $285,442 $34,554 $319,996
~: . ;. THE STATE OF TEXAS
:· i: .. COUNTY OF LUBBOCK
' ' '
) ·~ .. 1; ·:.Before me ..;.A..;.;s;.;;h..;.;l~e""'y_C;;;.;.;,;M=c....;;:G;;,;;s;.;.h.:...:a;;,_ _____ a Notary Public in and for Lubbock County, Texas on this
;;;... ~; day personally appeared Krista Ramirez of the Southwestern Newspaper
!-----~--------~-----------------------!': '· )
):
'·
Corporation, publishers of the Lubbock Avalanche..Joumal· Morning, and Sunday, who being by me duly swam
did dispose and say that said newspaper has run continuously for more than fifty· two weeks prior to the first
insertion of this ....;;:L.;..;e;.agL;s,;,;,I~H-o;;..t;.;.;ic;;..e;;,_ _________________________ _
No. _____________ at Lubbock County, Texas and the attached
printed copy of the Legal Notice is a true copy of the original and was printed in the Lubbock
..... Avalanche·Joumal on the following dates: dv.(V. \ , 0r:C>J y ( 0 wrvd S ~ {JJ 52? .J Q
)
~·Jj ~~
). ··• II r .;:{_·Inside Sales Manager
i' ·"'f LUBBOCK AVALANCHE-JOURNAL
'· ~
.':i· ~ F Morris Communication Corporation .!-·;.
Subscribed and sworn to before me this
FORM 58-10
'•.•
-··-........ -~ ... -.. ~-....... . ... ,.:.-.,:,· .. -.:•,.. ... ,.,, ... ..-....
.: •.lj• • ~ : • ' ·.·: ... . '.
::···
.. ,:.
·. ..:
··~·:\i·-·\;1~]~}~{
' : .· . ·. ' ~;;, '. "~~tl~::·, 'l:;;)j''{~-: ;,;· . .,;: '
... ' ,•
... :. ·.:. . ,·· ; ·--: . . .. . ... ' . =~=~ _.... J~. , :· -.··· • ·:r : . . :·· .. . • .
:;
.. ,. •.'•· :!:~ ~; ~~~ .. i:::
~~t~~~~¥i~~ii~h··;3~dl;~.::!i!i.;~i~~;;,::.:: .. -~i,.--.-,~;..:;,;~; .. ~,;:~,,,~;,.,1'~;~q;~~~'',:l!:;.>;::~~.:. ~~:·,;;,~. ·;.,.;-:-r;·!--=7 ~: _i,.:,-~: .. .;:::,,.~~~~i.:~~.;:· . .-~;:;;.,.;,.~~.~~:i:~!~;.~:;t.~\;i).~.<i~~i~~.~~::.:i'~~..:~;~,(.;::,.;.~.~
.... ~ .. .:~.: .<t~:r-·.·. -.-.. . . :· ~ .. · ... •:
.· ~
~:~':?~'::?ti~:!!~::;~:;:f{:\~:~~ ~J(! o>:o:~oi 0 .:2~0 : ~ 00
: .....
)
)
)0
)
.
•''":~ .... O:,t!' •
,•
:0•"':~:1 ':~~~!?\<~:::;~:·~: ' I
·.· . ~-'·:~::i~~\.~~ ;~:·,. ···: ~t~': . ;. ~.=~·~· ...... . .,·,·. ;...
Ci"T'VOF lUB80CK 0 '.
00
KOTICE OF PUBI..IC HEARING •' ..
... ·
. '•j:
·· • •:, ;,. j,Oii;"'~3~~<,~~~;~ii,!*';~~;
.::·. ''\
. Vo
o,
..........
····:· .. :·: · ....
· ...... ~:~:-. :· .. ·:· .
• J •• :; ••
oo,
•:
.... :·
'If ... •'
·-· : .. ··::"'" .. ". ·.~: •• '.: • •• l
..:·, .,
AFFIDAVIT REGARDING MAILING OF NOTICE OF PUBLIC HEARING
I, Helen Waf5on , do hereby certify that
the notice of public hearing attached as Exhibit A hereto was mailed by first-class mail to the
addressees on the list attached as Exhibit B hereto on ..JUJJC. I , 2007. The list of
addressees represents the owners of the tax parcels identified on the proposed assessment roll for
the Viotage Township Public Improvement District accepted by the City of Lubbock City
Council on May 24, 2007. Such property owner addresses are those provided to me by the
Lubbock Central Appraisal District ("LCAD") accordiog to its most recent tax rolls plus
addresses provided to me by the developer of the property for certain parcels that have been sold
but for which the LCAD records have not yet been updated.
Date: (; -/-07 Sigoatuxe'!zith /) ( :J?~
Title: !Sus1 ne55 DevelCfiV!W ;fecioJts+
SUBSCRIBED AND SWORN TO BEFORE ME this the / s.+ day of~
2007.
Dallas 1260326v.l
Notary Pubhc m and for the
State of Texas
P .0. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June I, 2007
PROPERTY 0\VNER
FREEMAN
11506 TOPEKA
LUBBOC~ TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that v.jll be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/ 14/07 Public Hearing Notices
P .0. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
STELLAR LAND CO LID
5214 68111 ST
#STE402
LUBBOCK, TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubboc~ Texas79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
VINTAGE LAND CO LID
5214 68TII ST
#STE402
LUBBOCK, TX 79424-1523
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public hnprovement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14107 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
STEVE IDLL INC
4612 71ST ST
LUBBOCK, TX 79424-2230
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775·2110
June 1, 2007
PROPERTY OWNER
HOMESTEAD BLDG TRADITIONS IN'C
6676E STATERD 1585
ROPESVILLE, TX 79358
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box2000
Lubbock. Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
JOSEPH REED HOMES INC
3213 561H ST
LUBBOCK, TX 79413-4810
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6114/07 Public Hearing Notices
P .0. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
SlRONG CUSTOM BLDRS
POBOX64391
LUBBOCK, TX 79464
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6114/07 Public Hearing Notices
P.O. Box 2000
Lubbock:, Texas 79457
(806) 775~2019 * (806) 775~2110
June 1, 2007
PROPERTY OWNER
MCGUIRE BLDRS INC
POBOX64306
LUBBOCK, TX 79464-4306
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6114/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
CHARLES E KEY
9102 VICKSBURG
#UNIT 15
LUBBOCK, TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please fmd a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775~2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
KIM CRAIG CONSTRUCTION
7205 78THST
LUBBOCK, TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public hnprovement District
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notia:s
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1~ 2007
PROPERTY OWNER
SHAUNFANT
4605 1171H ST
LUBBOCK, TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please fmd a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June I, 2007
PROPERTY OWNER
GERALD & ELIZABETH SKOOG
4709 1161H ST
LUBBOCK, TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please flnd a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
.PROPERTY OWNER
DAN IDNES CONSTRUCTION
6114 77TII ST
LUBBOCK, TX 79424-1747
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
JOHN H & PAMELAJ HAMMERLE
11504 TRAFALGAR AVE
LUBBOC~ TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
JENNIFER & SWAN RUSH
11506 TRAFALGAR AVE
LUBBOCK, TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P .0. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (~06) 775-2110
June 1, 2007
PROPERTY OWNER
SEAL & SEAL INC
POBOX6787
LUBBOCK, TX 79493
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
BARBARA LOUISE GRIFFITIIS
3301 105TII ST
LUBBOCK, TX 79423
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
KIMRCRAJG
DBA KIM CRAIG CONSTRUCTION
7205 78TI:l ST
LUBBOCK, TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District ..
The proposed public improvement district includes certain property for which you are the record
ovmer and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June I, 2007
PROPERTY OWNER
BREIT & LISA BURGESS
11522 TRAFALGAR AVE
LUBBOCK, TX 79424-7650
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for vm.ich you are the record
owner and which may be liable for assessment for payment of costs of public impro\rements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERTY OWNER
MCGUIRE BLDRS INC
POBOX64306
LUBBOCK, TX 79464
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box 2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June 1, 2007
PROPERlY OWNER
GREGORY A TURNBOW
11802 TOPEKA
LUBBOCK, TX79424-7648
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public hearing that will be held to consider proposed
assessments to be levied against property within Vintage Township Public Improvement District.
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6/14/07 Public Hearing Notices
P.O. Box2000
Lubbock, Texas 79457
(806) 775-2019 * (806) 775-2110
June I, 2007
PROPERTY OWNER
EICHMAN
11516 TRAP ALGAR A VENUE
LUBBOCK, TX 79424
RE: Public Hearing to consider proposed assessments
Office of
Business Development
Enclosed please find a notice of public bearing that vnll be held to consider proposed
assessments to be levied against property vnthin Vintage Township Public Improvement District
The proposed public improvement district includes certain property for which you are the record
owner and which may be liable for assessment for payment of costs of public improvements.
6114/07 Public Hearing Notices
CITY OF LUBBOCK
NOTICE OF PUBLIC HEARING
NOTICE IS HERBY GNEN THAT a public hearing will be conducted by the City
Council of the City of Lubbock, Texas on the 14th day of June, 2007 at I 0:00 am. in the City
Council Chambers at the Municipal Complex, 1625 13th Street, Lubbock, Texas. The public
hearing will be held to consider proposed assessments to be levied against property within
Vintage Township Public Improvement District (the "District'') pursuant to the provisions of
Chapter 372 of the Texas Local Goverrunent Code, as amended (the "Act").
The general nature of the public improvement projects is (1) the acquisition, design,
construction, installation and improvement of: (a) parks and greens together with any ancillary
structures, features or amenities such as playgrounds, athletic facilities, pavilions, amphitheaters,
comrmm.ity facilities, bridges, walkways, lighting, benches, trash receptacles and similar items
located therein along with all necessary grading, drainage and similar infrastructure involved in
the construction of such parks and greens, (b) landscaping, hardscaping and irrigation, (c) water
features such as lakes, ponds and fountains, (d) distinctive lighting and signs, (e) pedestrian
malls, passages or pathways including Pedestrian bridges, (f) -vehicular bridges and low water
crossings, (g) commwrity meeting halls or similar buildings, (h) community monuments, towers,
and other sintilar structures, (i) art work, G) water and sewer infrastructure and facilities, (k)
streets, roadways and other thoroughfares, including streetscaping and street!ighting, (I)
stormwater drainage infrastructure and facilities; (2) payment of costs associated with
developing and financing the public improvements listed in item (1) including costs of issuing
bonds and funding debt service and capitalized interest reserves for such bonds and costs of
establishing, administering and operating the District and (3} maintenance, operation and other
supplemental services permitted by the Act pertaining to the items listed in (a) through (i) of item
(I) of this paragraph.
The estimated total cost of the public improvement projects identified in items (I) and (2)
proposed to be paid from assessments on benefited property pursuant to the Proposed
Assessment Roll is $4,300,000 with private funds anticipated to pay additional project costs
(including costs of issuance) of at least $2,300,000 for a total project cost of $6,600,000. The
cost of the maintenance, operation and other supplemental services identified in item (3) above
will be detennined annnally by the City; however, it is anticipated that the City will arrange with
the local homeowners' association for such maintenance, operation and supplemental services
and that such costs will be paid from homeowners' association dues and that collection of
assessments for such purposes will be necessary only in the event that the homeowners'
association fails to operate and maintain the public improvements in a manner consistent with the
City's standards for maintenance and operation of similar public improvements throughout the
City.
The District includes approximately 276 acres located within the corporate limits of the
City of Lubbock, Lubbock County, Texas (the "Property"). The Property covers a portion of an
area from the north one-half of Section 23, Block E-2, City of Lubbock, Lubbock County, Texas,
generally bounded by !14th Street on the north, Quaker Avenue on the east, 122nd Street on the
south and Slide Road on the west. The Property is more particularly described by a metes and
bounds description and a map available for inspection at the Mwricipal Complex, 1625 13th
Street, Lubbock, Texas.
All written or oral objections will be considered at the public hearing.
A copy of the Proposed Assessment Roll, which includes the assessments anticipated to
be levied against each parcel in the District, is available for public inspection at the office of the
City Secretary, City of Lubbock, at the Municipal Complex, 1625 13th Street.
Lot ill
L.and
VIntage Township
Land status
l!llalu&
1 110563 IG1i c..-.;-1
eomm"""'
11 G'""
l---~~~---~+--~1~-~~~~~~~~~·~~~~~~·~~-~~~--------+---------l-~v~4--~~-~--~~+-~~------~-----r------------~
~ IHOiiiesleod Bu~lkllno Ttaei~IOns. Ina. V 1
9 ;roo;...;,iid BUIIdinll Ttaellllona. 1,.,.
10 1 OSOPhReodH<Mnoitne::IToirao•::on>onollon
11 1 •~aTexaoGoneJIIIPa~IIOIS~ID
12 1 •Bidklor•. a Tous Goner~~l PaliiiOrsnlo
13 1 ""'uln>Bullo1a10.loo
14 -1 -Roed ...,.....,_In<:. a To>as C«oMrrion 1 ~~---~---~~~---~~~~~·~CJII~----------------T---·-ooooooo~o.----~~--~--~+-~~+-·--·--+-----+-----------4 r---ui ~c"' v
f Blo.., · . Ina.~ a TIIXIIll CorDotallon VC 1 f-1a MCO<Jirll~ Inc
19 -1 1Ciull1es E. Kovdotlla Kllv 1
20 19ui&S..I~ed.aTou•Con>orotiOn C ~
1--%r-· 1 10580 :~~nc: ~lr.o. g 1
~-1 10581 [l/lnlsge Lanct Comllanv. U<l. V 1
24 10582 IKirii cJO!ij N
1-==~~~1==~+=~1~~~~~~~~-~~~~~~~~-Lt<1~-----------~---------+~-+--~~-r~--t-~i------i-----=J---=======·-----~-lE~:3:::±:'~1H~~~~~Me~~~~~~~U<I~.==========:j~========~~~==~==~~==t=~~======t=====~==============~ 36 -1 ~:.o ......... Ud. v 37 -1 ;w;;; land ,.,.,_,.._ Ud. v
3B' -1 IR .,....,._ In<:. TH U/C June
1-39 lomeo. Inc.. • TH 1 U/C June
40 1 --.,.....,. Inc. TH 1 UIC ~::;::
41 -1 -...,_ lnu. TH UIC 42 -1 ~ .r. ...... Inc.. a .,_ Corwn lGn Tli l--..,!f_g-+__:1l--+__g-l---l':UIC~____:I---'i:'l""":!:---l!----------·---l-·43 1 ...,.,liHd-lo ...... lnc.. 'ouot:omonllon Ttl 1 UIC une
44 -Roed Homes. 1~. 1 T"""" Coo>oo'ltlon Ttl 1 UIC une
__ 45 1 ~~Ina C =t Cmolld
49 -1 ;kooao M 1 CmDild
~ 50 1 lchade:J e. "-....,. • com .. n• M 1 U/1
~-~oaolon<t<,om .. nv. lllnboolollll C<>. Ud. NL Cmoltd
14 1 )On I >an Hill .. d/b/a Cml ld
~~-t .&oai&80.Hncomonoted.a'T.,.,oCamonltlon V ~
70 1 ~dlhloKli¥ConSIRIC!IonCO-nv V ~~ltd
Juna
JLIIV
Mardi
May
May
Pockel Park
71 1 v ;;;;;~td ~~~~---~~~--+-1-~~~~~~~~~----------------+----------}-~~N~-M~-4--1+-14-~-t-7~~:=~+------t------------~
I-75 ~ lliwaool.llncl M f
1-
1--·
-~:-·--!··--·
--
1-
land
rOwnar
1 1311164 I.IOSOOII Reed-~ Inc.~ o To ... Coroaralion
1
1
1
1
1
1
1
1
1
__!
1
1
1
1
1
1
1
1
1
1
1
1
1
311164 . a r .... Corl>lnUon
I R31 1164 1m Cre1D
1311164 on . D.ln Hln10 dlbra
31 ~ • Buldoro~lo Texao Gonoral PannoM ..
3U lew Hi . lno~ o -r-C<lnlonll.,n
31 ~ulno Bulldoro,lnc
31 iltooo l""' enm ...... Lld.
31 ill""" Lon<l conwonv. Lid~
I R31 DB! I""'""" lon :c ..... nv. Ud.
iR3106! l'-"11-l.Ar> :C.....nv. Ud.
IR3106! llnl01>0 Lon :c"""'nv. Ud.
i R31 065 llnl ... Lan :onm.nv. Ud~
IR3i 065 11n1 ... u.. :omoen•. Ud.
R31065 I Km c,.ln
R31065 I Freomon R31085' CllarleS E. Kavrlll>'a Kav ::O""rudlM C<lrnoonv
!310116 I Boo I & Bool l"""""""'od, a
R31088 IStrnno
R31088: IM<l<luln! llulkler.l. Inc
R31088 osi!Qh Rood H.mH: inc .. a ·
R310 'lntaoaL.and eor-nv. Ud~
III31C 'ln!oaolorot ~. L!CI.
lfi~31C lntoaolord eamr.. .. ~ W.
R3 I 08i llntaao Loo<l C<xnoanv ~ Ud~
R31 otfj "um-
R31otfj lltw Hill, Inc .. aT"""" Con>o-
IR3108i
IR311911
rstotiai
ThoCOvOflubbadr.
lGf
Tvoa
M
N
N
N
N
N
N
M
M
v
NL Ni: v
Ni:
Ni:
NL
N
N N c
N
NL
N
N M Ni:
NL
N
~nd
8
8
8
8
8
B
8
ltv
D
B
B
II
B
B
B
B
B
D
D
D
0
D
D
0
Home
CmDitd
UJC
UIC
UIC
UIC
~Dild
U/C
U/C
U/C
U/C
U/C
Jul'i
Jul'i
April
June
May
March March
July
Comment•
lswale
1-~~-+-'~~--~1,--b~·---~~VW~~~Il.ani~-==Nm~.~L!d~.----------~-----------t,~m-+---~---r~--f-~-f------~------+---------------~ I~Lon< :Oii!Dim.Ud. ,.L
1 lllll ""' l.aN :Om--.anv. Lbl.
1 -Lan< """"'""· N
1 -Un -··· 1--~~~~-~~--7-,--!·~--~~~~--~~~~~~~~·~~---------~-------,~ aaol.oN <>nmanv.
--·
1 """ l.,. :.m .. nv ~
., """"' Ud.
1 I•
1 I•
1 '"
1 •
1 •
1 :.
1 I•
1 I • 1 I.-
1
nlago Lid.
ntOQ& Lid.
meoo Uri.
maoe ~Ud~
. ltd~
'Ud~
'Lid~
'Lid.
leoo la,. :O......nv. Ud.
l ... t.a .. :orneanY.Ud~
1001 l.an< :orrmnw. Ud~
laoot.. .. """""nv~u•~
looo Lo,. :omoanv~ u•~ 1""" Lo,. :omr..nv~ ua.
I • trneao Lon<l COmoonv. u•~
t---:-~~i--~+--c1i-----!l.-·--.r,lnl'"" IJind :C.....nv. Ud. 1 ln11010 l.an<l lb.-nv. Urt~
1 lnlauo l.and :mnnonv~ Ud~
""""" ~"" lonanv. Lkl.
1 lnloao Land eomoonw. Ud~
1 IVlnttoo Lend :o.m.-nv. Ud.
1 IVInleoo Lord :o.noon.. L!CI.
1 IVInleaeLord lalmonv. Ucl.
1 IVInleooL.and :on..nv. Ud~
1 IVInloaoLond -nv~ Lkl.
Stttlarl
HOA
NBP
NBP
N
M
N
N
NL
M
v v c c v
v
c
D
D
D
.D
D
0
D
Ma.-tPafk
Lll nd lnronnaUon I Slahls
Ovprnt lmprvmt Final Owner Lot Lind tafUftll Owner Horu CompkiUan
Lot# Phase Araa Ta• ReriD Current Pr-rty Owner . ICilY or HOAl TYDe Cia•• on Parcel TYIHI C011structlan Oate~1 Ca1111118nll
157 2 1 . • Vlnlago Lend Comllany, Ull. N lC2 1 D
158 2 1 . -" V!nt-Lon<l ~. Ud. c LC1 1 D
159 2 1 . --• Vlnlogo Lend Cotrlpany, Ud. v LC1 1 D
180 2 1 . • V!ntogolend~.Ud. HOA NBP NBP 1 D Bunaalaw Court 2 Green -161' 2 1 . • Vlnl-Lend ::omooow. Ud. NL LC2 1 D 182 2 1 . -• Vlnl""" La"" c.,.,..,.. Ud. v LC1 1 D
163 2 1 . • V1nt11011 Lend eomoan •• Ud. c LC1 1 D --164 2 1 . • Vlni!IQO Lend Comp!!ny, Ud. N LC2 1 D --~-. .... -. -2 1 • Vlruot Lon<l Company, U<l. c LC1 1 0
166 2 1 . • ~ Lon<l Comj!!!!l, 1.1<1. v LC1 1 D ---187 2 I . • lllr!!!ll• Lon<l Com!!!"!'. 1.1<1. N LC2 1 D --· 188 2 1 . • \llntaAo Lend Co<nNno. 1.1<1. v LC1 1 D -··169 2 1 . • \llntaAo Lon<l ColoN...-. Ud. c LC1 1 D
170 2 1 . • \llntaAoloncl COIN>ano. Ud. v LC1 1 0 --· 171 2 1 . " VlltotiO lAnd Comi>Gno. Ud. N LC2 1 D
172 2 1 . • 1\llntaAo Land COIII<>Ono. Ud. v LC1 1 D
173 2 1 . " V!ni!QI land COrnl>o!!l, Ud. c LC1 1 0 -----174--2 1 . • IVlrtlegol..oncl CO---ny. Ud . -----------c LC1 1 D 1--175 2 1 . • Vlltagolencl~ny,Ud. --c LC1 1 D
176 2 1 . • Vlnlogo lAnd Coorcoono. Ull. N LC2 1 D ----w--2 1 . " Vlni!QO Unci C-. Ull. v LC1 1 D -179 2 1 . • Vlnloaolondco_,._Ud. c LCI 1 D
179 2 1 . " VIntage Land C~ny. Ud. c LCI I D -· ·-----180 2 1 . • V!ntogo Unci Co--. Ud. c LC1 1 D ---181 2 1 . • Vlnl""" Len<1 co-. Ltd. c LC1 1 D ---182· 2 1 . " Vlni'!Q! Lend Corr,.,..w. Ud. c LC1 1 D --183------2 1 ·-. • Vintoao Lend Comcenv. Ud. ------N LC2 1 D ~184 2 1 . " Vlnl~ Lend C~nr, Ud. c LC1 1 D ---185 2 1 . • Vintage Lend~!'.. U<l. N LC2 1 D .. 186 2 1 . ".IVIntege Lend~ •• LW. c LC1 1 D -~ 2 1 . " Vir!!9!! Unci ~ny, LW. NL LC2 1 D
166 -2 1 . " ~.Lend Company, Lid. N LC2 1 D
---~: --2 1 . " \llrUtiO lon<l ~·~· ltd. _ r----· c LC1 1 D -
2 1 .
• -· Land Comi!:!!!Y. l.l<l.
--1---c LC1 1 D ·-191 2 1 . • VW..o Lon<l !;ompany, LW. c LC1 1 0 ---m~-2 --+-\llnUaO lend ~!!l, ~'---v LC1 1 D 1--;----. --·-m---2 111n1ago Unci ~IIY. ua. N LC2 1 0
194 2 1 . • \1)11!110 Lend Comno!!)'...!!!L__ Cfly of Lul>bod< NBP NBP 1 D Roundabout
1ss-2 1 . • \llntaaot.and Carnpeno, ua. c LC1 1 0
188 2 1 . • \llnloao Lend Co...,.nv. Ull. c LC1 1 D ··--197--2 1 " 1/bllago Land CcoJI1PIIIIY, Lid. --c LC1 1 D -·--· -~--19s ____
2 1 . • 1/blloao Lend co-.... Ud. c LC1 1 D --wP--· 2 1 ---;-· • VJntm Lend Conpllnr.!!!L-c LC1 1 D -Too-2 1 . • Vlnlosro Lenol c.,.,..,,~-----c LC1 1 D --201 2 1 . " VlniiQ! land qompeny, Ud. c LC1 1 D
202 2 1 . " '-/lrll-Lenol Co~ Ud. -c LC1 1 D u••·-203 2 1 . • Vln!oce Lonol CoJn>on~. Ll<l. c LC1 1 D --'2i)4--· 2 1 . • Vlnloao Lnnd eomoan •• Ud. c LC1 1 D
205 2 1 . • IAn!oae Lend ComPOn•. Ud. N LC2 1 D
206 2 1 . • ,VintaAol.ond~y,l.t<l. Clvofl.ll-NBP NBP 1 D 1 own home Pall< --2rfl 2 1 . • ~· Lentl Coml!:!nr. l.l<l. lH LC1 1 D
208 2 1 . • llln!!aol.ond Co<IINny, Lid. lH LC1 1 D ---209 2 ' . • ~uaae Lend COrnpony, ua. lH LC1 1 D
210 2 1 . • 111n1aao Unci ComPOno. U<l. Tli LC1 1 D
1------211 2 1 . • llinl'!!l•l.ond ComPil!!Y. Ud. lH LC1 1 D
-212 2 1 . • \l)ltagolond ComPO~. ua . Tli LC1 1 0 ---213 2 1 . "VoUagolonci~UG . TH LC1 1 D
21-4 2 1 . • Virlogolonol Company, Ud . lH lC1 1 D -215 2 1 • Vllll"""LondCo"""nv.ua. Tli lC1 1 0 ... 218 2 1 . • Vlllloao Land COJ11P8no.l.l<l. Tli tC1 1 D --
217 2 1 . • Vlnlaao land Con¥>ano. Ud. TH tC1 1 D
218 2 1 . • 1/bllagol..ond Cd...,.nv.U<I. Tli lC1 1 D -219 2 1 . • Viri"""LondCoJI1PIInv,Ud . N LC2 1 D
220 2 1 . " V!lllago Lend C0JI1PIIOO. Ud. N lC2 1 D
221 2 1 . • Virloao L.on<l CoJI1PIIno. Ud. v tC1 1 0 ----222 2 1 . • Vlnlooo Lend eo-..... Lid. N tC2 1 D
223 2 1 . • Vllll_ogoland Co1111111mr. Ud . NL lC2 1 D
224 2 1 . "Vlnlogol.ond~!IY.Ud . N LC2 1 0 ---225 2 1 . • Vlnl!!ll! Land eo..,..,.. Ud. NL LC2 1 D
226 --+· -1 . • VlntogoLend co.._.~. Ud. c lCt 1 D
__ 227 --2 1 . • Vlnt!ll!! Len<l c.,_, ud . c LC1 1 D
-228_~ -2-1 . • VlntogoLend ~~-ua. N LC2 1 D . 2 1 . • Vlnloao Lend Com>ano. Ll<l. -NL LC2 1 D 229 -230 2 1 . " ll!""'ff& l.ond Comnan•. Lid. N LC2 1 D
-~ -~ 1 . • Vintage Lenol Comoan•. Ud. N LC2 1 D -------w--2 1 . .,. Vit'ltaGG Land ~nr:. Ud . N LC2 1 D
2:\3 2 1 .
• 1\Miauo Land C<>l!>f>!!!IY. Ud . NL LC2 1 D -· 234 2 1 -. • I VintaAe Land Company, ua. M LC3 1 D
235 2 1 . • V.ntaaol.ond Co<nNno.l.lll. M LC3 1 D -c__,_l,:l!! ___ 2 1 . • 1\llntaAOI.and ComPil...-. ua . M LC3 1 0
Llond lnlofmetlon I Statu10.
Dvpmt lmprvmt Final OWner Lot Line! I of Unit Ow!ler
Lot • Phase Area Ta• Ref ID Cumont PtoDertv OWner IC!tl or HOAI Tvl>e Claos on Parcel _Type
238 2 1 • • Vln!.lgo Land COnpany, ltd. M LC3 1 D
239 2 1 ' 'IVI!UQo Land COmpany, Ltd. M LC3 1 D
240 2 1 ' "IVIntago Land COmoall>'.ll<l. M LC3 1 D ~ 2 1 • • VintaQOlandCOrmlr>Y.ll<l. NL lC2 1 D
Home
Conllructlon Commentt
242 2 • 1 ' " Vi118g0 Land Company, Ud. CIY ollu-NBP NBP 1 D Smal TnariG!e Pall<
_ 243 _ 2 1 ' " Vkli'!P"LandCompll!ly,Ud. -·--------l-------··--+---'iN7'L-+--!L~C~2--j-_,;.1-+-~D,__+------1f-----+------------l
244 2 1 __ " " Ykii!!QO Land Compeny, Ud. ---+--;Mq;....+--i'L~C003_-l'-~1-+_~D-+------t------t--------------l --~-245 __ 2 ---1-" " VkiiiQI! Land COI!lJl!l!ly~Ud-NL LC2 1 D 246 2 1 " • Vini81>0LandCOmoenv:u~d"'-.---------ll--·-~ ---f-..!M~+--7:LC;;;3o----!--!1-+~D~+----t-------+----------! --~24~7f-~-~2~+---+1--t •• ---~.f.~~~~d~~ILa~nd~CO~m~nMd~~~U~d~.-----------4~--------~-=-------~--~~~M~~t~~~~L~C3~~~~+~~~1t~~t:~~D~-~-~----~----_-_-_4f---_-_-_-~_--_-_4f-~----_-_-_-_-~_-_-_-_-~-------~~4
---248 2 1 • • V!nl-~ondCOmaanv,Ud. --+---------+~Ml--·I---'LC3~l----!-----:1!--I--~Dl--+----+----l--------·----l
-"""249"-.--2-· 1 " ' V!nl__!lli!.O~Land~~COrnp!~'!'n!ly..!. Ud~. ------·---f----·---+~Ml--+-·--lLC3*_-I----,1;--J--~Dc_+··-------if-----t----------
-250 2 1 ' • Vini8Q. Land COrmln~. Lid. -+-------.. --1-----'Me!-+---"'LC3~-+-1;--~-.,!!D:_+-----l-·---+---------·-l --~ 2 1 ' "vtmaolondC<>mtNIIIY.Ud. M LC3 -, 0
~--· 2 1 " '~ot.andCOnpantlld. NL LC2 1 0
_____
254
253 __ ----;;--
2
2 ___ 11_, __ : " Vi!Uoo Lond coo-DaR¥: Lid. ·-----f-------···-I....!M~+--'~LC~3-·+--~1--+--~0~+-~----1---·--1---------------1
• ~olandCofr4111ny, Lid. --====-i=:EMt:t=JlC~3t=l=j1t=t=~Dtt====:t=====:t===========l ;._Vj5 .... .._~2-+------:-1--1-;,,----:-.F VlntaQOL.ondCOft!pany,Ud. ---------1-----_ N lC2 1 0
--~-----------+-------~--~----------+-------·----'~--+-------1!----1---+--·----!f------l----------l
-+---+-----+----+---------·-----l------------l--+----+---+---+---+----hp::::(D:-:ara=-a(27=5"".53""9'"'a""c)""le..,os""PI1""'1,-!
Romalrlng Ph• lmpMnl Aceao Lot #of Un~s Owner (27 .43 ec) len Ph2 (30.9 ac) a
!an_!!Jil PI D. ~ 1~N ~ • "-'2.~&~3:"-.-tf-R~2~58~96~"'-:t:61~e"!!ll8!!r;Lo!!nd~C~o!!2m'l!!!:""ll>'!L,!,.Udo'J!;-. --~------+-------if--!T~"""!...f....!Lan~/l;d~C;'!:la~JI"-~""!!fpa~rce~lf-.JT~-"-I-------j------+.-::-::-:;-::-.=2":;17~.=209ro•':'"""7'----j ' ' " " • TH LC1 175 0 Land 10 be dtvolooed
-;·--~·~·-----.·~·----~·~· ----------~·~-------------l-------------lf--~C-~I-~LC~1---+~2~1~0--I-~D~4--------+--------~La~nd~IO~be~d~a~~~~~------l -.----.--• ' • • • • • V LC 1 173 D Land 11> ba -lOped • ---~-~~-~.------~.}..~--..k,-----------~,------------·----f----------·-4-~N---li-~LC2~---+--1~~~~~0~4--------+--------~La~nd~IO~be~~~w~looed~------l
NL LC2 95 D Land to be ~..,lopad
M Lea 64 0 land 10 be ~vetopad -~-~.-~.~-~----~.~-~-~-~----------~.-------~---+--------+
-----"·r-'---"+'-------'+-"-----t'"-------------·-----------------,f-----------+~E~t---~LC~3~---lf--~~~-+--O~~---------l--------~L.a~nd~10~ba~~~..,~·looed~~-----1
CaiiiGoiY
CumontOWner Builder.
Developer.
Ho--..r.
HOA
Qll Total
!A1Type
Townhome
Collage vmase Neighborhood
Nelghbort>oodlg
Manor
Eo tate
lillll·BID1fil1!!~ TOial
Lind cr ... Type
LandCiaiB1
L.andC!aos2
landeb>IS 3
li!!o:IIIIJ!!I!!IOd !:nil Total
1. Comfdollon daiOI are os&lmllllld ror..,.n 111o bulld..-.. 11-ll'le--.. ondtronsforb owne...,lp1o olio home...,....
Leaend I Coun1
Code !loFt
B
0
H
HOA
Clly
TH 1550 c 1500 v 2100
N 2500 NL 3000
M ~
E 3500+
NBP
LC1 < lhan 2100 SF
LC2 210110 3000 SF
LC3 3000+ SF
NBP NIA
Lola
64
179
6
1
~ 255
19
711
30
50
3J
34
0
l1 26S
IA1
125 83
34
l1
~5
IA2
BQ
47
21
0
1i7
z. Pl>uo 2 la!ld ...,..., Will bO ln'*-"'nd In '"""""'"'"Ill Ataa 1 10 cur<Miy -.ctod ...nh 1t110 "'" pual! 111 t1111 local In ollll:e. Phuo 2 lond area will De ca.....,""'-end g'-1 .. own ra. pOU'COislllluo trr ~ ..,.. lhajMt lbrl'lloso 2 IJ .........,.._
l . Cuft'll111-j no Dullde.-. .,. al-101-a~ lniD a"""'"" • ..,.."""" llulloltnu 1ho~,_ unli ""ICI\Urno tho homers _,.,...ed and c.DslnO lou• place
•-Noland r,q <M-INI PIO lo toie-ln lhlo _....,
MINUTES AND CERTIFICATION PERTAINING TO
PASSAGE OF AN ORDINANCE
STATEOFTEXAS §
COUNTY OF LUBBOCK §
CITY OF LUBBOCK §
On the 14th day of February, 2008, the City Council of the City of Lubbock, Texas,
convened in a regular meeting at the regular meeting place thereof, the meeting being open to the
public and notice of said meeting, giving the date, place and subject thereof, having been posted
as prescribed by Chapter 551, Texas Government Code, as amended; and the roll was called of
the duly constituted officers and members of the City Council, which officers and members are
as follows:
David A. Miller, Mayor
Jim Gilbreath, Mayor Pro Tern
Linda DeLeon
Floyd Price
Todd Klein
Phyllis S. Jones
Jolm Leonard
)
)
)
)
)
Members of
the Council
and all of said persons were present, except thus
constituting a quorum. Whereupon, among other business, a written Ordinance bearing the
following caption was introduced:
AN ORDINANCE OF THE CITY OF LUBBOCK, TEXAS
AMENDING ORDINANCE NO. 2007-00058 ACCEPTING AND
APPROVING A SERVICE AND ASSESSMENT PLAN AND
ASSESSMENT ROLL FOR VINTAGE TOWNSHIP PUBLIC
IMPROVEMENT DISTRICT
The Ordinance, a full, true and correct copy of which is attached hereto, was read and
reviewed by the City Council. Thereupon, it was duly moved and seconded that the Ordinance
be passed and adopted.
The Presiding Officer put the motion to a vote of the members of the City Council, and
the Ordinance was passed and adopted by the following vote:
AYES: 7 NOES: 0 ABSTENTIONS: 0
Dallas 139354 7v.l
•'
MINUTES APPROVED AND CERTIFIED TO BE TRUE AND CORRECT, and to
correctly reflect the duly constituted officers and members of the City Council of said City, and
the attached and following copy of said Ordinance is hereby certified to be a tme and correct
copy of an official copy thereof on file among the official records of the City, all on this the
24th day of April . 2008.
City ecretary
City of Lubbock, Texas
[SEAL]
Signature Page for City of Lubbock
Certificate for Ordinance Amending Ordinance 2007-00058
Firs~ Reading
January 24 , 2008
Item No. 4.8
ORDINANCE No. zoo8-oooos
Second Reading
February 14, 2008
lteJ!l No. 5.9
AN ORDINANCE OF THE CITY OF LUBBOCK, TEXAS AMENDING
ORDINANCE NO. 2007-00058 ACCEPTING AND APPROVING A SERVICE
AND ASSESSMENT PLAN AND ASSESSMENT ROLL FOR VINTAGE
TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
WHEREAS, after holding a public hearing in the manner required by the Public
Improvement District Assessment Act, Chapter 372, Texas Local Government Code (the '"PID
Act"), on January 12, 2007, the City Council of the City of Lubbock, Texas (the '"City")
authorized the creation of the Vintage Township Public Improvement District (the "District");
WHEREAS, after holding a public hearing in the manner required by the PID Act, the
City Council, on June 26, 2007, pursuant to Ordinance No. 2007-00058, accepted and approved
the Service and Assessment Plan and Assessment Roll for the District; and
WHEREAS, upon further investigation by the developer of the District it has been
determined that the maps attached as Exhibits A and C to the Service and Assessment Plan were
incorrect and did not conform to the Assessment Roll;
WHEREAS, two sections of the Service and Assessment Plan needs to be revised to
conform to the requirements of the PID Act;
WHEREAS, the City Council desires that the necessary corrections to the Service and
Assessment Plan be made and finds and determines that this amendment is necessary for the
efficient and effective development ofthe District;
WHEREAS, the meeting at which this ordinance is considered is open to the public as
required by law, and public notice ofthe time, place, and purpose of said meeting was given as
required by Chapter 551, Texas Government Code, as amended;
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF LUBBOCK,
TEXAS, THAT: ORDINANCE NO. 2007-00058 IS HEREBY AMENDED AS FOLLOWS:
Section I. Exhibits A and C: Exhibits A and C to the Service and Assessment Plan
are hereby replaced in their entirety with the attached Exhibits A and C .
Section 2. Definition of Annual Collection Costs. The definition of Annual
Collection Costs in the Service and Assessment Plan is hereby amended by adding the following
sentence at the end of such definition: "Annual Collection Costs collected and not expended for
actual Annual Collection Costs shall be carried forward and applied to reduce Annual Collection
Costs in subsequent years to avoid the over-collection of Annual Collection Costs."
Section 3. Section VI.F.l.b. of the Service and Assessment Plan: Section VLF.l.b.
of the Service and Assessment Plan is hereby amended to delete the following sentence in its
entirety: "the payment in full shall include accrued interest through the call date of the Bonds to
the extent not included in Annual Installments paid or to be paid."
Section4.
execution hereof.
Effective Date. This Ordinance shall take effect upon passage and
AND IT IS SO ORDERED.
Passed by the City Council on first reading this 24th day of January '2008.
Passed by the City Council on second reading this 14th day of February , 2008.
ATTEST:
APPROVED AS TO CONTENT:
. ..-------· Rob Allison
Assistant City Manager
Development Services
LUB200. 58000
Dallas !3S3764_2.DOC
APPROVED AS TO FORM:
-2-
Exhibit A
PIDMAP
lPIO District
I Land outside the district
r _. ____ ,
-'"!£!.0~&2!!-r2. 1 _
r -----, ...Jn!e!.ovwe'l!.fr~2 _
Vintage Township Public Improvement District
Boundary Map
EKhibitA
I ·~
• Improvement Area 1 includes improvements located m !loth Phases 1 and 2.
• Improvement Area 2 includes improvement$ located ONLY in Phase 2
Northeast TovKlUnter
Exhibit C
DIAGRAM OF THE IMPROVEMENT PROJECT
-J
Improvement Araa 1
n land prowded lor tlUbhc Improvements
n St1e 1Ait11k
n Fcxn:taro Park
• l.an""""·P• {solo P'IIP"'•'oon. plant mal anal•. etc.)
• tlaulscape (Sodlhllllilll. accessoues loghllng ere)
• Other Pla~round
• Other M"""'mont & nelet8tl
• Other Patoo & Outdonr Foreptace
• lrngallon
n The Comnoons
• lanlkcape (srte preparaloon. plant mateuals. etc)
• Hards.cape (SoOO..alks, eccessoroes, etc.) + Olher Playground & Prcnoc llrl!a
+ Olh<K Gard~tn Plaz11 + lmgauon
n Market Square
• landscepe {Site preparation, plant malerials. etc.j
• Hardscape (Sidewalks. accest.orres. etc.t
• trugallon
n T ownhome P 811!
• land•cape (s1te preperaloon, plant melenals etc)
+ HanJocere !Sr<!llwalks. accessones. ale. I
• lmgaloon
n T<aongu1ar Par~
+ landsr"'pe {srterueparattnn plant matenats. ere) + Hordoc.,po (Sd&w/llks attAlssooes etc)
+ lmgaloo.n
, Rotoldabw s t2l
• LendsCRpo (sole p.repareloon plant melenals etc ) + Hardlleapa (rollover ravers r>(anters etc )
+ Other Public All Ol vertrc~l structure
• lrngatoon
n I' arl<wav alono 114111 Street
• Lan<i9cape (&rte preparahon plaot marenals. elc.t
• Har<lscape (Sodew&lks 811 fe<>ce)
• lrrrgauon
n Master lrrO]l!liOO SySIIlll\ + Well Pump & Poimp-house
n Streel Trees
n StrEiill Loghhng & Srgnaoe
, Cornmunrly Sognage
n Relalled Soft Costs
. •. T'• ,..;.
I. • '}. . .
Exhibit C
Diagram of the Improvement Project
Improvement Areas 1 & 2
f ... -·· ..._j-"~; '"''"'-')..-.--v .. -.0.:~ ~I t_! .. J :l t•~-4 cw• -, ...... ' '"'• ..,-.
Improvement Area 1 = lmp~t~~~ement Area 2=
Improvement Atu 2
n land pro.-ided lor public unprovemenls
n SHe 'lob1l
C1 Slreets. Curbs end Gullers
n Water Satvoces
n Sewer StNICe&
n Slormwater Sewer Servoces
No Text
Ordinance No. 2007-o0058
MINUTES AND CERTIFICATION PERTAINING TO
PASSAGE OF AN ORDINANCE
STATEOFTEXAS §
COUNTY OF LUBBOCK §
CITY OF LUBBOCK §
On the 14th day of June, 2007, the City Council of the City of Lubbock, Texas, convened
in a regular meeting at the regular meeting place thereof, the meeting being open to the public
and notice of said meeting, giving the date, place and subject thereof, having been posted as
prescribed by Chapter 551, Texas Government Code, as amended; and the roll was called of the
duly constituted officers and members of the City Council, which officers and members are as
follows:
David A. Miller, Mayor
Jim Gilbreath, Mayor Pro Tern
Linda DeLeon
Floyd Price
Todd Klein
Phyllis S. Jones
John Leonard
)
)
)
)
)
Members of
the Council
and all of said persons were present, except (all present) , thus constituting a quonun.
Whereupon, among other business, a written Ordinance bearing the following caption was
introduced:
AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF LUBBOCK
ACCEPTING AND APPROVING A SERVICE AND ASSESSMENT PLAN
AND ASSESSMENT ROLL FOR VINTAGE TOWNSHIP PUBLIC
IMPROVEMENT DISTRICT; MAKING A FINDING OF SPECIAL BENEFIT
TO CERTAIN PROPERTY IN THE DISTRICT AND LEVYING
ASSESSMENTS ON SUCH PROPERTY AND PROVIDING FOR THE
METHOD OF ASSESSMENT AND THE PAYMENT OF THE ASSESSMENT
The Ordinance, a full, true and correct copy of which is attached hereto, was read and
reviewed by the City Council. Thereupon, it was duly moved and seconded that the Ordinance
be passed and adopted.
The Presiding Officer put the motion to a vote of the members of the City Council, and
the Ordinance was passed and adopted by the following vote:
AYES: --'-7-
NOES: ---"-0-
ABSTENTIONS: ---'"0-
LUB200/58000
Dallas 1314980v.l
MINUTES APPROVED AND CERTIFIED TO BE TRUE AND CORRECT, and to
correctly reflect the duly constituted officers and members of the City Council of said City, and
the attached and following copy of said Ordinance is hereby certified to be a true and correct
copy of an official copy thereof on file among the official records of the City, all on this the
3rd day of October , 2007.
[SEAL]
LUB200/58000
-2-
Dallas 1314980v.l
First Beading
J~ 14, 2007
ltem lio~ 6.1
ORDNANCE NO. 2007..00058
Seeoud lteading
.June 26, 2007
It-No. 4.37
AN ORDNANCE OF THE CITY COUNCIL OF THE CITY OF LUBBOCK
ACCEPTING AND APPROVING A SERVICE AND ASSESSMENT PLAN AND
ASSESSMENT ROLL FOR VINTAGE TOWNSHIP PIJBUC IMPROVEMENT DISTRICT;
MAKING A FINDING OF SPECIAL BENEm TO CERTAIN PROPERTY IN THE
DISTRICT AND LEVYING ASSESSMENTS ON SUCH PROPERTY AND PROVIDING
FOR THE 1-.:IEJHOD OF ASSESSMENT AND THE PAYMENT OF THE ASSESSMENT
WHEREAS, a petition was submitted and filed with the City Secretary of the City of
Lubbock, Texas (the ".ci!Y"), pursuant to the Public Improvement District Assessment Act,
Chapter 372, Texas Local Government Code (the "PJI,l Act"), requesting the creation of a public
improvement district on land within the City, to be known as the Vintage Township Public
Improvement District (the "District"); and
\il1lEREAS, the petition contained the signatures of the ov.ners of property representing
more then 50"/o of the appraised value of taxable real property liable for assessment within the
District, as determined by the then current ed valorem tax rolls of the Lubbock County Appraisal
District and the signatures of property owners owning taxable real property that constituted more
than 50"/o of the area of all taxable property thet is liable for 88Sessment by the District; and
WHEREAS, on January 12, 2007, the City held the public hearing in the manner required
by law on the advisability of the improvement projects and services described in the petition as
required by Sec. 372.009 of the PID Act and made the findings required by Sec. 372.009(b) of
the PID Act and authorized the District in ancordance with its fmding as to the advisability of the
impro\'ement projects and services; and
WHEREAS, on February 14,2007 (the "Effective Date"), the City published notice ofits
authorization of the District in the Lubbock Avalanche Jomnal, a newspaper of general
circulatinn in the City; and
WHEREAS, no written prntests of the District fi:om any ov.ners of record of property
within the District were filed with the City Secretary within 20 days after the Effective Date; and
WHEREAS, the City Council, pursuant to Section 372.016(b) of the PID Act published
notice of a public bearing to consider the prnposed Assessment Roll and the Service and
Assessment Plan and the levy of assessments on property in the District; and
WHEREAS, the City Council, pursu.nt to Section 372.016(c) of the PID Act mailed
notice of the public heating to consider the proposed Assessment Roll and the Service and
Assessment Plan and the levy of assessments on prnperty in the District to the last known
address of the ov.ners of the property liable for the assessments; and
WHEREAS, the City Council convened the hearing at !0:00 a.m. on the 14th day of
June, 2007, at which all persons who appeared, or requested to appear, in person or by their
oru;as l261664Y.I
attorney, were given the opportunity to contend for or contest the Service and Assessment Plan,
the Assessment Roll, and each proposed assessment, and to offer testimony pertinent to any issue
presented on the amount of the assessment, the allocation of costs, the purposes of the
assessmeot, the special benefits of the assessmen~ and the penalties and interest on annnal
installments and on delinquent annnal installments of the assessment;
WHEREAS, the City Council finds and determines that the Assessment Roll and the
Service and Assessment Plan should be approved and that the assessments should be levied as
provided in the Service and Assessment Plan and Assessment Roll;
WHEREAS, the City Council closed the bearing, and, after considering all written and
documentaTy evidence presented at the bearing, including all written comments and statements
filed with the City, determined to pro<eed with the adoption of this Ordinance in conformity with
the requirements of the PID Act.
NOW, 1HEREFORE, BE IT ORDAINED BY 1HE CITY COUNCU.. OF 1HE CITY
OF LUBBOCK, TEXAS:
Section 1. Terms.
Terms not otherwise defined herein are defined in the Service and Assessment Plan
attached hereto as Exhibit A (the "Service and A>Sessmept Plan").
Section 2. Findings.
The findings and deten:ninations set furth in the preambles are hereby incurporated by
reference fur all purposes. The City Council hereby flnds, determines, and ordains, as follows:
(a) The apportionment of the Costs pursuant to the Setvice and Assessment
Plan 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 will be benefited by the senices and
improvements proposed to be provided through the District in the Service and
Assessment Plan, and each parcel of real property will receive spectal benefits during the
term of the Assessments equal to or greeter than the total amount assessed;
(c) The method of apportionment of the Costs set forth in the Service and
Assessment Plan 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 Senice and Assessment Plan should be approved as the service and
assessment plan for the District;
Dallas 1261664vJ
(e) The Assessment Roll in the form attached as Exhibit D to the Service and
Assessment Plan (the "Assessment Roll") should be approved as the assessment roll for
the District;
(t) The provisions of the Service and Assessment Plan relating to due and
delinquency dates for the Assessments, interest on Annual Installments, interest and
penalties on delinquent Assessments and delinquent Annual Installments of the
Assessments, and procedures in connection with the imposition and collection of
Assessments should be approved and will expedite collection of the Assessments in a
timely manner in order to provide the services and improvements needed and required for
the area within the District; and
(g) 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 wbich this Ordinance and the subject matter hereof
has been discussed, considered, and formally acted upon.
Section 3. Assessment Plan.
The Service and Assessment Plan is hereby accepted and approved as the PJD Act
Section 372.013 service and assessment plan for the District.
Section 4. Assessment Roll.
The Assessment Roll is hereby accepted and approved as the PID Act Section 372.016
assessment roll of the District.
Section 5. Levv and Payment of Special Assessments for Costs of
Improvement Project.
(a) The City Council hereby levies an assessment on the tracts of property
located within the District, as shown and described on the Service and Assessment Plan
and the Assessment Roll. in the respective principal amounts shown on the Assessment
Roll.
(b) The levy of the Assessments shall be effective on the date of execution of
this Ordinance levying assessments and strictly in accordance with the terms of the
Service and Assessment Plan.
(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.
-3-
Dallas 1261664v.l
(e) Each Assessment shall bear interest at the rate specified in the Service and
Assessment Plan.
(f) Each Annual Installment shall be collected each year in the manner set
forth in the Service and Assessment Plan.
Section 6. Method gf Assessment.
The method of apportioning the Costs is as set forth in the Service and Assessment Plan.
Section 7. Penalties and Interest on Deljnguent Assessments.
Delinquent Assessments shall be subject to the penalties. inlerest, procedures, and
foreclosure sales set forth in the Sen-ice and Assessment Plan.
Section 8. Lien Priority.
The City Council intends for the obligations, covenaots 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 levied hereby
shall be binding upon the owners of Assessed Property, and their respective traosfurees, legal
representatives. he~ devisees, successors and assigns. Assessments sh.a1l have lien priority as
specified in the Service and Assessment Plan and the PID Act.
Section 9. Applicability ofT ax Code.
To the extent not inconsistent with this Ordinaoce, 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 10. Severability.
If any provision, section, subsection. sente~ 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 remalning portions of this Ordinaoce 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
ather portion hereof, and all provisions of this Ordinance are declared to be severable for that
purpose.
Dallas l261664,,.i
Section II. Effective Date.
This Ordinance shall take effect, and the levy of the Assessments, and the provisions and
terms of the Service and Assessment Plan 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 14th day of June 2007.
Passed by the City Council on second reading this 26th day of June 2007.
ATTEST:
APPROVED AS TO CONTENT:
ity Manager
Development Services
Dallas 1261664v.l
DAVID
APPROVED AS TO FORM:
-5-
EXHIBIT A
SERVICE AND ASSESSMENT PLAN
A-1
Dallas 1261664v.l
THE VINTAGE TOWNSHIP
PUBLIC IMPROVEMENT DISTRICT
CITY OF LUBBOCK, TEXAS
SERVICE AND ASSESSMENT PLAN
MAY9,2007
Section I
Section II
Section III
Section IV
Section V
Section VI
Section vn
Section VIII
Exhibit A
ExhibitB
Exhibit C
ExhibitD
THE VINTAGE TOWNSHIP
PUBLIC IMPROVEMENT DISTRICT
CITY OF LUBBOCK, TExAS
SERVICE AND
ASSESSMENT PLAN
Table of Contents
Plan Description and Defined Tenns
Property Included in the PID
Description of the Improvement Project
Sources and Uses of Funds
Assessment Plan
Terms of the Assessments
Assessment Roll
Miscellaneous Provisions
List of Exhibits
ThePIDMap
The Improvement Project
Diagram of the Improvement Project
Assessment Roll
1
6
7
10
12
15
19
20
Section I
PLAN DESCRIPTION AND DEFINED TERMS
A. Introduction
Chapter 372 of the Texas Local Government Code, "Improvement Districts in Municipalities and
Counties" (as amended, the "PID Act"), governs the creation of public improvement districts
within the State of Texas. The City of Lubbock created the Vintage Township Public
Improvement District (the "PID'') to acquire and finance public improvements associated with
the Vintage Township planned development and for the benefit of certain property in the PID, all
of which is located within the City. (Capitalized tenns used herein shall have the meanings
ascribed to them in Section I.B of this Service and Assessment Plan.)
This Service and Assessment Plan has been prepared pursuant to Sections 372.013, 372.014,
372.015 and 372.016 of the PID Act. According to Section 372.013 of the PID Act, a service
plan ''must cover a period of at least five years and must also define the annual indebtedness and
the projected costs for improvements. The plan shall be reviewed and updated annually for the
purpose of detennining the annual budget for improvements." The service plan is included in
Section IV of this Service and Assessment Plan.
Section 372.014 of the PID Act states that "an assessment plan must be included in the arutual
service plan." The assessment plan is described in Section V of this Service and Assessment
Plan.
Section 372.015 of the PID Act states that "'the governing body of the municipality or county
shall apportion the cost of an improvement to be assessed against property in an improvement
district.'' The method of assessing the Costs of the improvements to the property in the PID is
included in Sections V and VI of this Service and Assessment Plan.
Section 372.016 of the PID Act states that "after the total cost of an improvement is detennined,
the governing body of the municipality or county shall prepare a proposed assessment roll. The
roll must state the assessment against each parcel of land in the district, as determined by the
method of assessment chosen by the municipality or county under this subchapter." The
Assessment Roll for the PID is included as Exhibit D of this Service and Assessment Plan. The
Assessments as shown on the Assessment Roll are based on the method of assessment described
in Section V of this Service and Assessment Plan.
The City Council shall make all determinations necessary herein.
The City Council intends for the obligations, covenants and burdens on the owner of the
Assessed Property, including without limitation such owner's obligations related to the payment
of the Assessments, to constitute a covenant running with the land. The Assessments levied
hereby shall be binding upon the owners of Assessed Property, and their respective transferees,
legal representatives, heirs, devisees, successors and assigns. The Assessments shall have lien
priority as specified in the PID Act.
This Service and Assessment Plan provides for improvements benefiting Improvement Areas I
and 2. The City Council anticipates that improvements benefiting property within the PID and
I
not in Improvement Areas 1 and 2 will be provided for in one or more amendments or
supplements to this Service and Assessment Plan.
B. Definitions
The terms used herein shall have the following meanings:
"Administrator" means the employee or designee of the City who shall have the responsibilities
provided for herein, in the Bond Ordinance, or in another agreement approved by the City.
"Annual Collection Costs" means the following actual or budgeted costs, as applicable, related
to the annual collection of outstanding Assessments paid in installments: the costs or anticipated
costs (i) of issuing, refunding or refinancing Bonds, (ii) of computing, levying, collecting and
transmitting the Assessments (whether by the City, the Administrator or otherwise), (iii) of
remitting the Assessments to the Trustee, (iv) of the City, the Administrator and Trustee
(including legal counsel) in the discharge of their duties, (v) of complying with arbitrage rebate
requirements, (vi) of complying with securities disclosure requirements, (vii) of the City in any
other way related to the collection of the Assessments in installments, including, without
limitation, maintaining the record of installments, payments and reallocations and/or
cancellations of Assessments, and the repayment of the Bonds, including without limitation, any
associated legal expenses, the reasonable costs of other consultants and advisors and
contingencies and reserves for such costs as deemed appropriate by the City Council.
"Annual Installment" means the swn of the Annual Installment Part A and the Annual
Installment Part B.
"Annual Installment Part A" means, with respect to each Parcel, each annual payment of the
Assessment Part A, as shown on the Assessment Roll attached hereto as Exhibit Doran Annual
Service Plan Amendment, and paid as provided in Section VI.F. The Annual Installment Part A
includes principal and interest on the Series A Bonds and a portion of the Annual Collection
Costs as shown on the Assessment Roll. Annual Collection Costs shall be allocated between the
Annual Installment Part A and the Annual Installment Part B in proportion to the Annual
Installment Part A and the Annual Installment Part B excluding Annual Collection Costs.
"Annual Installment Part B" means, with respect to each Parcel, each annual payment of the
Assessment Part B, as shown on the Assessment Roll attached hereto as Exhibit D or an Annual
Service Plan Amendment. and paid as provided in Section VI.F. The Annual Installment Part B
includes principal and interest on the Series B Bonds and a portion of the Annual Collection
Costs as shown on the Assessment Roll.
"Annual Service Plan Amendment" has the meaning set forth in the first paragraph of Section
IV of this Service and Assessment Plan.
"Assessed Property" means, for any year, Parcels within the PID other than Non-Benefited
Property.
"Assessment" means, with respect to each Parcel, the assessment imposed against such Parcel
pursuant to the Assessment Ordinance and the provisions herein, as shown on the Assessment
2
Roll, subject to reallocation among Parcels and reduction according to the provisions herein and
the PID Act, including both the Assessment Part A and the Assessment Part B.
"Assessment Ordinance" means the Assessment Ordinance approved by the City Council
approvin.g and adopting this Service and Assessment Plan.
"Assessment Part A" means the portion of the Assessment imposed for the Improvement
Project A as shown the Assessment Roll.
"Assessment Part B" means the portion of the Assessment imposed for the Improvement
Project Bas shown the Assessment Roll.
"Assessment Revenues" mean the revenues actually received by the City from Assessments.
"Assessment Roll" means the document included in this SeiVice and Assessment Plan as
Exhibit D, as updated, modified or amended from time to time in accordance with the
procedures set forth herein and in the PID Act.
"Bond Ordinance" means the indenture, ordinance or similar document setting forth the terms
and other provisions relating to the Bonds, as modified, amended and/or supplemented from time
to time.
"Bonds" means either or both the Series A Bonds and the Series B Bonds.
"City" means City of Lubbock, Texas.
"City Council" means the duly elected governing body of the City.
"Collection Costs" means the sum of Annual Collection Costs and Delinquent Collection Costs.
"Costs" mean the actual or budgeted costs, as applicable, of all or any portion of the
Improvement Project, as described in Exhibit B of this Service and Assessment Plan.
"Delinquent Collection Costs" mean interest, penalties and attorney's fees imposed with respect
to delinquent installments of the Assessments in the same manner as for delinquent ad valorem
taxes in accordance with §372.018(b) ofthe PID Act and the costs related to pursuing collection
of a delinquent Assessment and foreclosing the lien against the Assessed Property, including
attorney's fees.
"Developer" means Vintage Land Company, Ltd.
"Equivalent Units" means, as to any Parcel, the nwnber of dwelling units built or that may be
built on the Parcel multiplied by the following factors for each land use classification as shown
below:
Land Use Class I
Land Use Class 2
Land Use Class 3
3
1.00 per dwelling unit
1.66 per dwelling unit
2.29 per dwelling unit
The computation of the Equivalent Units as to a Parcel shall be calculated by the Administrator
and confirmed by the City Council based on the information available regarding the use of the
Parcel and the estimate as confirmed shall be conclusive as long as there is a reasonable basis for
such determination. The number of units to be built on a Parcel may be estimated by net land
area and reasonable density ratios. Any commercial property shall be classified as Land Use
Class 1 with 1,000 square feet of gross leasable area being equal to one dwelling unit.
"Improvement Area 1" means the area of the PID to be improved by Improvement Project
A, consisting of the property shown within Improvement Area 1 on the PID Map.
"Improvement Area 2" means the area of the PID to be improved by Improvement Project B,
consisting of the property shown within Improvement Area 2 on the PID Map.
"Improvement Project" means those public improvements providing a special benefit to the
property in Improvement Area 1 or Improvement Area 2 and described in Exhibit B of this
Service and Assessment Plan and Section 372.003 of the PID Act.
"Improvement Project A" means the portion of the Improvement Project shown as the
Improvement Project A in Exhibit B, which consists of improvements to be provided within
Improvement Area I.
"Improvement Project B" means the portion of the hnprovement Project shown as the
Improvement Project B in Exhibit B, which consists of improvements to be provided within
hnprovement Area 2.
"Land Use Class" means Land Use Class 1, Land Use Class 2 and Land Use Class 3.
"Land Use Class 1" means residential dwelling units of 2,100 square feet of living area or less.
"Land Use Class 2" mean residential dwelling units with between 2,101 and 3,000 square feet
of living area
"Land Use Class 3" mean residential dwelling units with greater than 3,001 square feet of living
area.
"Mandatory Prepayment Event" means the prepayment due pursuant to Section VI.D of this
Service and Assessment Plan.
"Maximum Assessment" means the following amounts per Equivalent Unit for the Assessment
Part A and the Assessment Part B:
Part A
Part B
$8,880
$8,719
"Non~Benefited Property" means Parcels within the boundaries of the PID that accrue no
special benefit from the Improvement Project, including Owner Association Property, Public
Property, easements that create an exclusive use for a public utility provider, and property in the
PID not in Improvement Areas 1 or 2.
4
"Owner Association Property" means property within the boundaries of the PID that is owned
by or irrevocably offered for dedication to, whether in fee simple or through an exclusive use
easement, a property owners' association (if not used in a trade or business to produce income)
and available for use by property owners in general.
"Parcel" means a parcel identified by either a tax map identification number assigned by the
Lubbock County Central Appraisal District for real property tax purposes or by lot and block
number in a final subdivision plat recorded in the real property records of Lubbock County,
Texas or identified by any other reasonable means determined by the City Council.
"PID" has the meaning set forth in the second paragraph of Section LA of this Service and
Assessment Plan.
"PID Act" means Texas Local Government Code Chapter 372, Improvement Districts in
Municipalities and Counties, Subchapter A, Public Improvement Districts, as amended.
"PID Map" means the map included as Exhibit A to the Service and Assessment Plan
identifying the property included in the PID.
"Prepayment Amount" means the amounts due upon a Mandatory Prepayment Event as set
forth in Section VID of this Service and Assessment Plan.
"Public Property" means property within the boundaries of the PID that is owned by or
irrevocably offered for dedication to, whether in fee simple or through an exclusive use
easement, the federal government, State of Texas, the City, a school district, a public utility
provider or any other public agency or non-profit provider of public or charitable services (e.g. a
501c-3 entity).
"Series A Bonds" means any bonds or other debt secured by Assessment Part A, whether in one
or more series, including refunding bonds, issued to finance the costs of the Improvement Project
A.
"Series B Bonds" means any bonds or other debt secured by Assessment Part B, whether in one
or more series, including refunding bonds, issued to finance the costs of the Improvement Project
B.
"Service and Assessment Plan" means this Service and Assessment Plan prepared for the PID
pursuant to Section 372.oJ3, 372.014, 372.015 and 372.016 of the PID Act.
"Trustee" means the fiscal agent or trustee as specified in the Bond Ordinance, including a
substitute fiscal agent or trustee.
5
Section II
PROPERlY INCLUDED IN THE PID
The PID is located in the City of Lubbock, Texas. A map of the property included in the PID is
shown on Exhibit A to this Service and Assessment Plan.
The 275.5 acre development is expected to consist of approximately 1,200 residential units,
parks, and associated rights of way, landscaping, and infrastructure necessary to provide
roadways, drainage and utilities. Improvement Area 1 of the PID is expected to consist of the
first two phases of the development, which includes approximately 242 units, as shown in Table
11-A. Improvement Area 2 of the PID is expected to consist of the second phase of the
development, which includes approximately 137 units, as shown in Table II~A. The area within
Improvement Areas 1 and 2 is shown in the PID Map included as Exhibit A.
Bonds are initially being issued to provide Improvement Project A, which is located within
Improvement Area 1, and Improvement Project B, which is located within Improvement Area 2.
As are result, Improvement Area 1 is assessed for Improvement Project A and Improvement
Area 2 is assessed for improvement Project B.
For purposes of allocating the Assessments, the property in each improvement area has been
classified as either Assessed Property or Non-Benefited Property. Assessed Property is further
classified as Land Use Class 1, Land Use Class 2 and Land Use Class 3. The following table
shows the proposed units within each Land Use Class:
Table II-A
Prooosed Residential Land Use
Land Use Class Unit Area Number of Units
Improvement Improvement
Areal Area2
Land Use Class I 2, I 00 SF or less 125 69
Land Use Class 2 2,101 to 3,000 SF 83 47
Land Use Class 3 Greater than 3,000 SF 34 21
Total 242 137
The estimated number of units and the classification of each unit are based upon the land use
approvals for the project and the Developer's estimated highest and best use of the property
within the PID.
An explanation of the method of assessing property is included in Section V.
6
Section m
DESCRIPTION OF THE IMPROVEMENT PROJECf
Section 372.003 of the PID Act defines the public improvements that may be undertaken by a
municipality or City through the establishment of a public improvement district, as follows:
372.003. Authorized Improvements
(a) If the governing body of a municipality or county finds that it promotes the interests of
the municipality or county, the governing body may undertake an improvement project
that confers a special benefit on a definable part of the municipality or county or the
municipality's extraterritorial jurisdiction. A project may be undertaken in the
municipality or county or the municipality's extraterritorial jurisdiction.
(b) A public improvement project may include:
(i) landscaping;
(ii) erection offountains, distinctive lighting, and signs;
(iii) acquiring, constructing, improving, widening, narrowing, closing, or rerouting
of sidewalks or of streets, any other roadways, or their rights-of-way;
(iv) construction or improvement of pedestrian malls;
(v) acquisition and installation of pieces of art;
(vi) acquisition, construction, or improvement oflibraries;
(vii) acquisition, construction, or improvement of off-street parking facilities;
(viii) acquisition, construction, improvement, or rerouting of mass transportation
facilities;
(ix) acquisition, construction, or improvement of water, wastewater, or drainage
facilities or improvements;
(x) the establishment or improvement of parks;
(xi) projects similar to those listed in Subdivisions (i)-(x);
(xii) acquisition, by purchase or otherwise, of real property in connection with an
authorized improvement;
(xiii) special supplemental services for improvement and promotion of the district,
including services relating to advertising, promotion, health and sanitation,
water and wastewater, public safety, security, business recruitment,
deveioJment. recreation, and cultural enhancement, and
(xiv) payment of expenses incurred in the establishment, administration and
operation of the district.
7
After analyzing the improvements, the City has determined that the improvements authorized by
the PID Act, shown on Exhibit B, should be acquired or constructed by the City and has further
determined that Improvement Project A will be of special benefit to all Assessed Property within
Improvement Area 1 of the PID and Improvement Project B will be of special benefit to all
Assessed Property within Improvement Area 2 of the PID.
A. Acquisition and Construction oftbe Improvement Project
The authorized improvements to be provided to the property in Improvement Area 1 consist of
Improvement Project A. Improvement Project A is generally described as amenities and consists
of: the design and construction of parks and greens together with any ancillary structures,
features or amenities such as playgrounds, athletic facilities, pavilions, community facilities,
bridges, walkways, lighting, benches, trash receptacles and similar items located therein along
with all necessary grading, drainage and similar infrastructure involved in the construction of
such parks and greens; landscaping, hardscaping and irrigation; the design, construction and
maintenance of water features such as lakes, ponds and fountains; distinctive lighting and signs;
construction and improvement of pedestrian malls, passages or pathways including pedestrian
bridges; design, construction and improvement of vehicular bridges and low water crossings;
design, construction and improvement of community meeting halls or similar buildings; design,
construction and improvement of community monuments, towers, and other amenity-type
structures; acquisition and installation of art work; design, acquisition, installation and
improvement of telecommunication and similar technology systems; along with any special
supplemental seiVices for improvement and promotion of Improvement Area A. Improvement
Project A may also include the acquisition of any land needed for constructing public
improvements thereon. Costs include regulatory fees, exactions, proffers, and professional fees.
The authorized improvements to be provided to the property in Improvement Area 2 consist of
Improvement Project B. Improvement Project B is generally described as infrastructure
consisting of design. demolition, or construction of public improvements, including earthwork.
cut and fill, storm water drainage, public street any alleys, public walkways, water and sanitary
sewer, public utilities, lighting, signage, all for the specific benefit of Improvement Area 2.
Improvement Project B may also include the acquisition of any land needed for the constructing
the public improvements thereon. Costs include regulatory fees, exactions, proffers, and
professional fees.
As shown in Exhibit B, the construction costs of Improvement Project A are estimated to be
$2,930,822. The construction costs of Improvement Project B are estimated to be $2,655,769.
The detailed costs of each Improvement Project are shown in Exhibit B.
The City is hereby authorizing the construction and acquisition of the Improvement Project. The
Improvement Project will be provided to the extent funds are available from the Bonds to fund
such Improvement Project.
8
B. Maintenance oftbe Improvement Project
Initially, the cost of the maintenance, operation and other supplemental services relating to the
Improvement Project to be funded through assessments on Assessed Property is $0 because the
City is arranging with the local homeowners' association for such maintenance, operation and
supplemental services and such costs will be paid from funds provided by the homeowners'
association. The collection of assessments for such purposes will be necessary only in the event
that the homeowners' association fails to operate and maintain the public improvements in a
manner consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City. In the event it becomes necessary for the City to collect
assessments for these purposes, a budget will be determined annually by the City and will be
included in a Service Plan Amendment along with amendments to the Assessment Roll reflecting
assessments (the ''Maintenance Assessment'') based on such budget for maintenance, operation
and necessary supplemental services. if any. The Maintenance Assessment shall be collected in
the manner and at the time provided for in the Service Plan Amendment and shall be subject to
the same penalties and procedures applicable to collection of the Annual Installments. ·
9
Section IV
SOURCES AND USES OF FUNDS
Section 372.013 of the PID Act requires this Service and Assessment Plan to "cover a period of
at least five years and must also defme the annual indebtedness and the projected costs for
improvements. The plan shall be reviewed and updated annually for the purpose of determining
the annual budget for improvements.'' Such annual update to this Service and Assessment Plan
is herein referred to as the "Annual Service Plan Amendment."
The table below shows estimated sources and uses of funds to fmance the Improvement Project,
including the indebtedness to be incurred and the projected costs for the improvements.
Sources of Funds
Bond proceeds
Private funds
Total Sources of Funds
Uses of Funds:
Improvement Project
Costs of issuance'
Underwriter's discount'
Capitalized interest
Reserve Fund
Total Uses of Funds
Table !V-A
Sources and Uses of Fonds
ImnCQvement Project A Imorovement PrQject B
Series A Bonds Series B Bonds
$2,750,000 $1,550,000
787,496 1,518,051
$3,537,496 $3,068,051
$2,930,822 $2,655,769
150,000 150,000
55,000 31,000
155,859 92,022
245,815 139,260
$3,537,496 $3,068,051
Total
$4,300,000
2,305,547
$6,605,547
$5,586,591
300,000
86,000
247,881
385,075
$6,605,547
Private funds are expected to pay the costs of issuance and the reserve fund for the Series A
Bonds and costs of issuance for the Series B Bonds. The Series A Bonds and the Series B Bonds
are each expected to be issued in 2007. All of these costs and indebtedness are expected to be
incurred over a period of five years or less. The Series A Bonds will fmance the Improvement
Project A and Series B Bonds will finance the Improvement Project B. The Improvement
Projects will be provided to the extent bond proceeds are available to fund the improvements.
The Assessments shall be imposed in an amount equal to the Bonds to be issued, which includes
both the construction and fmancing costs of the Improvement Projects.
This sources and uses of funds table is subject to revision and the actual sources and uses of
funds for any line item may be different than shown above. The sources and uses of funds
shown above shall be updated upon the issuance of Bonds and each year in the Annual Service
Plan Amendment to reflect budget revisions and actual costs. The Annual Service Plan
1 Costs ofissuance and undemrriter's discount will be paid with private funds, not bond proceeds.
10
Amendment shall include an operating budget once Bonds have been issued, including revised
Annual Collection Costs, as determined and approved by the City. The amount of the
Assessments and the Annual Installments depend on a certain interest rate assumption, assumed
to be 5.50 percent herein. A higher interest rate would require the amount of the Bonds to be
issued to be reduced, resulting in a reduction in the Assessments and the public improvements
that could be provided from bond proceeds. In such event, the Service and Assessment Plan
shall be updated to reflect these changes.
ll
A. Introduction
Section V
ASSESSMENT PLAN
The PID was created, each Assessment is being levied and Bonds issued pursuant to the PID Act
Section 372.015 of the PID Act, ''Determination of Assessment," provides as follows:
(a) The governing body of the municipality or county shall apportion the cost of an
improvement to be assessed against property in an improvement district. The
apportionment shall be made based on special benefits accruing to the property
because of the improvement.
(b) Cost of an improvement may be assessed:
(1) equally per front foot or square foot;
(2) according to the value of the property as determined by the governing
body, with or without regard to improvements on the property; or
(3) in any other manner that results in imposing equal shares of the cost on
property similarly benefited.
(c) The governing body may establish by ordinance or order:
(l) reasonable classifications and formulas for the apportionment of the cost
between the municipality or county and the area to be assessed; and
(2) the methods of assessing the special benefits for various classes of
improvements.
(d) The amount of assessment for each property owner may be adjusted following
the annual review of the service and assessment plan.
This section of this Service and Assessment Plan explains the allocation of the Assessments on
the basis ofthe special benefits accruing to property within the PID such that equal shares of the
costs are apportioned to property similarly benefited.
B. Allocation of Assessments
The total of the Assessments are equal to or less than the total costs of the Improvement Project,
including the costs related to the issuance of Bonds for each Improvement Project. The total of
the Assessment Part A is equal to or less than the total costs of the Improvement Project A and
the total of the Assessments Part B is equal to or less than the total costs of the Improvement
Project B.
The Assessments Part A are equal to or less than the costs of Improvement Project (including
any costs related to the issuance of Bonds for the Improvement Project) and the Assessments
Part B are equal to or less than the costs of Improvement Project B (including any costs related to
the issuance of the Bonds for the Improvement Project). Improvement Project A is allocated to
the Parcels within Improvement Area 1, as these improvements are entirely located within and
!2
made for the purpose of benefiting the property within Improvement Area 1. Improvement
Project B is allocated to the Parcels within Improvement Area 2, as these improvements are
entirely located within and made for the purpose of benefiting the property within Improvement
Area2.
The Assessments are allocated to the Parcels within the Improvement Areas according to
reasonable classifications of the property in the PID. These classifications are as follows:
Land Use Class I
Land Use Class 2
Land Use Class 3
Unit size 2, I 00 SF or less
Unit size 2, 101 SF to 3,000 SF
Unit size greater than 3, 001 SF
The Assessments, and therefore the costs of each Improvement Project, are allocated to the
Parcels equally per unit for units in each Land Use Class. The allocation of the Assessments
between each class is based on the relative size of the average unit in each class.
Allocating assessments on the basis of unit size should reasonably approximate the similarity of
benefit each property receives from the Improvement Projects. Studies have shown that larger,
more expensive homes produce additional trips on roads compared to smaller, less expensive
homes. A similar analogy can be made to other types of improvements, including improvements
that enhance the appearance and quality of a community. Larger homes are likely to on average
produce more trips on the roads, use more water and produce more storm and sanitary sewer.
Larger homes are likely to experience more increase in value from amenities provided to the
PID. For all of these reasons, allocating Assessments on the basis of unit size within each Land
Use Class should result in a reasonable allocation of costs in proportion to the benefit each
property receives.
Allocating Assessments on the basis of average unit size within each Land Use Class results in
Equivalent Units as follows:
Land Use Class I
Land Use Class 2
Land Use Class 3
1.00
1.66
2.29
Equivalent Units are simply the relative costs allocated on the basis of each unit. The
Assessments Part A are allocated to each Parcel in Improvement Area 1 on the basis of the
Equivalent Units of each Parcel within Improvement Area I. The Assessments Part B are
allocated to each Parcel in Improvement Area 2 on the basis of the Equivalent Units of each
Parcel within Improvement Area 2.
The following table shows the allocation of the Assessments for each Land Use Class based on
the Equivalent Units for each class:
13
Table V-A
Assessment for each Land Use Class
Land Use Class Equivalent Assessment Assessment
Units Part A PartB
Land Use Class I 1.00 $8,073 $7,926
Land Use Class 2 1.66 $13,401 $13,234
Land Use Class 3 2.29 $18,488 $18,148
14
Section VI
TERMS OF THE ASSESSMENTS
A. Introduction
This section includes certain tenns of the Assessments, including how Assessments are
reallocated upon the subdivision or consolidation of Parcels, mandatory prepayment of
Assessments, reduction of the Assessments for costs savings, payment of the Assessments, and
collection of the Assessments. An Assessment shall be imposed and may be collected annually
from real property within the PID through the application of the procedures described below.
B. The Amount of the Assessments
The Assessment for each Parcel within the PID shall be as shown on the Assessment Roll. No
Assessment shall be changed hereafter except pursuant to the provisions provided for herein or
as pennitted under the PID Act. The City Council may reapportion the Assessments on some or
all of the Parcels, except for Parcels that are homesteads, upon the unanimous request of the
owners of the Parcels upon which the Assessments are to be reapportioned if there has been a
change in the estimate of the Equivalent Units of a Parcel. A reapportionment of the
Assessments by the City Council shall be made pursuant to the formula in Section VI.C of the
Service and Assessment Plan for reallocation of Assessments upon the subdivision of a Parcel.
C. Reallocation of Assessments upon a Subdivision or Consolidation of a Parcel
1. Subdivision of a Parcel
Upon the subdivision of any Parcel, the Assessment for the Parcel prior to the subdivision shall
be divided among each new Parcel pursuant to the following fonnula:
Where the terms have the following meanings:
A= the Assessment of each new Parcel
B = the Assessment of the original Parcel prior to the subdivision
C = the Equivalent Units of the new Parcel
D = the sum of the Equivalent Units for all of the new Parcels that result from the
subdivision
In all cases, the sum of each Assessment for the new Parcels calculated as provided above shall
equal the Assessment before the subdivision of the original Parcel. The calculation above shall
be made separately for the Assessment Part A and the Assessment Part B.
15
2. Consolidation of Parcels
Upon the consolidation of two or more Parcels, the Assessment Part A and the Assessment Part
B for the consolidated Parcel shall be the swn of the Assessment Part A and the Assessment Part
B for the Parcels prior to the consolidation. with each calculated separately.
D. Mandatory Prepayment of Assessment
If, at any time, the Assessment on a Parcel exceeds the Maximum Assessment Part A or Part B
and may not be reallocated to other Parcels pursuant to Section VI.B, a Mandatory Prepayment
Event will occur. For a Parcel with respect to which a Mandatory Prepayment Event has
occurred, the owner of the Parcel shall pay the Prepayment Amount to the City or Trustee in
immediately available fimds, within thirty (30) days of such event. The Prepayment Amount
shall be the amount certified by the Administrator to be sufficient to reduce the Assessment to an
amount that does not cause the Maximum Assessment Part A and Part B to be exceeded.
If a Parcel is acquired by a party that is exempt from the payment of Assessments under
applicable law or in the event an entire Parcel becomes Non-Benefited Property and the
Assessments may not be reallocated to other Parcels pursuant to Section VI.B, the Assessments
relating to such Parcel shall become immediately due and payable and shall be collected from
proceeds of a sale, condemnation, or other form of consideration paid for the Parcel or from any
other legally available sources of funds.
The Assessments due upon a Mandatory Prepayment Event shall be subject to the same
penalties, procedures, and forecloswe sale in case of delinquencies as are provided for ad
valorem taxes.
E. Reduction of Assessment
The Assessments Part A and Part B shall not exceed the total costs of Improvement Project A
and B, respectively, including any costs necessary to issue Bonds and to fmance each
Improvement Project and shall be reduced if the City determines the costs of Improvement
Project, including the costs of issuing Bonds to finance the costs, will be less than the
Assessments. The Assessments shall not be reduced to an amount less than the outstanding
Bonds. The reduction shall be made in the following manner.
If the Improvement Project was completed, the Assessments shall be reduced as follows. If
reductions are to be made in the Assessment Part A, each Assessment Part A shall be reduced by
an equal percentage such that the sum of the resulting Assessment Part A for every Parcel equals
the actual costs of the Public Improvements Part A to be incurred (but not less than the Series A
Bonds outstanding). If reductions are to be made in the Assessment Part B, each Assessment
Part B shall be reduced by an equal percentage such that the swn of the resulting Assessment
Part B for every Parcel equals the actual costs of the Public Improvements Part B to be incurred
(but not less than the Series B Bonds outstanding). Equal percentage shall be calculated by the
amount of the reduction as a percent of the Assessment Part A or Assessment Part B prior to the
reduction.
If the Improvement Project is not completed, the Assessment shall be reduced as follows. The
Assessment Part A or Assessment Part B shaU be reduced as reasonably determined by the City
16
to reflect the Improvement Project A or the Public Improvement B completed for each Parcel.
The City may determine that reducing the Assessment Part A or the Assessment Part B by equal
percentage for any group of parcels is a fair and pmctical means of reducing the Assessments.
The Assessment Part A and the Assessment Part shall not be reduced to an amount that is less
than the outstanding Series A Bonds and Series B Bonds, respectively.
F. Payment of Assessment
1. Payment ofthe Assessment in Full
Each Assessment may be paid as the Annual Installments as provided below or may be paid in
full at any time. The payment required to pay an Assessment in full may be adjusted as follows:
a. if the payment in full will result infll redemption of the Bonds under the Bond
Ordinance, the amount of the payrilent in full shall be reduced by the amount
provided for in the Bond Ordinance for a reduction in the reserve fund if such
reduction results in funds being available to apply to the redemption of Bonds;
and
b. the payment in full shall include accrued interest through the call date of the
Bonds to the extent not included in Annual Installments paid or to be paid. Any
investment earnings on the payment amount shall reduce the payment in full until
the applicable Bonds can be called and redeemed not otherwise required to apply
to the redemption of the Bonds.
If an Annual Installment has already been billed by the tax collector, such Annual Installment
shall be due notwithstanding the payment of the Assessment, and the outstanding Annual
Installment shall be offset against the amount of the Assessment owed in calculating the payment
in full.
The payments required shall be deposited with the Trustee in accordance with the Bond
Ordinance. Upon the payment of such amount, the obligation to pay such Assessment for the
Parcel shall be deemed to be pennanently satisfied (except as provided above), such Assessment
with respect to the Parcel shall be reduced to zero and the obligation to pay the Annual
Installment with respect to such Assessment in future years shall terminate.
2. Payment of the Annual Installments
Section 372.018 of the PID Act provides that an Assessment may be paid at any time and pennits
the City to collect interest and collection costs on outstanding assessments. Assessments not
paid in full will accrue interest, which will be co1lected each year after Bonds have been issued
with Collection Costs. The Annual Installments shall be payable in annual installments of
principal and interest as set forth on the Assessment Roll beginning with the tax year following
the issuance of Bonds. Bonds are anticipated to be issued in 2007 or 2008.
Each Assessment shall bear interest at the rate on the Bonds with a maximum of 9.00% per
annum, commencing with the issuance of the Bonds. The Assessment Roll sets forth for each
year the Annual Installment for each Parcel in the PID. Promptly upon the issuance of Bonds, if
the interest rate on the Bonds is less than 9.00%, the Administrator shall recalculate each Annual
17
Installment for such Assessment, and prepare and submit a revised Assessment Roll to the City
Council for approval as an amendment to this Service and Assessment Plan.
Annual Collection Costs shall also be collected with the Annual Installment. Annual Collection
Costs shall be allocated to each Parcel pro rata based upon the amount the Annual Installment
due from a Parcel bears to the total amount of Annual Installments in the PID as a whole that are
payable at the time of such allocation. Delinquent Collection Costs will be collected by the City
on each delinquent Assessment.
G. Collection of Annual Installments
Each year the Administrator sha1l prepare and the City Council shall approve the Annual Service
Plan Amendment. The Annual Service Plan Amendment shaH show the remaining balance of
the Assessment, the Annual Installment and the Annual Collection Costs to be collected from
each Parcel. Annual Collection Costs shall be allocated to each Parcel pro rata based upon the
amount the Annual Installment on a Parcel bears to the amount of Annual Installments in the PID
as a whole that are payable at the time of such allocation. Each Annual Installment shall be
reduced by any credits applied under an applicable Bond Ordinance, such as capitalized interest
and interest earnings on any account balances and by any other funds available to the PID.
The Annual Service Plan Amendment shall be prepared at a time determined by the City to allow
for the billing and collection of the Annual Installments.
Each Annual Installment and the Annual Collection Costs shall be collected in the same manner
and at the same time as ad valorem taxes of the City and· shall be subject to the same penalties,
procedures, and foreclosure sale in case of delinquencies as are provided for ad valorem taxes of
the City. The Assessments shall have lien priority as specified in the PID Act. The City Council
may provide for other means of collecting the Annual Installments to the extent permitted under
thePID Act.
18
Section VTI
THE ASSESSMENT ROLL
The Assessment Roll includes the Assessment and the Annual Installment for each Parcel in the
PID. The Assessment Ron shall be updated upon the issuance of Bonds. The Assessment Roll.
shall also be updated each year to reflect any subdivisions or consolidations in the PID and the
Annual Installment due for each Parcel for each year as otherwise described in this Service and
Assessment Plan.
The Administ:ra,tor shall prepare and the City Council shall approve updates to the Assessment
Roll each year to reflect:
(a) with respect to each Parcel
(i) the identification of each Parcel in the PID (including, if available, the tax
parcel identification number for such Parcel),
(ii) the Assessments, including any adjustments as provided for in this Service and
Assessment Plan of each Parcel;
(iii) the _Annual Installment for the relevant year (if such Assessment is payable) for
each Parcel;
(iv) the prepayments of the Assessments as provided for in this Service and
Assessment Plan, and
(b) any other changes helpful to the administration of the PID and permitted by law.
The Assessment Roll is shown on Exhibit D. The Annual Installment of the Assessment
will be updated each year to detennine the actual amount to be collected for the year.
The Annual Installment of the Assessment is equal to principal and interest on the Bonds
due for the year and the Annual Collection Costs related to the PID.
The Assessment for each Parcel is based on the number of units of each class of property
expected to be built on each Parcel and the Assessment per unit class. The Assessment
per unit class is explained in the Section V of the Service and Assessment Plan.
19
Section VIII
MISCELLANEOUS PROVISIONS
A. Administrative Review
An owner of a Parcel claiming that a calculation error has been made in the Assessment Roll,
including the calculation of the Annual Installment, shall send a written notice describing the
error to the City not later than thirty (30) days after the date any amount which is alleged to be
incorrect is due prior to seeking any other remedy. The Administrator shall promptly review the
notice, and if necessary, meet with the Parcel owner, consider written and oral evidence
regarding the alleged error and decide whether, in fact, such a calculation error occurred.
If the Administrator determines that a calculation error has been made and the Assessment Roll
should be modified or changed in favor of the Parcel owner, such change or modification shall
be presented to the City Council for approval. A cash refund may not be made for any amoWlt
previously paid by the Parcel owner (except for the final year during which the Annual
Installment shall be collected), unless there are sufficient funds to meet the obligations of the
PID in a refund is made, but an adjustment shall be made in the amount of the Annual
Installment to be paid in the following year. The decision of the Administrator regarding a
calculation error relating to the Assessment Roll may be appealed to the City CoWlcil for
determination. Any amendments made to the Assessment Roll pursuant to calculations errors
shall be made pursuant to the PID Act.
B. Termination of Assessments
Except for any delinquent Annual Installment and Delinquent Collection Costs, an Assessment
shall terminate on the date on which such Assessment is paid in full as provided for herein.
After the termination of the Assessment, and the collection of any delinquent Annual
InstaUments and Delinquent Collection Costs, the City shall provide a recordable notice of the
termination of the Assessment to the owner of the Parcel (or provide for the recordation of such
notice) within a reasonable period of time after the termination of the Assessment.
C. Amendments
Immaterial amendments may be made to the Assessment Methodology by the City CoWlcil
without further notice under the PID Act and without notice to owners of Parcels within the PID.
Immaterial amendments shall be those that
(a) clarify or correct minor inconsistencies in the matters set forth herein,
(b) provide for lawful procedures for the collection and enforcement of the
Assessments and other charges imposed herein so as to assure their efficient
collection, and
(c) do not impair the ability of the City Council to fulfill its obligations to impose and
collect the Assessments and charges imposed herein and to make it available for
the payment of the Bonds, if issued, Collection Costs and other costs relating to
20
the PID. Any amendments may not materially adversely affect the rights of the
owners of Bonds. if issued.
Supplemental assessments may be made by the City to correct omissions or mistakes in the
assessment relating to the total cost of the improvements pursuant to Section 372.019 of the Act.
Amendments may not be made to this Assessment Methodology that would increase the
Assessments as set forth herein.
D. Interpretation of Provisions
The City with the approval of the City Council shall make all interpretations and determinations
related to the application of this "Service and Assessment Plan," unless stated otherwise herein
or in the Bond Ordinance, and as long as there is a rational basis for the determination made by
the City, such determination shall be conclusive.
E. Severability
If any provision, section, subsection, sentence, clause or phrase of this Service and Assessment
Plan, or the application of same to a Parcel or any person or set of circumstances is for any
reason held to be unconstitutional, void or invalid, the validity of the remaining portions of this
Service and Assessment Plan or the application to other persons or sets of circumstances shall
not be affected thereby, it being the intent of the City Council in adopting this Service and
Assessment Plan that no part hereof: or provision or regulation contained herein shall become
inoperative or fail by reason of any unconstitutionality, voidness or invalidity of any other part
hereof: and all provisions of this Service and Assessment Plan are declared to be severable for
that purpose.
If any provision of this Service and Assessment Plan is determined by a court to be
unenforceable, the unenforceable provision shall be deleted from this Service and Assessment
Plan and the unenforceable provision shall, to the extent possible, be rewritten to be enforceable
and to give effect to the intent of the City.
21
Exhibit A
PIDMAP
Vintage Township Public Improvement District
Boundary Map ·
I PID Dletl1cl:
*Improvement Area 1 lndudeslmprovements located In both Phases 1 and 2.
* Improvement Area 2 indudes lmprovemen\8 located ONLY In Pha~~e 2
Exhibit A
--.. --
-·--.. ~ J
~-~--............. ----··
-~--
j ~~ I o
1
Exhibit B
The Im(!rovement Project
Improvement Improvement
Project A Project B
Land $390,000
Site Preparation $288,5ll 79,906
Drainage 136,232 136,232
Streets and alleys 706,430
Walkways 59,523
Water and sewer 752,265
Lighting and street signs 154,683 4,107
Signage and monumentation 9,795
Park features 1,081,340
Roundabouts 67,795
Street trees and irrigation 412,091
Sub-total hard costs $2,150,447 $2,128,463
Project administration $84,884 ll,577
Master planning 67,012
Architectural design 102,862 130
Engineering (civil) 239,216 235,905
Engineering (other) 4,210 8,952
Legal fees 7,720 1,278
Regulatory and impact fees 8,032 20,563
Insurance and bonding
Sub-total soft costs $513,936 $278,405
Contingency 266,439 248,901
Total $2,930,822 $2,655,769
These costs are estimated and the actual costs may be different than these estimates. Costs in one line
item may be reallocated to another line item to reflect the actual costs incurred.
Exbibit C
DIAGRAM OF TilE IMPROVEMENT PROJECT
r
Improvement ATH 1
D Land ptVYidecS 101 public improvemml$
D Founderr. Patlt
• Laodscape (t~a ~ian. plan! materials,~) + Hartl ..:ape {SI-ll<$, acce,.Oiiet. UghUng. 411C.) + Other. Pla~rovnd + Other: Morunatlt & Related
• Olher: Pll'lio & Outdoor firaplace
• hngaUon
0 The Commons + l..end&cepe (Gite pn~peraUon. plantmQ!enal!l. etc.) + Hardseape (SQewa\k$, IIIOC:e&SOti&t. ele.) + 011\sr: Plll)'ground & Picnic Atea + 01ller. Garden Pleu + IITigalion
D M811tst$qu1t1e
• LandsCIIj)e (s~a prepa!lltion. plam materials. etc.} + Hartfscape (Sidewalks, ace&secrie~. etc.)
• ltTigalion
D To...,home P1111t + ~ (liite pn~perallon, plant malarial$, et<:.) + HWIC81>$ (Siltolwalk•. amaS0$011Qt, ale.)
+ Irrigation
0 Rounc!eboull. (2}
• Landscape <•~e preperaticc'l, plant male rialS. etc.) + Ha!UsCIIpe (rolloY« pa~ren1, platlteu, a1x:.) + Olher: Public Art or varticalstru::tura
• lrl'Qalion
D Parltway along 1141h Street
• landscape {5He preparalian. plant malertalt, ele.)
• Hart1scap0 (Siawalka, 811 fence}
• Irrigation
D Maeter Irrigation SylMem
• Well, Pump & Pump-Muse
0 SITe at Trees
0 Slreetl~lng & Sign age
0 Community Signage
0 Rslatlad Soft Co~ts
lmpn)vetnen\Area 1 =
ExhlbltC
J)lagram of the Improvement Project
Improvement Areas 1 & 2
lmprovennerrt Area 2=
ll'ftprowm•nt Area 2
0 Laod ptovided for public improyements
0 Weier SIIIVkle&
D StOI'nlwaler Sewer Ser.tice&
ExhibitD
ASSESSMENT ROLL
Ellhiblt D
ASSESSMENT ROLL
Vintage Public Improvement Dlstrid
Tax Reference 10 No. R310559
Improvement Area
Lot No.
Phose
As:iessment
Pmt A PortH Total
Annual Installment: $0.00 $0.00 $0.00
Pot A PotB Total
Ammo! Annual Annual
Calendar Principal Colleclion Principal Collection Principal Collection
Yo~ Yo~ and Interest Costs Total and Interest Co•• Tow and Interest Cmu Total
$0 $0 $0 $0 so $0 10 $0 IO
2 $0 $0 IO $0 IO $0 10 $0 so
' $0 $0 $0 $0 10 $0 10 IO IO
4 $0 $0 10 IO 10 $0 10 10 10
5 $0 10 10 10 $0 $0 $0 10 10
6 $0 10 10 10 $0 10 10 10 IO
7 $0 10 IO 10 $0 10 $0 10 10
8 IO IO 10 IO $0 10 $0 IO IO
9 $0 10 10 IO $0 10 $0 $0 IO
10 10 10 10 10 $0 10 10 10 10
II 10 10 IO IO $0 IO $0 $0 IO
12 10 so 10 IO IO IO 10 $0 $0
13 so IO 10 10 10 IO 10 $0 10
14 so so $0 $0 10 10 10 10 IO
15 10 so 10 10 10 IO IO 10 IO
16 $0 so $0 $0 10 10 10 10 $0
17 $0 so 10 $0 10 10 10 10 10
18 $0 $0 10 $0 10 10 10 IO $0
19 $0 $0 10 10 10 10 10 10 $0
20 $0 $0 $0 IO IO IO 10 IO $0
21 $0 $0 10 10 10 $0 10 10 $0
22 $0 10 10 $0 10 $0 IO 10 IO
23 $0 10 10 10 10 10 10 10 10
24 $0 $0 IO 10 $0 10 IO 10 10
25 $0 IO IO 10 so 10 IO 10 10
26 10 IO IO IO IO IO IO IO 10
27 $0 IO 10 10 $0 IO $0 IO IO
28 IO so $0 10 $0 IO 10 so 10
29 IO 10 so 10 $0 IO 10 $0 IO
30 10 IO 10 $0 10 $0 $0 10 IO
ExhlbltD
ASSESSMENT ROLL
Vintage Public Irnpnrvement District
Tax Reference lD No. R310560
Improvement Area
Lot No. 2
'"'" Assessment
PmtA PortB Tow
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Pmt B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Colle<:tion
y,~ y,~ and Interest Costs Total Wid Interest Costs Total and Interest Coots Total
I $470 145 $515 $0 so so $470 145 $515
2 $477 146 $523 IO so 10 $471 $46 $523
3 $484 146 $531 IO so 10 $484 146 $531
4 $491 $47 $539 IO so so $491 $47 $539
' $499 $48 $547 IO $0 so $499 $48 $547
6 $506 $48 $555 IO $0 10 $506 $48 $555
7 $514 $49 $563 10 so 10 $514 $49 $563
8 $522 ISO $572 IO so 10 $522 ISO 1572
9 $529 $51 $580 10 so 10 $529 $51 $580
10 $537 $51 $589 so so IO $537 151 $589
II $545 $52 $598 so so IO $545 152 $598
12 $554 $53 $607 10 so IO $554 '" $607
13 $562 $54 $616 10 so IO $562 154 $616
14 $570 "' $625 so so so $570 ., $625
IS $579 ., $634 so so IO $579 ., $634
16 $588 $56 1644 10 so 10 $588 156 1644
17 $596 $57 $654 so so 10 $596 157 $654
18 $605 $58 $663 IO so IO $605 .,. $663
19 $614 $59 $673 IO so IO $614 ., $673
20 $624 $60 $683 10 so 10 $624 160 1683
21 $633 $61 $694 10 so 10 $633 161 $694
22 1643 $62 $704 so so $0 $643 $62 $704
23 $652 $62 $715 so so IO $652 $62 $715
24 $662 $63 $725 so so IO $662 163 $725
" 1672 $64 $736 so so $0 $672 164 $736
26 $682 $65 $747 10 $0 $0 $682 165 $747
27 $692 $66 $758 so 10 IO $692 $66 $758
28 $703 $67 $770 $0 10 $0 $703 $67 $770
29 $713 "' $781 $0 10 $0 $713 ... $781
30 $724 $69 $793 so so $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vinlage Publle Improvement Dl.strlet
Tax Reference ID No. R310561
lmpmvcmcnl An:a
Lot No. 3
Ph~o
Asses5lllent
Pot A PotB Tot&
Annual installment: $8,073.00 $0.00 $8,073.00
Pot A PotB To"' Ann•• """"" """"" CalendW" Principal Collection Principal Collection Principal Collection
You You and Interest Costs Total 1111d Interest Costs Total 1111d Interest Costs Total
$470 $45 $515 so $0 $0 $470 $45 $515
2 $477 "' $523 so $0 $0 $477 $46 $523
J $484 $46 $531 so $0 $0 $484 $46 $531
4 $491 $47 $539 so $0 $0 $491 $47 $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 $506 148 $555 so $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 so $0 $0 $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 $580
10 $537 $51 $589 so $0 $0 $537 SSI $589
II $545 $52 $598 so $0 $0 $545 $52 $598
12 $554 $53 $607 so $0 $0 $554 SS3 $607
13 $562 154 $616 so $0 $0 $562 $54 $616
14 $570 ISS $625 $0 $0 $0 $570 sss "" IS $519 ISS $634 so $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 so $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 10 $0 $633 161 $694
22 $643 $62 $7114 $0 so $0 $643 $62 $7114
23 $652 $62 $715 $0 10 $0 $652 $62 $715
24 $662 $63 $725 $0 so $0 $662 $63 $725
25 $672 $64 $736 $0 10 so $672 $64 $736
26 $682 $65 $747 $0 $0 so $682 $65 $747
27 $692 $66 $758 $0 so so $692 $66 $758
28 $703 $67 $770 $0 $0 so $703 $67 $770
29 $713 $68 $781 $0 so $0 $713 $68 $781
30 $724 169 $793 $0 $0 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310562
Improvement Area I
Lot No. 4
''"" As!les5lllent
P"'A """" To"'
Annual lnslal\rnent: $8,073.00 $0.00 $8,073.00
PlutA """" Total
""""" """"" Annual
Calendar Principal Collection Principal Collection Principql Collection
y,~ y,~ und Interest Co"' Total and Interest Costa To"' and Interest Costs Total
$470 '" $515 $0 $0 $0 $470 '" $515
2 $477 $46 $523 $0 $0 $0 $477 S46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 148 $547 $0 $0 10 $499 $48 $547
6 $506 148 $555 $0 $0 10 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 10 $529 $51 $580
10 $537 151 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 10 $0 $0 $545 $52 $598
12 $554 $53 $607 10 $0 10 $554 $53 $607
13 $562 $54 $616 $0 $0 10 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 155 $625
15 $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 10 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 10 $0 $0 $614 $59 $673
20 $624 160 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 1694 $0 $0 $0 1633 $61 $694
22 $643 $62 $704 $0 so $0 $643 $62 $704
23 $652 $62 $715 $0 $0 so $652 $62 $715
24 $662 $63 $725 $0 $0 10 $662 $63 $725
25 $672 $64 $736 $0 $0 10 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 1692 $66 $758 $0 $0 so $692 $66 $758
28 $703 $67 $770 10 $0 $0 $703 167 $770
29 $713 $68 $781 $0 so $0 $713 168 $781
30 1724 $69 $793 $0 $0 10 $724 169 $793
ExhlbltD
ASSESSMENT ROLL
Vintage Public Improvement Distrid
Tax Reference ID No. R310563
Improvement Area I
Lot No. 5
Ph~o
Assessment
Prut A ""'" Tolol
Annual Installment: $8,073.00 so.oo $8.073.00
P"'A ""'" Tolol
Annual Annwd Annual
Calendar Principal Collection Principal Collection Principal Collection
Yo~ y,~ and Interest Costs Tolol and Interest Costs Total and Interest Cosl.'i Total
$470 '" $515 so 10 so $470 $45 $515
2 $477 $46 $523 so 10 $0 $417 $46 '"' 3 $484 $46 $531 so $0 10 $484 $46 $531
4 $491 $47 $539 so so so $491 147 $539
5 $499 $48 $547 10 10 so $499 148 $547
6 1506 $48 $555 10 $0 so $506 $48 $555
7 $514 $49 $563 10 $0 so $514 $49 $563
8 $522 $50 $572 10 $0 $0 $522 $50 $572
9 $529 $51 $580 10 so 10 $529 $51 $580
10 $537 $51 $589 $0 10 10 $537 $51 $589
II $545 $52 $598 $0 10 $0 $545 '" $598
12 $554 $53 $607 $0 10 $0 $554 $53 $607
13 $562 $54 $616 so so $0 $562 154 $616
14 $570 $55 $625 so $0 so $570 S55 $625
15 $579 $55 $634 10 $0 so $579 155 $634
16 $588 $56 $644 so $0 so $588 $56 $644
17 $596 $57 $654 $0 $0 so $596 "' $654
18 $605 $58 $663 10 $0 so $605 $58 $663
19 $614 $59 $673 10 so 10 $614 $59 $673
20 $624 $60 $683 $0 10 $0 $624 $60 $683
21 $633 $61 $694 $0 10 $0 $633 $61 $694
22 $643 $62 $704 $0 10 so $643 '" $704
23 $652 $62 $715 $0 10 $0 $652 $62 $715
24 $662 $63 "" $0 10 $0 $662 163 $725
25 1672 $64 $736 so $0 $0 $672 164 $736
26 $682 $65 $747 so 10 $0 $682 165 $747
27 $692 $66 $758 so $0 10 "" $66 $758
28 $703 $67 $770 so $0 so $703 $67 $770
29 $713 $68 $781 10 $0 10 $713 $68 $781
30 $724 $69 $793 $0 $0 10 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
VIntage Public Improvement District
Tax Reference ID No. R310564
Improvement AR:a I
Lot No. 6
Ph=
Assessn1ent
P"'A PortB Total
Annual installment: $8,073.00 $0.00 $8,073.00
P..,A Port B Total
Annual Annual """"" Colendar Collection Collection
$477 $46 $523 so $0 10 $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 $531
4 $491 $47 $539 IO $0 $0 $491 $47 $539
5 $499 $48 $547 10 $0 $0 $499 $48 $547
6 $506 $48 $555 10 $0 IO $506 $48 $555
7 $514 $49 $563 IO $0 $0 $514 $49 $563
8 $522 $50 $572 10 $0 $0 $522 $50 $572
' $529 $51 $580 10 10 $0 $529 $51 $580
10 $537 $51 $589· 10 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 10 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 S570 $55 $625 $0 $0 $0 $570 $55 $625
15 $579 $55 $634 10 $0 $0 $579 $55 $634
16 $588 $56 $644 10 $0 $0 $588 $56 $644
17 $596 $57 $654 10 $0 $0 $596 $57 $654
18 $605 $58 $663 10 $0 $0 $605 $58 $663
19 $614 '" $673 $0 $0 10 $614 $59 $673
20 $624 $60 $683 10 $0 $0 $624 $60 $683
21 $633 $61 $694 10 $0 $0 $633 $61 $694
22 $643 $62 $704 10 $0 $0 $643 $62 $704
23 $652 $62 $715 10 $0 $0 $652 $62 $715
24 $662 $63 $725 10 $0 10 $662 $63 $725
25 $672 $64 $736 10 $0 $0 $672 $64 $736
26 $682 165 $747 10 $0 $0 $682 $65 $747
27 $692 $66 $758 10 $0 10 1692 $66 $758
28 $703 $67 $770 10 $0 10 $703 $67 $770
29 $713 $68 $781 10 so 10 $713 $68 $781
30 $724 $69 $793 10 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Publlt Improvement Distrld
Tux Reference ID No. R3IOS65
Improvement Area I
Lot No. 7
""'" Assessment
Pm A Pout B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
PmA ..... Total
Annual -~1 -·· Calendar Principal Collection Principal Collection Principal Collection
2 '"' $46 $523 $0 $0 $0 "" $46 $523
3 $484 $46 $531 $0 $0 $0 1484 146 $531
4 1491 $47 $539 10 $0 $0 $491 147 $539
5 1499 $48 $541 $0 $0 $0 $499 148 $547
6 $506 $48 $555 $0 $0 $0 $506 148 $555
7 $514 $49 $563 $0 so $0 $514 149 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 sm
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $6117
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 10 $0 $0 $570 $55 $625
15 $519 $55 $634 $0 $0 $0 $579 $SS $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 so $0 $596 $57 $654
18 $605 $$8 $663 $0 so 10 $605 "' $663
19 $614 $$9 $673 $0 so so $614 '" $673
20 $624 $60 $683 $0 so $0 $624 $60 $683
21 $633 $61 $694 $0 so $0 $633 $61 $694
22 $643 $62 $704 $0 so so $643 $62 S704
23 $652 $62 $715 $0 $0 so $652 $62 $715
24 $662 $63 $725 $0 $0 so $662 $63 $725
25 $672 $64 $736 $0 $0 so 16n $64 $736
26 $682 $65 $747 $0 $0 $0 $682 165 $747
27 $692 $66 $758 10 $0 so $692 $66 $758
28 $703 $67 $770 so $0 so $703 $67 S770
29 $713 $68 $781 so $0 so $713 $68 $781
30 $724 $69 $793 so $0 so $724 $69 $793
Tax Refemace ID No.
Improvement Area
Lot No.
Ph~
Assessment
Annual lll'ltallment:
2
3
4
5
6
7
8
9
10
II
12
13
14
IS
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
$471 $46
$484 $46
$491 $47
$499 $48
$506 $48
$514 $49
$522 sso
$529 $51
$537 $51
$545 $52
$554 $53
$562 $54
$570 $55
$519 $55
$588 $56
$596 $57
$605 $58
$614 $59
$624 $60
$633 $61
$643 $62
$652 $62
$662 $63
$672 $64
$682 $65
$692 $66
$703 $67
$713 $68
Sn< $69
Exhibit D
ASSESSMENT ROLL
Vlnllge Public lmpro11ement Di.!ltrict
'"' $0 $0
$531 $0 $0
$539 $0 $0
$547 $0 $0
$555 $0 $0
$563 $0 $0
$572 $0 $0
$580 $0 $0
$589 $0 $0
$598 $0 $0
$607 $0 $0
$616 $0 $0
$625 $0 $0
$634 $0 $0
$644 $0 $0
$654 $0 $0
$663 $0 so
$673 $0 $0
$683 $0 $0
$694 $0 $0
$704 $0 $0
$715 $0 $0
$725 $0 $0
$736 $0 $0
$747 $0 $0
$758 $0 $0
$770 $0 $0
$781 $0 $0
$793 $0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
R310566
I
8
Pan A Pan B Total
$8,073.00 $0.00 $8,073.00
$477 146 $523
$484 $46 $531
$491 $47 $539
$499 $48 $547
$506 $48 $555
$514 ... $563
$522 $50 $572
$529 $51 $580
$537 $51 $589
$545 $52 $598
$554 $53 $607
$562 $54 $616
$570 $55 1625
$579 $55 $634
$588 $56 $644
$596 $57 $654
$605 $58 $663
$614 $59 $673
$624 $60 $683
$633 $61 $694
$643 $62 $704
$652 $62 $715
$662 $63 $725
$672 $64 $736
$682 $65 $747
$692 $66 $758
$703 $67 $770
$713 $68 $781
$724 $69 $793
Eiblblt D
ASSESSMENT ROLL
Vintage Public Improvement Dllltrict
Tax Reference ID No. R3!0567
Improvement Area I
Lot No. 9
Ph=
As.sessment
PortA PortO Total
Annual IDJtallment: $8,073.00 $0.00 $8,073.00
Port A PortO Total
Annual Aru10al AM•w
Calendar Principal Coll~X:tion Principal Collection Principal Collection
Y= y,~ and Interest Coots Total and Interest Costs Total and Interest Cosl5 Total
$470 S45 $SIS so $0 $() $470 $45 $SIS
2 $417 $46 SS23 $0 $0 $() $477 $46 SS23
3 $484 $46 $531 $0 $0 $0 $484 $46 SS31
4 $491 S47 SS39 $0 $0 $0 $491 $47 $S39
5 $499 $48 SS47 $0 $0 $0 $499 $48 $S41
6 SS06 $48 ssss $0 $0 $0 $S06 $48 $SSS
7 $514 $49 ~563 $0 $0 $0 $514 $49 S56J
8 $522 $50 $512 $0 $0 $0 $522 $50 S572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
to $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 " $545 $52 $598
t2 $554 '" $607 $0 $0 " $5S4 '" $607
" $562 $54 $616 $0 $0 10 $562 $54 $616
14 $570 $55 $625 10 $0 $0 $570 ,, $625
" $S19 "' $634 10 $0 $0 $579 ,, $634
t6 $588 $56 1644 $0 $0 $0 $588 156 $644
17 $596 $57 $654 10 $0 $0 $596 157 $654
" $605 158 $663 $0 $0 $0 $605 "' $663
" $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 so $0 $0 $624 S60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 10 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $141
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $170
29 $713 $68 $781 $0 $0 $0 $713 S68 $781
30 $724 $69 $793 10 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL.
Vintage Public Improvemeol District
Tax Reference ID No. Rll0568
Improvement Area I
Lot No. 10
p""' Assessment
PO<I A PO<I B Tollll
Annual Installment: $8,073.00 $0.00 $8,073.00
PO<IA PO<I B Total
""''"" Annwol Anno•
Calendar Principal Collection Principal Collection Principal Collection
Year Yom and Interest Co•• Total Wid lntere:il Co"' Total and Interest Coslll Total
$470 $45 $515 $0 $0 $0 $470 S45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 $531
' $491 '" $539 so $0 so $491 $47 $539
5 "" '" $547 so so so "" $48 $547
6 $506 $48 $555 so so so $506 $48 $555
7 $514 $49 $563 so so so $514 "' $563
8 $522 ISO 1572 so so so $5_22 $50 S572
9 $529 151 $580 10 so so $529 '" $580
10 $537 lSI $589 10 so so $537 '" $589
II $545 152 $598 so so so $545 $52 $598
12 $554 '" $607 10 so so $554 $53 $607
13 $562 '" $616 $0 so so $562 '" $616
" $570 '" $625 10 so so $570 '" $625
IS $579 '" $634 $0 so so $519 '" $634
16 $588 '" '"' $0 so so $588 "' $644
17 $596 $57 $654 $0 so so $596 $57 $654
18 $605 '" $663 $0 IO $0 $60$ $58 $663
19 $614 '" $673 $0 10 $0 $614 '" $673
20 $624 $60 $683 $0 10 so $624 $60 $683
21 $633 $61 "" $0 10 so $633 $61 $694
22 "" $62 $704 $0 10 10 $643 $62 $704
23 $652 $62 $715 $0 10 so $652 $62 $715
24 $662 $63 $725 $0 10 so $662 $63 $725
25 1672 '" 1736 $0 10 10 $672 $64 $736
26 $682 '" 1747 $0 10 10 $682 '" $747
27 1692 "' $758 $0 so 10 "" $66 $758
28 $703 $67 $770 $0 10 10 $703 $67 $770
29 $713 S68 $781 $0 so 10 $713 $68 $781
30 $724 $69 $793 $0 10 10 $724 '" $793
Elblblt D
ASSESSMENT ROLL
Vlnlage Public Imprmremtnt DiBtrld
Tax Reference ID No. R310569
Improvement Area I
Lot No. 11
Ph~
A:>Scssment
PortA P>rtB Tolal
Annual !liJtallment: $8,073.00 $0.00 $8,073.00
PortA P"'B Total
Annuo.l Annual -·· Calendar Collection Collection Collection
2 $477 "' $523 10 $0 10 $477 "' $523
3 $484 "' S531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 so so $491 $47 $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 $506 $48 $555 so so $0 $506 $48 $555
7 $514 "' $563 $0 $0 so $514 '" $563
8 $522 $50 $572 $0 10 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 so $529 $51 $580
10 $537 $51 $589 10 10 $0 $537 $51 $589
11 $545 $52 $598 10 10 $0 $545 $52 $598
12 $554 $53 $607 10 10 $0 $554 $53 $607
13 $562 $54 $616 10 10 $0 $562 '" $616
14 $570 $55 $625 10 10 $0 $570 $55 $625
15 $579 $55 $634 10 10 $0 $579 $55 $634
16 $588 $56 $644 10 10 $0 $588 $56 '"' 17 '"' $57 $654 10 10 $0 $596 $57 $654
18 $605 S58 $663 10 10 $0 $605 $58 $663
19 $614 $59 $673 10 10 $0 $614 '" $673
20 $624 $60 $683 so 10 $0 $624 $60 $683
21 $633 $61 $694 10 10 $0 $633 $61 $694
22 $643 $62 $704 so 10 $0 $643 $62 $704
23 $652 $62 $715 so 10 $0 $652 $62 $715
24 $662 $63 S725 so 10 $0 $662 "' $725
2S $672 $64 S736 so 10 $0 S6n $64 $736
26 $682 '" S747 so 10 $0 $682 "' $747
27 $692 $66 $758 $0 so so $692 $66 $758
28 $703 $67 $770 $0 so 10 $703 $67 $770
29 $713 $68 $781 $0 so 10 $713 '" $781
30 $724 $69 $793 10 $0 10 $n4 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Rererence ID No. R3I0570
Improvement Area I
Lot No. 12
Phase
Assessment
PortA Part B Total
AnnuallnsLallmcnt: $8,073.00 $0.00 $8,073.00
PortA Port B Total
""""" Annual """"" Calendar Principal Col\e~;tion Principal Colle~;tion Principal Collection
2 $477 $46 $523 IO $0 $0 $417 $46 $523
3 .... 146 $531 IO $0 $0 $484 $46 $531
4 $491 $47 $539 IO $0 $0 $49\ $47 $539
' $499 $48 $547 IO $0 $0 $499 $48 $547
6 $506 $48 $555 IO $0 $0 $506 $48 $555
7 $514 $49 $563 IO $0 $0 $514 $49 $563
8 $522 $50 $572 10 IO $0 $522 $50 $572
9 $529 $51 $580 10 IO $0 $529 '" $580
10 $537 '" $589 $0 IO IO $537 $51 $589
II $545 152 "" $0 IO IO $545 $52 $598
12 $554 153 $607. $0 IO IO $554 $53 $607
13 $562 154 $616 $0 IO IO $562 $54 $616
14 $570 155 $625 $0 10 IO $570 '" $625
" $579 155 $634 $0 $0 so $579 "' $634
16 $588 156 $644 $0 so $0 $588 $56 $644
17 $596 '" $654 $0 $0 $0 $596 157 1654
18 $605 $58 $663 IO $0 $0 $605 "' $663
19 $614 $59 $673 IO $0 $0 $614 159 $673
20 $624 $60 $683 IO $0 $0 $624 $60 $683
21 $633 $61 $694 IO $0 $0 $633 $61 1694
22 $643 $62 $704 $0 $0 $0 $643 $62 1704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 163 $725 $0 IO IO $662 $63 $725
" 1672 164 $736 $0 IO 10 $672 164 $736
26 $682 165 $747 $0 10 10 $682 $65 $747
27 $692 166 $758 $0 so so $692 $66 $758
28 $703 $67 $770 $0 $0 so $703 167 $770
29 $713 $68 $781 $0 $0 $0 $713 168 $781
30 $724 $69 $793 IO so $0 $724 169 $793
ExhibitD
ASSESSMENT ROLL
Vinl.age Public Improvement District
Tax Reference ID No. R310571
Improvement Area
Lot No. 13
Ph>~ I
AS.!Iessment
p., A ""'" Total
Annual llt'ltallment: $8,073.00 $0.00 $8,073.00
P""A Port B Tolal
Annual Annual Annual
Calend!lf Principol Collection Principal CollecLion Principal Collection
Year Year and Interest Costs Total and Interest Cosll! Total and Interest Costs Total
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 '"' $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 so $0 $0 $491 '" $539
5 $499 $48 $541 10 $0 $0 $499 $48 $547
6 $506 $48 $555 10 $0 $0 $506 $48 $555
7 $514 $49 $563 so $0 $0 $514 $49 $563
8 $522 $50 $512 10 $0 $0 $522 $50 $572
9 $529 $51 $580 so $0 $0 $529 $51 $580
10 $537 $51 $589 10 $0 $0 $537 $51 $589
11 $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 10 $0 $0 $554 $53 $607
13 $562 $54 $616 10 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
15 $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 10 $588 S56 $644
17 $596 $57 $654 $0 $0 10 $596 $57 $654
18 $605 "' $663 $0 10 10 $605 S58 $663
19 $614 '" $673 $0 10 10 $614 $59 $673
20 $624 $60 $683 $0 $0 10 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 10 $643 S62 $704
23 $652 $62 $715 $0 $0 10 $652 S62 $715
24 $662 $63 S725 $0 $0 10 $662 S63 $725
25 S672 $64 $736 $0 $0 $0 $672 S64 $736
26 $682 $65 $747 $0 $0 10 $682 S65 $747
27 $692 ... $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 so $703 S67 $770
" $713 168 $781 $0 $0 10 $713 S68 $781
30 $724 $69 $793 $0 $0 so $724 S69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement DIJtrict
TIIJ( Reference ID No. R3IOS72
Improvement Area
Lot No. 14
Phillie
Asse.o;sment
PrutA PartB Toto!
AnnuallnstRllment: $8,073.00 $0.00 $8.073.00
Prut A Prut B Total
Annuo.l Aruruol Anm"'
Ca\endiu" Principal Collection Principal Collecl.ion Principal Collection y,., Year IIJid Interest Costs Total IIJid Interest co .. Total and lntere.o;t Costs Total
I $470 $45 $515 10 $0 $0 $470 $45 SSIS
2 $477 $46 $523 $0 $0 $0 $477 146 SS23
3 $484 $46 $S31 so $0 10 $484 $46 SS31
4 $491 . $47 SS39 so $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $S06 $48 ssss
7 SS14 $49 SS63 $0 so $0 $514 "' $563
8 $522 $$0 $572 $0 so $0 $S22 $50 $572
9 $529 $51 $580 $0 so $0 $S29 $51 $S80
10 $537 $51 $589 $0 so $0 $537 151 $589
II $545 $52 $598 $0 so $0 $545 152 $S98
12 $5S4 '" $607 $0 $0 $0 $554 153 $607
13 $562 $54 $616 $0 so $0 $562 154 $616
14 $570 '" $625 $0 so $0 $S70 $55 $625
15 $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 156 $644
17 $596 $57 $654 $0 so $0 .$596 157 $654
" $605 $58 $663 $0 $0 $0 $605 "' $663
19 $614 $59 $673 $0 $0 $0 $614 159 $673
20 $624 160 $683 $0 $0 10 $624 $60 $683
21 $633 $61 1694 so $0 $0 $633 161 $694
22 $643 162 $704 $0 so $0 $643 162 $704
23 $652 162 $715 $0 so $0 $652 162 $715
24 $662 '" $725 10 $0 10 $662 163 $725
25 $672 $64 $736 so $0 10 $672 164 $736
26 $682 $65 $747 $0 $0 so $682 165 $747
27 $692 "' $758 $0 $0 $0 1692 166 $758
28 $703 $67 $770 $0 $0 10 $703 $67 $770
29 $713 $68 $781 $0 $0 10 $713 '" $781
30 $724 169 $793 $0 $0 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
VIntage Publlt hnptoYement Dl!itrlct
Tax Rererence ID No. R310S73
Improvement Area
Lot No. 15
''"" Assessment
PortA PartB Total
Annual lnsto.ilment: $8.073.00 $0.00 $8.073.00
PortA PortB Total
Arumol Annual Annual
Calendar Principal Collection Principal Collection Principo.l Collection
Y<M
2 $477 $523 so 10 so 1477 146 $523
3 1484 $531 so so so 1484 146 $531
4 1491 $539 so so so $491 147 $539
' 1499 $547 $0 so so $499 148 $547
6 $506 148 $555 $0 so so $506 148 "" 7 $514 149 $563 $0 so so $514 149 $563
8 $522 $50 $572 IO $0 $0 $522 150 $572
9 $529 $51 $580 10 $0 $0 $529 $51 $580
10 $537 "' $589 IO $0 IO $537 $51 $589
II $545 '" $598 IO IO IO $545 '" $598
12 $554 '" $0Q7 so IO IO $554 $53 $607
13 $562 $54 $616 $0 so $0 $562 $54 $616
14 $570 ISS $625 $0 10 $0 $570 '" $625
15 $579 "' $634 $0 so $0 $579 '" $634
16 $588 156 1644 $0 IO $0 $588 $56 1644
17 $596 $57 $654 $0 $0 $0 $596 "' $654
18 $605 '" $663 $0 10 $0 $605 ISS $663
19 $614 $59 $673 10 so so $614 159 $673
20 $624 $60 $683 IO $0 $0 $624 $60 $683
21 $633 $61 $694 IO $0 IO 1633 $61 $694
22 $643 162 1704 $0 $0 $0 1643 $62 $704
2J $652 $62 $715 $0 $0 IO $652 $62 $715
24 $662 163 $725 so $0 $0 $662 $63 $725
25 $672 164 $736 $0 IO $0 $672 '" $736
26 $682 165 $747 so IO $0 $682 165 $747
27 1692 $66 $758 $0 $0 $0 "" $66 $758
28 $703 $67 $770 so so $0 $703 167 $770
29 $713 168 $781 IO $0 $0 $713 $68 $781
30 $724 $69 $793 IO $0 $0 $724 '" $793
Exhibit D
ASSESSMENT ROLL
Vintage Publle Improvement Dlstrlec
Tax Reference ID No. R310574
Improvement Area
Lot No. 16
Ph!Ue I
Assessment
PortA Pm1B Total
Annual lnstBIIment: $8,073.00 $0.00 $8,073.00
1'>rt A PortB Tolal
Anno& Anno& Annual
Calendar Principal Collection Principal Collection Principal Collection
Yo~ Yo~ and Interest Costs Total and Interest Costs Tolol and Interest CM" Total
I $470 $45 $515 $0 $0 10 $470 $45 $515
2 $471 $46 $523 10 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 10 $0 $506 "' $555
7 $514 $49 $563 $0 10 $0 $514 '" $563
8 $522 $50 $572 $0 10 $0 $522 $50 $572
9 $529 SSI $580 $0 10 $0 $529 $51 $580
10 $537 SSI $589 $0 $0 $0 $537 $51 $589
11 $545 $52 $598 $0 10 10 $545 "' $598
12 $554 $53 $607 $0 $0 10 $554 '" $607
13 $562 $54 $616 $0 $0 10 $562 '" $616
14 $570 $55 $625 $0 $0 10 $570 "' $625
IS $579 $55 $634 10 $0 $0 $579 '" $634
16 $588 '" 1644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 '" $663 $0 $0 $0 $60S '" $663
19 $614 "' $673 $0 10 $0 $614 $59 $673
20 1624 160 $683 $0 10 $0 $624 $60 $683
21 $633 $61 $694 $0 10 $0 $633 $61 $694
22 $643 $62 $704 $0 10 $0 1643 $62 $704
23 $652 $62 $715 $0 10 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 10 $0 $682 $65 $747
27 $692 $66 $758 $0 10 $0 1692 $66 $758
28 $703 $67 $770 $0 so $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 168 $781
30 $724 $69 $793 $0 $0 so 1724 169 $793
E1hlblt D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. Rll0575
Improvement Area I
Let No. 17
Phase I
As:n:ssment
PortA PortB Totol
Annue.l Inste.Jiment: $8,073.00 $0.00 $8,073.00
PortA Port B ToWI
""""" Ann•• Anrnml
Calendar Principe.! Collectioo Principal Collection Principe.! Collection
2 $477 $46 $523 $0 $0 so $477 $46 $523
3 $484 $46 $531 $0 $0 $0 "" $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 "' $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 ISO $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 '" $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
15 $579 $55 $634 10 $0 10 $579 $55 $634
16 $588 $56 $644 IO IO $0 $588 $56 $644
17 $596 $57 $654 10 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $60S $58 $663
19 $614 159 $673 $0 $0 10 $614 $59 $673
20 $624 160 $683 $0 $0 $0 $624 $60 $683
21 $633 161 1694 $0 $0 $0 1633 161 $694
22 $643 $62 '"" IO 10 $0 1643 $62 $704
23 $652 $62 $715 10 $0 10 $652 162 $715
24 $662 163 $725 $0 IO $0 $662 $63 1725
25 $672 $64 $736 $0 IO IO 1672 $64 S736
26 $682 165 $747 IO 10 IO 1682 165 $747
27 $692 $66 $758 $0 $0 $0 $692 166 $758
28 $703 $67 $770 IO 10 $0 $703 167 $770
29 $713 $68 $781 IO IO $0 $713 168 $781
30 $724 $69 $793 $0 10 so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vlntagt Public Improvemtnt District
Tax Referl:nce ID No. R310576
Improvement Area
Lot No. 18
Phase I
AsseS!IIIlent
p"' A PotB Total
Annual Installment: .$8,073.00 $0.00 .$8,073.00
l'>utA p"" B Total
Anmw Annual Annual
Calendar Principal Col\eetion Principal Collection Principal Colleetion
y,~ v~ and Interest Cosl!J To WI IUld lnterut c, .. To"' and Interest Costs Total
$470 $45 SSIS so $0 $0 $470 $45 $515
2 $477 $46 $523 so $0 $0 $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 $531
' $491 $47 $539 $0 $0 $0 $491 '" $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 so $506 $48 $555
7 $514 $49 $563 $0 so so $514 '" $563
8 $522 $50 1572 $0 so $0 $522 $50 $572
9 $529 $51 $580 $0 so so $529 $51 $580
10 $531 $51 $589 $0 $0 $0 .$537 151 $589
11 $545 S52 $598 10 $0 so $545 S52 .$598
12 $554 153 $607 $0 $0 10 $554 $53 $607
13 $562 S54 $616 $0 $0 $0 $562 $54 $616
14 $570 S55 $625 $0 $0 so $570 $55 $625
15 $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 ..... $0 $0 $0 $588 $56 $644
17 $596 157 $654 so $0 $0 $596 $57 $654
18 $605 $58 $663 so $0 $0 $605 $58 $663
19 $614 $59 $673 so so so $614 $59 $673
20 $624 $60 $683 $0 so so $624 $60 $683
21 $633 $61 $694 so so so $633 $61 $694
22 $643 162 1704 $0 $0 so $643 $62 $704
23 $652 $62 $715 so so so $652 $62 $715
24 $662 163 $725 $0 so so $662 $63 $725
25 $672 $64 $736 $0 so $0 $672 $64 $736
26 $682 $65 $747 $0 so so $682 $65 $747
27 $692 $66 $758 10 so so $692 $66 $758
28 $703 $67 $770 $0 $0 so $703 $67 $770
29 $713 $68 $781 $0 so so $713 $68 $781
30 1724 $69 $793 $0 $0 $0 $724 $69 $793
E•biblt D
ASSESSMENT ROLL
Vintage Public lmpravement District
Tax Reference ID No. R310577
Improvement Area I
Lot No. 19
Phase
Assessment
PortA PmtB Total
Annuo.l Installment: $8,073.00 $0.00 $8,073.00
PortA Pmt B ToW
Ammo! AMool Annual
Co.lendar Principal Collection Principal Collection Principal Collection
2 S4n $46 $523 $0 $0 $0 $477 $46 $523
' $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 10 $0 $499 $48 $547
6 $506 148 $555 $0 $0 $0 $506 $48 $555
7 $514 149 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 152 $598 10 $0 $0 $545 $52 $598
12 $554 $53 $607 10 $0 $0 $554 "' $607
" $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $S5 $625 10 $0 $0 $570 '" $625
15 $579 $S5 $634 10 10 $0 $579 $55 $634
16 $588 '" $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 1704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 "' $725 $0 $0 $0 $662 "' $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 1692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 10 $0 10 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Publle Improvement District
TIIX Reference ID No. R310578
Improvement Area I
Lot No. 20 ..... I
A~e~ment
PortA PortS Total
Annual installment: $8,073.00 $0.00 $8,073.00
PortA p, B Total
"'"'"" Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
2 $477 ... $523 $0 so $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 so $0 $522 ISO $572
9 $529 $51 $580 $0 $0 $0 $529 SSI $580
10 $537 lSI $589 $0 $0 $0 $537 $51 $589
II $545 152 $598 $0 $0 $0 $545 $52 $598
12 $554 "' $607 $0 $0 so $554 '" $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 $625
" $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 so $588 $56 $644
17 $596 $57 $654 $0 so $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 1694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
E~:h.lbttD
ASSESSMENT ROLL
VIntage Publie Improvement Dlstrlet
Tax Reference ID No. R310579 Improvement Area
Lot No. 21 ....., I
A:lsemncnt
PortA PutB Total
Annuallnslallment: $8,073.00 $0.00 $8,073.00
l'>rtA PortO Tobl , . .,. Ann"'" Ann"'" CalcndBr Principal Collection Principal Collection Principal CoUection y,u y,u and Inlerest c""' Toto! and lnteresl c~• Tow and Interest ""'" Tow
$470 .. , $515 $0 so $0 $470 "' $515 2 $477 ... $523 $0 so $0 $477 $46 $523
3 $484 ... $531 $0 so $0 .... $46 $531
4 $491 $47 $539 $0 so $0 $491 $47 $539 , $499 $48 $547 $0 so $0 $499 $48 $547
6 $506 $48 $555 $0 so $0 $506 $48 $555 7 $514 $49 $563 $0 so $0 $514 $49 $563 8 $522 $50 $572 $0 so $0 $522 $50 $572
9 $529 $51 $580 $0 so $0 $529 SS1 $580 10 $537 $51 $589 $0 so $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 so $0 $554 $53 $607
13 $562 $54 $616 $0 so $0 "" '" $616 14 $570 "' $625 $0 so $0 $570 ,, $625 IS $519 ISS $634 $0 so $0 $579 '" $634
16 $588 '" $644 $0 so $0 "" '" $644 17 $596 $57 $654 $0 so $0 $596 $57 $654
18 S605 $58 $663 $0 so $0 1605 $58 $663
19 $614 $59 $673 $0 so $0 1614 $59 $673
20 $624 $60 $683 $0 so $0 1624 $60 $683 21 $633 $61 $694 $0 so $0 1633 $61 $694
22 $643 $62 $704 $0 so $0 $643 $62 $704
23 $652 $62 $715 $0 so $0 $652 $62 $715
24 $662 $63 $725 $0 so $0 1662 $63 $725
2S $672 $64 $736 $0 so $0 1672 $64 $736
26 $682 $65 $747 $0 so $0 1682 "' $747
27 $692 $66 $758 $0 so $0 $692 $66 $758
28 $703 $67 $710 $0 so so $703 $67 $770
29 $713 $68 $781 $0 so so $713 $68 $781
30 $724 $69 $793 $0 so so $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public bnproYement District
Tll!l: Rel'emlce ID No. R310580
Improvement Area I
Lot No. 22
''"" I
Assessment
PortA ..... Tot.t
Annual Installment: $8,073.00 $0.00 $8,073.00
PortA PortB Toto!
Aoowd Aoowd Aoowd
Calender Principal Collection Principal Collection Principal Collection
2 1477 146 '"' $0 $0 so 1477 146 $523
' 1484 S46 '"' $0 $0 10 1484 146 $531
4 149! 147 $539 10 $0 so 1491 147 $539
5 1409 148 $547 $0 $0 10 1499 148 $547
6 $506 148 1555 so 10 $0 $506 148 $555
7 $514 $49 $563 $0 $0 so $514 149 $563
8 S522 $50 $572 so so $0 $522 $50 $572
9 $529 $51 $580 so $0 so $529 151 $580
10 $537 $51 $589 so $0 so $537 $51 $589
II $545 $52 $598 $0 so so $545 '" $598
12 1554 S53 $607 so so 10 $554 "' $607
13 $562 $54 $616 so $0 10 $562 $54 $616
14 $570 $55 $625 so 10 so $570 $55 $625
15 $579 $55 S634 $0 so so $579 $55 $634
16 $588 $56 $644 $0 so 10 $588 $56 $644
17 $596 $57 1654 so $0 so $596 $57 $654
18 $605 $58 $663 so $0 so $605 SSB $663
19 $614 $59 $673 $0 so so $614 S59 $673
20 $624 160 $683 $0 so $0 $624 $60 $683
21 "'' 161 $694 $0 so so $633 $61 $694
22 1643 162 $704 so so $0 $643 $62 $704
" $652 S62 $715 so so $0 $652 162 $715
24 $662 $63 $725 so $0 so $662 $63 $725
25 $672 $64 S736 so so so $672 $64 $736
26 $682 165 $747 $0 so so $682 $65 $747
27 S692 S66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 so $0 so $703 167 $770
29 $713 $68 $781 so so so $713 S68 $781
30 $724 $69 S793 $0 so so $724 $69 $793
ExhlbltD
ASSESSMENT ROlL
Vintage Public Improvement Dlstrtet
Tax Reference ID No. Rll0581
Improvement Area
Lot No. 23
'"'" 1
Asse:nment
P>utA ..... To"'
Annual Installment: $8,073.00 $0.00 $8,073.00
Pm A Pm B T""'
Annow Aru>Ow """"" Calendar Principal Collection Collection Principal Collection
2 $477 $46 $523 10 $0 so $417 ... 1523
3 $484 $46 $531 so $0 $0 $484 $46 $531
4 $491 $47 $539 10 IO $0 $491 $47 $539
5 $499 $48 $547 so $0 $0 $499 $48 $547
6 $506 $48 $555 so 10 $0 $506 $48 $555
7 $514 $49 $563 so so $0 $514 $49 "" 8 1522 sso 1572 $0 10 IO $522 150 $572
9 $529 $51 $580 $0 10 10 $529 $51 $580
10 $537 $51 $589 $0 so so $537 151 $589
11 $545 $52 $598 $0 so so $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 1607
13 $562 $54 $616 $0 IO IO $562 $54 $616
14 $570 ISS $625 IO $0 so $570 ISS $625
15 $519 ISS $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 10 $0 $0 $588 $56 $644
17 $596 $57 $654 so $0 $0 $596 157 1654
18 $605 $58 $663 so 10 $0 $605 158 $663
19 $614 $59 $673 $0 $0 $0 1614 159 $673
20 $624 $60 1683 $0 IO $0 $624 160 $683
21 $633 $61 1694 $0 IO IO $633 161 $694
22 $643 $62 $704 $0 10 IO $643 162 $704
23 $652 $62 $715 $0 so so $652 $62 $715
24 $662 $63 $725 IO $0 $0 1662 $63 1725
2S $672 164 $736 10 $0 $0 $672 $64 $736
26 $682 165 $747 so $0 $0 1682 $65 $747
27 $692 $66 $758 so $0 $0 $692 166 $758
28 $703 $67 $770 $0 IO $0 $703 $67 $770
29 $713 $68 $781 $0 IO $0 $713 168 $781
30 $724 $69 $793 $0 IO so $724 $69 $793
EJ:blblt D
ASSESSMENT ROLL
VIntage Public Jmpronment Dlatrlet
Tax Reference ID No. R310582
Improvement Area I
Lot No. 24
Ph~
AsseiiSlllent
Port A PortH Totol
Annullllnstallmcnt: $8,073.00 $0.00 $8,073.00
Port A Port B Totol -·· """"" ,.,.
Clllendar Principlll Collection Principal Collection Principlll Collection
2 '"' $46 '"' $0 so so $477 $46 $523
3 $484 $46 $531 $0 $0 so $484 $46 $531
4 $491 $47 $539 $0 $0 so $491 $47 $539
5 $499 $48 $547 so so So $499 $48 $547
6 $506 $48 "'' so so so $506 $48 $555
7 $514 $49 $563 $0 $0 $0 S514 '" $563
8 $522 $50 $577. $0 $0 so "" '" $572
9 $529 '" $580 $0 $0 $0 $529 $51 $580
10 $537 '" $589 so so $0 $537 "' $589
II $545 "' $598 so so 10 $545 "' $598
12 $554 S53 $607 so $0 so $554 '" $607
13 $562 $54 $616 $0 $0 so $562 '" $616
14 $570 "' $625 $0 $0 $0 $570 $55 $625
15 $579 '" $634 so so $0 $579 "' $634
16 $588 '" $644 so so $0 $588 '" $644
17 $596 $57 $654 $0 $0 so $596 $57 $654
18 "" '" "" $0 $0 so $605 '" "" 19 $614 '" $673 $0 so so $614 $59 "" 20 $624 $60 $683 so so $0 $624 $60 $683
21 $633 "' $694 so so $0 $633 "' $694
22 "" '" $704 so $0 .. $643 $62 $704
23 "" $62 $715 $0 $0 $0 $652 '" $715
24 $662 $63. $725 $0 $0 $0 "" $63 $725
25 $677. $64 $736 .. so $0 $672 $64 $736
26 $682 '" $747 $0 $0 $0 $682 "' $747
27 $692 '" $758 so $0 $0 $692 '" S758
28 $703 $67 1770 $0 $0 so $703 $67 $770
29 $713 $68 "" $0 $0 so $713 '" $781
30 $724 "' $793 so .. so $724 $69 $793
l:xhibltD
ASSESSMENT ROLL
Vintage Publl~ Improvement District
Tax Refuencc 1D No. R310583
Improvement Area I
Lot No. " ··~ A!ilies:sment
PortA """" T""'
Annual Irutallment: $13,4{)1.00 $0.00 $13,401.00
p., A . .,. To"'
Atu1Ual Annwol Annwol
Calendar Principal Collection Principal Collection Principal Collection
y,~ y,~ and Interest c ... To"' and lnlerest eo .. T""' and Inten:st Costs To"'
$780 $75 $855 so 10 so $780 $75 $855
2 $792 $76 $868 so so $0 $792 $76 $868
' $804 $77 $881 so so so $804 $77 $881
4 $816 $78 $894 $0 so so $816 $78 1894
5 $828 $79 $907 so so so $828 $79 $907
6 $840 $80 $921 10 10 so $840 $80 $921
7 $853 $82 $935 $0 10 so $853 $82 ,.,
8 $866 $83 $949 $0 $0 10 $866 $83 $949
9 $879 $84 $963 $0 $0 10 $879 $84 $963
10 $892 $85 $977 so $0 10 $892 $85 $977
II $905 $87 $992 so $0 10 $905 $87 $992
12 $919 $88 $1,007 so $0 $0 $919 $88 $1,007
13 "" $89 $1,022 so so $0 "" $89 $1,022
14 $947 $91 $1,037 so so so $947 $91 $1,037
" $961 $92 $1,053 10 so so $961 $92 $1,053
16 $975 "' $1,069 10 10 so $975 $93 $1,069
17 $990 $95 $1,085 10 so so $990 '" $1,085
18 $1,005 $96 $1,101 10 so 10 $1,005 $96 $1,101
19 $1,020 $98 $1,118 10 10 so $1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 10 so $1,035 $99 $1,134
21 $1,051 $101 $1,151 $0 10 so $1,051 $101 $1,151
22 $1,067 1102 $1.169 $0 so 10 $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 10 10 $1,083 $104 $1,186
24 $1,099 $105 $1,204 10 10 10 $1,099 $105 $1,204
" $1,115 $107 $1,222 $0 10 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 so $0 $0 $1,132 $108 $1,240
27 $1,149 SllO $1,259 so 10 $0 $1,149 $110 $1,259
28 $1,166 $ll2 $1,278 so $0 $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 10 $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 10 $0 so $1,201 $115 $1,317
E:xbiblt D
ASSESSMENT ROLL
Vlotage Public ImproYemeot District
Tax Reference ID No. R3105S4
Improvement Area I
Lot No. 26
P1we
Assessment
"""A P>rtB Tot&
Annual Installment: $8,073.00 $0.00 $8,073.00
PortA P>rtB ToW
Anowol Ann•• Ammo
Calendar Principal Collection Principal Collection Principal Collection
y~ Yom lllld lnten::st co .. To"' md """"' """' Tot& and Interest """ To"'
$470 $45 $515 so 10 $0 $470 $45 $515
2 $477 $46 '"' so so 10 $477 $46 $523
3 $484 $46 $531 so 10 so $484 $46 $531
4 $491 $47 $539 so so so $491 $47 $539
5 $499 $48 $547 $0 so so $499 $48 $547
6 $506 $48 $555 10 so $0 $506 148 $555
7 $514 $49 $563 $0 so so $514 $49 $563
8 $522 ISO $572 $0 $0 so $522 ISO $572
9 $529 '" $580 10 $0 $0 $529 SSI $580
10 $537 '" $589 $0 $0 so $537 lSI $589
11 $545 $52 $598 so $0 so $545 $52 $598
12 $554 $53 $607 10 $0 so $554 $53 $607
13 $562 SS4 1616 so $0 $0 $562 '" $616
14 $570 "' $625 10 $0 $0 $570 '" 1625
15 $579 "' $634 so so $0 "" '" 1634
16 $588 '" .... so 10 10 $588 '" $644
17 $596 '" $654 .. $0 10 $596 $57 $654
18 $605 $58 '"' 10 $0 so $605 $58 $663
19 $614 '" $673 $0 .. $0 $614 '" $673
20 $624 $60 $683 $0 $0 so $624 $60 $683
21 $633 $61 1694 $0 $0 so $633 161 $694
22 $643 $62 $704 so 10 so S643 $62 $704
23 $652 $62 $715 so 10 10 $652 $62 $715
24 1662 $63 sns 10 so $0 $662 $63 $725
" 1672 $64 $736 so so so $672 $64 $736
26 $682 $65 $747 so so so $682 $65 $747
27 $692 '" $758 10 so $0 $692 $66 $758
28 $703 $67 ,,, $0 so so $703 $67 $770
29 $713 $68 $781 $0 $0 so $713 $68 $781
30 $724 $69 $793 10 $0 so S724 '" $793
E:tblbltD
ASSESSMENT ROLL
Vmtagt Public Impnwl!:lllht DWrict
T.n R.ll~ ID N!}. JtH05115
lmp!'QVM!ent Area 1
Lot~. 21
Ph"'
AI'""""" NA .... Tood
AMUallmtallmt:"Jlt: S&.O'tl.OO ·$(tOO $8,07:UO
PortA Pan: B · Total -.,., ..... """"" """""" Pri"""' Colledlon PrincipQl C-ioo Prinl:ipal Co~
y.,. Yorr ""' "'"'"' c ... Total ""' """"' """' Tood ........... Com Total
I $470 145 '"' $ll $0 $0 1470 $45 ISIS
1 "" 146 IJ13 $0 $0 "' $417 146 IJ13
' 1484 146 '"' $0 "' so 1484 146 sm
4 1491 147 $539 $0 "' "' 1491 '" 3$39
5 $499 $48 "" "' ,, "' 1499 148 $547
6 , .. $48 '"' so $0 $ll '""' 148 $555
1 llt4 149 SS61 IO $0 $0 $S!4 149 "'' 8 ""' $50 $572 $0 $0 $0 $~22 "' $511 • '''"' "' "" $ll $0 $0 3529 $51 '"' lO $537 '" SS&IJ $ll 10 10 3537 $51 $589
ll $545 "' -$0 10 "' $545 $52 ,,,.
12 "" "' '"" 10 10 10 ''" "' $601
13 "" '" $616 $ll 10 "' $562 ... $616
14 "" '" $625 "' "' "' "" "' S62S
" $$79 ISS 1634 "' so "' ,,. "' 1634
" $5B8 $56 -$0 .. "' $588 '" $644
17 ,,,. "' 1654 .. $0 "' $596 $57 $654
" ... , "' $663 $0 "' so ... , "' $663
" $614 "' ,., "' 10 so $614 ,. 1673
" $624 ..., ,.., •• " "' ''" $60 ''"' " $63J "' -10 so so 3633 161 ....
22 ,.., '" $7{)4 $0 so so '"' 162 ''"' 23 $652 '" $7JS IO 10 $0 ,., 161 $1!5
24 1662 $63 ms 10 10 $0 "" "' S72S
" $612 164 '"' $0 $0 $0 "" '" "" ,. """ "' $747 10 '' 10 ''"' "' $747
" $692 166 $758 $0 10 10 $691 '" $758
" $7fJ3 $61 $770 10 $0 10 $701 $61 1770
19 1713 ... "" $0 " 10 "" ,., $781
30 $714 169 sm 10 " 10 $724 $69 ""'
Exblblt D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310586
Improvement Area I
Lot No. 28
Ph~
Asse!lllment
PortA Port B Tom!
Annual Installment: $8,073.00 $0.00 $8,073.00
PortA PortB To"'
AMuW AM"" AMuW
Calendllr Principal Collection Principal Col\eclion PrincipBl Collection
Y<M YOM and Interest c ... TotBl md Interest Corn To"' and Inten~St c ... Tom!
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 S531
4 $491 '" $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 "'' $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 so 10 $522 $50 $572
9 $529 151 $580 so $0 $0 $529 151 S580
10 $537 '" $589 $0 $0 $0 $537 '" $589
11 $545 S52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 10 $0 $570 $55 $625
15 $579 $55 $634 $0 $0 $0 SS79 $55 $634
16 SS88 $56 $644 $0 $0 $0 $588 $56 $644
17 S596 $57 $654 $0 $0 $0 $596 $57 $654
18 $60S $58 $663 $0 $0 $0 $605 $58 $663
19 $6)4 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 so $0 $633 $61 $694
22 $643 $62 $704 $0 10 10 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 S662 $63 $725 $0 $0 $0 $662 '" $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 '" $747
27 $692 $66 S758 $0 10 $0 $692 '" $758
28 $703 $67 $770 $0 10 $0 $703 $67 $770
29 $713 $68 $781 so $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vini.B.ge Public Improvement District
Tax Refi:n:nce ID No. R3IOS87
Improvement Area I
Lot No. 29
Plwo I
Assessment
Port A PortB Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Pot A Port B Totol
Ann"" """""' -·· Calendar Principal Collection Principal Collection Principal Collection
Yo~ Yo~ t111d Illleresl Costs Totol tllld Interest Coru Totol and Interest c~• Totol
$470 $45 $515 10 $0 so $470 $45 $SIS
2 $477 $46 1523 so $0 so $477 $46 $523
3 $484 $46 $531 so so $0 $484 $46 $531
4 $491 $47 $539 $0 so so $491 $47 $539
5 $499 $48 $547 so so 10 $499 $48 $547
6 $506 $48 ssss so so so $506 $48 ssss
7 $514 $49 $563 10 so so $514 $49 $563
8 $522 ISO $572 so $0 so $522 $50 $572
9 $529 $51 $580 so so so $529 $51 $580
10 $537 S51 $589 so 10 $0 $537 $51 $589
II $545 $52 $598 $0 10 $0 $545 $52 $598
12 $554 '" $607 $0 10 10 $554 '" $607
13 $562 $54 $616 10 so 10 $562 $54 $616
" $570 $55 $625 $0 so so $570 $55 $625
IS $579 $55 $634 so $0 so $579 $55 $634
16 $588 $56 $644 so 10 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 so $0 $605 '" S6<13
19 $614 $59 $673 $0 so 10 $614 $59 $673
20 $624 $60 $683 10 $0 so $624 $60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 $643 $62 S704 so $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 "' $715
24 $662 $63 $725 $0 so 10 $662 $63 $725
25 $672 $64 $736 $0 $0 so $672 $64 $736
26 $682 '" $747 so $0 so $682 $65 $747
27 $692 $66 $758 so $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 so $0 $713 '" $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
EXhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310588
Improvement Area I
Lot No. 30 p-
Assessment
P>rt A Port B Tow
Aimuallnstal1ment: $8,073.00 $0.00 $8,073.00
PortA Port B To"' -·· Aoo"" -·· Ca1endlll" Principal Collection Principol Collection Principal Collection
Y<M Y<u and Interest co .. ToO/ and Interest c""' Total and Interest c~• Tow
$470 145 $515 $0 $0 $0 $470 145 SSIS
2 1477 146 $523 $0 $0 $0 1477 146 $523
3 1484 146 $531 $0 $0 $0 1484 146 $531
4 149! 147 $539 $0 $0 $0 1491 147 $H9
5 1499 148 $547 $0 $0 $0 $499 148 $547
6 $506 148 $555 $0 $0 $0 $506 148 $555
7 $514 $49 $563 $0 $0 $0 $514 149 $563
8 $522 ISO $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 151 $589 $0 $0 $0 $537 $51 $589
II $545 '" $598 $0 $0 $0 $545 $52 $598
12 $554 $53 1607 $0 $0 $0 $554 $53 $607
13 $562 154 1616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 $55 1625
IS $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $60S $58 1663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 160 $683 $0 $0 $0 $624 $60 1683
21 $633 161 $694 $0 $0 $0 $633 $61 $694
22 1643 162 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 163 $725 $0 $0 $0 $662 163 $725
25 $672 164 $736 $0 $0 $0 $672 $64 $736
26 1682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 166 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJIOS89
Improvement Area
Lot No. 31
Phase I
Assessment
Port A PortB Total
Annual Installment: $0.00 $0.00 $0.00
P"'A PortB To.W
Annual Annual "'"" Calendar Principol Collection Principal Collection Principol Collection y,. y,. and Interest CM" To.W and Interest Costs To.W and Interest CM" Total
so so so so $0 so so $0 10
2 $0 so so $0 $0 so so $0 $0
3 $0 $0 $0 $0 $0 so so $0 so
4 $0 $0 $0 $0 $0 $0 so $0 so s 10 so $0 10 so $0 $0 so so
6 $0 $0 10 so so so so so so
7 $0 $0 $0 so so $0 $0 so so
8 $0 so $0 so $0 $0 $0 so so
9 $0 so $0 so so $0 $0 so $0
10 so so so so $0 so so $0 $0
11 so so so $0 $0 $0 so $0 $0
12 so so so $0 $0 so so $0 so
13 so $0 so $0 $0 $0 so $0 so
14 so $0 $0 $0 $0 so $0 $0 so
IS so so so $0 so 10 $0 so so
16 $0 so 10 so so 10 so so so
17 $0 $0 $0 so so $0 $0 $0 $0
18 10 $0 $0 so so $0 so so so
19 $0 so $0 so so $0 $0 so so
20 $0 $0 $0 so so 10 $0 $0 10
21 $0 so $0 so $0 $0 $0 so $0
21 $0 so so $0 10 $0 so so so
23 so so so $0 $0 so so $0 so
24 so so so $0 $0 $0 so $0 so
25 $0 $0 so $0 so so so $0 so
26 so so $0 $0 so $0 so so so
27 $0 $0 $0 so so 10 $0 so so
28 $0 so $0 so so $0 $0 $0 $0
29 $0 so so so $0 $0 $0 so $0
30 so so so so 10 $0 so so $0
El:hlbltD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Refi:n:nce 10 No. R310590
Improvement Area I
Lot No. 32
Phose
Assessment
Port A Port B ToW
Annuo.J Installment: $8,073.00 $0.00 $8,073.00
Port A Port B To"'
Annual AMW>I Amwol
Calendar Principal Collection Principal Collection Principal Collection y,.,. y,.,. and Interest Costs Tow and Interest c .... Total and lnteresl Cos!S T ....
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 so $484 $46 $531
4 $491 $47 $539 $0 $0 so $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 so $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 sso $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 S52 $598
12 $554 $53 $607 so $0 $0 $554 $53 $607
13 $562 '" $616 $0 $0 $0 $562 '" $616
14 $570 $55 $625 so $0 $0 $570 $55 $625
IS $579 $55 $634 so $0 $0 $579 $55 $634
16 $588 '" $644 $0 $0 $0 $588 '" $644
17 $596 $57 $654 so $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 so $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $7J6
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 so $0 $692 $66 $758
28 $703 $67 $770 $0 so $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $71J $68 $781
30 $724 $69 $793 10 so $0 $724 '" $793
ExhlbJt D
ASSESSMENT ROLL
VIntage Public Improvement Dlstrld
Tax Reference ID No. Rll0591
Improvement Area
Lot No. 33
Ph"' I
Assessment
PortA Port B T""'
Annual installment: $8,073.00 so.oo $8,073.00
Port A Port B Toml
AMwll Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
2 $471 $46 S523 $0 so $0 $477 $46 $523
3 $484 $46 $531 $0 so so $484 $46 $531
4 $491 $47 $539 so so so $491 $47 $539
5 $499 $48 $541 so so 10 $499 $48 $547
6 $506 $48 $555 so $0 " $506 $48 $555
7 $5!4 $49 $563 $0 $0 $0 $514 $49 $563
8 0522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 "' $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 '$0 $0 10 $554 $53 $607
13 $562 $54 $616 $0 $0 10 $562 $54 $616
14 $570 $55 S625 $0 10 10 $570 $55 $625
15 SS79 $55 $634 $0 10 10 $579 $55 $634
16 S588 $56 1644 $0 10 $0 $588 $56 $644
17 $596 $51 $654 10 10 $0 $596 $57 $654
18 $605 $58 $663 10 $0 $0 $605 $58 $663
19 $614 $59 $673 10 so $0 $614 $59 $673
20 $624 $60 S683 10 so $0 $624 $60 $683
21 $633 $61 $694 10 $0 $0 $633 $61 1694
22 $643 $62 $704 10 so $0 $643 $62 $704
23 $652 $62 $715 10 $0 $0 $652 $62 $715
24 $662 $63 $725 10 $0 " $662 $63 $125
25 $672 $64 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 so $0 $0 $682 $65 $141
27 $692 $66 $758 so $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 " $0 $0 $713 168 $781
30 $724 169 $793 10 $0 $0 $724 "' $793
Exbibit D
ASSESSMENT ROLL
Vintage Public Impi'O\Iement Distrlet
TIIX Reference 1D No. R310592
Improvement Area.
Lot No. 34
Ph~o
Assessment
PortA Port B To"'
Annual installment: :58,073.00 $0.00 $8,073.00
PortA PortB To"'
""""" AMUal Annool
Ca.lendar Principal Collection Principal Colleclion Principal Collection
2 $477 $46 $523 $0 $0 so $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 $531
4 $491 "' $539 so $0 $0 $491 "' $539
5 $499 $48 $547 so so $0 "" $48 $547
6 $506 $48 $555 $0 so so $506 $48 :5555
' $514 $49 $563 $0 so $0 $514 "' $563
8 $522 $50 ssn $0 $0 so $522 $50 $572
9 $529 $51 $580 $0 $0 so $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 152 :5598 so $0 $0 $545 152 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 so $0 $0 $562 $54 $616
14 $570 $55 $625 so so so :5570 $55 $625
15 $579 $55 $634 $0 so so $579 $55 $634
16 $588 $56 1644 $0 so so $588 $56 $644
11 $596 $51 $654 $0 $0 so $596 $51 $654
18 $605 158 $663 $0 $0 so $605 $58 $663
19 $614 $59 $613 $0 $0 so $614 $59 $613
20 $624 $60 $683 so $0 $0 $624 $60 $683
21 $633 $61 $694 so $0 $0 $633 $61 $694
22 $643 $62 $104 so so $0 $643 $62 $104
23 $652 $62 $715 so $0 $0 $652 $62 $715
24 $662 $63 $125 $0 so $0 $662 $63 $125
25 $672 $64 $736 $0 $0 so $672 $64 $736
26 $682 $65 $747 $0 $0 so $682 $65 $747
27 $692 $66 $758 so $0 $0 $692 $66 $758
28 $703 $61 $770 so $0 $0 $703 $61 $770
29 $713 $68 $781 so $0 $0 $713 $68 $781
30 $724 $69 $193 $0 $0 so :5724 $69 $793
ExblbltD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Refel\lnce ID No. R31059J
Improvement Area I
Lot No. 35
Ph~'
Assessment
P'"A PortB Totw
Annual IM!DIIment: $8.073.00 $0.00 $8,073.00
PortA Port B To"'
AMuru Annual Annual
Calendar Principal Collection Principal Collection Principal CoUection
2 $477 546 $523 10 10 so $471 $46 $523 3 $484 146 $531 so $0 so $484 $46 $531
4 $491 $47 $539 10 so 10 "" $47 $539 5 $499 $48 $547 $0 10 $0 $499 $48 $541
6 $506 $48 $555 $0 so $0 $506 $48 $555 7 $514 $49 $563 10 10 10 $514 $49 $563
8 $522 $50 $512 10 10 so $522 sso $572
9 $529 $51 $580 10 $0 so $529 $51 $580 to $537 '" $589 so 10 10 $537 $51 $589
II $545 SS2 $598 $0 so $0 $545 152 $598
12 $554 $53 $607 $0 10 $0 $554 $53 $607
13 $562 $54 $616 $0 10 so $562 $54 $616 14 $570 $55 $625 10 $0 so $570 $55 $625
IS $579 ISS $634 so $0 10 $519 ISS $634
16 $588 $56 1644 10 10 10 $588 $56 S644
17 $596 $57 $654 $0 10 $0 $596 S57 $654
18 $605 $58 $663 $0 so 10 $605 $58 $663
19 $614 $59 $673 10 10 so $614 $59 $673 20 $624 160 $683 10 so so $624 $60 $683
21 $633 161 $694 so 10 so $633 $61 $694 22 $643 $62 $704 10 10 10 $643 162 $704 23 $652 $62 $715 10 so $0 $652 162 $715
24 1662 $63 $725 $0 so so $662 $63 $725
25 $672 $64 $736 10 10 10 $672 $64 $736
26 $682 $65 $747 10 $0 $0 $682 $65 $747 27 $692 166 $158 10 $0 10 $692 $66 $758 28 $703 $67 $110 10 10 10 $703 167 $770
29 $713 $68 $781 $0 so $0 $713 168 $781
30 $724 $69 $793 $0 10 $0 $724 169 $793
ExbibitD
ASSESSMENT ROU.
Vintage Public Improvement District
Tax Reference ID No. R310S94
Improvemeu.t Area
Lot No. 36
Ph~o
Assessment
PmtA Port B To<.
Annual Installment: $8,073.00 $0.00 $8,073.00
p.., A Port B T,_
""'""' """"" Ann"" Calendar Principal Collection Principal Collection Principal Collection
Yo~ Yo~ and Interest """' Totol and Interest CMO Totol and Interest Costs Total
$470 $45 $515 so so $0 $470 "' $SIS
2 $477 $46 $523 $0 so so $477 $46 $523
3 $484 $46 $531 so so so $484 $46 $531
4 $491 $47 $539 so $0 $0 $491 $47 $539
' $499 $48 $541 so $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 so so so $522 sso ssn
9 $529 lSI $580 so $0 so $529 "' $580
10 $537 lSI $589 so $0 so SS37 "' $589
II $545 $52 $598 so so so SS4S $52 $598
12 $554 $53 $607 so so $0 $554 '" $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 "' S62S $0 $0 $0 $570 $55 $625
15 $519 $55 $634 $0 $0 so $579 "' $634
16 $588 '" $644 so so so $588 $56 $644
11 $596 $$7 $654 so $0 so $596 $57 $654
18 $605 '" $663 so so so $605 '" $663
19 $614 '" $673 so so so $614 $59 $673
20 $624 $60 $683 so so so $624 $60 $683
21 $633 $61 $694 so so $0 $633 $61 $694
22 $643 $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 so $652 $62 $715
24 $662 $63 $725 $0 $0 so $662 $63 $725
2S $6n $64 $736 so $0 so $672 $64 $736
26 $682 '" $747 so so so $682 '" $747
27 $692 $66 $758 so so so $692 $66 $758
" $703 $67 $770 so so so $703 $67 $770
29 $713 $68 $781 so so $0 $713 $68 $781
30 $n4 $69 $793 so so so $724 $69 $793
E:a:hibit D
ASSESSMENT ROLL
Vintage Publit lmpronment Dlstritt
Tax Reference ID No. R310595
Improvement Area
Lot No. 37
PI""
Assessment
PmA PmB Total
Annual Installment: $8,073.00 $0.00 $8,073.00
PortA Port B Tom!
Anno• Arum. AruwO
Calendar Principal Collection Principal Collection Principal Collection
YoM Year and Interest Coru Total and Interest Com Tom! and Interest Costs Total
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 ... $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 10 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 1625 $0 $0 $0 $570 $55 $625
15 $579 $55 1634 $0 $0 $0 $519 $55 $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 1654 $0 10 10 $596 157 $654
18 $605 158 1663 $0 $0 10 1605 $58 $663
19 $614 $59 $673 $0 10 10 $614 $59 $673
20 $624 160 1683 $0 10 $0 $624 $60 $683
21 $633 161 1694 $0 10 10 $633 161 $694
22 $643 162 $704 $0 $0 10 $643 162 1704
23 $652 162 $715 $0 $0 $0 $652 $62 $715
24 $662 163 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 165 $747 $0 $0 10 $682 165 $747
27 1692 $66 $158 $0 $0 $0 $692 $66 $158
28 $703 $67 $770 10 $0 $0 $703 $67 $770
29 $713 $68 $781 10 $0 $0 $713 $68 $781
30 $724 $69 $793 10 $0 $0 $724 '" $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
TRX Reference ID No. R3l0596
Improvement Area l
Lot No. 38
Ph>~
Assessment
PMA PM B Tot&i.
Annual Installment: $8.073.00 $0.00 $8,073.00
P>rt A PMB ToOl
Annuol Annwol Annool
Clllendar Principal Collection Principal Collection Principol Collection
Yo~ y,~ and Interest Co"' Tol>l IIRd Interest Costs Tol>l and Intere!lt Coo• Total
$470 $45 $515 $0 $0 $0 $470 $45 $515
2 $477 $46 $523 $0 50 50 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 10 $0 $491 $47 $539
5 $499 $48 $547 10 10 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 $563
8 $522 $50 $572 $0 $0 10 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 "' $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
ll S545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 10 $0 10 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 $0 $0 $0 $570 '" $625
15 $579 $55 $634 10 $0 10 $579 '" $634
16 $588 "' $644 $0 $0 $0 $588 $56 1644
17 $596 "' $654 $0 $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 10 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 161 $694
22 $643 $62 S704 $0 $0 $0 $643 162 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 163 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exblbic D
ASSESSMENT ROLL
Vintage Publlt Improvement Distrid
Tax Reference ID No. R310597 Improvement Area I Lot No. " '""' I Assessment
'"'A PmB Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Prut A
'"' B To"' -·· -·· -·· Calendar Principal Collection Principal Collection Principal Collection
2 $477 $46 $523 $0 $0 $0 $477 $46 $523
3 $484 $46 $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 $0 $0 $491 $47 $539
' $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 ssn
9 $529 $51 $580 $0 $0 $0 $529 '" $580 10 $537 '" $589 $0 $0 $0 $537 $51 $589
II $545 $52 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 $53 $607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 '" $625 $0 $0 $0 $570 '" $625
IS $579 "' $634 $0 $0 $0 $579 "' $634
16 $588 '" $644 $0 $0 $0 $588 '" $644
17 $596 $57 $654 $0 $0 $0 $596 $57 $654
18 $605 "' $663 $0 $0 $0 $605 $58 $663
19 $614 '" $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 $63 $725
2S $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 "' $747 $0 $0 $0 $682 "' $747
27 $692 $66 $758 $0 $0 $0 $692 $66 $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $TI4 $69 $793 $0 $0 $0 $724 $69 $793
Tax Reference lD NG.
improvement Am
Lc.tNo.
Ph•" Assessment
Aru:ruallnstail~
1
3
4 s
6
1
' ' 10
11
12
13
14
" 16
17
" !> ,.
21
" " 24
" 26
21
" ,.
"'
$471 $46 -$46
$401 $41
$499 $48
$506 $48
$514 $49
$521 m
$519 '" SSJ7 SSI
$545 $52
'"' '" ,,., '" $570 $55
SS79 "' $$88 '" '"' $57
'"" "' $6!4 "' $62.4 $60
S63l "' ,.., "' '"' '" $661 '" $672 164
$682 ,.,
$692 $66
$70) $67
$713 $68
$724 $69
ExhlbitD
ASSESSMENT !tOLL
Vfbfage Public Improvtment Dbtrler
$523 10 $0
$531 •• $0
$539 so $0
'"' $0 $0
$555 "' $0
''" "' $0
$S72 $0 so
$580 10 so
SS89 so so ,,., " 10
$61)7 $0 10
$616 so "' ''"' •• " ,.,, .. ..
$644 10 ..
$6:54 10 so
$663 so "' $613 .. "' "" so $0 -$0 $0
1704 $0 $0
S71S 10 "' $125 10 so
""' so . 10
$747 so so
$7$8 so so
$770 "' "' $7Sl so so
$793 "' ..
"' •• so
" ..
"' '' so so so
$0 so
$0 ..
"' "' .. so
10
$0 so
" 10
"' so so
$0
so
"'
R31059&
I
40
I
Part A Part B T¢Ud
$8,1173.00 $\.WO $8,073.00
$417 $46 $521
$484 $46 SS:l1
$49! $41 $5)9
"'" ... 1!47
$$06 148 $555
Sll4 $49 '"' S$2:l $!0 $571
"'' '" $580
1531 $51 $539
"" $52 $598
$554 '" -$562 '" $616
$510 '" "" ,,,. '" ,.,,
$588 S56 -$5% "' ""' ... , '" $663
"" "" "" "'' $60 1683
"" 161 -$643 $61 $704 .. , $62 $715
"'" ,., sns .. , $64 .,.
$682 $65 $741
$692 "' ,,,.
$703 ,., $770
$711 '" $781
"" $69 1193
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Refim:oce ID No. ~10599
Improvement Area I
Lot No. 41
fhgo
Assessment
PonA Pon 8 Total
AMual Installment: $8,073.00 $0.00 $8,073.00
P>utA Pon 8 Total
AMwd AM•& Arum&
Calendar Principal Collection Principal Collection Principal Collection
y~, y~, and Interest Co"' TOUOI and Interest Cm• Tot& andlnlerest Co"' TOUOI
I $470 '" $515 10 10 10 $470 $45 $515
2 $477 146 '"' 10 10 10 1477 $46 '"' 3 $484 146 $531 10 10 10 $484 $46 $531
4 $491 147 $539 10 10 IO $491 $47 $539
5 $499 148 $547 10 10 10 $499 $48 $547
6 $506 $48 $555 10 10 10 $506 $48 $555
7 $514 $49 $563 10 10 10 $514 149 $563
8 $522 ISO $572 10 $0 10 $522 ISO $572
9 $529 lSI $580 10 10 10 $529 lSI $580
10 $537 IS! $589 so 10 so $537 151 $589
11 $545 IS2 $598 10 10 10 $545 '" $598
12 $554 IS3 $607 10 10 10 $554 SS3 $607
13 $562 IS4 $616 so 10 10 $562 SS4 $616
14 $570 155 $625 10 10 10 $570 SS5 $625
15 $579 "' $634 10 10 10 $579 SS5 1634
16 $588 '" $644 10 10 IO $588 '" 1644
17 $596 '" $654 10 10 $0 $596 157 $654
18 $605 IS8 $663 so $0 so 1605 IS8 $663
19 $614 '" $673 so so so $614 '" $673
20 $624 160 $683 so IO so $624 160 $683
21 $633 $61 $694 $0 10 10 1633 161 $694
22 1643 $62 1704 10 10 10 1643 162 1704
23 $652 $62 $715 10 10 10 $652 $62 $715
24 $662 163 $725 10 10 10 $662 $63 $725
25 $672 164 $736 10 so 10 $672 $64 $736
26 $682 '" $747 $0 so $0 $682 $65 $747
27 $692 166 $758 10 10 $0 $692 166 $758
28 $703 167 $770 so so $0 $703 $67 $770
29 $713 168 $781 $0 $0 so $713 $68 $781
30 $724 169 $793 so $0 so $724 169 $793
E~:hlbltD
ASSESSMENT ROLL
VIntage Publle lmprOYement District
Tax Reference ID No. R310600
Improvement Area
Lot No. 42
Phase I
Assessment
PonA p.., B Tond
AnnuBI Installment: $8,073.00 $0.00 $8,073.00
p.., A PmtB Toto! Ann•• Anno& -·· Clllendar Principal Collection Principlll Collection Principal Collection
2 $477 $46 1523 $0 $0 $0 $477 "' $523
3 $484 "' $531 10 $0 $0 $484 "' $531
4 $401 $47 $539 so $0 $0 $401 $47 $539
5 "" 148 $547 10 $0 $0 "" $48 $547
' 1506 148 $555 $0 $0 $0 $506 $48 $555
7 $514 140 $563 $0 $0 $0 $514 $40 $563
8 $522 ISO $572 10 $0 $0 $522 $50 1572
0 $529 IS! $580 10 $0 $0 $529 $51 $580
10 $537 IS! $589 10 so $0 $537 $51 $589
II $545 152 $508 10 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 so $0 $554 $53 $607
13 $562 154 $616 $0 10 $0 $562 $54 $616
14 $570 "' 1625 $0 so so $570 $55 $625
15 $579 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 1644 $0 $0 $0 $588 "' 1644
17 $596 $57 $654 $0 10 $0 $596 $57 $654
18 $605 $58 $663 $0 10 $0 $605 $58 $663
10 $614 $59 1673 $0 10 $0 $614 $50 $673
20 $624 $60 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
21 $643 '" $704 $0 10 $0 $643 '" $704
" $652 $62 $7!5 $0 $0 $0 $652 '" $715
24 $662 '" $725 $0 $0 $0 $662 '" $725
25 $672 $64 $736 $0 10 $0 $672 $64 $736
" $682 $65 $747 $0 10 $0 $682 $65 $747
27 $692 '" $758 $0 $0 $0 '"' '" $758
28 $703 $67 $770 $0 $0 $0 $703 $67 $770
" $713 '" $781 $0 $0 $0 $713 '" $781
30 1724 '" $703 $0 $0 $0 $724 '" $793
E:thlbltD
ASSESSMENT ltOLL
Vintage .l"ublk Improvemt:~~t Dlstrltt
Tax Refl:rence IDN!}. R3JO(ii)J
lruprovm~el\1 Area I
Lot No. " "'~· ASlies~
PortA """" ToW
Annual Installment: $&,013.00 so.oo $8,073.00
PortA '"" s To"" ....... --"""""' Prindp4! Collectinn Princip<ll """"""" Principal C<>ll""""
Ym y-and fnttAost c ... T011d ""' """"'' """' T""" .,. ""''"' c'"" Toti!l
I 5470 $4$ '"' 10 10 10 1410 "' $51'$
2 .. , ... '"' 10 10 10 1477 "' "" ' .... 146 s.m so so so "" $46 $S31
4 .... $47 $539 10 "' $0 $491 $47 $539
' !499 $48 $547 10 10 $0 -"' $547
' "" '" '"' $0 so so S$06 ... "" 7 $514 ... ,,., IO $0 .. $Sl4 "' ''" ' $522 $50 S$72 $0 10 $0 '"' $50 $57:1
9 ,,. $51 -so $0 $0 $529 "' , ..
10 $531 $51 ""' $0 so so S$37 '" 1589
II $545 $52 '""' $0 $0 so "" $$2 ""' " '"' Ill "'" so $0 10 ''" '" '''" " ,,., '" $616 so so $0 '"' "' ....
14 '"" $S5 "'' so so $0 "" '" ~62$
" $519 '" ,.,. $0 $0 lo ''" "' $634
" $588 "' 1644 $0 " so ''" '" $644
17 ''" "' $654 $0 10 .. $596 '" $654
" $605 .,. $663 so 10 $0 "'" "' '"' " $614 "' '"' 10 $0 so $614 '" $613
20 $624 ... ""' 10 10 10 "" '" "" 21 ''"' $61 -10 IO 10 $633 $61 -22 $643 $62 '"'' 10 $0 10 "" $62 '"" 23 $652 $62 $715 $0 "' 10 $652 $62 $715
24 "" '" $125 10 10 10 """ "' $125
" $672 164 "'" 10 $0 $0 1612 '"' '"' 26 "" '" $747 .. $0 •• $682 ''" 1741
27 $692 "' ""' $0 $0 $0 $692 '"' '"' " $103 167 "'"' .. $0 $0 ''" '" ,,.
29 $713 ... "'" $0 10 , . $7B "' '"' JO 1724 $69 $793 $0 so 10 $724 169 "''
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Distrtct
Tax Reli:n:nce ID No. R310602
Improvement Area I
Lot No. 44 pru., I
AsseS.'Iment
P"'A P"" B T""' Annual Installment: $8,073.00 $0.00 $8,073.00
p"' A PortB Total
Arum• Annual An""" Calendar Principal Collection Principal Collection Principal CollectiOn
You y~ and Interest Costs Tornl and lntuest Costs Torn! and Interest Costs Total
I 1470 145 $SIS $0 10 $0 $470 145 $SIS 2 $477 S46 '"' $0 $0 $0 $477 146 '"' 3 1484 146 $531 $0 $0 $0 $484 146 $531
4 $491 147 $539 $0 $0 $0 $491 147 $539
.5 1499 148 $547 $0 $0 $0 $499 148 $547
6 $506 S48 $555 10 $0 $0 $506 148 $555 7 $514 S49 $563 $0 $0 $0 $514 149 $563
8 $522 ISO $572 10 $0 $0 $522 ISO $572
9 $529 S51 $580 $0 $0 $0 $529 $51 $580
10 $537 S51 $589 $0 $0 $0 $537 $51 $589
II $545 152 $598 10 $0 $0 $545 152 $598
12 $554 "' $607 $0 $0 $0 $554 SS3 $607
13 IS62 IS4 $616 so $0 $0 $562 $54 $616
14 $570 ISS $625 10 $0 $0 $570 ISS $625
IS IS79 ISS $634 10 $0 $0 $579 ISS $634
16 $588 IS6 $644 so $0 $0 $588 SS6 $644
17 $596 157 $654 so $0 $0 $596 157 $654
18 $605 "' '"' 10 $0 . $0 $605 "' $663
19 $614 S59 $673 10 $0 $0 $614 S59 $673
20 $624 160 $683 10 $0 $0 $624 160 $683
21 $633 S61 $694 10 $0 $0 $633 S61 $694
22 S643 162 S704 10 $0 $0 $643 162 S704
23 $652 162 $715 10 $0 $0 $652 162 $715
24 1662 S63 $725 10 $0 $0 $662 163 $725
25 1672 S64 $736 10 $0 $0 $672 S64 $736
26 $682 165 $747 10 $0 $0 $682 $65 $747
27 $692 S66 $758 10 $0 $0 S692 $66 $758
28 $703 S67 $770 so $0 $0 $703 S67 $770
29 "" 168 $781 so $0 $0 $713 $68 $781
30 1724 S69 $793 10 $0 $0 S724 S69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
TIIX Reference ID No. R310603
Improvement Area
Lot No. 45
Ph~
Assessment
Pod A ""'" TotBl
AMUD!lnsmllment: $8,073.00 $0.00 $8,073.00
""'A PodB ToW
Ann"" AM.O Ann.O
CBlendllf PrincipBl Collection Principal Collection PrincipBl Collection
y~, YoM Bnd Interest. c,. Total and Interest Costs ToW and Interest c~• ToW
$470 $45 $515 10 10 $0 S470 S45 $SIS
2 $477 $46 $S23 10 $0 $0 S477 ... $523
3 $484 ... $S31 10 $0 $0 S484 ... $S31
4 $491 S47 $539 $0 10 $0 $491 $47 $539
5 $499 ... $547 $0 10 10 $499 $48 $547
6 $S06 ... $555 $0 10 $0 $506 $48 $SS5
7 $514 $49 $563 $0 10 10 $514 S49 SS63
8 $S22 $50 $S72 $0 $0 10 $522 $50 $572
9 $529 $51 SS80 $0 $0 $0 $S29 $51 $580
10 $S37 $51 $S89 10 $0 10 $537 $51 $S89
II $S45 152 $S98 10 $0 $0 $545 $52 $S98
12 $554 $53 $607 10 so 10 $S54 153 $607
13 $S62 154 $616 10 $0 $0 $562 $54 $616
14 $570 $55 1625 $0 10 $0 $570 $55 $625
15 1579 155 1634 10 10 10 $579 '" $634
16 $588 $56 1644 $0 $0 10 $588 $56 1644
17 $596 $57 1654 $0 $0 $0 $596 $57 $654
18 $605 $58 1663 $0 $0 10 $605 $58 $663
19 $614 $59 $673 $0 $0 10 $614 159 $673
20 $624 160 $683 $0 $0 10 $624 160 $683
21 $633 161 $694 10 $0 $0 $633 $61 1694
22 $643 162 $704 $0 $0 $0 $643 $62 $704
23 $652 162 $715 10 $0 10 $652 '" $715
24 $662 163 $725 10 10 $0 $662 $63 $725
25 $672 $64 $736 $0 10 $0 $672 '" $736
26 $681 '" $747 $0 10 $0 $682 $65 $747
27 $692 $66 $758 10 $0 $0 $692 '" $758
28 $703 '" $170 $0 $0 $0 $703 '" $770
29 $713 '" $781 $0 $0 10 $713 168 $781
30 $724 169 $793 10 $0 10 $724 $69 $793
E~:hlbit D
ASSESSMENT ROLL
Vintage Public Improl'ement Dlstrtct
Tax Reference ID No. R310604 lmprol'ement Area
Lot No.
Phase 46
ASllessment
PortA Port B Totw Annual Installment: $8,073.00 $0.00 $8,073.00
PortA Pru1 B To"' AMual Aruruw Annual Calendar Principal Collection Principal Collection Principal Collection y,~ Yoru and Interest Costs Tol>l ~md Interest Co"' Total and Interest Cosl:i To"'
$470 '" $515 IO $0 so $470 145 S515 2 $477 "' $523 10 so so 1477 146 $523 3 $484 "' $531 so IO so $484 146 $531 4 $491 "' $539 IO 10 so $491 "' $539 5 $499 $48 $547 IO $0 so $499 $48 $547 6 $506 $48 $555 IO $0 IO $506 148 $555 7 $514 "' $563 IO $0 IO $514 "' $563 8 $522 150 $572 10 $0 10 $522 ISO $572 9 $529 151 $580 10 $0 10 $529 $51 $580 10 $537 151 $589 10 $0 10 $537 151 $589 II $545 152 $598 10 10 10 $545 152 $598 12 $554 $53 $607 10 10 10 $554 153 $607
13 $562 $54 $616 $0 10 $0 $562 154 $616 14 $570 $55 $625 $0 10 $0 $570 155 $625 15 $579 $55 $634 $0 $0 10 $579 155 $634 16 $588 $56 $644 $0 10 10 $588 156 $644
17 $596 $57 $654 $0 10 $0 $596 $57 $654 18 $605 $58 $663 $0 so IO $605 $58 $663 19 $614 $59 $673 $0 so 10 $614 159 $673
20 $624 160 $683 $0 so 10 $624 160 $683 21 $633 161 $694 $0 $0 $0 $633 161 $694 22 $643 162 $704 $0 10 10 1643 162 $704 23 $652 $62 $715 $0 so 10 $652 162 $715
24 $662 $63 $725 $0 $0 10 $662 163 $725 25 $672 $64 $736 $0 $0 so $672 164 $736 26 $682 "' $747 $0 10 10 $682 165 $747
27 1692 $66 $758 $0 10 10 1692 $66 $758 28 $703 $67 $770 $0 $0 so $703 167 $770 29 $71J 168 $781 $0 $0 10 $713 168 $781 30 $724 169 $793 $0 10 10 $724 $69 $793
Exblbit D
ASSESSMENT ROLL
Vintage Pnbllc Improvement District
TIIX Reference ID No. R310605
Improvement Area I
Lot No. 47
Plwo
Assellsment
Port A PortB Total
Annuallnst.DIIment: $8,073.00 $0.00 $8,073.00
Port A ""'" Toml
Annual AMual Annual
Calendar Principal Collection Collection Principal Collection
2 $477 .... $523 $0 10 $0 1477 146 $523
3 $484 146 $531 $0 .. $0 1484 '" $531
4 $491 $47 $539 $0 10 $0 $491 147 $539
5 $499 $48 $547 $0 $0 $0 1499 148 $547
6 $506 $48 $555 $0 $0 10 $506 $48 $555
7 $514 149 $563 10 $0 $0 $514 149 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 10 $0 $0 $529 $51 $580
10 $537 '" $589 10 $0 $0 $537 '" $589
II $545 152 $598 $0 $0 $0 $545 $52 $598
12 $554 '" $607 $0 $0 10 $554 '" $607
13 $562 $54 $616 $0 $0 10 $562 '" $616
14 $570 '" $625 $0 $0 10 $570 '" $625
15 $579 $55 $634 $0 $0 $0 $579 '" $634
16 $588 $56 $644 $0 $0 10 $588 '" $644
17 $5% 157 $654 $0 $0 10 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 10 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 $0 $624 160 $683
21 $633 $61 $694 $0 10 $0 $633 $61 $694
22 $643 $62 $704 $0 10 $0 $643 162 $704
23 $652 $62 $715 $0 10 $0 $652 162 $715
" $662 $63 sns $0 .. $0 $662 163 $n5
25 son $64 $736 10 10 $0 $672 $64 $736
26 $682 $65 $747 10 10 $0 $682 "' $747
27 $692 S66 $758 10 $0 $0 $692 166 $758
28 $703 167 $770 10 $0 $0 $703 167 $770
29 $713 $68 $781 10 10 $0 $713 $68 $781
30 $724 $69 1793 10 $0 $0 $724 $69 $793
ExblbltD
ASSESSMENT ROLL
Vintage Publie lmpr'O\'ement Dllltrlet
Tax Reference ID No. IU10606
Improvement Area I
Lot No. 48
Phg•
A"C!isment
PortA PortB To"'
Annua.l IU.itallment: $0.00 $0.00 $0.00
PortA PortB Totol Ann•" Annwd Ann••
Calendar Principal Collet:tion Principal Collection Principal Collection
y~ Y•u lllld Interest Costs Totol lllld Interest c~• Total and Interest Cooo Totol
I 10 so " so so " $0 $0 so
' so so " so $0 " " $0 so
3 $0 so " so $0 " " $0 so
4 $0 so so so $0 " " $0 " 5 so so so so $0 $0 $0 " so
6 so so so so $0 $0 $0 " so
7 so $0 so so $0 so $0 " $0
8 so $0 so so $0 $0 so " $0
9 so $0 $0 $0 " so $0 $0 $0
10 so $0 $0 $0 " so so " $0
II $0 $0 $0 $0 $0 $0 so " " 12 $0 $0 $0 $0 so $0 $0 " " 13 $0 $0 $0 " so " $0 " $0
14 $0 $0 $0 " so " $0 so " 15 $0 $0 $0 " so " $0 $0 " 16 $0 $0 " " so " " $0 " 17 $0 " " so $0 " " $0 so
18 $0 " " so $0 " so $0 $0
19 $0 " " " $0 " so $0 so
20 $0 " " so " so so " so
21 $0 so so so " so so " $0
22 " so so so " so so " $0
23 " so so so so so $0 so " 24 $0 so so $0 so $0 $0 so " " 10 so so $0 so $0 $0 so 10
26 10 so so $0 so $0 $0 so 10
27 $0 $0 so $0 so $0 10 $0 $0
" $0 so 10 $0 $0 10 10 $0 10
" $0 so $0 $0 so 10 10 $0 10
30 $0 so $0 $0 $0 10 10 $0 10
TIIX Reference 10 No.
Improvement Area
Lot No.
Phase
Asl!essmenl
Annual lnstallmenl:
2
3
4
5
6
7
8
9
10
II
12
" 14
15
16
17
18
19
20
21
22
23
24
25
26
27
2B
29
30
$1,092
$1,109
$1,125 Sl08
$l,i42 1109
$1,159 $111
$1,i77 $113
$1,i95 1114
$1,212 $116
$1,231 $118
$1,249 $120
$1,268 $121
$1,287 $i23
$1,306 $i25
$1,326 $127
$1,346 $129
$1,366 1131
$1,386 1133
$1,407 1135
$1,428 1137
$1,450 $139
$1,471 $141
11,493 $143
$1,516 $145
$1.539 $147
$1,562 $150
$1,585 1152
$1,609 1154
$1,633 $156
$1,657 $159
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Dislrtcl
10
$1,215 10
$1,233 10
$1,252 10
$1,270 10 $0
$1,290 10 $0
$1,309 so $0
$1,329 $0 $0
$1,348 $0 " $1,369 $0 $0
11,389 $0 $0
11,410 $0 $0
11,431 $0 $0
Si,453 $0 $0
$1,474 10 $0
$1,497 10 $0
$1,519 10 $0
$1,542 10 $0
$1,565 10 10
$1,588 " " $1,612 " $0
$1,636 so " 11,661 $0 $0
11,686 $0 $0
11,711 $0 $0
$1,737 $0 $0
$1,763 $0 $0
$1,789 $0 $0
$1,816 $0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
" $0
$0
$0
$0
so
$0
$0
$0
$0
$0
$0
$0
$0
R310607
49
I
Part A Part 8 Total
$i8,488.00 $0.00 $18,488.00
$i,092 $i,l97
$1,109 Si,215
$1,125 SlOB $i,233
$l,i42 $109 Si,252
$1,159 $111 $1,270
$1,177 $113 $1,290
$1,195 $114 $1,309
$1,212 $116 $1,329
$1,231 S118 $1,348
$1,249 $120 $1,369
$1,268 $121 11,389
$1,287 $i23 11,410
$1,306 Si25 11,431
$1,326 $i27 $1,453
$1,346 $129 $1,474
$1,366 $131 $1,497
$1,386 $133 $1,519
$1,407 $13S $1,542
$1,428 $137 $1,565
$1,450 $139 $1,588
11,471 $141 $1,612
$1,493 $143 $1,636
$1,516 $145 $1,661
11,539 .$147 $1,686
$1,562 $150 $1,711
$1,585 $152 .$1,737
$1,609 $154 .$1,763
11,633 $156 .$1,789
$1,657 $159 .$1,816
E1hibitD
ASSESSMENT ROLL
Vintage Public l111prove111ent District
TIIX Reference ID No. R310608
Improvement An::a I Lot No. " p""'
Assessment
Port A ""'" Tom1
Annualln:itallment: $18,488.00 $0.00 $18,488.00
p"' A p"' B Toml
Ammo1 """"" Ammo!
Calendar Principal Collection Principal Collection Principal Collection
y,~ y,~ and Interert ""'" Toto1 and Interest Co"' Total and Interest Cosls Tom1
$1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $1,179
2 $1,092 $105 sun $0 $0 $0 $1,092 $105 $1,197 3 $1,109 $106 $1,215 $0 so $0 $1,109 $106 51,215 4 $1,125 $108 $1,233 $0 so $0 $1,125 $108 $1,233
5 $1.142 $109 $1,252 $0 so $0 $1,142 $109 $1,252 ' $1.159 $111 $1,270 $0 so $0 $1,159 $Ill $1,270
7 $1,177 $113 $1,290 $0 so $0 $1,177 $113 $1,290
8 $1,195 $114 $1,309 $0 so $0 $1,195 $114 $1,309
9 $1,212 $116 $1,329 $0 so $0 $1,212 $116 $1,329
10 $1,231 $118 $1,348 $0 so $0 $1,231 $118 $1,348
11 $1,249 $120 $1,369 $0 so $0 $1,249 $120 $1,369
12 $1,268 $121 $1,389 $0 so $0 $1,268 $121 $1,.)89
13 $1,287 $123 $1,410 $0 so $0 $1,287 $123 $1,410 14 $1,306 $125 $1,431 $0 so $0 $1,306 $125 $1,431
IS $1.326 $127 $1,453 $0 $0 $0 $1,326 $127 $1,453
16 $1.346 $129 $1,474 $0 so $0 $1,346 $129 $1,474
17 $1,366 $131 $1,497 $0 $0 $0 $1,366 $131 $1,497 18 $1,386 $133 $1,519 $0 $0 $0 $1,386 $133 $1,519
19 $1,407 $135 $1,542 $0 $0 $0 $1,407 $135 $1,542
20 $1,428 $137 $1,565 $0 $0 $0 $1,428 $137 $1,565
21 $1,450 $139 $1,588 $0 $0 $0 $1,450 $139 $1,588
22 $1,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612
23 $1,493 $143 $1,636 so $0 $0 $1,493 $143 $1,636 24 $1,516 $145 $1,661 $0 so $0 $1.516 $145 $1,661
25 $1,539 $147 $1,686 so so $0 $1,539 $147 $1,686
" $1,562 $150 $1,711 $0 $0 $0 $1,562 $150 $1,711
27 $1,585 $152 $1,737 $0 $0 $0 $1,585 $152 $1,737
28 $1,609 $154 $1,763 $0 $0 so $1,609 $154 $1,763
29 $1,633 $156 $1,789 $0 $0 $0 $1,633 $156 $1,789
30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310609 Improvement Area I Lot No. 5I """' Assessment
PortA PortB TotBI AMWI]lnstal1ment $18,488.00 $0.00 $18,488.00
PortA ""'" To"'
AMwd AMwd -·· CBiendar Principal Collection PrincipBI Collection Collection
2 $1,197 so $1,092 $105 $1,197
3 $1,109 $1,215 so $1,109 $106 $1,215
4 $1,125 $1,233 so $1,125 $108 $1,233 5 $1,142 $1,252 so so $1,142 $109 $1,252
6 $1,159 $1,270 so so so $1,159 $111 $1,270 7 $1,177 $113 $1,290 $0 $0 so $1,177 $113 $1,290
8 $1,195 $ll4 $1,309 $0 so $0 $1,195 $114 $1,309
9 $1,212 $116 $1,329 so so so $1,212 $116 $1,329 10 $1,231 $118 $1,.348 so so $0 $1,231 $118 $1,348
II $1,249 $120 $1,369 so so $0 $1,249 $120 $1,369
12 $1,268 $121 $1,389 so $0 $0 $1,268 Sill $1,389
13 $1,287 $123 $1,410 $0 $0 $0 $1,287 $123 $1,410 14 $1,306 $125 $1,431 $0 $0 $0 $1,306 $125 $1,431 " $1,326 $127 $1,453 so so $0 $1,326 $127 $1,453 16 $1,346 $129 $1,474 so so $0 $1,346 $129 $1,474 17 $1,366 $131 $1,497 so $0 $0 $1,366 $131 $1,497
18 $1,386 $133 $1,519 $0 so $0 $1,386 $133 $1,519
19 $1,407 $135 $1,542 $0 so so $1,407 $135 $1,542 20 $1,428 $137 $1,565 $0 so so $1,428 $137 $1,565
21 $1,450 $139 $1,588 so so so $1,450 $139 S1,588 22 $1,471 $141 Sl,612 $0 $0 so $1,471 $141 $1,612 23 $1,493 $143 $1,636 $0 so so $1,493 $143 $1,636 24 $1,516 $145 $1,661 $0 $0 so $1,516 $145 $1,661 25 $1,539 $147 $1,686 $0 $0 so $1,539 $147 $1,686 26 $1,562 $150 $1,711 $0 $0 so $1,562 $150 $1,711
27 $1,585 $152 $1,737 $0 $0 so $1,585 $152 $1,737
28 $1,609 $154 $1,763 $0 $0 $0 $1,609 $154 $1,763
29 $1,633 $156 $1,789 so $0 $0 $1,633 $156 $1,789 30 $1,657 $159 $1,816 $0 $0 so $1,657 $159 $1,816
Exbibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tl!ll Reference ID No. R3l0610
Improvement Area I
Lot No. 52
"""' Assessment
P'"A .... To"'
Annual Installment: $18,488.00 $0.00 $18,488.00
PortA PortB Total
Annual Annual Aru>wol
Calendar Principal Collection Principal Collection Principal Collection
YoM y~ und Interest Co•• Total 111\d lntl:nlst Co"' ToW and Interest Costs ToW
$1,076 $103 $1,179 10 so so $1,076 $103 $1,179
2 $1,092 $105 $1,197 so so so $1,092 $105 $1,197
3 $1,109 $106 $1,215 so so so $1,109 $106 $1,215
4 $1,125 $108 $1,233 so so so $1,125 $108 $1,233
5 $1,142 $109 $1,252 so so 10 $1,142 $109 $1,252
6 $1,159 Sill $1,270 $0 so 10 $1,159 Sill S\,270
7 $1,177 $113 $1,290 so so so $1,117 $113 $1,290
8 $1,195 $114 $1,309 so so so $1.195 $114 $1,309
9 $1,212 $116 $1,329 so so 10 $1,212 $116 $1,329
10 $1,231 $118 $1.348 $0 so $0 $1,231 $118 $1,348
11 $1,249 $120 $1,369 so so so $1,249 $120 $1,369
12 $1,268 $121 $1,389 $0 so $0 $1,268 $121 $1,389
13 $1,287 $123 $1,410 so so so $1,287 $123 $1,410
14 $1,306 $125 $1,431 so $0 so $1,306 $125 $1,431
IS $1,326 $127 $1,453 so so so $1,326 $127 $1,453
16 $1,346 $129 $1,474 so so so $1,346 $129 $1,474
17 $1,366 $131 $1,497 so so so $1,366 $131 $1,497
18 $1,.:186 $133 $1,519 so so 10 $1,386 $133 $1,519
19 $1,407 $135 $1,542 10 so so $1,407 $135 $1,542
20 $1,428 $137 $1,565 so so so $1,428 $137 $1,565
21 $1,450 $139 $1,588 so so 10 $1,450 $139 $1,588
22 $1,471 $141 $1,612 $0 so so $1,471 $141 $1,612
23 $1,493 $143 $1,636 $0 so so $1,493 $143 $1,636
24 $1,516 $145 $1,661 so $0 so $1,516 $145 $1,661
25 $1,539 $147 $1,686 so $0 $0 $1,539 $147 $1,686
26 $1,562 $150 $1,711 so $0 $0 $1,562 $150 $1,71l
27 $1,585 $152 $1,737 so so $0 $1,585 $152 $1,737
28 $1,609 $154 $1,763 so so so $1,609 $154 $1,763
29 $1,633 $156 $1,789 so $0 so $1,633 $156 $1,789
30 $1,657 $159 $1,816 so so so $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
VIntage Public Improvement District
Tax Reference ID No. R31061l
Improvement AAa I
Lot No. " Ph~o
Assessment
Pm A Pm B ToUd
Annu.a\lnstallment: $18,488.00 $0.00 $18,488.00
!'>utA Pm B Total
Annual Annow AnnoW
Calendar Principal Collection Principal Collection Principal Collection
You You and Interest co .. To"' and Interest ""'" ToWI and Interest c,. Total
$1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $I,179
2 $1,092 $105 $1,197 $0 $0 $0 $1,092 $105 $1,197
3 $1,109 $106 $1,215 $0 $0 $0 $U09 $106 $1,215
4 $1,125 $108 $1,233 $0 $0 so $1,125 $108 $1,233
5 $1,142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252
6 $1,159 $111 $1,270 so $0 so $1,159 $111 $1,270
7 $1,177 $113 $1,290 $0 $0 $0 $1,177 $113 $1,290
8 $1,195 $114 $1,309 so $0 $0 $1,195 $114 $1,309
9 $1,212 $116 $1,329 so $0 $0 $1,212 $116 $1,329
10 $1,231 $118 $1,348 $0 $0 $0 $1,231 $liS $1,348
II $1,249 $120 $1,369 $0 so $0 $1,249 $120 $1,369
12 $1,268 $121 $1,389 $0 $0 $0 $1,268 $121 $1.)89
13 $1,287 $12:) $1,410 $0 $0 $0 $1,287 $123 $1,410
14 $1,306 $125 $1,431 $0 so $0 $1,306 $125 $1,431
15 $1,326 $127 $1,453 $0 so $0 $1,326 $127 $1,453
16 $1.)46 $129 $1,474 $0 $0 $0 $1,346 $129 $1,474
17 $1.)66 $13l $1,497 $0 $0 $0 $1,366 $13l $1,497
18 $1,386 $133 $1,519 $0 $0 $0 $1,386 $133 $1,519
19 $1,407 $135 $1,542 $0 $0 $0 $1,407 $135 $1,542
20 $1,428 $137 $1,565 $0 $0 $0 $1,428 $137 $1,565
21 $1.450 $139 $1,588 $0 so $0 $1,450 $139 $1,588
22 $1,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612
23 $1,493 $143 $1,636 $0 $0 $0 $1,493 $143 $1,636
24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1,661
25 $1,539 $147 $1,686 $0 $0 $0 $1,539 $147 $1,686
26 $1,562 $ISO $1,711 $0 $0 $0 $1,562 $150 $1,711
27 $1,585 $152 $1,737 $0 $0 $0 $1,585 $152 $1,737
28 $1,609 $154 $1,763 $0 $0 $0 $1,609 $154 $1,763
29 "$1,633 $156 $1,789 $0 $0 $0 $1,633 $156 $1,789
30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816
Exhibll D
ASSESSMENT ROLL
Vintage Pllblic Jmprovemcnl Di~trict
TIIX Reference ID No. R310612
Improvement Area I
LoiNo. 54
Phase
Assessment
PmtA PortB Tot>!
AMuallnstallment: $13,401.00 $0.00 Sl3,401.00
PortA PortB Total
-~1 Annool """"" Calendar Principal Collection Principal Collection Principal Col\eclion
Year Yo~ and Inten:st Com Total and Interest ""'" Total and Interest CMO Total
I S780 '" $855 $0 .$0 $0 S780 $75 $855
2 $792 $76 $868 $0 so so $792 $76 $868
' S804 $77 $881 $0 so so $804 $77 $881
4 $816 $78 $894 $0 so $0 S816 $78 $894
5 S828 $79 $907 $0 so $0 S828 $79 $907
6 $840 $80 $921 $0 so $0 S840 $80 $921
7 $853 $82 $935 $0 so so S853 $82 $935
8 $866 "' $949 $0 so $0 S866 $83 $949
9 $879 $84 $963 $0 so $0 S879 $84 $963
10 $892 $85 $977 $0 so $0 $892 $85 $977
II $905 $87 $992 $0 so $0 S905 $87 $992
12 $919 $88 S1,007 $0 so so S919 $88 Sl,007
13 $933 $89 Sl,022 $0 so so S933 $89 $1,022
14 $947 $91 S1,037 $0 so $0 $947 $91 S1,037
15 $961 $92 SI.053 $0 so $0 S961 $92 S1,053
16 $975 "' Sl,069 $0 so so S975 $93 St,069
17 $990 $95 Sl,08S so so so $990 $95 SI,085
18 $1,005 $96 $1,101 $0 so $0 S1,00S $96 $1,101
19 $1,020 $98 SI.118 $0 so $0 $1,020 $98 S1,118
20 S1,03S '" $1,134 $0 so so $1,035 $99 Sl,134
21 $1,0Sl $101 $1,1SI $0 so so $1,051 SIOI $1,151
22 $1,067 $102 $1,169 so so $0 $1,067 $102 Sl,l69
23 $1,083 $104 $1,186 so so $0 $1,083 SI04 Sl,186
24 $1,099 $105 $1,204 so so $0 $1,099 $105 Sl,204
25 $1,1l5 $107 $1,222 so so $0 $1,1l5 SI07 Sl,222
26 $1,132 SI08 $1,240 so so $0 $1,132 $108 S1,240
27 $1,149 SilO $1,259 $0 so $0 $1,149 SilO $1,259
28 $1,166 Sl12 $1,278 $0 $0 $0 Sl,166 $112 $1,278
29 S1,1&4 Sl13 $1,297 $0 $0 $0 Sl,184 $113 $1,297
30 S1,201 SllS $1,317 $0 $0 $0 S1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310613
lmprovem~:~~t Area I
Lot No. " Ph~ I
Assessment
p"' A p"' B T""'
Annual Installment: $13,401.00 $0.00 $13,401.00
p"' A .... ToiW
Annwol Annual Annow
Calendar Principal Collection Principal Colleaion Principal Collection
2 $792 $76 $868 so $0 $0 $792 $76 $868
' $804 $77 $881 so $0 $0 $804 S77 $881
4 $816 $78 $894 so so $0 $816 $78 $894
5 $828 $79 $907 so $0 $0 $828 $79 $907
6 $840 $80 $921 so $0 $0 $840 $80 $921
7 $853 $82 $935 $0 so $0 $853 $82 $935
8 $866 '" $949 so so $0 $866 "' $949
9 $879 $84 $963 $0 $0 $0 $879 $84 $963
10 $892 $85 $977 so so $0 $892 '" $977
II $905 $87 $992 so so so $905 $87 $992
12 $919 $88 $1,007 so $0 $0 $919 $88 $1,007
13 $933 $89 $1,022 so so $0 $933 $89 $1,022
14 $941 $91 $1,037 so so $0 $947 $91 $1,037
15 $961 $92 $1,053 $0 $0 $0 $961 $92 $1,053
16 $915 $93 $1,069 so so $0 $975 '" $1,069
17 $990 $95 $1,085 $0 so $0 $990 $95 $1,085
18 $!,005 $96 $1,101 $0 $0 $0 $1,005 $96 $1,101
19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118
20 $1,035 $99 $1,134 so $0 $0 $1,035 $99 $1,134
21 $1,051 $101 $1,151 so $0 $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 so so $0 $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 so so $0 $1,115 $107 $1,222
26 $I,IJ2 $108 $1,240 so $0 $0 $1,132 $108 $1,240
27 $1,149 $110 $1,259 so $0 $0 $1,149 $110 $1,259
28 $1,166 $112 $1,278 $0 so $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 so $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 so $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vl.nhlif' l'ublit lmproumeat Dlstrlc:t
Ti\1( Ref~ 10 N<:J_ R31{16!4
lrnprovanent Area
Lo-t No. " I'IU<>< I
AssesSment
Pw1A ""'" ""' AmlutillM!III!ment $13,401.00 10.00 $.13,401.00
l'w1A -· T<Jtal
Anms1 Anm>" AMwd
'""""" ColltGti.m Co!leGtlon Collection
1 .,., $76 $ll6S: 10 10 .. $192 $76 -J .... m $881 $0 10 •• $804 $77 $811 • $&16 178 $894 10 .. •• '"' $78 ''" 5 $&28 179 '"' .. .. .. .... '" $907 • .... '"' 1921 10 " .. '"" "' ml
7 $853 "' ,.,, " '' " $853 182 1935
8 $864 '" $949 " " .. $866 '" ....
' ""' ... l%3 "' "' 10 "" 1&4 S96l
10 $892 '" $977 "' so •• 1892 '" $977
II ""' '" ""' .. " 10 ""' $87 $992
12 $919 "' $1,007 10 " 10 "" "' 51,007
13 1933 '" $1,022 10 10 $0 $933 "' $1,022
14 $947 $91 $1,037 "' "' 10 $947 191 $1,037
" $961 '" $1,053 $0 10 •• $%1 192 $1,053
" ,.,, "' $1,069 so 10 "' "" 193 Sl,ot9
17 -"' $1,08.5 10 10 so """ "' $1,\1&5
" Sl,OO!I "' Sl,lOI 10 .. 10 $1,005 "' $1,10!
19 $1,020 $91 Sl,US so so $0 $1,112(1 "' $1,118 :w $l_o35 "' $1,134 10 $0 10 $1,(135 "' SI,I:M
21 SJ,O!il $lUI $1,1H 10 10 $0 $1,051 SlOI St,l5l
22 $l,G67 1102 $1,169 10 "' •• $1,067 S102 $1,169
23 $1,083 1104 $1,186 10 "' 10 $1,0!3 1104 $1,1!16
" $1,099 $105 $1,1{14 10 .. 10 SI,{)9t;l 1105 $1,204
" Sl,IIS $11>7 SI,m $0 so "' u,m: $107 $1,222
" 51.132 $1<>8 S!.24fi .. .. "' $1,132 $1011 $1,240
27 $!,i49 SilO $1.259 .. "' " $1,149 $110 :n,2s9
28 $1,!66 $112 $1,17& " " ,. $1,166 Sll2 $1,278
29 $1,184 $1!3 $1,297 so so 10 $1,1&4 $113 $1,297
30 $1,201 Sll5 SI,:m "' " 10 $1.201 $115 $1,317
Eihlblt D
ASSESSMENT ROLL
Vintage Public Improvement District
TIIX R.efecence ID No. R310615
Improvement Area I
LeiNo. 57
""'" Assessment
PortA PortS T""'
Annual Installment: $13,401.00 $0.00 $13,401.00
PortA PortS Tol>l
Annuol Annual Annuol
Calendar Principal Collection Principal Collection Principal Collection
v~ y,~ and Interest Costs To"' and Interest Costs Total and Interest Com Total
I $780 175 $855 $0 $0 10 $780 $75 $855
2 $792 176 $868 $0 $0 10 $792 $76 $868
3 $804 177 $881 10 $0 10 ""' $77 $881
4 $816 178 $894 10 10 $0 $816 178 $894
5 $828 179 $907 10 10 $0 $828 179 $907
6 $840 $80 1921 10 10 $0 $840 180 $921
7 $853 $82 $935 10 10 $0 $853 $82 $935
8 $866 $83 1949 10 10 $0 $866 183 $949
9 $879 $84 $963 10 10 10 $879 184 $963
10 $892 "' $977 10 10 10 1892 185 $977
11 $905 $87 1992 10 10 10 $905 $87 $992 .
12 $919 $88 $1,007 10 $0 so $919 $88 $1,007
13 $933 189 $1,022 IO 10 10 $933 $89 $1,022
14 1947 191 $1,037 10 $0 10 $947 $91 $1,037
IS $961 192 $1,053 $0 so IO $961 192 $1,0S3
16 $915 193 $1,069 $0 $0 10 $975 193 $1,069
17 $990 195 $1,085 $0 $0 10 $990 195 $1,085
18 $1,005 196 $1,101 $0 so $0 $1,005 196 $1,101
19 $1,020 198 $1,118 so so $0 $1,020 198 $1,118
20 $1,035 199 $1,134 10 so $0 $1,035 199 $1,134
21 $1,051 $101 $1,151 so so $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 so 10 $0 $1,067 $102 $1,169
23 $1,083 $104 $1,186 so 10 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 so 10 $0 $1,099 $105 $1,204
2S $1,115 $107 $1,222 so 10 so $1,115 $107 $1,222
26 $1,132 $108 $1,240 so 10 so $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 10 so $1,149 SllO $1,259
28 $1,166 $112 $1,278 10 10 so $1,166 $112 $1,278
29 $1,184 $113 $1,297 10 10 so $1,184 $113 $1,297
30 $1,201 $115 $1,317 10 10 $0 $1,201 Sll5 $1,317
Exhibit D
ASSESSMENT ROLL .
Vintage Public Improvement District
Tax Reference ID No. R310616
Improvement Area I Lot No. 58
Plwo I Assessment
PrutA PrutB Total
AMuai lns!allment: $0.00 $0.00 $0.00
PrutA P"' B Tornl
Annu• Annual """"" Calendar Principal Collection Principal Collection Principal Collection
Yon Year and Interest Costs To"' Bnd Interest c""' Total and Interest Co"' Total
10 10 $0 $0 $0 so so $0 $0 2 $0 $0 $0 $0 $0 10 $0 $0 $0
3 $0 $0 $0 $0 $0 10 $0 $0 $0
4 $0 $0 $0 $0 $0 10 $0 $0 $0
5 $0 $0 $0 $0 $0 $0 $0 $0 $0
6 $0 10 $0 $0 $0 ·so 10 $0 $0
1 $0 $0 $0 $0 $0 $0 $0 $0 $0
8 $0 10 $0 $0 $0 $0 10 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 $0 $0
10 $0 $0 $0 $0 $0 10 $0 $0 $0
II $0 so $0 $0 10 $0 $0 so $0
12 10 so $0 so $0 $0 $0 so $0
13 so $0 10 so $0 $0 $0 $0 $0
14 $0 $0 $0 $0 $0 $0 $0 $0 $0
15 $0 $0 10 so $0 $0 $0 $0 $0
16 $0 so $0 $0 $0 $0 $0 $0 $0 17 $0 so $0 so $0 $0 $0 $0 $0
18 so so 10 so $0 10 $0 $0 $0
19 $0 $0 $0 so $0 $0 $0 so $0
20 $0 so $0 $0 $0 $0 10 $0 $0
21 $0 so $0 $0 $0 $0 $0 so 10 22 so $0 $0 so 10 $0 so so $0
23 so $0 $0 $0 $0 $0 $0 so $0 24 $0 so $0 so $0 $0 $0 so $0 25 $0 so $0 so $0 $0 $0 so $0
26 so so $0 $0 $0 $0 10 so 10
27 $0 so $0 $0 $0 $0 $0 so $0
28 so $0 $0 so $0 $0 $0 $0 $0 29 so so $0 so $0 $0 $0 $0 $0
30 $0 $0 $0 so $0 $0 $0 $0 $0
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Dlstrlet
Tax Reference ID No. R)10622
Improvement An:a
Lot No. " Phase
Assessment
PortA PmtB Toto.l
AMuallnstallment: $0.00 $0.00 $0.00
Port A PortB ToW
""""" """"" Arumol
Calendar Principo.l Collection Principo.l Collection Principo.l Collection
You You tll\d Interest Coots Toto.l and lntere!rt Costs Tol<l and Interest Cwo Total
$0 $0 10 $0 $0 $0 10 $0 $0
2 $0 $0 $0 $0 $0 $0 $0 $0 $0
' $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 $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
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 $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
TPX Rclii:mlaliD No.
Improvement Are•
Lot No.
Ph-
Assessmeru:
' ' ' ' 6
7
' • 10
11
" 13
" " 16
11
" 19
20
21
" 13
24
15
" 27
28 ,.
30
$792 '" ""' "' ,.,, "' '"'' S19
$840 "" $853 "' "''" '" $1179 "' ""' '" $905 "' "'' "' ""' "" $947 $91
$961 '" "'' $93
$990 S91
St.OOS ...
51.020 $98
$1,035 ,,.
S:J,OSI $101
$1.067 Sl02
$1,083 ""' $1,099 $105
Sl.liS $107 sun $IllS
$1.149 $110
$1,166 SHl
SUM SJ 13
$1,201 $115
Exhibit D
ASSESSM£NT ROLL
Vlnta~ PubHt Jm~ment Dlmkt
S1161! so $0
$881 so so , .. , 10 so
$9ll7 $0 so ..,, •• .. .,, "' so
'"' $0 " ""' 10 so
$971 so so
$992 so •• $1,007 so " $1,022 so so
$1,037 so so
.$l.OS3 " " ·$1,069 so 10
$1,()SS "' 10
$1,101 10 10
$1,118 10 10
$1.134 10 $0
$1,151 $0 so
$1,169 " so
$1,186 so so
$1,2.04 $0 $!)
$1,222 so 10
Sl,:MO so $0
$1,,259 10 so
$1,278 10 so
$1,297 $0 10
SUJ1 $0 so
so so so so so so
" " so so so so •• $0
so •• 10
$0
so so
" so
so so so
10 so
$0
so
JU10623
' "'
Part A Part B Tutel
$l3,40LOO $0.00 $U,<10LOO
$792 "' ,..,
$804 $17 ... ,
S!!l6 '" $894
"" 179 $907
$840 $80 $921
"" $82 "'" S866 '" $949
$8.79 '" "" "'" '" $971
S9ll5 '" $992
$919 "' $1,007
'"' "' Sl,IXU
""' '" $1,(;37
$961 $92 $1,053
$975 193 SI,%9 -"'' $1,085
$1,005 $96 S!,IOI
$1,020 $98 SJ,ll8
' $1,1}35 ,,. SI.LW
$1,051 SH!l SJ,!Sl
$1,067 $101 $1,169
$1,0&3 $104 $1,186 ,,..,., $105 ''""' $1,115 $107 $1,121
St,l32 $1011 $1JAO
$1,149 suo $!,,259
$1, t66 $112 $1,278
$1,1!14 $113 $1,297
$1,201 SllS SU17
Exhibit D
ASSESSMENT ROLL
Vintage Publit Improvement Dl8triet
Tax Reference ID No. R310624
Improvement Area I
Lot No. 61
Ph~o I
Assessment
PortA PortB Totru
Annuallll'I!Bllment: $13,401.00 $0.00 $13,401.00
PortA Port B Totru
Annwol AnnuBl AMual
CBlenda£ PrincipBl Colieetion Principal Collection Principal Collection
y~ You and Interest Co"' TotBl and Interest Cosls Total and Interest c~• Totru
I $780 $75 $855 $0 $0 $0 $780 $75 $855
2 $792 $76 $868 $0 $0 $0 $792 $76 $868
3 $804 $77 $881 $0 $0 $0 $804 $77 $881
4 $816 $78 $894 $0 $0 $0 $816 $78 $894
5 $828 $79 $907 $0 $0 $0 $828 $79 $907
6 $840 $80 $921 $0 $0 $0 $840 $80 $921
7 $853 $82 $935 $0 $0 $0 $853 $82 $935
8 $866 $83 $940 $0 $0 $0 $866 $83 $949
0 $879 $84 $963 $0 $0 $0 $879 $84 $963
10 $892 $85 $077 $0 $0 $0 $892 $85 $977
11 $905 $87 $992 $0 $0 $0 $905 $87 $992
12 $919 $88 $1,007 $0 $0 $0 $919 $88 $1,007
13 $933 $80 $1,022 $0 $0 $0 $933 $80 $1,022
14 $047 $01 $1,037 $0 $0 $0 $947 $01 $1,037
IS $961 $92 $1,0S3 $0 $0 $0 $961 '" $1,053
16 $975 $03 $1,069 $0 $0 $0 $975 $03 $1,069
17 $090 $05 $1,085 $0 $0 $0 $090 $05 $1,085
18 $1,005 $06 $1,101 $0 $0 $0 $1,005 $06 $1,101
10 $1,020 "' $1,118 $0 $0 $0 $1,020 '" $1.118
20 $1,035 $90 $1,134 $0 $0 $0 $1,035 '" $1,134
21 $1,051 $101 $1.151 $0 $0 $0 $1,051 $101 $1,151
21 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 $104 $1,18() $0 $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 $0 $0 $1,149 $110 $1,259
28 $1,166 $112 $1,278 $0 $0 $0 $1,166 $112 $1,278
20 $1,184 $113 $1,297 $0 $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 $0 $1,201 $115 $1,317
Ex.blblt D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310625
Improvement Area
Lot No. 62
Pho"
Assessment
PortA Port 8 Total
Annual Installment $13,401.00 $0.00 $13,401.00
PortA Port 8 Tooal
Annual AMool Annual
Calendar Collection Principal Collection Principal Collection
$792 S76 $868 $0 10 $0 S792 S76 $868
3 $804 $77 $881 $0 $0 $0 $804 $77 $881
4 $816 $78 $894 $0 $0 so $816 $78 $894
5 $828 S79 $907 so $0 so $828 S79 $907
6 $840 $80 S921 so so $0 $840 $80 $921
7 $853 $82 S935 so $0 $0 $853 '" $935
8 $866 $83 S949 $0 $0 $0 $866 $83 $949
9 $879 $84 $963 $0 $0 $0 $879 $84 1963
10 $892 $85 1977 so $0 $0 $892 $85 1977
11 $905 $87 $992 $0 $0 $0 $905 '" 1992
12 $919 $88 $1,007 $0 $0 $0 $919 $88 $1,007
13 $933 189 $1,021 $0 $0 $0 $933 $89 $1,022
14 $941 191 $1,037 10 $0 10 S947 $91 $1,037
15 $961 192 $1,053 so $0 $0 $961 $92 $1,053
16 $975 193 $1,069 10 10 10 $975 193 $1,069
17 $990 '" $1,085 10 $0 so $990 195 $1,085
18 $1,005 $96 $1,101 so $0 so $1,005 196 $1,101
19 $1,020 '" $1,118 so so 10 $1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 so so $1.035 S99 $1,134
21 $1,051 $101 $1,151 IO so so $1,051 $101 $1,151
22 $1,067 $102 $1,169 so 10 $0 $1,067 1102 $1,169
23 $1,083 1104 $1,186 so so so $1,083 S104 $1,186
24 $1,099 $105 $1.204 so so so $1,099 $105 $1,204
25 $1,115 $107 $1,222 so 10 $0 $I, liS $107 $1,212
26 $1,132 $108 $1,240 $0 so so $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 so $0 $1,149 $110 $1,259
28 $1,166 $112 $1,278 $0 so $0 $1,166 $112 $1.278
29 $1,184 $113 $1,297 $0 so $0 $\,184 $113 $1,297
30 $1,201 $115 $1,317 $0 10 $0 $1,201 $115 $1,317
E1hibltD
ASSESSMENT ROLL
Vintage Public lmprcwement District
Tax Reference ID No. R310626
Improvement Area I
Lot No. 63
Ph•~
Asse91iment
PortA PortB ToW
Annual installment: $13,401.00 $0.00 $13,401.00
PortA Pm B Toto!
AMuol Annulll AM"' Calender Principal Collection Princip&l Collection Principal Collection
Y<M Yo~ and Interest Co"' Torn! and Interest Com Toto! and Interest Costs ToW
$780 175 $855 10 $0 10 $780 S7S $855
2 $792 $16 $868 so $0 $0 $792 $76 $868
3 $804 $77 $881 $0 10 $0 $804 $71 $881
4 $816 $78 $894 $0 10 10 $816 "' $894
' $828 $79 $907 $0 10 10 $828 $79 $907
6 $840 180 $921 $0 10 $0 $840 $80 $921
7 $853 S82 $935 10 10 so $853 182 $935
8 $866 $83 $949 10 $0 $0 $866 S83 $949
9 $879 $84 $963 so so so $879 S84 $963
10 $892 "' $977 so $0 so 1892 S85 $977
II $905 187 1992 so 10 $0 $905 187 $992
12 $919 $88 $1,007 so 10 $0 $919 $88 $1,007
13 $933 S89 $1,022 $0 10 $0 $933 $89 $1,022
14 $947 $91 $1,037 $0 $0 10 $947 $91 $1,037
15 $961 192 $1,053 10 $0 10 $961 $92 $1,053
16 $915 S93 $1,069 $0 $0 $0 $915 S93 $1,069
17 $990 "' $1,085 $0 $0 $0 $990 "' $1,085
18 $1,005 S96 $1,101 so $0 so $1,005 $96 $1,101
19 $1,020 198 $\,118 $0 10 $0 $1,020 $98 $1,118
20 $1,035 199 $1,134 $0 $0 $0 $1,035 $99 $1,134
21 $1,051 $101 $1,151 IO so $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 so so $1,067 1102 $1,169
23 $1,083 $104 $1,186 $0 $0 so $1,083 1104 $1,186
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
" Sl,ll5 $107 $1,222 10 10 so $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 so $0 $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 so 10 $1,149 $110 $1,259
28 $1,166 $112 $1,218 $0 $0 $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 so $0 so $1,184 $113 $1,297
30 $1,201 $115 $1,317 so $0 so $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Dlstrlet
Tax Reference ID No. R310627
Improvement Area I
Lot No. 64
Ph~
ASIIe~~sment
PortA Port B Toml
Annual Insta.llment: $8,073.00 $0.00 $8,073.00
POd A Port B Toml
Annuli! Annuli! AM~I
Calendar Principal Collection Principal Collection Principal Collection
Yo~ y~ Blld Interest Cosls Total Bnd Interest c, .. Towl Bnd Jntere.'lt Cosls ToOl
$470 $45 $515 " $0 so $470 $45 $515
2 $477 $46 $523 $0 $0 so $477 $46 $523
3 $484 $46 $531 so $0 $0 $484 $46 $531
4 $491 $47 $539 so $0 $0 $491 $47 $539 , $499 $48 $547 so $0 so $499 $48 $541
6 $506 $48 $555 10 $0 so $506 $48 $555
7 $514 $49 $563 10 10 10 $514 S49 $563
' $522 $50 $572 so so 10 $522 ISO 1572
9 $529 151 $580 so 10 $0 $529 $51 $580
10 $537 $51 $589 so so so $537 lSI $589
II $545 $52 $598 $0 so so $545 $52 $S98
12 $554 $53 $607 $0 so so $554 $53 $607
13 $562 $54 $616 so 10 $0 $562 154 $616
14 $570 ISS $625 so so $0 $570 $55 $625
" $579 "' $634 10 10 so $579 $55 $634
16 $588 $56 1644 $0 10 so $588 '" $644
17 $596 $57 $654 $0 $0 $0 $596 '" $654
18 $605 $58 $663 so so $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 160 $683 $0 $0 $0 $624 $60 $683
21 $633 $61 $694 10 10 so $633 $61 1694
22 $643 162 $704 $0 10 so $643 162 1704
23 $652 $62 $715 so " $0 $652 162 $715
24 $662 $63 $725 $0 $0 10 $662 $63 $725
25 $672 164 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 $0 10 so $682 $65 $747
27 $692 $66 $758 $0 $0 $0 $692 166 $758
28 $703 '" $770 so $0 $0 $703 '" $770
29 $713 $68 $781 $0 10 10 $713 168 $781
30 $724 169 $793 $0 $0 10 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
VIntage Public Improvement District
T!IX Rererence ID No. R310628
Improvement Area
Lot No. " Pheo
Allse::s9lllent
P>Ut A PortB To"'
AnnuBI.IIL'IIBllment: $8,073.00 $0.00 $8,073.00
P>Ut A PortB ToOl
AMwol AnnuBI. -·· Colend11r PrincipBI. Collection PrincipBI. Collection PrincipBI. Collection
Yo~ Yo~ Bnd Interest Costs To"' and Interest c""' To"' BOd Interest Coo• Tomi
I $470 $45 $SIS so so 10 $470 $45 $515
2 $477 $46 $523 $0 so so $477 $46 '"' 3 $484 $46 $531 $0 $0 $0 $484 '" $531
4 $491 $47 $539 so so $0 $491 $47 $539
5 $499 $48 $547 so so $0 $499 $48 $547
6 $506 $48 $SSS $0 so 10 $506 $48 $555
7 $514 $49 $563 $0 so $0 $514 '" $563
8 $522 150 1m $0 $0 $0 $522 150 $572
9 $529 151 $580 10 $0 so $529 151 ssao
10 $537 $51 $589 so so $0 $537 $5I $589
II $545 "' $598 $0 so 10 $545 $52 $598
12 $554 $53 $607 $0 so $0 $554 $53 1607
13 $562 $54 $616 $0 $0 $0 $562 $54 $616
14 $570 $55 $625 so IO $0 $570 $55 $625
15 $579 $55 1634 so so so $579 "' $634
16 $588 $56 "" $0 $0 IO $588 $56 $644
17 $596 $57 $654 $0 so $0 $596 $57 1654
18 $605 158 $663 $0 $0 .. $6<15 $58 $663
19 $614 159 $673 $0 $0 $0 $614 $59 $673
20 1624 160 $683 $0 so $0 1624 160 $683
21 $633 $61 $694 so so $0 $633 161 $694
22 $643 $62 $704 so so $0 $643 $62 $704
23 $652 $62 $715 $0 $0 so· $652 $62 $715
24 $662 163 $725 $0 $0 $0 $662 163 $725
25 $672 164 $736 $0 $0 so $672 $64 $736
26 $682 $65 $747 so $0 $0 $682 '" $747
27 $692 $66 $758 so $0 $0 1692 $66 $758
28 $703 167 $770 10 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $724 $69 $793 $0 $0 so In< $69 $793
E~:hlblt D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference 10 No. R310629
Improvement AR:B I
Lot No. ..
Ph~
Assessment
Port A Port B Total
Annuallll'ltallment $8,073.00 $0.00 $8,073.00
Port A Port B ToW
""""I Allllual """"" Calendar Principol Collection Principal Collection Principal Collection
Y= Yo~ and Interest Costs To"' and Inte~t Cooo T""' and Interest Cooo Total
I $470 $45 $5lS $0 $0 $0 $470 $45 $SIS
2 $477 $46 $523 $0 so $0 $477 $46 $523
3 $484 $46 $531 10 so 10 $484 $46 $531
4 "" $47 $S39 $0 IO 10 $491 $47 $S39
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
6 $506 $48 $555 $0 10 $0 $506 $48 $555
7 $514 149 $563 $0 10 10 $51<1 $49 $563
8 $522 ISO $572 $0 $0 $0 $522 ISO $572
9 $529 lSI $580 $0 $0 10 $529 lSI $580
10 $537 lSI $589 $0 $0 10 $537 151 $589
11 $545 S52 $598 10 $0 $0 $545 112 $598
12 $554 153 1607 $0 $0 $0 $554 153 $607
13 $562 154 $616 $0 $0 $0 $562 $54 $616
14 $570 "' $625 $0 $0 $0 $570 ISS $625
15 $579 155 $634 $0 $0 $0 $519 $55 $634
16 $588 156 $644 $0 $0 $0 $588 156 $644
17 $596 157 $654 $0 10 $0 $596 157 $654
18 $605 ISS 1663 10 $0 $0 $605 158 1663
19 $614 $59 $673 $0 10 $0 $614 '" $673
20 $624 160 $683 $0 $0 $0 $624 160 "" 21 $633 161 1694 $0 $0 10 $633 161 "" 22 1643 S62 $704 10 $0 $0 $643 162 $704
23 $652 '" $715 $0 $0 $0 "" 162 $715
24 $662 163 $725 $0 $0 $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 164 $736
26 $682 165 $747 $0 10 $0 $682 165 $747
27 1692 166 $758 $0 $0 $0 $692 $66 $758
28 $703 '" $770 $0 $0 $0 $703 167 $770
29 $713 168 $781 $0 $0 10 $713 "' $781
30 $724 169 $793 $0 $0 $0 $724 169 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Dlstrlet
Tax Reference ID No. R310630
Improvement Area
Lot No. 67
Pwo
Assessment
PortA Port 8 ToW
AMuallnstallment: $8,073.00 $0.00 S8,073.00
Port A Port 8 ToW
Annow AMwoJ Annow
CalendBr Principal Collection Principal Collection Principo.l Collection
Yo~ Yo~ and Interest Costs Total and Interest Co"' Toto.! and Interest Cm3 Total
I 1470 145 $515 $0 $0 $0 1470 145 $515
2 1477 146 1523 $0 $0 $0 1477 146 $523
3 1484 146 $531 $0 so 10 1484 146 $531
4 1491 147 $539 $0 10 so 1491 147 $539
s 1499 148 $547 $0 10 10 1499 148 $547
6 $506 148 $555 $0 10 10 $506 148 $555
7 $514 149 $563 $0 10 10 $514 149 $563
8 $522 ISO $572 10 IO 10 $522 ISO $572
9 $529 lSI $580 10 IO 10 $529 lSI $580
10 $537 lSI $589 $0 10 10 $537 lSI $589
II $545 152 $598 IO $0 10 $545 152 $598
12 $554 $53 $607 10 IO $0 $554 $53 $607
13 $562 154 $616 10 $0 $0 $562 154 $616
14 $570 ISS $625 10 $0 $0 $570 ISS $625
IS $579 ISS $634 10 $0 $0 $579 ISS $634
16 $588 156 1644 $0 $0 $0 $588 156 1644
17 $596 $57 1654 $0 so $0 $596 157 $654
18 $605 ISS 1663 $0 $0 $0 1605 ISS $663
19 $614 159 $673 $0 $0 $0 1614 159 $673
20 1624 160 $683 so 10 10 $624 $60 $683
21 $633 $61 1694 $0 10 10 $633 $61 $694
22 1643 $62 $704 $0 10 $0 $643 $62 1704
23 $652 162 $715 $0 so 10 $652 $62 $715
24 $662 163 $725 $0 so $0 $662 $63 $725
25 $672 164 $736 IO 10 $0 $672 $64 $736
26 $682 165 $747 so so $0 $682 165 $747
27 $692 166 $758 10 so $0 $692 $66 $758
28 $703. $67 $770 so 10 $0 $703 167 $770
29 $713 $68 $781 IO $0 $0 $713 $68 $781.
30 ln4 $69 $793 IO $0 $0 1724 169 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R3"10631
Improvement A~a
Lot No. 68
'""" Assessment
P.n A """B Totlli
Annual installment: $8,073.00 $0.00 $8,073.00
P>utA P.n B ToOl
AMwl Annual Annow
Calend11r Principlli Collection Principal Collection Principlli Collection
Yo~ Yo~ and Interest Coru Toto.! and Interest Cooo ToOl and Interest Costs Total
I $470 S45 $515 so $0 so $470 "' $515
2 $477 "' $523 $0 $0 so $477 ... $523
3 $484 "' $531 $0 $0 $0 $484 $46 $531
4 $491 $47 $539 $0 so $0 $491 $47 $539
5 $499 $48 $547 $0 $0 $0 $499 $48 $547
' $506 $48 $555 so $0 so $506 $48 $555
7 $514 $49 $563 $0 $0 so $514 $49 $563
8 $522 ISO $572 so $0 $0 $522 $50 $572
9 $529 $51 $580 so so so $529 $51 $580
10 $537 $51 $589 $0 so $0 $537 • "' $589
II $545 $52 $598 so $0 $0 $545 $52 "" 12 $554 153 $607 so $0 so $554 '" $607
13 $562 S54 $616 $0 $0 $0 $562 '" $616
14 $570 $55 $625 so $0 so $510 SS5 $625
IS $579 $55 $634 $0 $0 10 $519 "' $634
" $588 $56 $644 $0 $0 $0 $588 "' S644
17 $596 157 $654 so $0 $0 $5% $57 $654
18 $605 "' $663 $0 so so $605 $58 "" 19 $614 $59 "" $0 $0 so $614 $59 $673
20 $624 160 $683 $0 so $0 $624 $60 $683
21 $633 '" $694 $0 $0 so $633 $61 S694
22 $643 $62 $704 $0 $0 so S643 $62 $704
23 $652 S62 $715 so $0 so $652 $62 S715
24 $662 163 1725 so $0 $0 $662 '" $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
" $682 "' $747 io $0 $0 $682 $65 $747
27 $692 ... $758 $0 so so $692 S66 $758
28 $703 S67 $770 so $0 so $703 '" $770
29 $713 "' $781 $0 so so $713 $68 $781
30 1724 $69 $793 so $0 $0 $724 '" $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310632
Improvement An~a
Lot No. 69
Plwe I
Assessment
PortA PortB T""'
Annual Installment: $13,401.00 $0.00 $13,401.00
PortA PortB To"'
Annulll. """"" """"" CBI.endar Principlll. Collection Principlll Collection Principlll Collection
Yoti Yw and lnleR:st Com T""' and Interest ""'" To"' and Interest c"" T""'
I $780 175 $855 $0 10 10 $780 175 $855
2 $792 176 $868 10 $0 so $792 176 $868
3 $804 $77 $881 10 $0 so $804 S77 $881
4 $816 $78 $894 $0 $0 so $816 S78 $894
5 $828 $19 8907 $0 10 $0 $828 $79 $907
6 $840 180 $921 $0 10 10 1840 $80 $921
7 $853 182 $935 $0 $0 10 $853 182 $935
8 $866 S83 1949 10 $0 $0 $866 183 $949
9 $879 '" $963 10 $0 so $879 S84 $963
10 $892 sss '1>17 $0 $0 $0 $892 "' '1>11
II "'" 187 $992 $0 10 10 $90S $87 $992
12 S9i9 $88 $1,007 $0 $0 10 $919 188 $1,007
13 $933 $89 $1,022 10 $0 so $933 189 $1,022
14 $947 $91 $1,037 10 $0 $0 $947 S91 $1,037
15 $961 $92 $1,0S3 $0 10 so $961 $92 Sl,OS3
16 "'" S93 $1,069 $0 10 10 S97S $93 $1,069
17 "'" $95 $1,085 10 $0 10 $990 $95 $1,085
18 $1,005 $96 $1,101 10 $0 so $1,005 $96 $1,101
19 $1,020 $98 $1,118 10 $0 so $1,020 S98 $1,118
20 $1,035 $99 $1,134 $0 10 so $1,035 $99 $1,134
21 $1,051 SlOt $1,151 $0 $0 10 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 $104 $1,186 10 $0 $0 $1,083 $104 $1,186.
24 $1,099 $105 $1,204 10 10 so $1,099 $105 $1,204
25 $l,ll5 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 10 $1,132 $108 ·$1,240
27 $1,149. StlO $1,259 10 so $0 $1,149 $110 $1,259
28 $1,166 $112 $1,278 10 $0 $0 $1,166 $112 $1,278
29 $1,1&4 $113 $1,297 $0 10 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 10 $1,201 $115 $1,317
ExhibltD
ASSESSMENT ROLL
VIntage Public Improvement District
Tax Reference lD No. R310633
Improvement Area I
Lot No. 70
p""' Assessment
PmtA Port B ToOl
Annual installment: $8,073.00 $0.00 $8,073.00
PortA PortB Total
Aonwol Ann•• Arum•
Calendar Principal Collection Principlll Collection Principlll Collection
Yo~ Y= and Interest co .. Tomt and lnlerest Costs Tomt and Inten:::st Co"' Total
I $470 $45 $515 so so so $470 $45 $515
2 $477 $46 $523 so so so $477 $46 $523
3 $484 $46 $531 $0 10 so $484 $46 $531
4 $491 $47 $539 10 so " $491 $47 $539
5 $499 $48 $547 10 $0 $0 $499 $48 $547
6 $506 148 $555 so so 10 $506 $48 $555
7 $514 $49 $563 so $0 so $514 $49 $563
8 $522 $50 $572 $0 10 $0 $522 ISO $572
9 $529 $51 $580 10 10 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 152 $598 so $0 10 $545 $52 $598
12 $554 153 $607 so $0 $0 $554 $53 $607
13 $562 $54 $616 $0 10 so $562 $54 $616
14 $570 $55 $625 10 10 $0 $570 $55 $625
IS $579 155 1634 10 so $0 $579 $55 $634
16 $588 156 1644 so so 10 $588 $56 1644
17 $596 $57 $654 $0 $0 so $596 $57 $654
18 $605 $58 $663 $0 10 10 $605 $58 $663
19 $614 $59 $673 10 10 $0 $614 $59 $673
20 $624 $60 1683 $0 $0 $0 $624 $60 $683
21 $633 161 1694 so $0 so $633 161 1694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 10 10 $0 $652 $62 $715
" $662 $63 $725 10 so $0 $662 $63 $725
25 $672 $64 $736 so $0 $0 $672 $64 $736
26 $682 $65 $747 so so 10 $682 $65 $747
27 $692 $66 $758 $0 $0 10 $692 $66 $758
28 $703 $67 $770 10 $0 $0 $703 $67 $770
29 $713 $68 $781 10 10 $0 $713 $68 $781
30 1724 $69 $793 10 10 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310634
Improvement Area I
Lot No. 71 ., .. ,
Assessment
PortA Port B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
PortA PortB To"' -·· AMwol -·· Calendar Principal Collection Principal Collection Principal Collection
Y<n Y<n
2 $477 '" $523 10 $0 10 $477 '" $523
3 $484 $46 $531 10 $0 $0 $484 $46 $531
4 $491 $47 $539 10 10 $0 $491 $47 $539
' $499 $48 $547 10 10 10 $499 $48 $547
6 $506 $48 $555 $0 $0 10 $506 $48 $555
7 $514 $49 $563 $0 $0 $0 $514 $49 "" 8 $521 $50 $57:2 $0 $0 10 $522 $50 $57:2
' $529 '" $580 $0 $0 $0 $529 "' $580
10 $537 '" $589 10 $0 $0 $537 '" $589
II $545 "' $598 10 10 $0 $545 '" $598
12 $554 $53 $607 10 10 $0 $554 '" $607
13 $562 '" $616 10 10 $0 $562 '" $616
14 $570 "' "" $0 $0 $0 $570 "' $625
IS $579 '" $634 $0 $0 $0 $579 "' $634
16 $588 $56 $644 $0 $0 $0 $588 $56 $644
17 $596 $57 "" $0 $0 $0 $596 "' $654
18 $605 158 $663 $0 $0 $0 $605 '" $663
" $614 "' $673 so $0 $0 $614 "' $673
20 $624 $60 "" $0 $0 so $624 $60 $683
21 $633 $61 $694 $0 10 $0 $633 $61 $694
22 $643 $62 $704 IO $0 $0 $643 $62 $704
23 $652 $62 $715 IO 10 $0 $652 $62 $715
24 $662 $63 $725 $0 10 $0 $662 $63 $7:25
" $67:2 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 10 $682 $65 $747
27 $692 $66 $758 $0 $0 10 $692 $66 $758
" $703 $67 $770 $0 $0 $0 $703 $67 $770
29 $713 $68 $781 $0 $0 $0 $713 $68 $781
30 $7:24 "' $793 IO $0 $0 $724 "' $793
E-:~blbit D
ASSESSMENT ROLL
Vintage Publie Improvement District
TllX Reference ID No. R310635
Improvement Area I
Lot No. 72
Ph~ I
Assc.<isment
Part A Port B To"'
Annual Installment: $8,073.00 $0.00 $8,073.00
PortA PortB To"'
Aruruol Ano~l Aruruol
CBlendar PrincipBl Collection PrincipBl Collection Principal Collection
2 $477 146 $523 $0 $0 10 1477 146 $523
3 $484 146 $531 $0 $0 so $484 146 '"' 4 1491 $47 $539 $0 $0 $0 $491 $47 $539
5 1409 $48 $547 so 10 $0 1409 148 $547
6 $506 $48 $555 $0 $0 $0 $506 148 $555
7 $514 S49 $563 $0 so $0 $514 149 $563
8 $522 ISO $572 $0 so $0 $522 $50 $572
9 $529 S51 $580 $0 $0 IO $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
II $545 152 $598 $0 $0 $0 $545 $52 $598
12 $554 $53 $607 $0 $0 $0 $554 153 $607
13 1562 "' $616 $0 $0 $0 $562 $54 $616
14 $570 155 $625 $0 $0 $0 $570 '" $625
15 $519 $55 $634 $0 $0 so $519 $55 $634
16 $588 '" .... $0 $0 $0 $588 '" 1644
17 $596 $57 $654 so $0 $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 158 $663
19 $614 159 $673 $0 $0 $0 $614 $59 $673
20 $624 160 $683 so IO $0 $624 $60 $683
21 $633 $61 $694 $0 $0 $0 $633 $61 $694
22 $643 S62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 so $0 $0 $652 $62 $715
24 $662 163 $725 $0 $0 $0 $662 $63 $725
25 $672 S64 $736 $0 so $0 $672 $64 S736
26 $682 '" $747 $0 $0 $0 $682 $65 $747
27 $692 '" $758 $0 $0 $0 $692 S66 $758
28 $703 $67 $770 $0 $0 so $703 $67 $770
29 $713 168 $781 $0 so $0 $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vin.tage Public Improvemept Distriet
Tax Reference ID No. R310636
lmpro\lement Area
Lot No. 73
Ph~o I
Assessment
Port A """" To<.
Annual Installment: $8,073.00 so.oo $8,073.00
"""A PortB To"'
Annual Annwol -·· Calendar Principal Collection Principal Collection Principal Collection
Yo~ y~ and Interest Costs Total and Inten:st Co"' Total and Interest co .. Total
$470 $45 $515 $0 $0 so $470 $4$ $SIS
2 $477 $46 $S23 $0 so so $477 $46 sm
3 $484 $46 $531 so $0 $0 $484 $46 SS31
4 $491 $47 $539 $0 $0 so $491 $47 $539 , "" $48 $547 $0 $0 so $499 $48 $547
6 $506 $48 $S5S $0 so so $S06 $48 $555
7 SS14 "' $563 so so so SSI4 '" SS63
8 $522 sso $512 so $0 so $S22 ISO ssn
' $529 $51 SS80 $0 $0 $0 "" SSI $580
10 $537 $51 $589 so so so $537 $51 $589
II SS45 SS2 $598 $0 so so $545 $52 $598
12 SS54 $53 $607 so so so $554 $53 $607
13 $562 $54 $616 so $0 so $562 SS4 $616
14 $570 ISS $62S $0 $0 so $570 sss $625
IS $579 "' $634 $0 so so $579 "' $634
16 $588 SS6 "" so $0 $0 $588 '" S644
17 $596 157 "" so $0 so $596 "' $654
18 $60S $58 $663 $0 so so $60S SS8 $663
19 $614 "' $673 $0 so so $614 "' $673
20 $624 $60 $683 so so $0 $624 $60 $683
21 $633 $61 "" so $0 $0 $633 $61 S604
22 "" $62 $704 so $0 $0 $643 $62 $704
23 $652 $62 $715 so $0 $0 "" $62 $715
24 $662 S63 sns $0 so so S662 $63 $725
2S $672 S64 $736 $0 so $0 $672 $64 $736
26 $682 $65 $747 so $0 $0 $682 $65 $747
27 $692 $66 $758 so $0 $0 $692 S66 $758
28 $703 $67 $770 $0 so $0 $703 $67 $770
" $713 $68 $781 $0 so $0 $713 $68 $781
30 "" '" $793 $0 $0 $0 $724 '" ""
Eihlblt D
ASSESSMENT ROLL
Vintage Public Impronment District
Tax Reference ID No. R310637
Improvement Area
Lot No. 74
Ph"" I
Assessment
PortA Port B Toto!
Annual Installment: $13,401.00 $0.00 $13,401.00
Port A PortB Tool
""""" AnnuBl Annwol
Calendar Principal Collection PrincipBl Collection PrincipBl Collection
y~ y,~ and Interest Coru TotBl and Interest Co"' Totol and lnten:st c~• Tool
$780 '" $855 so so so $780 $15 $855
2 $792 $76 $868 $0 so so $792 $76 $868
3 $804 $77 $881 $0 " so $804 $77 $881
4 $816 $78 $894 so $0 so $816 $78 $894
5 $828 $79 $907 so so 10 $828 $79 $907
6 ""' $80 $921 10 so 10 $840 $80 $921
7 $853 $82 $935 10 so so $853 $82 $935
' $866 $83 $949 so 10 so $866 '" $949
9 $879 $84 1963 so 10 so $879 $84 $963
10 $892 $85 $977 so so 10 $892 $85 1977
11 "" $87 $992 10 so $0 $905 $87 $992
12 $919 '" $1,007 10 so so $919 '" $1,007
13 $933 $89 $1,022 so $0 so $933 $89 $1,022
14 $947 $91 $1,037 so $0 10 $947 $91 $1,037
IS $961 $92 $1,053 so so $0 $961 $92 $1,053
16 $975 193 $1,069 $0 so so $975 $93 $1,069
17 $990 $95 $1,085 10 $0 so $990 $95 $1,085
18 $1,005 $96 $1,101 so 10 so $1,005 $96 $1,101
19 $1,020 "' $1,118 so $0 10 $1,020 "' $1,118
20 $1,035 $99 $1,134 so so 10 $1,035 '" $1,134
21 $1,051 $101 $1,151 $0 so $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 so so $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 10 so $1.083 $104 $1,186
24 $1,099 $105 $1,204 so $0 $0 $1,099 $105 $1,204
" $1,115 $107 $1,222 so so $0 $1,1 IS $107 $1,222
26 $1,132 $108 $1,24() 10 so so $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 so so $1,149 $110 $1,259
28 $1,166 $112 $1,278 so $0 so $1,166 $112 $1,278
29 $1,184 $113 $1,297 so 10 $0 $1,184 $ll3 $1,297
30 $1,201 sus $1,317 so so 10 $1,201 $115 $1,317
Exhibttb
ASSESSMENT ROLL
Vintage P11Wk lmpmnmtat Dlltrlet
Tax R.efutd:lre lD No.· Rll0638 lmprolllmlentArea 1 Lot No. " """' I
A""'-
PmtA PM!B T~ol Arumallnsmllmeat: $18,488".00 $0.00 $18,4811.00
PwtA PMIB Toool AM"" -·· Aru>uol
Calendar Principal Collection """""' Colleaioo Prineipel Cl)!lcd:ion
' ' $<) 10 $<) Sl.!l9l SlOS sun ' $1,215 $<) 10 $<) .$1,1(19 llll<i $1,215
4 $108 Sl,233 "' IO 10 $1.125 ''"' $1,233
' $1,142 $Hl9 $1,252 so so so $1,142 ,, .. 11,252 6 $1,159 Sill $1,270 $0 $<) $<) $1,159 $111 $1,270 1 Sl.117 :un $1,290 "' 10 so Sl,J77 sm $1.,290 • $1,195 S114 St:Rl9 "' so $0 $1,195 Sll4 $1,309 9 $1,212 $116 $1,.329 $0 " 10 $1.212 SU6 $1,329
10 $1.231 Sill! $1,348 $0 " " $1.231 $118 $1,348 11 $1,249 $12(1 $1,369 so "' IO $1.249 $120 $1,369
11 $1,26S Stll $1,389 so $0 so $1,268 $121 $1,339 " $!,287 st23 $1,410 so 10 10 $1,287 11n $1.410
14 $1,306 $125 $1,431 $0 10 10 $1,306 $125 St,43t
IS $1,316 $127 $1,453 so so "' $1,326 $127 Sl,4S3
•• $l,l46 $129 $1,474 10 " so $1,346. $129 $1,474
11 $1,366 $131 $1,497 $0 10 $0 S1.366 $131 $1,497 " $1,386 $133 $1519 10 " 10 ${386 $133 $1,519
" St4Q7 $135 $1,542 10 " 10 $1,407 SD5 $1,542
20 $1,428 $137 $1,565 IO 10 10 St.42il $137 $1,$65
" SI,4SO $139 $1,588 " $0 10 $1.450 $139 $1,!188
12 51,471 Sl4l $1,612 ,. 10 " $1,471 $141 $1,612 " $1,493 $14l SU36 10 10 IO St.493 $143 $1,636 14 $1.,516 $145 $1,661 so IO 10 $1.516 $145 SL661
" $1,539' $147 $1,686 " " so $1,539 Sl47 II"'"' ,. $1,562 I ISO $1,71J "' 10 so Sl,S62 $150 $1,711 27 Sl,S8$ $152 $1,737 10 10 $0 $1,585 $151 $1,737
28 $1,6(19 $154 $1.763 $0 10 $0 S1,61.l9 .$1$4 $1,763
19 $1,633 $156 $1,789 " $0 so $1,633 $156 $!,789
lO $1,657 $159 $1,&16 $0 $0 "' $1.657 $159 $1,1116
T!ttR~IDNo.
l~tArta
Lot No,
"""" Assewnent
1
l
4
5
' 7
8
9
10
ll
12
" 14
" 16
17 ..
l9
20
21
22 ,
24
15
26
27
28
29
lO
$1,092
$1,109
$1.125
St,l42
$1,159
SI.l77
$l,I95
$1,212
$1):31
$1.249
$1,268
$1,287
"""" $1..126
$1,)46
$1.,366
$1;386
$1,407
$1,428
$1,45(1
S1,47l
$1,493.
SI,S16
$1,$.19
$1)62
St.S:!S
$1,609
$1,633
$1.657
$H)S
$106
$108
$11)9
Slll
Sll3
SH4
$116
SllS
$120
$121
$113
$125
$127
$129
$131
$133
$135
$137
$139
$141
$143
$145
$147
""' $152
$154
SIS6
$159
Exhibit D
ASSESBMENTROIL
Vi~ l'ubHe lmpnwt.mcat Distrkt
$!,197 "' " .Sl,2t5 .. " $1,233 so •• $1,252 so so
$1,270 so "' $1,290 so $0
$1,309 $0 10
$1,3l9 "' 10
$1,348 "' so
$1,369 $0 $0
SI,J89 " " $1,410 " $0
$1.431 " " $1,451 $0 " $1,474 $0 $0
$1,4\n so so
$1,519 "' ,.
$1,541 lO "' $1,565 10 " $1,588 so •• $1,612 ,. so
$1,636 "' ..
$1,661 " " S1,6B6 "' "' $1,711 $ll "' $l,J3.7 "' " $1,763 " "' $1,789 10 10
$1,1!16 " $0
$0 :n,oon
"' $1,11)9
$0 .$1,12$
"' $1,142
$0 $1,159
$0 St,l77
"' $1,19$
so Sl,ll2 so $1,231
" $1,249
" Sl,268
" $1,2.87 ,. $1,3{)6
"' $!,316
"' $1,346
"' $1,366
" $1,386
" $1.401
"' $1,428
" $l,450 so $1,471
" $1,493
"' $1,516
"' $1,539
$0 Sl,S62
" SI,SfiS ,. $1,609 .. $1.633
$0 $1,657
R3Hl639
l
76
l
PwtB Total
SQ.OO Sl8,488.{)0
SIOS $1,197
$106 $1,215 ,.,,. $1,233
$109 $1,252
$111 $1,2.7{1
SJI) $1,290
Ul4 $1,3:09
$116 $1,329
$118 $1,348
"" $1,369
$121 $1,389
$123 $1,410
$125 $1,431
$121 $1,453
$129 $1,474
$131 $1,497
$133 $1,519
$135 $1,542
$137 $1,565
$139 $1,588
$141 $1,612
$141 $1,636
Sl45 $1,6tH
$147 $1,686
$150 Sl,7ll
"'' $1,737
U!i4 $1,763
$tS6 S1,789
$159 $1,816
ExhlbitD
ASSESSMENT ROLL
Vintage Public lmp:t'bft~Btnt Dlstri€t
Tax Rdtnmce 10 No, Rl1-lmprovt:ntent Area 1 ""No. 71
""'" 1
Assessment
""'' ..... T""' Annual ln!lbillment $18.48~00 .$0.{10 $!8,488.00
.... A ..... T"" """"" . Anmml -·· c..!-PriMlr• Collmion Pritwipal Cotlmion _.,., Collection
2 .$1,092: so " so Sl,092 $10S ' $1,109 $106 so " " $1,!1)9 SillS $1,21$
4 31,125 $108 so .. so $1,125 S!O> $1,233
' $1,142 ""' $1,151 so "' 10 $1,142 $109 $1,252
' $1,159 sm $!,210 " "' " $l.159 $111 $1,270
7 $1,117 Sll3 $1,200 .. $1) 10 $1,111 $113 $1,290 • $1,195 $114 $1,309 so $0 so $1,195 SH4 $1,369
9 $1,212 $116 $l,l29 so $0 10 $1,212 $116 $1,32!>
10 Sl,2J1 SH8 $1.348 so so $0 $1,231 $118 $1,348
11 $1.249 $121} $1,369 so "' Ill $1,249 $120 $1,369
" $1,268 $121 $1,389 $0 $0 so $1,268 $121 $1,)89
13 $1,287 $123 $1,-41{) $0 $0 $0 $1,287 $123 $1,410
14 $1,306 $125 $1,431 Sl) "' $0 $1,306 $12S $1,431 " $1,326 $127 $1,453 .. "' 10 $1,326 $127 $1,453
16 Sl,346 $129 $1,474 10 $0 " $1,346 S129 $1,474
17 $1,366 $131 $1,497 so $0 $0 $1,366 sm $1,497
" $1,386 $133 $1,519 Ill $1) $0 $1,386 $133 Sl,$19
" $1,407 $135 $1,542 10 Ill $0 .$1,407 $13S $1,542
20 $1.428 $137 $l,S6S $0 •• $0 5:1,428 $137 $1,565 " $1,4${) S139 $1,5&8 "' $0 $0 $1,450 1139-$1,588 n $1,471 $141 $1.611 so $0 $0 $1,4'H $141 $1,612
23 S1,49l $143 $1,636 $0 "' $0 $1,493 $143 $1,6.)6 14 $1,516 $145 SI,661 "' 10 $0 $1,516 $145 $1,661
" $1,539 $147 $1,686 10 10 10 $1,539 $147 S1.686 16 $1,562 !ISO $1,111 10 $0 $0 $1.561 .$150 $1,711
11 Sl.5&5 $152 $1,737 "' $0 10 $1,585 $152 $1,737 " Sl,609 $154 $1,163 $0 $0 •• $1,~0? "" $1,763 ,. st,m $156 $1,789 ,, "' 10 $1.633 $156 $1,189
30 $1,657 1159 $!,&H> "' "' $0 $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJ10641
Improvement Area I
Lot No. 78
Phase
Assessment
""A PortB ToW
Annual installment: $13,401.00 $0.00 $13,401.00
""A PortB ToOl
Annual """"" """"" Calendar Principal Collection Principal Collection Principal Collection
2 $792 $76 $868 $0 $0 $0 $792 $76 $868
3 $804 $77 $881 $0 $0 $0 $804 $77 $881
4 $816 178 $894 $0 $0 $0 $816 $78 $894
5 $828 $79 $907 $0 $0 $0 $828 $79 $907
6 $840 $80 $921 10 $0 $0 $840 $80 $921
7 $853 $82 $935 10 10 $0 $853 $82 $935
8 $866 '" $949 $0 $0 $0 $866 $83 $949
9 $879 $84 $963 so $0 10 $879 $84 $963
10 $892 185 $977 so $0 $0 $892 $85 $977
II $905 $87 1992 $0 so so $9<J5 $87 $992
12 $919 188 $1,007 $0 $0 $0 $919 '" $1,007
13 $933 '" $1,022 $0 10 $0 $933 '" $1,022
14 $947 $91 $1,037 so $0 $0 $947 $91 $1,037
15 $961 $92 $1,053 so so 10 $961 192 $1,053
16 $975 193 $1,069 so so $0 $975 $93 $1,069
17 1990 195 $1,085 $0 $0 so 1990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 $0 $1,005 196 $1,101
19 $1,020 198 $1,118 $0 10 $0 $1,020 $98 $1,118
20 $1,035 $99 $1,134 so $0 so $1,035 $99 $1,134
21 $1,051 $101 $1,151 so $0 $0 S1,0S1 $101 $1,151
22 Sl,067 $102 $1,169 so so $0 $1,067 $102 $1,169
23 $1,083 $104 $1.186 $0 $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 $0 so $1,099 $105 $1,204
25 $1,11S $107 $1,222 10 $0 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 so $1,132 $108 $1,240
27 $1,149 SIJO $1,259 $0 so $0 $1,149 $110 Sl,259
28 $1,166 $112 $1,278 so so $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 so so $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 $0 $1,201 $liS $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Publle Improvement Dl!itrtet
Tax Reference ID No. R310642
Improvement Area
Lot No. 79
Phase I
Assessment
"""A PortB Tom!
Annual Installment: $13,401.00 $0.00 $13,401.00
PortA PortB Tom!
Annual '"""" Annual
Calendar Principal Collection Principal Collection Principal Collection
Y<M Y<M Wld Interest Com Toto! and Interest c.,. Toto! wtd Interest Co"' Tom!
$780 $75 $855 10 10 $0 $780 $75 $855
2 $792 $76 $868 $0 $0 10 $792 $76 $868
3 $804 $77 $881 10 $0 so $804 $77 $881
4 $816 $78 $894 $0 $0 $0 $816 $78 $894
5 $828 $79 $907 $0 $0 $0 $828 $79 $907
6 $840 $80 $921 $0 so $0 $840 $80 $921
7 $853 $82 $935 $0 $0 so $853 $82 S935
8 $866 '" $949 so $0 so $866 $83 $949
9 $879 $84 $963 so 10 $0 $879 $84 $963
to $892 $85 $977 $0 $0 $0 $892 $85 $971
II "" $87 $992 $0 so 10 $905 $87 S992
12 $919 '" $1,007 $0 so so $919 '" $1,007
13 $933 '" $1,022 $0 $0 so $933 $89 $1,021
14 $947 $91 $1,037 so $0 so $941 $91 $1,037
15 $961 $92 $1,053 so $0 $0 $961 $92 $1,053
16 $915 $93 $1,069 $0 $0 $0 $915 $93 $1,069
17 $990 $95 $1,085 $0 so $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 so $1,005 $96 $1,101
19 $1.020 '" $1,118 $0 $0 so $1,020 $98 $1,118
20 $1,Q35 $99 $1,134 so $0 $0 $1,035 $99 $1,134
21 $1,051 $101 $1,151 so $0 $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 1102 $1,169
23 $1,083 $104 $1,186 $0 so so $1,083 $104 $1,186
24 $1,099 $105 $1,204 so so so $1,099 $105 $1,204
25 $1,115 $107 $1,222 so 10 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 so $0 $0 $1,132 $108 $1,240
27 $1,149 $110 $1,259 so $0 $0 $1,149 SilO $1,259
28 $1,166 $112 $1,278 $0 so $0 $1,166 $112 $1,278
29 $1,184 SIIJ $1,297 $0 $0 so $1,184 $113 $1,297
30 $1,201 $liS $1,317 $0 so so $1,201 $115 Sl,317
Exhibit D
ASSESSMEJIIT ROLL
Vintage Public Improvement Dllltrlct
Tax Reference ID No. R310643
Improvement Area I
Lot No. 80
Ph~o
Assessment
PmtA Port B Total
Annual Installment: $13,401.00 $0.00 $13,401.00
PortA PortB TotBI.
Annual AMW>I AMua1
Calendar Principal Collection Principal Q!llection Principal Collection
You You and lnten~St Costs ToW and Interest Costs ToW and Interest Coru ToW
$780 $75 $855 $0 so 10 $780 $75 $855
2 $792 $76 $868 $0 $0 so $792 $76 $868
3 1804 $77 $881 $0 $0 $0 $804 $77 $881
4 $816 $78 $894 so $0 so $816 178 $894
5 $828 $79 $907 $0 $0 so $828 $79 $907
6 $840 $80 $921 $0 so 10 S840 $80 $921 • 7 $853 $82 $935 $0 so 10 $853 $82 $935
8 $866 $83 $949 $0 $0 so $866 $83 $949
9 $879 $84 $963 $0 $0 10 $879 $84 $963
10 $892 $85 $977 so $0 $0 $892 185 $977
11 $905 $87 $992 $0 $0 so $905 187 $992
12 $919 $88 $1,007 $0 $0 10 $919 $88 $1,007
13 $933 $89 $1,022 $0 so so $933 $89 $1,022
14 $947 $91 $1,037 $0 $0 so $947 $91 $1,037
15 $96! $92 $1,053 so $0 $0 $961 $92 $1,053
16 $975 $93 $1,069 so $0 $0 $975 193 $1,069
17 $990 $95 $1,085 $0 10 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 10 $0 $1,005 $96 $1,101
19 $1,020 $98 $1,118 $0 so 10 $1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 $0 10 $1,035 $99 $1,134
21 $1,051 $101 $1,151 so $0 so $1,051 $101 $1,151
22 S1,067 $102 $1,169 so $0 $0 $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 $0 $0 $1,083 S!04 $1,186
" $1,099 $105 $1,204 $0 so $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 $0 10 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 so $1,132 $108 $1,240
27 $1,149 $110 $1,259 10 $0 $0 $1,149 $110 $1,259
28 $1,166 $112 $1,278 $0 so $0 $1,166 $112 $1,278
" $1,184 $113 $1,297 $0 so $0 SI,1S4 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 10 $1,201 $115 $1,317
txhlblt D
ASSESSMENT ROLL
Vlntllge Public Improvement Dlstriet
Tax Reference ID No. R310644
Improvement Area I
Lot No. 81
Phue
Asse.<~sment
Pon A PortB Tow
AMua\lnstallment: $)3,401.00 $0.00 $13,401.00
Port A Port B To"'
Ann""' Annual Annool
Calendar Principal Colleclion Principal Collection Principal Colleclion
Y= YoM and Interest Costs T""l and Interest Costs Total and Interest Cosl!l Total
I $780 175 $855 10 $0 $0 $780 175 $855
l $792 $76 $868 $0 10 10 $792 $76 $868
3 1804 $77 $881 $0 10 10 1804 $77 $881
4 $816 $78 $894 10 $0 $0 $816 $78 1894
5 $828 $79 $907 10 $0 $0 $828 $79 $907
' $840 180 $921 $0 $0 $0 $840 180 $921
7 $853 $82 $935 $0 10 10 $853 182 $935
8 $866 $83 $949 $0 10 10 $866 $83 $949
9 $879 $84 $963 10 $0 $0 $879 $84 $963
10 $892 185 $977 $0 $0 $0 $892 185 $977
II $905 $87 1992 10 $0 $0 $905 187 $992
12 $919 $88 $1,007 $0 10 10 $919 $88 $1,007
13 $933 . $89 $\,022 $0 $0 $0 $933 $89 $1,022
14 $947 $91 $1,037 10 $0 $0 $947 $91 $1,037
15 $961 $92 $1,053 $0 $0 $0 $961 $92 $1,053
16 $975 193 $1,069 $0 10 10 $975 $93 $1,069
17 $990 195 $1,085 $0 10 10 $990 $95 $1,085
" $1,005 $96 $\,101 10 $0 $0 $1,005 $96 $1,101
19 $1,020 $98 $1,118 10 $0 $0 $1,020 $98 $1,1l8
20 $1,035 199 $1,134 $0 $0 $0 $1,035 $99 $1,134
21 $1,051 $101 $1,151 $0 10 10 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 1102 $1,169
23 $1,083 $104 $1,186 10 $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 $107 s1,m $0 10 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 10 10 $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 $0 10 $1,149 $110 $1,259
28 $1,166 $112 $1,278 10 $0 $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 $0 $0 "' $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 10 $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310645
Improvement Area
Lot No. 82
Ph~ I
Assessment
Port A ""'8 Total
Annual installment: $13,401.00 10.00 Sl3,401.00
PortA PortB Tot>l
AMwoi
_,. _,.
Calendar Principal Collection Principal Colleclion Principal COllection
Yo~ Yo~ and lntereiit co .. Total 1111d Interest Coru Tow 1111d !merest c~• Total
$780 $75 $855 $0 10 so $780 $75 $855
2 $792 $76 $868 so $0 so S792 $76 $868
' $804 $77 $881 $0 $0 10 $804 $77 $881
4 $816 '" $894 $0 $0 so $816 $78 $894
' $828 $79 $907 so $0 so $828 $79 $907
6 $840 $80 $921 so so $0 $840 $80 $921
7 $853 $82 $9JS so $0 10 $853 $82 $935
8 $866 $83 $949 $0 $0 10 $866 $83 $949
9 $879 $84 $963 $0 $0 10 $879 $84 S%3
10 $892 $85 $977 $0 10 $0 $892 $85 $977
II $905 $87 $992 $0 $0 10 $905 $87 $992
12 $919 $88 $1,007 $0 so 10 $919 $88 $1,007
13 $933 $89 $1,022 10 $0 $0 $933 $89 $1,022
14 $947 $91 $1,037 10 $0 10 $947 I'll $1,037
15 $961 $92 $1,053 $0 $0 10 $961 $92 $1,053
16 $975 $93 $1,069 $0 $0 $0 $975 $93 $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $% $1,101 so so 10 $1,005 $% $1,101
19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 10 so Sl,o35 $99 $1,134
21 $1,051 $101 $1,151 $0 $0 $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 SI.OS3 $104 $1,186 $0 $0 $0 $1,083 $104 $1,186
24 SI,099 $105 $1,204 10 $0 10 $1,099 $105 $1,204
23 $1,115 $107 $1,222 10 $0 10 $1,115 $107 $1,222
26 $1,l32 $108 $1,240 10 $0 10 $1,132 $108 $1,240
27 $1,149 SilO $1,259 $0 10 so $1,l49 $110 $1,259
28 $1,166 $112 $1,278 $0 10 so $1.166 $112 $1,278
29 Sl,184 $113 $1,297 10 so 10 $1,184 $113 $1,297
30 $1,201 $115 $1,317 10 $0 10 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. RJI0646
Improvement Area
Lot No. 83
Ph"' I
Assessment
PortA """" Total
Annual Installment: $13,401.00 $0.00 $1),401.00
Port A PmtB Tobol
Annual Annwol Anno&
Calendar Principal Collection Principal Collection Principal Collection
Yo~ y~ and lnterm c""' Total and lnteresl """' Toot andlntel'e.!lt Costs Toto
$780 175 $855 so $0 10 $780 '" .$855
2 $792 176 $868 10 $0 10 $792 $76 $868
3 $804 $77 $881 so $0 10 $804 S77 $881
4 $816 $78 1894 10 so 10 $816 $78 $894
5 1828 179 $907 $0 so so $828 $79 $907
6 1840 180 ,.,, 10 $0 $0 $840 $80 S92!
7 $853 $82 $935 so $0 $0 $853 $82 $935
8 $866 $83 1949 10 so $0 $866 183 $949
9 1879 184 $963 $0 10 so $879 $84 $963
10 $892 185 $977 $0 10 10 $892 $85 $977
II $90S $87 ,.,, so $0 $0 $905 $87 S992
12 $919 188 $1,007 so $0 $0 $919 S88 $1,007
13 S933 S89 $1,022 $0 so so $93) 189 $1,022
14 S947 $91 $1,037 $0 so so $947 $91 $1,0)7
IS $961 192 $1,053 $0 $0 so $961 ,., $1,053
16 S975 $93 $1,069 so $0 10 $975 S93 $1,069
17 S990 $95 $1,085 $0 so $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 so $1,005 $96 $1,101
19 $1,020 $98 $1,118 so $0 10 $1,020 $98 $1,118
20 $1,035 S99 $1,134 so $0 $0 $1,035 S99 $1,134
21 $1,051 $101 $1,151 $0 so $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 so so $1,067 $102 $1,169
23 $1,083 1104 $1,186 so $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 so so $0 $1,099 $105 $1,204
25 $1,115 $107 $1,212 $0 so $0 $1,115 .$107 $1,222
26 $1,132 $108 $1,240 so 10 so $1,132 $108 $1,240
27 $1,149 $110 $1,259 so $0 $0 $1,149 $110 $1,259
28 $1,166 $112 $1,278 so 10 $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 $0 so $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 so $1,201 $115 $1,317
ExhibitD
ASSESSMENT ROLL
Vintage Public Improvement Distrid
Tax Rererence ID No. R310647
Impro\lement Area I
Lot No. 84
Ph•«
Assessment
p.., A l'miB To"
Annual Installment: $18,488.00 $0.00 $18,488.00
l'miA l'miB T"'
Anno• Anno• Anno•
Calendar Principal Collection Principal Collection Principal Collection
y~ y,~ lllld Interest Costs Tot. IIDd lntt:rest Cooo ToW IIDd Interest CMO Total
I $1,076 $103 $1,179 10 10 $0 $1,076 $103 Sl,l79
2 $1,092" $105 $1,197 IO 10 $0 $1,092 $105 $1,197
3 $1,109 $106 $1,215 10 10 .. $1,109 $106 $1,215
4 $1,125 $108 $1,233 10 10 .. $1.125 $108 $1,233
5 $1,142 1109 $1,252 10 10 IO $1.142 $109 $1,252
6 $1,159 $111 $1,270 $0 $0 IO $1,159 $111 $1,270
7 $1,177 $113 $1,290 $0 $0 IO $1,177 $113 $1,290
8 $1,195 $114 $1,309 $0 .. 10 $1,195 $114 $1,309
9 $1,212 $116 $1,329 $0 $0 10 $1,212 $116 $1,329
10 $1,231 Sll8 $1,348 IO $0 10 $1,231 Sll8 $1,348
II $1,249 $120 $1,369 10 10 10 $1,249 $120 $1,369
12 $1,268 $121 $1,389 10 IO $0 $1,268 $121 $1,389
13 $1,287 $123 $1,410 10 10 " $1,287 $123 $1,410
14 $1,306 $125 $1,431 IO 10 $0 $1,306 $125 $1,431
15 $1,326 $127 $1,453 10 10 .. $1,326 $127 $1,453
16 $1,346 $129 $1,474 10 10 .. $1,346 $129 $1,474
17 $1,366 $131 $1,497 10 10 10 $1,366 $131 $1,497
18 $1,386 $133 $1,519 $0 $0 IO $1,386 $133 $1,519
19 $1,407 $135 $1,542 $0 $0 IO $1,407 $135 $1,542
20 $1,428 $137 $1,565 ... 10 10 $1,428 $137 $1,565
21 $1,450 $139 $1,588 $0 .. 10 $1,450 $139 $1,588
22 $1,471 $141 $1,612 IO $0 10 $1,471 $141 $1,612
23 $1,493 $143 $1,636 IO IO $0 $1,493 $143 $1,636
24 $1.516 $145 $1,661 10 10 " $1,516 $145 $1,661
25 $1,539 $147 $1,686 10 10 " $1,539 $147 $1,686
26 $1,562 $150 $1,7ll 10 10 $0 $1,562 $150 $1,711
27 $1,585 $152 $1,737 10 10 $0 $1,585 $152 $1,737
28 $1,609 $154 $1,763 10 10 $0 $1,609 $154 $1,763
29 $1,633 $156 $1,789 10 10 .. $1,633 $156 $1,789
30 $1,657 $159 $1,816 10 10 10 $1,657 $159 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement Distrid
Tax Reference ID No. R310648
Jmprovement Area I
Lot No. 85
Ph"'
Assessment
PmtA PortS Toto!
Annual Installment: $18,488.00 $0.00 $18,488.00
PortA PortS ToOl
Annual Annual Anmw
Calendar Principal Collection Principal Collection Principal Collection
Yooc Y= and Interest Costs Total and Interest Corn Total and Interest Cooo Toml
I $1,076 $103 $1,179 $0 so $0 $1,076 $103 $1,179
2 $1,092 $105 $1,197 10 $0 so $1,092 $105 $1,197
3 $1,109 $106 $1,215 $0 $0 $0 $1,109 $106 $1,215
4 $1,125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,233 , $1,142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252
6 $1,159 Sill $1,270 $0 $0 $0 $1,159 $111 $1,270
7 $1,177 $ll3 $1,290 $0 so $0 $1,177 $113 $1,290
8 $l,l95 $114 $1,309 so $0 so $1,195 $114 $1,309
9 $1,212 Sl16 $1,329 $0 $0 $0 $1,212 $116 $1,329
10 $1,231 $118 $1,348 so $0 $0 $1,231 $118 $1,348
II $1,249 $120 $1,369 $0 $0 $0 $1,249 SilO $1,369
12 $1,268 $121 $1,389 $0 so 10 $1,268 $121 $1,389
13 $1,287 $123 $1,410 so so so $1,287 $123 $1,410
14 $1,306 $125 $1,431 so $0 so Sl,306 $125 $1,431
IS $1,326 $127 $1,453 $0 $0 $0 $1,326 $127 Sl,453
16 $1,346 $129 $1,474 $0 $0 $0 $1.)46 $129 $1,474
17 $1,366 $131 $1,497 $0 $0 $0 $1,366 $131 $1,497
18 $1,386 $133 $1,519 $0 10 10 $1,386 $133 $1,519
19 $1,407 $135 $1,542 10 so 10 $1,407 $135 $1,542
20 $1,428 $137 $1,565 so $0 $0 $1,428 $137 $1,565
21 $1,450 $139 $1,588 so so so $1,450 $139 $1,588
22 $1,471 $141 $1,612 $0 so $0 $1,471 $141 $1,612
23 $1,493 $143 $1,636 so $0 $0 $1,493 $143 $1,636
24 $1,516 $145 $1,661 so $0 $0 $1,516 Sl45 $1,661
25 $1,539 $147 $1,686 $0 $0 $0 $1,539 $147 $1,686
26 $1,562 $150 $1,711 $0 $0 10 $1,562 $150 $1,71l
27 $1,585 $152 $1,737 $0 so 10 $1,585 $152 $1,737
28 $1,609 $154 $1,763 so so so $1,609 $154 $1,763
29 $1,633 $156 $1,789 so so so $1,633 $156 $1,789
30 $1,657 $159 $1,816 $0 $0 so $1,657 $159 $1,816
EihibltD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310649
Improvement Area I
Lot No. 86
Phase J
Assessment
Part A PanB Tol.lll
Annual installment: S13,401.00 $0.00 Sl3,401.00
Part A Part B Total
AMual Annual Annual
CalendBr Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $780 $75 $855 $0 $0 $0 $780 S75 $855
2 $792 $76 $868 $0 $0 $0 S792 S76 $868
3 $804 S77 $881 so $0 so S804 $77 S881
4 $816 S78 S894 $0 so so S816 $78 S894
5 $8:28 S79 S907 so so so $828 $79 S907
6 $840 S80 S921 so so so S840 $80 S921
7 $853 S82 S935 so so so S853 $82 $935
8 $866 S83 S949 so so so S866 $83 S949
9 $879 S84 S963 so so so $879 $84 S963
10 $892 S85 S977 so so $0 $892 S85 $977
II $905 S87 S992 $0 so $0 S905 S87 $992
12 $919 $88 $1,007 $0 so $0 $919 $88 S1,007
13 S933 $89 SI,022 $0 so $0 $933 SS9 $1,022
14 S947 $91 $1,037 $0 $0 $0 $947 S91 Sl,037
IS $961 $92 Sl,053 $0 $0 $0 $961 $92 $1,053
16 S975 $93 SI,069 $0 $0 so $975 S93 Sl,069
17 $990 S95 Sl,085 so $0 so S990 $95 $1 ,085
18 $1,005 S96 $1,101 so so so $\,005 $96 $\,101
19 $1,020 S98 S1 ,118 so so so Sl,020 $98 $1,118
20 $1.035 S99 $1,134 so so so S1,035 $99 $1 ,134
21 $1,051 $101 $1,151 so so so SI,051 SIOI Sl,l51
22 $1,067 $10:2 $1,169 so so so SI,067 $102 . S1,169
23 $1,083 SI04 S1,186 so so $0 $1,083 S104 Sl,186
24 $1,099 S105 $1,204 so so so $1,099 SIOS S1,204
25 $1,115 SI07 Sl,:222 so so $0 $1,115 Sl07 S1,222
26 $1,132 Sl08 S1,240 so $0 $0 S1,132 SI08 S1,240
27 Sl,l49 $110 S1,259 $0 $0 so S1,149 SilO Sl,259
28 $1,166 $112 S1,278 so $0 so Sl,l66 Sll2 Sl,278
29 Sl,184 $113 $1,297 so so so Sl,l84 Sl13 Sl,297
30 $1,201 $115 $1,317 so so so S1,201 S115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public lmpTovtment District
Tax Reference 1D No. R3106SO
Improvement An:a I
Lot No. 87
Ptwe
Assessment
Part A Part B Total
Annuallnsl.allment: $18,488.00 so.oo S18,488.00
Pw1A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year und Interest CosLS Total and I ntercst Costs Total and Interest Costs Total
Si,076 $103 $1,179 so so so S1,076 Sl03 S1,179
2 S1,092 SIOS S1,197 so so so S1,092 $105 $1,197
3 S1,109 SI06 S1,21S $0 $0 so Sl,109 $106 S1,215
4 $1,125 $108 S1,233 so $0 so S1,125 $108 $1,233
5 $1,142 $109 $1,252 so so so S1,142 Sl09 Sl,252
6 $1,159 $111 $1,270 so so so Sl,l59 Sill $1,270
7 $1,177 $113 $1,290 $0 so so Sl,l77 S113 $1,290
8 Sl,l95 $114 Sl,309 $0 so so $1,195 $114 Sl,309
9 S1,212 $116 $1,329 so so so $1,212 Sil6 S1,329
10 $1,231 Sll8 S1,348 so $0 so $1,231 Sl18 Sl,348
II $1,249 $120 S1,369 so so so S1,249 S120 Sl,369
12 $1,268 $121 $1,389 $0 so $0 Sl,268 Sl21 $1,389
13 Sl,287 $123 $1,410 so so so $1,287 $123 Sl,410
14 S1,306 $125 Sl.431 $0 so so $1,306 $125 Sl,431
15 S1,326 $127 S1,453 so so so Sl,326 $127 S1 ,453
16 S1,346 $129 $1,474 $0 $0 so $1,346 $129 S\,474
17 S1,366 $131 $1,497 so $0 $0 SI,366 $131 S1,497
18 $1.386 $133 $1,519 so $0 so Si,386 S133 Sl,519
19 $1,407 $135 $1,542 $0 so so Sl,407 Sl35 S1,542
20 $1,428 $137 $1,565 $0 so so S1,428 $137 S1,565
21 Sl,450 $139 Sl,588 $0 so so S1,450 $1J9 S1,588
22 $1,471 $141 Sl,612 so so so Sl.471 $141 $1,612
23 $1,493 $143 $1,636 so $0 so $1 ,493 $143 Sl,636
24 $1,516 $145 $1,661 so so so $1,516 S145 Sl,661
25 $1,539 $147 $1,686 so so $0 Sl,539 S147 Sl,686
26 S1,562 $150 S1,711 $0 so so S1,562 $150 Sl,711
21 s 1,585 $152 St,737 $0 so so $1,585 S152 S1,737
28 S1,609 $154 $1,763 $0 so so Sl,609 $154 Sl,763
29 $1,633 $156 Si,789 $0 $0 so SI,633 $156 $1,789
30 $1,657 $159 $1,816 so $0 so S1,657 Si59 $1,816
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310651
Improvement Area
Lot No. 88
Plwe
As.seS.'Iment
Pan A Part B Total
A1111ual Installment: so.oo so.oo $0.00
Part A Part B Total
Annual A MUll! Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and lntere~ Costs Total and Interest Cosl!l Total and Interest Costs Total
I so so so so so so so so so
2 $0 so $0 $0 so so so so so
3 $0 so $0 so so so so so so
4 so so so so so $0 so $0 so
5 so so so so so so so so so
6 so so so so so so so so so
7 so so so so so so so so so
8 so so so so so so so so so
9 so so so so so so so so so
10 so so so so so so so so so
II so so so so so so so so so
12 so $0 so so so so so so so
13 $0 so $0 so so so $0 so so
14 so so so so so so so so so
IS $0 so so so so so so so so
16 so so so so so so so so so
17 so so so so so so so so so
18 so so $0 so so so so so so
19 so $0 $0 $0 so so so so $0
20 so so so so so $0 so so $0
21 so so so so so $0 so $0 $0
22 so so so so so so so so so
23 so so so so so so so so so
24 so so $0 so so so so so so
25 $0 so so so so $0 so $0 $0
26 $0 so so so so so so so so
27 $0 so so so so so so so so
28 so so $0 so so so so so so
29 so $0 $0 so so so so so so
30 $0 so so so $0 so $0 so so
Tax Reference 1D No.
Improvement Area
Lot No.
Phase
Assessn1ent
Aruma! ill'ltallment:
2
3
4
' 6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
2S
26
27
28
29
30
PortA
$1,092 $105
$1,109 $106
$1,125 $108
$1,142 $109
$1,159 $111
$1,177 $113
$1,195 $114
$1,212 $116
$1,231 $118
$1,249 $120
$1,268 $121
$1,287 $123
$1,306 $125
$1,326 $127
$1,346 $129
$1,366 $131
$1,386 $133
$1,407 $135
$1,428 $137
$1,450 $139
$1,471 $141
$1,493 $143
$1,516 $\45
$1,539 $147
$1,562 $150
$\,585 $152
$1,609 $154
$1,633 $156
$1,657 $159
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
PortB
$1,197 $0 $0
$1,215 $0 $0
$1,233 $0 $0
$1,252 $0 $0
$1,270 $0 $0
$1,290 $0 $0
$1,309 $0 $0
$1,329 $0 $0
$1,348 $0 $0
$1,369 $0 $0
$1,389 $0 $0
$1,410 $0 $0
$1,431 $0 $0
$1,453 $0 $0
$1,474 $0 $0
$1,497 $0 $0
$1,519 $0 $0
$1,542 $0 $0
$1,565 $0 $0
$1,588 $0 $0
$1,612 $0 $0
$1,636 $0 $0
$1,661 $0 $0
$1,686 $0 $0
$1,711 $0 $0
$1,737 $0 $0
$\,763 $0 $0
$1,789 $0 $0
$1,816 $0 $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
R310652
I
89
Pllrt A Pare B Total
$18,488.00 $0.00 $18,488.00
Total
$1,092 $105 $1,197
S1,109 $106 $1,215
$1,125 $108 $1,233
$1,142 $109 $1,252
$1,159 $111 $1,270
$1,177 $113 $1,290
$1,195 $114 $1,309
$1,212 $116 $1,329
$1,231 $118 $1,348
$1,249 $120 $1,369
$1,268 $121 $1,389
Sl,287 $123 $1,410
$1,306 $125 $1,431
$1,326 $127 $1,453
$1,346 $129 $1,474
$1,366 $13l $1,497
$1,386 $133 $1,519
$1,407 $135 $1,542
$1,428 $137 $1,565
$1,450 $139 Sl,588
$1,471 $141 $1,612
$1,493 $143 S\,636
$1,516 $145 $\,66\
S\,539 $147 $1,686
$1,562 $150 $1,7li
$1,585 $152 $1,737
$1,609 $154 $1,763
$1,633 $156 $1,789
$1,657 $159 $1,816
E1hlblt D
ASSESSMENT ROLL
Vintage Public Improvement Distrh:t
Tax Reference ID No. R3106S3
Improvement Area I
Lot No. 90
Plw><
Asse.o;sment
P01 A Pan B Total
Annuallnsl.allment: $8,073.00 $0.00 $8,073.00
P01A PortS Total
Annual Annual Aru~ual
Calendar Principal Collection Principal Collection Principal Collection
Year Year ood lntere.st Com Total and Interest Costs Total and Interest Costs Total
$470 145 $515 10 10 .. $470 '" $515
2 $477 $46 $523 10 so 10 $477 146 $523
3 $484 $46 $531 $0 10 $0 "" 146 $531
4 1491 147 $539 $0 $0 $0 $491 147 $539
5 1499 $48 $547 10 $0 $0 $499 148 $547
6 $506 $48 $555 10 10 10 $506 $48 $555
7 $514 $49 $563 10 10 10 $514 $49 $563
8 $522 $50 $572 $0 $0 10 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 151 $580
10 $537 $51 $589 $0 $0 $0 $537 SSI $589
II $545 $52 $598 so 10 10 $545 $52 $598
12 $554 $53 $607 10 $0 10 $554 $53 $607
13 $562 '" $616 $0 10 $0 $562 $54 $6\6
14 $570 $S5 $625 $0 $0 $0 $570 155 $625
15 $579 $55 $634 10 $0 10 $579 $55 $634
16 $588 $56 $644 10 10 10 $588 $56 $644
17 $596 157 $654 10 $0 10 $596 $57 $654
18 $605 158 $663 $0 $0 10 $605 158 $663
19 $614 $59 $673 $0 $0 $0 $614 159 $673
20 $624 $60 $683 $0 $0 $0 $624 160 $683
21 $633 $61 $694 10 $0 $0 $633 $61 $694
22 $643 $62 $704 10 10 10 $643 $62 $704
23 $652 162 $715 $0 10 $0 $652 $62 $715
24 $662 $63 $725 $0 $0 $0 $662 163 $725
25 $672 $64 $736 $0 $0 $0 $672 164 $736
26 $682 $65 $747 10 $0 $0 $682 165 $747
27 $692 $66 $758 10 10 10 $692 $66 $758
28 $703 $67 $770 10 10 $0 $703 $67 $770
29 $713 168 $781 $0 $0 10 $713 $68 $781
30 1724 169 $793 $0 $0 $0 $724 $69 $793
Elhiblt D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Rererence ID No. R310654
Improve~nent Area I
Lot No. 91
Phase
Assessment
PortA Port B Total
Annual Installment: $13,401.00 $0.00 $13,401.00
Part A Part B Total
AMual Annual Annual
Calendar Principal Colle1:tion Principal Collection Principal Collection
y,~ Year and Interest Costs Total and Interest Cosl.'l Total and Intere.o;t Cosl!l Total
I $780 S75 $855 so so $0 $780 $75 $855
2 $792 S76 $868 $0 so $0 1792 S76 $868
3 $804 $77 $881 $0 $0 $0 $804 $77 $881
4 $816 $78 $894 $0 $0 $0 $816 $78 $894
5 $828 $79 $907 so $0 $0 $828 $79 $907
6 $840 $80 $921 $0 so $0 $840 $80 $921
7 $853 S82 $935 $0 so $0 $853 $82 $935
8 $866 $83 S949 $0 $0 $0 $866 $83 $949
9 $879 $84 $963 $0 $0 so $879 $84 $963
10 $892 $85 $977 $0 $0 $0 $892 $85 $977
11 $905 $87 $992 $0 so $0 $905 $87 $992
12 $919 S88 $1,007 $0 $0 $0 $919 $88 $1,007
13 $933 S89 $1,022 $0 so $0 $933 $89 $1,022
14 $947 S91 $1.037 $0 $0 $0 $947 I'll $1,037
15 $961 $92 $1,053 $0 $0 $0 ·$961 $92 $1,053
16 $975 $93 $1,069 $0 $0 so $975 $93 $1,069
17 $990 $95 $1,085 so $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 so $0 $0 $1,005 $96 $1.101
19 $1,020 S98 $1,118 so $0 $0 $1,020 $98 $1,118
20 $1,035 S99 $1,134 so $0 $0 $1,035 S99 $1,134
21 S1,0SI $101 $1,151 $0 $0 $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 $0 so $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 so $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 so so $0 $1,132 $108 $1,240
27 $1,149 SilO $1,259 so $0 $0 $1,149 SilO $1,259
28 $1,166 $112 $1,278 $0 $0 $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 $0 $0 so $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R3106SS
Improvement Area I
Lot No. 92
Ph~se I
Assessment
Pwt A. Part B Total
AnnuaJ lnstallmenl: Sl3,401.00 $0.00 $13,401.00
Part A PwtB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year YeW" and Interest Costs Total and Interest Costs Tott~l and Interest Coots Total
S780 S75 $855 $0 so so $780 S75 S8SS
2 $792 $76 $868 so so $0 $792 $76 S868
3 $804 S77 S881 so $0 $0 S804 $77 $881
4 $816 S78 S894 so so so S816 $78 $894
5 $828 $79 $907 $0 $0 $0 S828 $79 $907
6 $840 $80 $921 $0 so so $840 $80 $921
7 S853 $82 $935 $0 . so $0 S853 $82 $935
8 S866 $83 $949 so . so $0 $866 $83 $949
9 $879 S84 $963 so $0 $0 S879 $84 S963
10 $892 S85 S977 so so so S892 S85 $977
II $905 S87 $992 so $0 so $905 $87 $992
12 S919 S88 $1,007 $0 so so $919 $88 $1,007
13 S933 S89 Sl,022 $0 so $0 $933 $89 $1,022
14 $947 $91 $1,037 so so $0 $947 $91 $1,037
IS $961 $92 Sl,053 so so $0 $961 $92 $1,053
16 S975 S93 $1,069 so so $0 S975 $93 $1,069
17 $990 S95 $1,085 $0 $0 so S990 $95 $\,085
18 $1,005 S96 $1,101 so so so SI,005 $96 SI,IOI
19 $1,020 S98 Sl,l 18 $0 so $0 SI,020 $98 Sl,l 18
20 S1,035 $99 Sl,134 so so $0 $1,035 $99 Sl,l34
21 SI,051 $101 S1,151 so . so $0 $1,051 SlOt $1,151
22 $1,067 $102 $1,169 so $0 so Sl,067 $102 $1,169
23 $1,083 $)04 $1,186 $0 $0 so $1,083 $104 $1,186
24 $1,099 SlOS Sl,204 $0 $0 so St,099 $105 Sl,204
25 $1,115 S107 Sl,222 $0 so $0 S1, 115 $107 SI,n2
26 Sl.132 $108 Sl,240 so so $0 $1,132 $108 S1,240
27 $1,149 $110 S1,.259 so so $0 $1,149 SilO $1,259
28 S1,166 $112 $1,278 so $0 so Sl,166 $112 $1,278
29 $1,184 Sl13 $1,297 $0 so so Sl,184 $113 Sl,297
30 $1,201 SIIS SJ,317 $0 so $0 Sl,201 $liS Sl,317
Exhibit D
ASSESSMENT ROLL
Vintage PubJic Improvement District
Tax Reference ID No. R.310656
Improvement Area I
Lot No. 93
Phase
Assesiment
PactA PartB Total
Annua\lnstllllment: $8,073.00 $0.00 $8,073.00
Part A PartB Total
Annual AMual Annual
CBlendar Principlll Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest CoslS Total and I ntercst Costs Total
$470 $45 $515 $0 so so $470 $45 SS\5
2 $477 $46 $523 so $0 so $477 $46 S5Z3
3 $484 $46 $531 $0 so so $484 $46 $531
4 $491 $47 $539 so $0 $0 $491 $47 $539
5 $499 $48 $547 so so $0 $499 $48 $547
6 $506 $48 $555 $0 so so $506 $48 ssss
7 $514 $49 $563 $0 so $0 $514 $49 $563
8 $522 $50 $512 $0 $0 so $522 $50 $572
9 S529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 so so $0 $537 $51 $589
II $545 $52 $598 so so $0 $545 $52 $598
12 $554 $53 $607 so $0 $0 SS54 $53 $607
13 $562 $54 $616 $0 $0 so $562 $54 $616
14 $570 $55 $625 $0 $0 so $570 $55 $625
15 $519 $55 $634 $0 $0 $0 $579 $55 $634
16 $588 $56 $644 so so $0 $588 $56 $644
17 $596 $57 $654 so $0 $0 $596 $57 $654
18 $605 $58 $663 so so $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $6\4 $59 $673
20 $624 $60 $683 so so so $624 $60 $683
Zl $633 $61 $694 $0 $0 so $633 $61 S694
22 $643 $62 $704 $0 $0 $0 $643 $62 $704
23 $652 $62 $715 $0 $0 $0 $652 $62 $715
24 $662 $63 $725 so $0 $0 $662 $63 $725
25 $672 $64 S736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 $0 $682 $65 $747
27 $692 $66 $758 so so $0 $692 $66 $758
28 $703 $67 $770 $0 so so $703 $67 $770
29 $713 $68 $781 $0 $0 so $713 $68 $781
30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference JD No. R310657
Improvement Area
Lot No. 94
Plm~ I
Assessment
PortA PonB To'"
Arutuallrntallment: $l3,40l.OO $0.00 $13,401.00
PonA PonB ToW
Annual Annual Annual
CBlendar PrincipBl Collection PrincipBl Collei:lion Principal Collection
YoM YoM IIJid Interest Com Total and Interest Costs Total and Interest Costs Total
$780 $75 $855 $0 $0 $0 $780 $75 $855
2 $192 $76 $868 $0 $0 $0 $792 $76 $868
J $804 $77 $881 $0 $0 $0 $804 $77 $881
4 $816 $78 $894 $0 $0 $0 $816 $78 $894
5 $828 $79 $907 $0 $0 $0 $828 $79 $907
6 $840 180 $921 $0 $0 $0 $840 $80 $921
7 $853 182 $935 $0 $0 $0 $853 $82 $935
8 $866 $83 $949 $0 $0 $0 $866 $83 $949
9 $879 $84 $963 $0 $0 $0 $879 $84 $963
10 $892 185 $977 $0 $0 $0 $892 $85 $977
II $905 $87 $992 $0 $0 $0 $905 $87 $992
12 $919 $88 $1,007 $0 $0 $0 $919 $88 $1,007
13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022
14 $947 191 $1,037 $0 $0 $0 $947 $91 $1,037
15 $961 $92 $1,053 $0 $0 $0 $961 $92 $1,053
16 $975 $93 $1,069 $0 $0 $0 $975 $93 $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 $0 $1,005 $96 $1,101
19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118
20 $1,035 "' $1,134 $0 $0 $0 $1,035 $99 $1,134
21 $1,051 $101 $1,151 $0 $0 $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 1104 $1,186 $0 $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1.115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 $1,240
27 $1,149 SilO $1,259 $0 $0 $0 $1,149 $ll0 $1,259
28 $1,166 $112 $1,278 $0 $0 $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 $0 $0 $0 $1,184 $113 $\,297
30 $1,201 $115 $1,317 $0 $0 $0 $1,201 $liS $1,317
'
Exhibit D
ASSESSMENT ROLL
Vintage Public lmpronment District
TaJ~ Reference ID No. R310658
Improvement Area I
Lot No. 95
Phase
Assessment
Part A Port B Total
Annullllnstallment $13,401.00 $0.00 $13,401.00
Part A Part B Total
Aortwol Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Yo~ and Interest Costs Tolal and Interest Cosls Total and Interest Cw• Total
$780 $75 $855 $0 $0 $0 $780 $75 $855
2 $792 $76 $868 $0 10 $0 $792 $76 $868
3 $804 $77 $881 $0 $0 $0 $804 $77 $881
' $816 $78 $894 $0 $0 $0 $816 $78 $894 s $828 179 $907 $0 10 $0 $828 $79 $907
6 $840 ISO $921 $0 10 $0 $840 $80 $921
7 $853 IS2 $935 $0 $0 $0 $853 $82 $935
8 $866 $83 $949 $0 $0 $0 $866 IS3 $949
9 $879 '" $963 $0 $0 $0 $879 $84 $963
10 $892 ISS $977 $0 $0 $0 $892 $85 $977
II $905 IS7 $992 10 10 $0 $905 $87 $992
12 $919 '" $1,007 $0 $0 $0 $919 $88 $1,007
13 $933 $89 $1,022 $0 $0 $0 $933 $89 $\,022
14 $947 "' $1,037 $0 $0 $0 $947 $91 $1,037
IS $961 $92 $1,053 10 10 $0 $961 $92 $1,053
16 $975 193 Sl,069 $0 10 $0 $975 $93 $1,069
17 1990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 $0 $1,005 $96 $1,101
19 $1,020 198 $1,118 $0 so $0 $1,020 $98 $l,ll8
20 $1,035 $99 $1,134 10 $0 $0 $1,035 199 $1,134
21 $1,051 $101 $l,JS1 $0 $0 $0 $1,051 $101 $1,151
:u $1,067 $102 $1,169 $0 $0 10 $1,067 $102 $1,169
23 $1,083 $104 $1,186 so $0 $0 $1,083 $\04 $1,186
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 10 $0 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 $0 10 $1,149 $110 $1,259
28 $1,166 $112 $1,278 $0 $0 $0 $1,166 $112 $1,278
29 $1,184 $113 $1,297 10 $0 $0 $1,184 $ll3 $1,297
30 $1.201 Sl15 $1,317 $0 $0 $0 $1,201 $liS $1,317
ExhlbltD
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310659
Improvement Area
Lot No. 96
Phase
Assesstnent
Part A PartB Total
Annual Installment: Sl3,401.00 SO.OO $13,401.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Colll:l:tion Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Cosl.'l Total
1 $780 S75 $855 $0 $0 $0 $780 $75 $855
2 S792 S76 S868 so $0 $0 $792 $76 $868
3 $804 S77 S881 so so $0 $804 $77 $881
4 $816 $78 S894 $0 so so $816 $78 $894
5 $828 $79 S907 $0 $0 $0 $828 $79 $907
6 $840 $80 S921 so so $0 $840 $80 $921
7 $853 $82 $935 $0 so $0 $853 $82 $935
8 $866 $83 S949 so so $0 $866 $83 $949
9 S879 $&4 S963 $0 $0 so $879 S84 $963
10 $892 $85 $977 $0 $0 $0 $892 $85 $977
II S905 $87 $992 so $0 $0 $905 $87 $992
12 S919 S88 S1,007 so $0 $0 S919 $88 $1,007
13 $933 $89 $1,022 so $0 $0 $933 $89 $1,022
14 $947 $91 $1,037 so $0 $0 $947 $91 $1,037
15 $961 $92 $1,053 so $0 $0 $961 $92 $1,053
16 $975 $93 $1,069 so $0 $0 S97S $93 $1,069
17 $990 $95 $1,085 so $0 $0 S990 $95 $1,085
18 Sl,OOS $96 $1,101 $0 $0 $0 SI.005 $96 $1,101
19 S1,020 $98 $1,118 so $0 $0 $1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 $0 so SI,035 $99 $1,134
21 $1,051 $101 $1,151 $0 $0 so $1,051 $101 $1,151
22 S1,067 $102 $1,169 so so $0 $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 $0 so $1,083 $104 SI,I86
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 so $0 $l,II5 $107 $1,222
26 $1,132 $108 $1,240 $0 so so $1,132 $108 Sl,240
27 $1,149 $110 S1,259 $0 so so $1,149 $110 S1,259
28 $1,166 $112 S1.278 $0 so so $1,166 $112 $1,278
29 $1,184 $113 Sl,297 so $0 so $1,184 $113 $1,297
30 $1,201 S115 Sl,317 $0 so $0 $1,201 SllS $1,317
Exhibit D
ASSESSMENT ROLL
VIntage Public Improvement Distric:t
Tax Reference ID No. R310660
Improvement A~a I
Lot No. 97
Ph liSe 1
Assessment
PIII1.A PanB Total
Annual Installment: Sl3,401.00 so.oo $13,401.00
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 Cosl's Total
$780 $75 $855 so so $0 $780 $75 $855
2 $792 $76 $868 so $0 so $792 $76 $868
3 $804 $77 S881 so $0 $0 $804 $77 S881
4 $816 $78 $894 so $0 $0 $816 $78 $894
5 $828 $79 S907 so $0 $0 $828 $79 $907
6 $840 $80 S921 so so so S840 $80 $921
7 $853 $82 S93S so so so $853 S82 $935
8 S866 $&3 S949 so $0 $0 $866 $83 $949
9 S879 S84 S963 so $0 .$0 $879 $84 $963
10 S892 sss S977 so $0 $0 $892 $85 S977
II S905 S87 S992 so $0 $0 $905 S87 $992
12 S919 S88 S1,007 so $0 so $919 $88 $1,007
13 S933 S89 $1,022 so so so $933 $89 $1,022
14 S947 S91 $1,037 $0 $0 so $947 $91 SI,037
15 S961 S92 $1,053 so $0 $0 $961 $92 $1,053
16 S975 S93 $1,069 so $0 $0 $975 $93 $1,069
17 S990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 S96 S1,101 so $0 $0 $1,005 $96 S1,101
19 SI,020 S98 Sl,ll8 so so $0 Sl,020 $98 S1,118
20 $1,035 S99 $1.134 so so $0 SI,D3S $99 $1,134
21 $1,051 $101 Sl,l51 so so $0 SI,OSI SI01 $1,151
22 $1,067 $102 $1,169 so so $0 $1,067 SI02 S1,169
23 Sl,083 $104 $1,186 so so $0 SI,083 S104 $1,186
24 $1,099 $105 $1,204 so s.o so $1,099 SI05 Sl,204
25 SI, 115 Sl07 $1,222 so so so Sl,115 Sl07 $1,222
26 $1,132 SI08 $1,240 $0 so so $1,132 $108 $1,240
27 SI,l49 SilO $1,259 so so $0 $1,149 SilO $1,259
28 $1,166 Sl12 $1,278 so so so S1,166 Sll2 $1,278
29 $1,184 Sll3 $1,297 so $0 $0 Sl,l84 Sll3 $1,297
30 $1,201 SllS Sl,317 $0 so $0 $1,201 $115 S1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310661
Improvement Area I
Lot No. 98
PhtJSe I
Assessment
Part A Part B Total
Annmd lnslal lment: Sl3,40l.OO so.oo S\3,401.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Tollll and Interest Costs Total
I S780 S75 S855 $0 $0 so S780 S75 $855
2 S792 S76 S868 so $0 $0 S792 S76 S868
3 $804 $77 S881 so so so S804 S77 S881
4 $816 $78 $894 so so so S816 S78 S894
5 $828 $79 S907 so so so S828 S79 S907
6 $840 $80 S921 so so so $840 S80 S921
7 $853 $82 $935 so so so S853 S82 S935
8 $866 S83 S949 so so $0 S866 S83 S949
9 $879 S84 S963 so so so S879 S84 $963
10 $892 $85 S977 so so so S892 $85 S977
II $905 $87 S992 so so $0 S905 $87 S992
12 $919 S88 $1,007 so so $0 $919 S88 Sl,007
13 S933 S89 $1,022 so so $0 $933 S89 S1,022
14 S947 S91 SI,037 so so so S947 S91 $1,037
15 S961 $92 $1,053 $0 so so $961 S92 $1,053
16 S975 S93 S1,069 so so $0 S975 S93 SI,069
17 $990 S9S S1,085 $0 $0 so S990 $95 SI,OSS
18 $1,005 S96 SI,IOI so so so SI,OOS S96 $1 ,101
19 $1,020 S98 Sl,ll8 so so so $1,020 S98 S1 ,118
20 S1,035 S99 Sl,134 $0 $0 so $1,035 $99 $1,134
21 S1,051 Sl01 Sl,ISI so so $0 $1,051 $101 S1 ,151
22 S1,067 S102 $1,169 so $0 so $1,067 Sl02 Sl,l69
23 S1,083 S104 Sl,l86 so $0 so S1,083 SI04 $1,186
24 Sl,099 S105 Sl,204 $0 so so S1,099 $105 $1,204
25 $1,115 S107 Sl,222 so $0 so $I, liS SI07 $1,222
26 S1,132 S108 Sl,240 $0 $0 so Sl,l32 $108 $1,240
27 $1,149 $110 S1,259 so so so Sl,l49 SilO S1,259
28 Sl,l66 Sll2 Sl,278 so so so Sl,166 S112 $1,278
29 $1,184 $113 $1,297 so so $0 $1,184 $113 $1 ,297
30 $1,2.01 $115 S1 ,317 so so so Sl,201 SIIS Sl,J\7
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference lD No. R310662
Improvement An:a I
Lot No. 99
Phase I
Assessment
Part A Part B Total
Annual installment Sl3,40l.OO so.oo $13,401.00
Part A Part B Total
AMUal Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total B.lld Interest Costs Total and Interest Costs Total
$780 $75 $855 so so $0 $780 $75 S855
2 S792 $76 $868 so so so $792 S76 S868
3 $804 $77 $881 so so so $804 S77 S881
4 $816 $78 $894 so so $0 $816 $78 $894
5 $828 $79 $907 so so so $828 $79 S907
6 $840 $80 $921 so so so $840 $80 S921
7 $853 $82 $935 so so so $853 $82 S935
8 $866 $83 $949 so so so $866 $83 S949
9 $879 $84 $963 so so $0 $879 $84 $963
10 $892 S85 $977 $0 so so $892 $85 $977
II $905 $87 $992 $0 so so S905 $87 S992
12 $919 $88 $1,007 so so $0 $919 $88 $1,007
13 $933 $89 $1,022 so so so $933 $89 S1,022
14 $947 S91 $\,037 $0 $0 $0 $947 $91 S1,037
15 $961 $92 $1,053 $0 so so $961 $92 SI,053
16 $975 $93 $1,069 $0 so so $975 $93 $1,069
17 $990 $95 $1,085 $0 so $0 $990 $95 S1,08S
18 $1,005 $96 $1,101 $0 so $0 $1,005 $96 SI,IOI
19 $1,020 $98 $1,118 so so $0 $1,020 S98 S1,118
20 $1,035 $99 $1,134 $0 so $0 $1,035 S99 Sl,l34
21 $1,051 $101 $1,151 $0 so $0 SI,OSI SIOI Sl,l51
22 $1,067 $102 $l.l69 $0 so $0 $1.067 SI02 Sl,l69
23 $1,083 $104 $1,186 so $0 $0 SI,083 S104 S1,186
24 $1,099 SIOS $1,204 so $0 $0 SI,099 $105 $1,204
25 $1,115 SI07 $1,222 so $0 $0 Sl,IJ5 $107 $1,222
26 $1,132 $108 $1,240 $0 $0 $0 Sl,132 $108 $1,240
27 $1,149 SilO SI,2S9 so $0 $0 Sl,l49 $110 Sl,259
28 $1,166 $112 $1,278 $0 $0 $0 Sl,166 $112 S1,278
29 $1,184 Sll) $1,297 $0 $0 $0 S1,184 $113 $1,297
30 $1,201 SIIS $1,317 $0 $0 $0 Sl,201 $115 $1,317
ExhibltD
ASSESSMENT ROLL
Vlctage Publk llltJ:Ircwement Dlstrl.et
T!I.K Refe:l:"ett®ID No. RJ11}66J
Impmvemen! Aren I
Lot No, 100
"''" I
Auessment
Port A l'>rtB To"'
Annuallostelittw.ut: 113.,401.00 10.00 S13,41.1Ull)
PonA P>rtB Tclul
Annual """"ol AM""
L.;dendar Principal Coi!Wioo Principal Coll<:i:Mn Principal Collectitm
' '"' 176 '"' $0 " "' sm S76 $868
' '""' $77 '"I so so $0 .... 117 $$81
4 $816 '" "'" $0 $t) $0 $816 "' $894
5 $828 '"' $91)7 " $0 $0 ""' $19 $'107
' $840 180 "" $0 "' "' "" "" $921
7 "" '" $935 so $0 so SSSJ '" $935
' $866 "' ""' $0 "' "' '"' "' '"'' 9 $8.79 '" $963 '" $0 10 $819 1M 1963
" $892 "' $977 $0 $0 10 SS92 185 $977
II $905 '" "" $0 $0 $0 -"' sm
12 $919 '" $1,007 "' $0 $0 $919 "" $1,007
" $933 "" $1,022 so $0 $0 $933 "' $1.022
" $947 $91 $1,037 $0 so $0 $'>17 $91 51,{07
" "" $92 $1,053 $0 $0 $0 $961 S92 $l,i'l$3
16 ..,, $93 $1,069 $0 $0 $0 S975 '" $1.069
" $990 '" $!,035 $0 $0 $0 "'" ''' $1,085
1! $1,005 $96 $1,10t $0 $0 $0 $1,00$ $96 $1,1!}1
19 $1,020 "' SUI& $0 $0 $0 $1,020 '" Sl,llll
20 $1,035 $99 $1,t:l4 10 $0 10 $1,!}35 "' $1,134
21 $1,051 SlOI $1,151 $0 $0 $0 Sl.Ml $WI $1,!51
22 $1,067 $102 SU69 "' "' so $1,067 $102 $.1,169
23 $1,083 $104 Sl,l~ $0 "' $0 $1.0113 ""' Sl,l86
" $1,(Kt9 $105 $1.,204 $0 $0 $0 $1,099 $105 $1,204
" $1,11$ ""' $!,122 "' $ll 10 $J,llS SHI7 $1,222
26 stm ""' $1,240 $0 " so $1,132 $IIlli $!,241)
21 $1,149 $110 $1,259 $0 so $0 $1,149 $110 $1,259
" $!,166 $!12. Sl.l78 $0 $0 so $1,166 $112 $1,218
" Sl.IM $113 $1,29:7 so 10 10 $1.184 $HJ $!.297
lO $l,2Ul $115 $1,317 $0 $0 so $1,20! $11.S $1,.~17
E:~bJbltD
ASSESSMENT ROLL
VIntage Publk Improvement Dlltrtd
TIU Referwce ID No. R310664 Improvement Area
Lot No. 101
P'-
AssesSD~ent
PortA ..... Total Annual Installment: $18,488.00 $0.00 $18,438.00
PortA PortO To"'
Annwol Aoowd Aoowd
Calendar Principal Collection Principal Collection Principal Collection
2 S1,092 Sl05 $1,197 10 so so S1,092 Sl05 $1,197
3 SI,l09 Sl06 $1,215 10 so so Sl,109 Sl06 $1,215
4 SI,125 S108 $1,233 10 so so Sl,125 Sl08 $1,233
' S1,142 Sl09 $1,252 10 so so $1,142 $109 $1,l52 6 S1,1S9 Sill $1,270 10 so so $1,159 Slit $1,270
7 S1,177 Sll3 $1,290 10 so 10 $1,177 $113 $1,290 8 S1,19S Sll4 $1,309 so $0 $0 $1,195 $114 $1,309
9 SI,212 Sll6 Sl,3l9 $0 $0 $0 $1,212 $116 $1,329
10 SI,231 Sll8 $1,348 so $0 $0 $1,231 $118 $1,348
11 S1,249 SilO $1,369 so $0 $0 $1,249 SilO $1,369 12 Sl,268 Sill $1,389 so $0 $0 $1,268 $ll1 $1,389 13 Sl,l87 Sll3 $1,410 so $0 $0 $1,287 $1l3 $1,410 14 S1,306 Sll5 $1,431 so $0 $0 $1,306 $1l5 $1,431 IS SI,326 $127 $1,453 so $0 $0 $1,326 $1l7 $1,453 16 S1,346 $129 $1,474 so $0 $0 S1,346 $1l9 $1,474 17 SI,366 Sl31 $1,497 so 10 $0 SI,366 $131 S1,497
18 SI,386 $133 $1,519 so so $0 SI,386 $133 $1,519
19 SI,407 $135 $1,542 10 so so S1,407 $135 $1,542
20 SI,428 $137 SI,S6S 10 so $0 $1,428 Sl37 SI,S65
21 S1,450 $139 $1,588 10 so so $1,450 Sl39 Sl,S88 22 S1,471 $141 $1,61l 10 so so $1,471 Sl41 S1,612 23 SI,493 $143 $1,636 10 so so $1,493 Sl43 $1,636
24 SI,SI6 Sl4S Sl,661 $0 $0 so $1,516 Sl4S $1,661 2S Sl,S39 $147 SI,686 $0 $0 10 $1,539 Sl47 $1,686
26 $1,562 $150 $1,711 10 so 10 $1,56l S150 $1,711
27 S1,S8S $152 Sl,737 $0 $0 $0 $1,585 Sl52 $1,737
28 SI,609 $154 Sl,763 $0 $0 so $1,609 Sl54 $1,763
29 $1,633 $156 S1,789 10 so 10 $1,633 $156 $1,789
30 Sl,657 $159 $1,816 10 so $0 $1,657 $!59 $1,816
lb:blbltD
ASSESSMENT ROU..
VIDtage Public Improvement Dlmtd
Tax Reference ID No. R310665
Improvement Area I
Lot No. 102 .. _
Assessment
PortA .... Total
Annual Insta\lmCDt: $13,401.00 $0.00 $13,401.00
PortA PortO Tolol
Annual Annwol Annwol
Col ...... Principal Collection Principal Collection Principal Collection
2 $792 S76 ""' $0 $0 .. $792 176 ""' 3 1804 177 $881 $0 $0 .. 1804 S77 $881
4 $816 178 1894 $0 $0 .. $816 S78 1894
' $828 179 1907 $0 $0 .. $828 179 1907
6 $840 $80 $921 $0 $0 .. $840 180 $921
7 $853 $82 $935 $0 .. .. $853 182 $935
8 $866 183 1949 $0 .. .. $866 183 1949
9 $879 184 $963 $0 .. .. $879 184 1963
10 $892 185 $977 $0 $0 $0 $892 185 1m
II 1905 $87 $992 $0 $0 .. 1905 187 $992
12 $919 188 $1,007 $0 .. .. $919 188 $1,007
13 $933 189 $1,022 $0 10 .. $933 189 $1,022
14 1947 191 $1,037 $0 10 .. 1947 191 $1,037
15 $961 192 $1,053 $0 10 .. 1961 192 $\,053
16 1975 193 $1,069 $0 .. .. 1975 193 $1,069
17 1990 195 $1,085 $0 .. .. $990 195 $\,085
18 $1,005 196 $1,101 $0 10 .. $1,005 196 $\,101
19 $1,020 198 $1,118 $0 10 .. $1,020 198 Sl,tl8
20 $1,035 199 $1,134 $0 $0 10 $1,035 $99 $1,134
21 $1,051 $101 $1,151 10 10 .. $1,051 $101 $1,151
22 $1,067 $102 $\,169 10 $0 .. $1,067 1102 $1,169
23 $1,083 1104 $1,186 10 $0 .. $1,083 1104 $1,186
24 $1,099 $105 $1,204 .. $0 .. $1,099 $105 $1,204
" Sl,II5 $107 $1,222 $0 $0 10 $1,115 $107 $1,222
26 $1,132 $108 $1,240 10 $0 $0 $1,132 $108 $1,240
27 $1,149 $110 $1,259 10 $0 10 $1,149 $1IO $1,259
28 $1,166 $112 $1,278 $0 $0 10 $1,166 Sll2 $1,278
29 $1,184 $1l3 $1,297 $0 $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 10 $0 $0 $1,201 SitS $1,317
Exhibit D
ASSESSMENT ROLL
Vhtlagt Public Improvement District
Tax Reference ID No. R310666
Improvement Area I
Lot No. 103
Phase I
Assessment
Part A Part B Total
Annual Installment: $13,401.00 $0.00 Sl3,401.00
Pan A PartB Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Yeur Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
$780 $75 $855 $0 $0 $0 S780 S75 S855
2 $792 $76 S868 $0 so so S792 $76 $868
3 $804 S77 $881 so so so S804 $77 $881
4 $816 S78 $894 $0 $0 so S816 $78 $894
5 S828 $79 S907 $0 so so $828 $79 $907
6 S840 $80 S921 so $0 so S840 $80 S921
7 S853 S82 S935 so $0 $0 S853 S82 $935
8 S866 S83 $949 $0 so so $866 S83 S949
9 $879 S84 $963 so $0 $0 S879 $84 $963
10 $892 $85 $977 $0 $0 $0 S892 $85 S977
11 $905 $87 $992 $0 so so $905 $87 $992
12 $919 $88 $1,007 $0 so so $919 $88 $1,007
13 S933 $89 SI,022 so so $0 $933 $89 $1,022
14 S947 S91 $1,037 so so so $947 $91 $1,037
IS S96I $92 Sl.053 so $0 so $961 S92 S1,053
16 S975 S93 $1,069 so $0 $0 $975 $93 $1,069
17 S990 $95 $1,085 $0 $0 $0 S990 $95 S1,085
18 $1,005 S96 S1,101 so $0 $0 S1,005 $96 $1,101
19 $1,020 $98 Sl,ll8 so $0 so $1,020 $98 $1,118
20 $1,035 $99 S1,134 so so so $1,035 S99 S1,134
21 S1,051 SlOt $1,151 so so so $1,051 $101 Sl,151
22 SI,067 SI02 $1,169 so so $0 $1,067 $102 SU69
23 SI,083 Sl04 Sl,186 so $0 $0 $1,083 $104 $1,186
24 SI,099 SI05 $1,204 $0 $0 $0 S1,099 $105 $1,204
25 Sl,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1 ,222
26 $1,132 $\08 $1,240 $0 so so $1,132 $108 $1,240
27 $1,149 $110 Sl,259 so so so $1,149 Sl10 $1,259
28 $1,166 $112 $1,278 so so $0 Sl.l66 $111 S1.278
29 $1,184 $113 $1,297 so so so Sl,184 $113 S1,297
30 $1,201 $115 $1,317 so $0 $0 S1,201 $115 $1,317
Tax Reference !D No.
!m~Area
L(ltNo. p-
A~nt
2
' • ' 6
7
' ' 10
" 12
13
14
" 16
" " 19
20
21
21 ,
24
25
26
21
" 29
"'
$792 176 -S/7
"" '" $&2& $79
'"'' 1110
$8$) "' "" $83
"" ... -"' ""' "' 1919 '" '"' "' '"' $91
$961 $92
"" '" -$95
$1,005 I%
.$1,02{) "' Sl.IDS ""' Sl,OS! $101
$1,067 $102
$1,083 """ $1,{)99 $HI$
$1,115 $107
$1,132 $108
SU49 $11{}
Sl,t66 $liZ
SU84 $113
$1,20"1 Sll5
ExhlbJtb
ASS£85!\IE.Vf ROLL
Vlnta~ Public lmpntt'mltnt Distrid
$868 so "' "" $0 $0
'"" " " $907 $0 10
$921 $0 so
"'" " "' "'" so $0
$963 so $0
$977 10 10
""" 10 10
$1,007 " " s1m1 $0 so
$!,037 $0 10
$1,053 $0 10
$1,069 so $0
$1,085 $0 IO
$1.10! so 10
$1,118 10 10
11.134 so IO
$1.151 10 so
$1,169 $0 "' $1,186 10 10
11.204 10 10
Sl,Zll "' "' Sl,240 $Q $0
$1.259 Ill IO
$1,273 10 so
$1,291 $0 ..
Sl,JI7 " "'
so so so
" $0
$0
$0
10
$0
$0
$0
10
so so
$0
$0
so
$0
10
10 so
$0
$0 so
$0
"' 10
$0
"
Rll0667
I
'"'
Part A f'att B Toud
$13,401.00 $0.00 $13,401.00
$792 $76 """ .$804 $77 '"' "" .,. '"' "'" 179 '"" IS4U $80 $921
U:B "' $935 .... 183 1949
l$79 114 $963
l$92 "' ,.,
""' "' $992
1919 '" $1,007
$933 "' St,022
$941 ,., $1,037
$%1 m $LOS3
$975 "' $1.{169 .... $95 SLOBS
$1,0t1S "' $1,HH
$1,010 198 $1,118
$1,035 "" 11,1.34
$1,051 SlOT $1,15!
$1,067 $102 $1,169
$1.083 ''"" $1.186
st,099 ""' $!,i0:4
$1,!J5 $1U1 $1,222
$1,132 $108 $1,240
$1,149 $1JO $1,.259
$1,166 $ll2 $1,278
$1,lt4 $113 $1,297
$1,201 $US $1,317
ExhlbitD
A~ll:NT ROLL
Vintage fubli~ IOiipt'OWflltnt Dl1trict
Tax Rekn:nce ID No_ R310668
improverncm Area I
Lrn No. 105 -' A~esmwnt ,.. ...... Toll!l
AMuallnrullmcnt $13,461.00 $0.00 .$13.401.00
p"" A ,... Tot>!
Arum•! AMual ......,
Calendar Prim:lpSII Ccllectian Principal Collet1ion -Colk:Gtioo
2 $792 '" '"' $0 so so ""' $76 ''" ' '"" 117 1881 "' "' "' 18()4 117 $881
4 .... $7& 1394 so .. .. $816 "' "'' ' .$828 $79 '"" 10 " $0 '"' $79 '"'" 6 $!!40 I&O $921 $0 so 10 ""' "' ""' 7 $853 1112 $lt35 so $0 so "" '" $935
' .... "' ""' $0 10 $0 $866 '" ...,,
9 $879 '" $96J 10 $0 10 $1!79 '" $96J
10 $892. '" '"' so so 10 $&92 "' $077
ll .$905 "" $092 $0 $0 $0 "'" '" $992
" $9J9 '" Sl,001 $0 so 10 $919 "' SI,O!i7
" 1933 '" $1,02.2. $0 $0 $0 .$933 '" Sl,tul
14 $947 '" $1,(137 so $0 so $947 "'' st,o:n
" ,,., $92 $1,053 $0 $0 $0 $')61 "" .$1,053
16 "'" .,, $1,069 .. $0 10 $915 $93 $1,069
17 S99o .., $1,085 so so $0 1990 S95 $1,685
" .$1,005 $96 $1,101 $0 .. $0 """ S% $1,1fi!
19 .$1,01G ,., S!,llll $0 "' 10 Sl,IJ2D $98 $1,118
20 $1,035 ,,. $1.134 $0 10 10 $1,035 ... $1.134
" $1,051 .$101 S!,ISI 10 so so $1,051 $1{11 ll,IS!
22 51,067 SH12 $1,169 so 10 $0 lUl67 "" $1,169
23 $1,083 """ $1,186 "' "' "" $l,(i8) SI04 $1,186
14 $1.099 SIOS $1.204 .. $0 $0 $1,099 $lOS $1,204
" !!,liS $107 $1,222 10 $0 $0 $J,ll5 Si07 11,222
26 $1,13;2 $108 $1,240 so so $0 $1,132 $108 $1,240
Tl $1,149 SilO $1,259 "' "' $0 $1,149 $!Hi $J,259
" $1,166 Sill $1,27$ "' 10 $0 $!,166 $112 $1,278
29 $1,184 $113 $1,297 $0 10 so $1,184 sm $1,291
30 S!,lO! sm $1,317 $1) $0 10 $1,201 sus $),317
Elblbit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310669
Improvement Area I
Lot No. 106
Phase
Assessment
Pan A PartB Total
Annual installment: Sl3,401.00 $0.00 $13,401.00
Pan A PartB Tolal
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year 1111d Interest Costs Total and Interest Costs Total and Interest Cosl.!i Total
I S780 $75 $855 so so so S780 $75 S855
2 $792 $76 $868 so so so S792 S76 S868
3 $804 S77 S881 so $0 so $804 S77 $881
4 $816 S78 S894 $0 $0 $0 $816 :m $894
5 $828 S79 S907 $0 $0 $0 $828 $79 $907
6 $840 $80 S921 so so so S840 $80 S921
7 $853 $82 S935 so so so S853 $82 $935
8 $866 $83 $949 $0 so so S866 S83 $949
9 $879 $84 $963 so so so $879 $84 $963
10 $892 $85 $977 so $0 $0 $892 S85 $977
II $905 S87 $992 $0 $0 $0 $905 S87 $992
12 $919 S88 Sl,007 $0 so $0 S919 $88 SI,007
13 $933 S89 SI,022 so so so S933 $89 S1,022
14 $947 $91 $1,037 so so $0 S947 $91 $1,037
15 $961 S92 $1,053 so so so $961 S92 $1,053
16 $975 S93 Sl,069 $0 $0 $0 $915 S9J SI,069
17 $990 $95 S1,085 $0 $0 $0 $990 S95 S1,085
18 $1,005 S96 Sl,IOI $0 so so $1,005 $96 Sl,l01
19 $1,020 S98 S1,1\8 $0 $0 so $1,020 S98 $1,118
20 $1,035 $99 $1,134 so so $0 SI,035 $99 $1,134
21 $1,051 $101 $1,151 so $0 $0 $1,051 S101 $1,151
22 $1,067 $102 Sl,l69 $0 so $0 $1,067 $102 Sl,l69
23 $1,083 Sl04 S1,186 $0 so so SI,083 $104 Sl,186
24 $1,099 $105 S1,204 so so so $1,099 Sl05 Sl,204
25 Sl.IIS $107 $1,222 so $0 so Sl,liS SI07 $1,222
26 $1,132 $108 Sl~40 so so $0 Sl,l32 SI08 S1,240
27 $1,149 $110 $1,259 $0 $0 $0 S1,149 SilO $1,259
28 $1,166 $112 $1,278 $0 $0 so $1,166 $112 $1,278
29 $1,184 SIIJ $1,297 so so so $1,184 Sll3 S1.297
30 $1,201 $liS S1,317 so $0 so Sl,201 SIIS Sl,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310670
Improvement Area I
Lot No. 107
Phase
Asse:~Sment
Part A Part B Total
Annual Installment: $8,073.00 $0.00 $8,073.00
Part A Part B Total
Annual Annual Annual
Calendar Principal Collection Principal Collection Principal Collection
Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total
I $470 $45 $515 so $0 so $470 $45 $515
2 $477 $46 $523 $0 so so $477 $46 $523
3 $484 $46 $531 so $0 so $484 $46 $531
4 $491 $47 $539 so so so $491 $47 $539
5 $499 $48 $547 so $0 so $499 $48 $547
6 $506 $48 $555 so so so $506 $48 $555
7 $514 $49 $563 $0 $0 . so $514 $49 $563
8 $522 $50 $572 $0 $0 $0 $522 $50 $572
9 $529 $51 $580 $0 $0 $0 $529 $51 $580
10 $537 $51 $589 $0 $0 $0 $537 $51 $589
11 $545 $52 $598 $0 $0 so $545 $52 $598
12 $554 $53 $607 so so $0 $554 $53 $607
13 $562 $54 $616 $0 $0 so $562 $54 $616
14 $570 $55 $625 $0 so so $570 $55 $625
15 $579 $55 $634 so so $0 $579 $55 $6.34
16 $588 $56 $644 so so so $588 $56 S644
17 $596 $57 $654 $0 so $0 $596 $57 $654
18 $605 $58 $663 $0 $0 $0 $605 $58 $663
19 $614 $59 $673 $0 $0 $0 $614 $59 $673
20 $624 $60 $683 $0 $0 so $624 $60 $683
21 $633 $61 $694 $0 so so $633 $61 $694
22 $643 $62 $704 $0 $0 so $643 $62 $704
23 $652 $62 $715 $0 $0 so $652 $62 $715
24 $662 $63 $725 $0 so $0 $662 $63 $725
25 $672 $64 $736 $0 $0 $0 $672 $64 $736
26 $682 $65 $747 $0 $0 so $682 $65 $747
27 $692 $66 $758 $0 so so $692 $66 $758
28 $703 $67 $770 $0 $0 so S703 S67 S770
29 $713 $68 $781 so so so $713 S68 $781
30 $724 S69 $793 so so so $724 $69 $793
Exhibit D .
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310671
Improvement Area I
Lot No. 108
Phase
Asseswent
Part A PartB Total
Annual Installment: $13,401.00 $0.00 $13,401.00
Part A PanB Tolal
AMUB1 Annuli! Annual
Calend11r Principlll Collection Principal Collection Principlll Collection
Year Year and Interest Cosl5 Total and I ntert.'it Costs Total and Interest Costs Total
I $780 S75 $855 so so so S780 S75 $855
2 $792 S76 S868 $0 so $0 . S792 S76 $868
3 $804 $77 $881 $0 so $0 S804 $77 SS81
4 S816 $78 S894 $0 $0 $0 S816 $78 S894
5 S828 $79 $907 so $0 so $828 S79 $907
6 S840 $80 $921 $0 $0 so $84() $80 $921
7 S853 $82 $935 so so $0 $853 S82 $935
8 $866 S83 $949 so so $0 S866 S83 $949
9 $879 S84 $963 $0 so so S879 $84 S963
10 $892 S85 S977 $0 $0 so S892 S85 S977
II $90S S87 S992 so $0 so $905 S87 S992
12 S919 $88 $1,007 so $0 $0 S919 S88 Sl,007
13 $933 $89 SI,022 so so $0 $933 S89 S1,022
14 $947 $91 $1,037 $0 so so $947 $91 $1,037
15 $961 S92 S1,053 $0 so so S961 S92 $1,053
16 $975 S93 $1,069 $0 $0 so $975 S93 $1,069
17 $990 $95 $1 ,085 so $0 so $990 S95 $1,085
18 SI,OOS $96 $1,101 $0 $0 $0 S1,005 S96 SI,IOI
19 $1,020 $98 $1,118 $0 $0. $0 $1,020 S98 $1,118
20 $1,035 $99 $1,134 so so $0 $1,035 $99 S1,134
21 $1.051 SlOI S1,151 so so $0 $1,051 SIOl SI,J51
22 $1,067 S102 Sl,169 $0 so so S1,067 $102 SI,I69
23 $1,083 SI04 Sl,l86 $0 $0 so SI,083 $104 $1,186
24 SI.099 $105 $1,204 $0 $0 $0 S1,099 $105 $1,204
25 Sl,115 $107 $1,222 so $0 $0 Sl,ll5 SI07 S1,222
26 Sl,l32 $108 $1,240 so so so $1,132 SI08 Sl,240
27 $1,149 $110 Si,259 so $0 so $1,149 SilO $1,259
28 Sl,l66 S112 Sl,278 so so so $1,166 Sll2 Sl,278
29 $1 ,184 Sll3 S1,297 $0 $0 $0 Sl, 184 $113 $1,297
30 $\,201 Sll5 $1,317 $0 $0 $0 S1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310672
Improvement Area I
Lot No. 109
Phase
Assessment
Pllrt A Part B Tolal
Annuallnslallment: $13,401.00 $0.00 Sl3,401.00
Part A Part B Total
Annual Annual Aamual
Calendar Principal Collection Principal Collection Principal Collcctio11
Year Year and Interest Costs Total and Interest COS IS Total and Interest Costs Tolal
I S780 S75 $855 so so so S780 S75 S855
2 $192 S76 $868 $0 so so S792 $76 S868
3 $804 S77 $881 $0 so so S804 S77 S881
4 $816 S78 $894 $0 so $0 $816 $78 $894
5 $828 S79 $907 $0 so $0 $828 S79 $907
6 $840 S80 S921 $0 so $0 S840 S80 $921
7 $853 $82 S935 $0 $0 $0 S853 $82 $935
8 $866 $83 S949 $0 $0 $0 S866 $83 $949
9 $879 $84 $963 $0 $0 $0 $879 $84 S963
10 $892 $85 $977 so $0 so $892 $85 S977
II $905 $87 S992 so $0 so $905 $87 $992
12 $919 $88 $1,007 so so so $919 $88 $1,007
13 S933 $89 $L022 so $0 so $933 $89 $1,022
14 $947 $91 $1,037 so so so $947 $91 $1 ,037
IS S961 $92 $1 ,053 so so so $961 $92 $1,053
16 S975 S93 SI,069 $0 so so $975 S93 $1,069
17 S990 S95 SI ,085 so so so S990 S95 $1,085
18 $1,005 S96 S1,101 $0 so $0 $1,005 S96 $1,101
19 $1,020 $98 Sl,l18 $0 $0 $0 $1,020 S98 $1,118
20 $1,035 $99 Sl,l34 $0 $0 $0 $1,035 S99 $1,134
21 $1,051 $101 S1,151 $0 $0 so S1,051 $101 $1,151
22 $1,067 $102 S1,169 $0 $0 so $1,067 $102 $1,169
23 $1,083 $104 Sl,l86 so $0 so SI,083 $104 S1,186
24 $1,099 $105 $1,204 so $0 so $1,099 S105 S1 ,204
25 $1,115 S107 $1,222 so $0 so SI,IIS Sl07 $1,222
26 Sl,l32 $108 $1 ,240 so so so Sl,132 SI08 $1,240
27 St,l49 $110 $1,259 so so $0 Sl,149 $110 $1,259
28 $1,166 $112 $1,278 so so so $1,166 S112 $1,278
29 $1,184 $113 $1 ,297 $0 so so $1,184 $113 $1,297
30 $1,201 Sll5 $1,317 so so so $1,201 SIIS $1,317
Exblbit D
ASSESSMENT ROLL
Vintage Public Improvement Dlstrlet
Till[ Reference ID No. R310673
lmproven1ent Area
Lot No. 110
PhMO
Assessment
Pot A PotB Total
Annual Installment: $13,401.00 $0.00 $13,401.00
Part A Part B Total
Annual Annual A1mua\
Calendar Principal Collection Principal Collection Principal Collection
2 $792 $76 $868 $0 $0 $0 $792 $76 $868
3 $804 $77 $881 $0 $0 $0 $804 $77 $881
4 $816 $78 $894 $0 10 $0 $816 $78 $894
5 $828 $79 $907 $0 $0 $0 1828 $79 $907
6 $840 $80 $921 " $0 $0 1840 $80 1921
7 $853 $82 $935 $0 so $0 $853 "' $935
8 $866 $83 $949 $0 $0 $0 $866 $83 $949
9 $879 $84 '"' " $0 $0 $879 $84 $963
10 $892 $85 $977 $0 $0 $0 $892 $85 $977
II $905 $87 $992 $0 $0 $0 $905 $87 $992
12 $919 $88 $1,007 $0 10 $0 $919 188 $1,007
13 $933 $89 $1,022 $0 10 10 $933 189 $1,022
14 $947 $91 $1,037 $0 $0 10 $947 191 $1,037
15 $961 $92 $1,053 $0 $0 $0 $961 192 $1,053
16 $975 "' $1,069 10 $0 $0 1975 '" $1,069
17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085
18 $1,005 $96 $1,101 $0 $0 $0 $1,005 $96 $1,101
19 $1,020 $98 $1,118 10 $0 $0 $1,020 $98 $1,118
20 $1,035 $99 $1.134 10 $0 $0 $1,035 $99 $1,134
21 $1,051 $101 $1.151 $0 $0 $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 so $1,067 $102 $1,169
" $1,083 $104 $1,186 " $0 10 $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 10 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 10 10 $1,115 $107 $1,222
26 $1,132 $108 $1,240 $0 10 10 $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 $0 $0 $1,149 SilO $1,259
28 $1,166 $112 $1,278 $0 $0 10 S1,166 Sll2 $1,278
29 S1,1S4 $113 $1,297 $0 $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 10 $0 $1,201 Sll5 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Public Improvement District
Tax Reference ID No. R310674
Improvement Area
Lot No. Ill
Phase
Assessment
p.., A Part B Total
Annual Jmtallnu:nt: $13,401.00 $0.00 $13,401.00
""'A ""'B Total
Ammo Annual Aruma!
Calendar Collection Collection Principal Collection
2 1792 176 $868 $0 $0 so $792 $76 $868
3 1804 177 $881 $0 $0 10 $804 $77 $881
4 $816 178 $894 $0 $0 $0 $816 178 $894
s $828 179 $907 so $0 $0 $828 $79 $907
6 $840 $80 $921 $0 so $0 $840 $80 $921
7 $853 $82 $935 $0 $0 $0 $853 $82 $935
8 $866 183 $949 10 $0 so $866 $83 $949
9 $879 184 $963 10 $0 so $879 $84 $963
10 $892 $85 $977 $0 $0 $0 $892 $85 $977
II $905 $87 $992 10 $0 $0 $905 $87 1992
12 $919 188 $1,007 $0 10 $0 $919 188 $1,007
13 $933 $89 $1,022 $0 10 $0 $933 $89 $1,022
14 $947 $91 $1,037 $0 "' $0 $947 191 $1,037
IS $961 $92 $1,053 $0 10 $0 $961 192 $1,053
16 $975 $93 $1,069 $0 10 $0 1975 193 $1,069
17 $990 $95 $1,085 $0 so $0 $990 195 $1,085
18 $1,005 $96 $1,101 $0 $0 10 $1,005 $96 $1,101
19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118
20 $1,035 $99 $1,134 $0 $0 $0 $1,035 $99 $1,134
21 $1,051 $101 $1,151 $0 $0 $0 $1,051 $101 $1,151
22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169
23 $1,083 $104 $1,186 $0 $0 $0 $1,083 $104 $1,186
24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204
25 $1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222
26 $1,132 $108 $1,240 10 $0 $0 $1,132 $108 $1,240
27 $1,149 $110 $1,259 $0 $0 $0 $1,149 SilO $1,259
28 $1,166 $ll2 $1,278 so $0 $0 $1,166 S112 $1,278
29 $1,184 $l13 $1,297 $0 $0 $0 $1,184 $113 $1,297
30 $1,201 $115 $1,317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D
ASSESSMENT ROLL
Vintage Pubih: Improvement District
Tax Refm:nce ID No. R3ll999
Improvement Alea llllld2
Lot No. 112-255
p"'" 2
As.sess1nent
Port A "'"" Total
Annual Installment: $1,575,132.00 Sl,550,000.00 $3,125,132.00
"'"A PortS Total
Arum& Annual Annual
Calendar Principal Collection Principal Coll«:tion Principal Collection
Year y,~ and 1nteresr. Costs Total and Interest Costs Total and lnterert Costs Total
I $91,702 $8,780 $100,482 $93,653 $13,658 $107,311 $185,355 $22,438 $207,792
2 $93,077 $8,912 $101,989 $95,058 $13,863 $108,920 $188,135 $22,774 $210,909
3 $94,473 $9,045 $103,519 $96,483 $14,071 $ll0,554 $190,951 $23,116 $214,073
4 $95,890 $9,181 $105,071 $97,931 $14,282 $112,212 $193,821 $23,463 $217,284
' $97,329 $9,319 $106,648 $99,400 $14,496 $113,895 $196,729 $23,815 $220,543
6 $98,789 $9,458 $108,247 $100,891 $14,713 $115,604 $199,679 $24,172 $223,851
7 $100,271 $9,600 $109,871 $102,404 $14,934 $117,338 $202,675 $24,534 $227,209
8 $101,775 $9,744 $1ll,519 $103,940 $15,158 $119,098 $205,715 $24,902 $230,617
9 $103,301 $9,891 $113,192 $105,499 $15,385 $120,884" $208,800 $25,276 $234,076
10 $104,851 $10,039 $114,890 $107,082 $15,616 $122,698 $211,932 $25,655 $237,587
II $106,424 $10,IS9 $ll6,613 $108,688 $15,850 $124,538 $215,111 $26,040 $241,151
12 $108,020 $10,.342 $118,362 $110,318 $16,088 $126,406 1218,338 $26,430 $244,769
13 $109,640 $10,497 $120,138 $111,973 $16,329 $128,302 $221,613 $26,827 $248,440
14 $111,285 $10,655 $121,940 $113,653 $16,574 $130,227 $224,937 $27,229 $252,167
15 $112,954 $10,815 $123,769 $115,357 $16,823 $132,180 $228,311 $27,638 $255,949 16 $114,648 S\0,917 $125,625 $117,088 $17,075 $134,163 $231,736 $28,052 $259,788
17 $116,368 $11,142 1127,510 $118,844 $17,331 $136,175 $235,212 $28,473 $263,685
18 $118,114 $11,309 $129,422 $120,627 $17,591 $138,218 $238,740 $28,900 $267,641
19 $119,885 $11,478 $131,364 $122,436 $11,855 $140,291 $242,321 $29,334 $271,655
20 $121,684 $11,651 $133,334 $124,273 $18,123 $142,396 $245,956 $29,174 $275,730
21 $123,509 $11,825 $135,334 $126,137 $18,395 $144,532 $249,646 $30,220 $279,866
22 $125,362 $12,003 $131,364 $128,029 $18,671 $146,700 $253,390 ~--~ $30,674 $284,064 23 $127,242 $12,183 $139,425 $129,949 $18,951 $148,900 $257,191 $31,134 $288,325
24 $129,151 $12,365 $141,516 $131,898 $19,235 $151,134 $261,049 $31,601 $292,650 25 $131,088 $12,551 $143,639 $133,817 $19,524 $153,401 $264,965 $32,075 $297,039
26 $133,054 $12,739 $145,793 $135,885 $19,817 $155,702 $268,939 $32,556 $301,495 27 $135,050 $12,930 $147,980 $131,923 $20,114 $158,037 $272,973 $33,044 $306,017
28 $137,076 $13,124 $150,200 $139,992 $20,416 $160,408 $277,068 $33,540 $310,608 29 $139,132 $13,321 $152,453 $142,092 $20,722 $162,814 $281,224 $34,043 $315,267 30 $141,219 $13,521 $154,740 $144,223 $21,033 $165,256 $285,442 $34,554 $319,996
MINUTES AND CERTIFICATION PERTAINING TO
PASSAGE OF AN ORDINANCE
STATE OF TEXAS §
COUNTY OF LUBBOCK §
CITY OF LUBBOCK §
On the 24th day of April, 2008, the City Council of the City of Lubbock, Texas,
convened in a regular meeting at the regular meeting place thereof, the meeting being open to the
public and notice of said meeting, giving the date, place and subject thereof, having been posted
as prescribed by Chapter 551, Texas Government Code, as amended; and the roll was called of
the duly constituted officers and members of the City Council, which officers and members are
as follows:
David A. Miller, Mayor
Jim Gilbreath, Mayor Pro Tern
Linda DeLeon
Floyd Price
Todd Klein
Phyllis S. Jones
John Leonard
)
)
)
)
)
Members of
the Council
and all of said persons were present. except John Leonard, thus constituting a quorum.
Whereupon, among other business, a written Ordinance bearing the following caption was
introduced:
AN ORDINANCE APPROVING AND AUTHORIZING THE
ISSUANCE AND SALE OF VINTAGE TOWNSHIP SPECIAL
ASSESSMENT REVENUE BONDS; APPROVING AND
AUTHORIZING AN INDENTURE OF TRUST, A BOND
PURCHASE AGREEMENT AMONG THE CITY, THE
VINTAGE TOWNSHIP PUBLIC FACILITIES CORPORATION
AND THE UNDERWRITER; A BOND PURCHASE
CONTRACT BETWEEN THE CITY AND THE VINTAGE
TOWNSHIP PUBLIC FACILITIES CORPORATION AND
OTHER AGREEMENTS AND DOCUMENTS IN
CONNECTION THEREWITH; MAKING FINDINGS WITH
RESPECT TO THE ISSUANCE OF SUCH BONDS; AND
PROVIDING AN EFFECTIVE DATE
The Ordinance, a full, true and correct copy of which is attached hereto, was read and
reviewed by the City Council. Thereupon, it was duly moved and seconded that the Ordinance
be passed and adopted.
The Presiding Officer put the motion to a vote of the members of the City Council, and
the Ordinance was passed and adopted by the following vote:
AYES: 6 NOES: 0 ABSTENTIONS: 0
Dallas 1392735v.l
MINUTES APPROVED AND CERTIFIED TO BE TRUE AND CORRECT, and to
correctly reflect the duly constituted officers and members of the City Council of said City, and
the attached and following copy of said Ordinance is hereby certified to be a true and correct
copy of an official copy thereof on file among the official records of the City, all on this the
24th day of April . 2008.
Ctty ecretary
City of Lubbock, Texas
[SEAL]
Signature Page for City of Lubbock Certificate for Ordinance
Ordinance No. 2008-00041
AN ORDINANCE APPROVING AND A!ITHORIZING THE
ISSUANCE AND SALE OF VINTAGE TOWNSHIP SPECIAL
ASSESSMENT REVENUE BONDS; APPROVING AND
AliTHORIZING AN INDENTURE OF TRUST, A BOND PURCHASE
AGREEMENT AMONG THE CITY, THE VINTAGE TOWNSHIP
PUBLIC FACILITES CORPORATION AND THE UNDERWRITER; A
BOND PURCHASE CONTRACT BETWEEN THE CITY AND THE
VINTAGE TOWNSHIP PUBLIC FACILITIES CORPORATION AND
OTHER AGREEMENTS AND DOCUMENTS IN CONNECTION
THEREWITH; MAKING FINDINGS WITH RESPECT TO THE
ISSUANCE OF SUCH BONDS; AND PROVIDING AN EFFECTIVE
DATE
WHEREAS, the City of Lubbock, Texas (the "City"), pursuant to and in accordance with
the terms, provisions and requirements of the Public Improvement District Assessment Act,
Chapter 372, Texas Local Government Code (the "PID Act"), has previously established the
"Vintage Township Public Improvement District" (the "District") pursuant to a resolution
adopted by the City Council of the City (the "City Council") on January 12, 2007 and, pursuant
to an ordinance adopted by the City Council on June 26, 2007, as amended on February 14,2008
(the "Assessment Ordinance"), has levied special assessments on property within the District as
permitted by the PID Act; and
WHEREAS, in the Assessment Ordinance, the City Council approved and accepted the
"Service and Assessment Plan" (as defined and described in the Assessment Ordinance, the
"Service and Assessment Plan") relating to the District and levied the "Assessments" (as defined
in the Assessment Ordinance, the "Assessments") against the "Assessment Roll" (as defined and
described in the Assessment Ordinance, the "Assessment Roll"). Capitalized terms used in this
preamble and not othei'\Vise defined shall have the meaning assigned thereto in the Service and
Assessment Plan; and
WHEREAS, the City is authorized by the PID Act to issue its revenue bonds payable
from the Assessments for the purposes of (i) paying the costs of the improvement projects
identified in the Service and Assessment Plan, (ii) paying interest on bonds during and after the
period of acquisition and construction of the improvement projects, and (iii) establishing such
other funds as may be required in connection with the issuance of such bonds; and
WHEREAS, the City has, pursuant to Chapter 303, Texas Local Government Code (the
"PFC Act"), previously caused to be created on the City's behalf the "Vintage Township Public
Facilities Corporation" (the "Corporation"), for the purpose, among others, of purchasing the
bonds herein authorized; and
WHEREAS, the City Council has found and determined that it is in the best interests of
the citizens of the City to issue its bonds in two series as contemplated by the Service and
Assessment Plan, the first series to be designated "Vintage Township Public Improvement
District Special Assessment Revenue Bonds, Series 2008A (Lubbock, Texas)" (the "Series
2008A Bonds"), such series to be payable solely from and secured by the Assessments Part A,
and the second series to be designated "Vintage Township Public Improvement District Special
Dallas 1300947v.3
Assessment Revenue Bonds, Series 2008B (Lubbock, Texas)" (the "Series 2008B Bonds," and
together with the Series 2008A Bonds, the "Bonds"), such series to be payable solely from and
secured by the Assessments Part B; and
WHEREAS, the City Council has found and detennined to (i) approve the issuance of the
Bonds to finance the improvement projects identified in the Service and Assessment Plan on the
terms described herein, (ii) approve the form, terms and provisions of an indenture of trust
securing the City's bonds authorized hereby, (iii) approve the form, terms and provisions of a
Bond Purchase Agreement bet\veen the City, the Corporation and Bane of America Securities,
LLC (the "Underwriter"), (iv) approve the form, terms and provisions of a Bond Purchase
Contract between the City and the Corporation and (v) approve the form, terms and provisions of
an acquisition and funding agreement, a continuing disclosure agreement, a management
agreement relating to the management of certain improvements within the District an
administration agreement relating to the administration and management of the District and a
consent to the first supplement to the declaration of covenants, conditions and restrictions filed
by the District landowners; and
WHEREAS, the meeting at which this Ordinance is considered is open to the public as
required by law, and the public notice of the time, place and purpose of said meeting was given
as required by Chapter 551, Texas Government Code, as amended;
NOW, THEREFORE BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF
LUBBOCK, TEXAS, THAT:
Section 1. Findings. The findings and detenninations set forth in the preamble
hereof are hereby incorporated by reference for all purposes as if set forth in full herein.
Section 2. Approval of Issuance of Series 2008A Bonds. Series 2008B Bonds and
Indenture of Trust. (a) The issuance of the Series 2008A Bonds for the purpose of providing
funds for (i) paying the costs of the Improvement Project A identified in the Service and
Assessment Plan, (ii) paying interest on the Series 2008A Bonds during and after the period of
acquisition and construction of the Improvement Project A, and (iii) establishing such other
funds as may be required in connection with the issuance of such Bonds, is hereby authorized
and approved.
(b) The issuance of the Series 2008B Bonds for the purpose of providing funds for (i)
paying the costs of the Improvement Project B identified in the Service and Assessment Plan, (ii)
paying interest on the Series 2008B Bonds during and after the period of acquisition and
construction of the Improvement Project B, and (iii) establishing such other funds as may be
required in connection with the issuance of such Bonds, is hereby authorized and approved.
(c) The Bonds shall be issued and secured under that certain Indenture of Trust (the
"Indenture''), dated as of May 1, 2008, betv.reen the City and The Bank of New York Trust
Company, N.A., as trustee (the "Trustee"), in the substantially final form presented herewith, the
form, terms and provisions of the Indenture being hereby authorized and approved. The Mayor
of the City is hereby authorized and directed to execute the Indenture, with such changes therein
as the Mayor may approve, such approval to be conclusively evidenced by such execution
- 2 -
Dallas 1300947v.3
thereof. The City Secretary is hereby authorized and directed to attest such signature of the
Mayor.
(d) The Bonds shall be dated, shall mature on the date or dates and in the principal
amounts, shall bear interest, shall be subject to redemption and shall have such other terms and
provisions as set forth in the Indenture. The Bonds shall be in substantially the form set forth in
the Indenture with such insertions, omissions and modifications as may be required to conform
the form of bond to the actual terms of the Bonds. Each series of the Bonds shall be payable
from and secured solely by the Assessments and other assets of the "Trust Estate" (as defined in
the Indenture) pledged to such series, and shall never be payable from ad valorem taxes.
Section 3. Sale of Bonds; Approval of Bond Purchase Contract. The Bonds shall be
sold to the Corporation at the price and on the terms and provisions set forth in that certain Bond
Purchase Contract (the "City Bond Purchase Contract"), dated the date hereof, between the City
and the Corporation. The form, terms and provisions of the City Bond Purchase Contract are
hereby authorized and approved and the Mayor of the City is hereby authorized and directed to
execute and deliver the City Bond Purchase Contract.
Section 4. Sale of Cornoration Bonds: Approval of Bond Purchase Agreement. The
Corporation shall issue its Vintage Township Public Facilities Corporation Special Revenue
Bonds (Vintage Township Public Improvement District Project), Series 2008A secured by the
payments received by the City on the Series 2008A Bonds and its Vintage Township Public
Facilities Corporation Special Revenue Bonds (Vintage Township Public Improvement District
Project), Series 2008B secured by the payments received by the City on the Series 2008B Bonds,
to Bane of America Securities, LLC (the "Underwriter") at the price and on the tenns and
provisions set forth in that certain Bond Purchase Agreement (the "Corporation Bond Purchase
Agreement") dated the date hereof, between the Corporation, the City and the Undenvriter. The
form, terms and provisions of the Bond Purchase Contract are hereby authorized and approved
and the Mayor of the City is hereby authorized and directed to execute and deliver the
Corporation Bond Purchase Agreement.
Section 5. Approval of Acquisition and Funding Agreement, Continuing Disclosure
Agreement. Administration Agreement. Management Agreement and Consent to First
Supplement to Declaration of Covenants. Conditions and Restrictions. The form. terms and
provisions of (i) that certain Acquisition and Funding Agreement (the "Acquisition and Funding
Agreement"), dated as of May 1, 2008, between the City and Vintage Land Company, Ltd., a
Texas limited partnership (the "Developer"); (ii) that certain Administration Agreement (the
"Administration Agreement"), dated as of May 1, 2008, between the City and MuniCap, Inc., as
administrator (the "Administrator"); (iii) that certain Management Agreement (the "Management
Agreement"), dated as of May 1, 2008, between the City and Vintage Township Homeowners
Association, (iv) that certain Continuing Disclosure Agreement (the "Continuing Disclosure
Agreement") by and among the City, the Corporation, the Developer and the Administrator dated
as of May 1, 2008, and (v) that certain Consent to First Supplement to Declaration of Covenants,
Conditions and Restrictions filed by the landowners in the District (the "Consent") (the
Acquisition and Funding Agreement, the Continuing Disclosure Agreement, the Administration
Agreement, the Management Agreement and the Consent are referred to herein collectively as
the "Agreements"), in each instance, are hereby authorized and approved in the substantially
-3-
Dallas l300947v.3
final forms presented at this meeting and the Mayor of the City is hereby authorized and directed
to execute and deliver such Agreements with such changes as may be required to carry out the
purposes of this Ordinance and approved by the Mayor, such approval to be evidenced by the
execution thereof. The Mayor's signature on the Agreements may be attested by the City
Secretary.
Section 6. Additional Actions. The Mayor, the City Manager and each other officer,
employee and agent of the City are hereby authorized and directed to take any and all actions on
behalf of the City necessary or desirable to carry out the intent and purposes of this Ordinance
and to issue the Bonds in accordance with the terms of this Ordinance. The Mayor, the City
Manager and each other officer, employee and agent of the City are hereby authorized and
directed to execute and deliver any and all certificates, agreements, notices, instruction letters,
requisitions, and other documents which may be necessary or advisable in connection with the
sale, issuance and delivery of the Bonds and the carrying out of the purposes and intent of this
Ordinance.
-4-
Dallas 1300947v.3
Section 7. Effective Date. This Ordinance shall take effect immediately upon its
adoption by the City Council of the City.
Passed by the City Council this 24th day of April • 2008.
CITY OF LUBBOCK, TEXAS
By:.__ ? ~/4'1"4--
DAV~A~HLLER, Mayor
ATTEST:
[SEAL]
APPROVED AS TO FORM:
-5-
Dallas 1300947v.3
INDENTURE OF TRUST
By and Between
CITY OF LUBBOCK, TEXAS
and
THE BANK OF NEW YORK TRUST COMPANY, N.A., as Trustee
DATED AS OF MAY 1, 2008
SECURING
VINTAGE TOWNSIDP PUBLIC IMPROVEMENT DISTRICT SPECIAL
ASSESSMENT REVENUE BONDS
SERIES 2008A and SERIES 2008B
(LUBBOCK, TEXAS)
1302079v.8 LUB200/58000
Section 1.1.
Section 1.2.
Section 1.3.
Section 1.4.
Section 2.1.
Section 2.2.
Section 2.3.
Section 2.4.
TABLE OF CONTENTS
ARTICLE I
DEFINITIONS, FINDINGS AND INTERPRETATION
Definitions ............................................................................................................... 2
Findings ................................................................................................................. 12
Table of Contents, Titles and Headings ................................................................ 12
lnteipretation ......................................................................................................... 12
ARTICLE II
THE BONDS
Security for the Bonds ........................................................................................... 13
Limited Obligations ............................................................................................... 13
Authorization for Indenture ................................................................................... 13
Contract with Owners and Trustee ........................................................................ 14
ARTICLE Ill
AUTHORIZATION; GENERAL TERMS AND PROVISIONS REGARDING THE BONDS
Section 3 .1.
Section 3.2.
Section 3.3.
Section 3.4.
Section 3.5.
Section 3.6.
Section 3. 7.
Section 3.8.
Section 3.9.
Section 3.1 0.
Section 4.1.
Section 4.2.
Section 4.3.
Section 4.4.
Section 4.5.
Section 4.6.
Authorization ......................................................................................................... 14
Date, Denomination, Maturities, Nwnbers and Interest.. ...................................... 14
Conditions Precedent to Delivery of Bonds .......................................................... 15
Medium, Method and Place of Payment. .............................................................. 15
Execution and Registration of Bonds .................................................................... 16
Ownership ............................................................................................................. 17
Registration, Transfer and Exchange .................................................................... 17
Cancellation ........................................................................................................... l8
Temporary Bonds .................................................................................................. 18
Replacement Bonds ............................................................................................... 19
ARTICLEN
REDEMPTION OF BONDS BEFORE MATURITY
Limitation on Redemption .................................................................................... 20
Mandatory Sinking Fund Redemption .................................................................. 20
Optional Redemption ............................................................................................ 21
Extraordinary Mandatory Redemption .................................................................. 22
Partial Redemption ................................................................................................ 22
Notice of Redemption to Owners .......................................................................... 22
(i)
1302079v.8 LUB200/58000
Section 4.7.
Section 4.8.
Section 5.1.
Section 5.2.
Section 5.3.
Section 5.4.
Section 5.5.
Section 6.1.
Section 6.2.
Section 6.3.
Section 6.4.
Section 6.5.
Section 6.6.
Section 6. 7.
Section 6.8.
Section 6.9.
Section 6.1 0.
Section 6.11.
Section 7 .I.
Section 7.2.
Section 7.3.
Section 7.4.
Section 7.5.
Section 7.6.
Section 7.7.
Section 7.8.
Section 7.9.
Section 7.1 0.
Section 7 .II.
Section 7 .12.
Section 7.13.
Section 7.14.
Payment Upon Redemption .................................................................................. 23
Effect of Redemption ............................................................................................ 23
ARTICLEV
FORM OF THE BONDS
Form Generally ..................................................................................................... 23
Form of the Bonds ................................................................................................. 24
CUSIP Registration ............................................................................................... 3 7
Legal Opinion ........................................................................................................ 3 7
Statement of Insurance .......................................................................................... 3 7
ARTICLE VI
FUNDS AND ACCOUNTS
Establishment of Funds and Accounts .................................................................. 37
Initial Deposits to Funds and Accounts ................................................................. 38
Pledged Revenue Fund .......................................................................................... 40
Bond Fund ............................................................................................................. 40
Project Fund .......................................................................................................... 41
Redemption Fund .................................................................................................. 42
Reserve Fund ......................................................................................................... 42
Rebate Fund; Rebatable Arbitrage ........................................................................ 44
Collection Costs Fund ........................................................................................... 45
Investment of Funds .............................................................................................. 45
Security of Funds .................................................................................................. 46
ARTICLE VII
COVENANTS
Confirmation of Assessments ................................................................................ 47
Collection and Enforcement of Assessments ........................................................ 47
Against Encumbrances .......................................................................................... 4 7
Records, Accounts, Accounting Reports ............................................................... 4 7
Provisions Concerning Federal Income Tax Exclusion ........................................ 48
No Private Use or Payment and No Private Loan Financing ................................ 48
No Federal Guaranty ............................................................................................. 48
Bonds are not Hedge Bonds .................................................................................. 49
No-Arbitrage Covenant. ........................................................................................ 49
Arbitrage Rebate ................................................................................................... 49
Change in Law ...................................................................................................... 49
Information Reporting ........................................................................................... 50
City's Compliance ................................................................................................. 50
Continuing Obligation ........................................................................................... 50
(ii)
!302079v.8 LUB200/S8000
ARTICLE VIII
LIABILITY OF CITY
Section 8.1. Liability of City ..................................................................................................... 50
Section 9.1.
Section 9.2.
Section 9.3.
Section 9.4.
Section 9.5.
Section 9.6.
Section 9.7.
Section 9.8.
Section 9.9.
Section 9.10.
Section 9.11.
Section 9.12.
Section 9.13.
Section 9.14.
ARTICLE IX
THE TRUSTEE
Trustee as Registrar and Paying Agent. ................................................................ 52
Trustee Entitled to Indenurity ................................................................................ 52
Responsibilities of the Trustee .............................................................................. 52
Property Held in Trust. .......................................................................................... 53
Trustee Protected in Relying on Certain Documents ............................................ 53
Compensation ........................................................................................................ 53
Permitted Acts ....................................................................................................... 54
Resignation of Trustee .......................................................................................... 54
Removal of Trustee ............................................................................................... 54
Successor Trustee .................................................................................................. 54
Transfer of Rights and Property to Successor Trustee .......................................... 55
Merger, Conversion or Consolidation ofTrustee .................................................. 56
Trustee To File Continuation Statements .............................................................. 56
Construction of Indenture ...................................................................................... 56
ARTICLE X
MODIFICATION OR AMENDMENT OF THIS INDENTURE
Section 10.1. Amendments Permitted ......................................................................................... 56
Section 10.2. Owners' Meetings ................................................................................................. 57
Section 10.3. Procedure for Amendment with Written Consent of Owners ............................... 57
Section I 0.4. Effect of Supplemental Indenture ......................................................................... 58
Section I 0.5. Endorsement or Replacement of Bonds Issued After Amendments ..................... 58
Section I 0.6. Amendatory Endorsement of Bonds ..................................................................... 58
Section 10.7. Waiver of Default. ................................................................................................. 59
ARTICLE XI
DEFAULT AND REMEDIES
Section 11.1. Events of Default. .................................................................................................. 59
Section 11.2. Immediate Remedies for Default. ......................................................................... 59
Section 11.3. Restriction on Owner's Action .............................................................................. 60
Section 11.4. Application of Revenues and Other Moneys After Default .................................. 61
Section 11.5. Effect of Waiver .................................................................................................... 62
Section 11.6. Evidence of Ownership ofBonds .......................................................................... 62
(iii)
l302079v.8 LUB200IS8000
Section 11.7. No Acceleration ..................................................................................................... 62
Section 11.8. Mailing of Notice .................................................................................................. 63
Section 11.9. Exclusion of Bonds ............................................................................................... 63
ARTICLE XII
GENERAL COVENANTS AND REPRESENTATIONS
Section 12.1. Representations as to Pledged Revenues and Pledged Funds ............................... 63
Section 12.2. Accounts, Periodic Reports and Certificates ......................................................... 63
Section 12.3. General .................................................................................................................. 64
ARTICLE XIII
SPECIAL COVENANTS
Section 13.1. Further Assurances; Due Performance .................................................................. 64
Section 13.2. Other Obligations or Other Liens .......................................................................... 64
Section 13.3. Books of Record .................................................................................................... 64
ARTICLEXN
PAYMENT AND CANCELLATION OF THE BONDS AND SATISFACTION OF THE
INDENTURE
Section 14.1. Trust Irrevocable ................................................................................................... 65
Section 14.2. Satisfaction of indenture ....................................................................................... 65
Section 14.3. Bonds Deemed Paid .............................................................................................. 65
ARTICLE XV
MISCELLANEOUS
Section 15.1. Benefits of Indenture Limited to Parties ............................................................... 66
Section 15.2. Successor is Deemed Included in All References to Predecessor ......................... 66
Section 15.3. Execution of Documents and Proof of Ownership by Owners ............................. 66
Section 15.4. Waiver of Personal Liability ................................................................................. 67
Section 15.5. Notices to and Demands on City and Trustee ....................................................... 67
Section 15.6. Partial Invalidity .................................................................................................... 67
Section 15.7. ApplicableLaws .................................................................................................... 68
Section 15.8. Payment on Business Day ..................................................................................... 68
Section 15.9. Counterparts .......................................................................................................... 68
(iv)
!302079v.8 LUB200/58000
INDENTURE OF TRUST
THIS INDENTURE OF TRUST, dated as of May I, 2008, is by and between CITY OF
LUBBOCK, TEXAS (the "City''), and THE BANK OF NEW YORK TRUST COMPANY,
N.A., as trustee (together with its successors and assigns, the .. Trustee"). Capitalized tenns used
in the preambles, recitals and granting clauses and not otheJ"'Nise defined shall have the meanings
assigned thereto in Article I.
WHEREAS, pursuant to and in accordance with the terms, provisions and procedures of
the Public hnprovement District Assessment Act, Chapter 3 72, Texas Local Government Code
(the "PID Act"), the City created a public improvement district over a portion of the area of the
City to be known as the Vintage Township Public hnprovement District (the "District"); and
WHEREAS, the City CoWlcil approved and accepted the Service and Assessment Plan in
conformity with the requirements of the PID Act and adopted the Assessment Ordinance and
therein levied the Assessments; and
WHEREAS, the City Council is authorized by the PID Act to issue its revenue bonds
payable from the Assessments for the purpose of (i) paying the Costs of the hnprovement
Projects, (ii) paying interest on the Bonds during and after the period of acquisition and
construction of the hnprovement Projects, and (iii) establishing such other funds as may be
necessary or desirable; and
WHEREAS, the City Council adopted the Bond Ordinance on April 24, 2008,
authorizing the issuance of two series of its revenue bonds pursuant to this Indenture, in
accordance with the PID Act, such bonds to be entitled "Vintage Township Public hnprovement
District, Special Assessment Revenue Bonds, Series 2008A (Lubbock, Texas) (the "Series
2008A Bonds''), and "Vintage Township Public hnprovement District, Special Assessment
Revenue Bonds, Series 2008B (Lubbock, Texas) (the "Series 2008B Bonds" and, together with
the Series 2008A Bonds, the "Bonds") such Bonds being payable solely from the Pledged
Revenues and the Pledged FWlds in the manner and for the purposes set forth in this preamble;
and
WHEREAS, the Trustee has agreed to accept the trusts herein created upon the terms set
forth in this Indenture;
NOW, THEREFORE, the City, in consideration of the foregoing premises and
acceptance by the Trustee of the trusts herein created, of the purchase and acceptance of the
Bonds by the Owners thereof, and of other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, does hereby GRANT, CONVEY, PLEDGE,
TRANSFER, ASSIGN and DELIVER to the Trustee for the benefit of the Owner., a security
interest in all of the moneys, rights and properties described in the Granting Clauses hereof, as
follows (collectively, the "Trust Estate"):
FIRST GRANTING CLAUSE
The Pledged Revenues, as herein defined and allocated between the Series, and all
moneys and investments held in the Pledged Funds as herein described, including any contract or
1302079v.8 LUB200/58000
any evidence of indebtedness related thereto or other rights of the City to receive any of such
moneys or investments, whether now existing or hereafter coming into existence, and whether
now or hereafter acquired; and
SECOND GRANTING CLAUSE
Any and all other property or money of every name and nature which is, from time to
time hereafter by delivery or by 'Wli.ting of any kind, conveyed, pledged, assigned or transferred,
to the Trustee as additional security hereunder by the City or by anyone on its behalf or with its
written consent, and the Trustee is hereby authorized to receive any and all such property or
money at any and all times and to hold and apply the same subject to the terms thereof;
TO HAVE AND TO HOLD the Trust Estate, whether now owned or hereafter acquired,
unto the Trustee and its successors or assigns;
IN TRUST NEVERTHELESS, upon the tenns and trusts herein set forth for the benefit
of all present and future Owners of the Bonds from time to time issued under and secured by this
Indenture, and for enforcement of the payment of the Bonds in accordance with their terms, and
for the performance of and compliance with the obligations, covenants and conditions of this
Indenture;
PROVIDED, HOWEVER, if the City or its assigns, shall well and truly pay, or cause to
be paid, the principal or Redemption Price of and the interest on the Bonds at the times and in the
manner stated in the Bonds, according to the true intent and meaning thereof, then this Indenture
and the rights hereby granted shall cease, terminate and be void; otherwise this Indenture is to be
and remain in full force and effect.
THIS INDENTURE FURTHER WITNESSETH, and it is expressly declared, that all
Bonds issued and secured hereunder are to be issued, authenticated and delivered and the Trust
Estate hereby created, assigned, and pledged is to be dealt with and disposed of under, upon and
subject to the terms, conditions, stipulations, covenants, agreements, trusts, uses and purposes as
hereinafter expressed, and the City has agreed and covenanted, and does hereby agree and
covenant, with the Trustee and with the respective Owners from time to time of the Bonds as
follows:
ARTICLE I
DEFINITIONS, FINDINGS AND INTERPRETATION
Section 1.1. Definitions.
Unless otherwise expressly provided or unless the context clearly requires otherwise in
this Indenture, the following tenns shall have the meanings specified below:
"Account" means any of the accounts established pursuant to Section 6.1 of this
Indenture.
-2-
\302079v.8 LUB200/58000
"'Acquisition and Funding Agreement" means the Acquisition and Funding Agreement
between the City and the Developer dated as of May I, 2008 which provides for payments from
the Project Fund for acquisition and construction of the hnprovement Projects.
"Annual Collection Costs" means, (i) with respect to Annual Installment Part A, the
Annual Collection Costs, as defined in the Service and Assessment Plan, allocated to the Annual
Installment Part A in accordance with the Service and Assessment Plan, and (ii) with respect to
Annual Installment Part B, the Annual Collection Costs, as defined in the Service and
Assessment Plan and allocated to the Annual Installment Part B in accordance with the Service
and Assessment Plan.
"Annual Debt Service" means, for each BondY ear, the sum of (i) the interest due on the
Outstanding Bonds in such Bond Year, assuming that the Outstanding Bonds are retired as
scheduled (including by reason of Sinking Fund Installments), and (ii) the principal amount of
the Outstanding Bonds due in such Bond Year (including any Sinking Fund Installments due in
such Bond Year).
"Annual Installment Part A" means, with respect to each Assessed Parcel against which
an Assessment Part A is levied pursuant to the Assessment Ordinance, each annual payment of
the Assessment Part A.
"Annual Installment Part B" means, with respect to each Assessed Parcel against which
an Assessment Part B is levied pursuant to the Assessment Ordinance, each annual payment of
the Assessment Part B.
"Applicable Laws" means the PID Act, and all other laws or statutes, rules or regulations,
and any amendments thereto, of the State of Texas or of the United States, by which the City and
its powers, securities, operations and procedures are, or may be, governed or from which its
powers may be derived.
"Assessed Parcel" means each respective parcel ofland located within the District against
which an Assessment is levied by the Assessment Ordinance in accordance with the Service and
Assessment Plan.
"Assessment Ordinance" means Ordinance No. 2007-00058, adopted by the City Council
on June 26, 2007, as amended by Ordinance No. 2008-00005, adopted by the City Council on
February 14, 2008, that levied the Assessments on the Assessed Parcels.
"Assessment Part A" means the portion of the Assessment imposed for the hnprovement
Project A as shown on the Assessment Roll.
"Assessment Part B" means the portion of the Assessment imposed for the hnprovement
Project B as shown on the Assessment Roll.
"Assessment Roll" means the document attached as Exhibit D to the Service and
Assessment Plan, showing the Assessments against Assessed Parcels, as updated, modified or
amended from time to time in accordance with the terms of the Service and Assessment Plan and
the PID Act.
-3-
1302079v.8 LUB200/58000
"Assessments" means (i) with respect to the Series 2008A Bonds, the aggregate
Assessments Part A shown on the Assessment Roll and (ii) with respect to the Series 2008B
Bonds, the aggregate Assessments Part B shown on the Assessment Roll. The singular of such
tenn means the Assessment Part A or Assessment Part B, as applicable, levied against each
Assessed Parcel as shown on the Assessment Roll.
"Assessments Sub-Account" means the sub-account by that name established and held in
the 2008B Prepayment Reserve Account.
"Authorized Denomination" means $100,000 and any $1,000 integral multiple in excess
thereof, except that on and after any date on which Moody's shall have rated a Series of Bonds
Baa or higher or S&P shall have rated the Bonds BBB or higher, without regard to plus(+) or
minus (-) or comparable designations, and upon compliance with applicable securities laws,
$5,000 or any integral multiple thereof with respect to such Series.
"Bond" means any of the Bonds.
"Bond Counsel" means any attorney or firm of attorneys designated by the City that is
nationally recognized for expertise in rendering opinions as to the legality and tax-exempt status
of securities issued by public entities. The firm of Vinson & Elkins L.L.P. is initially designated
as Bond Counsel by the City.
"Bond Date'' means the date designated as the initial date of the Bonds by Section 3.2(a)
of this Indenture.
"Bond Fund" means the Fund established pursuant to Section 6.1 and administered as
provided in Section 6.4 and consisting of the 2008A Bond Payment Account, the 2008B Bond
Payment Accoun~ the 2008A Capitalized Interest Account and the 2008B Capitalized Interest
Account.
"Bond Ordinance" means Ordinance No. 2008-00041, adopted by the City Council on
Apri124, 2008, authorizing the issuance of the Bonds pursuant to this Indenture.
"Bond Payment Account" means, respectively, the 2008A Bond Payment Account or the
2008B Bond Payment Account, as required by the contex~ held in the Bond Fund.
"Bond Year" means the one-year period beginning on January 1 in each year and ending
on the day prior to January 1 in the following year.
"Bonds" means, collectively, the Series 2008A Bonds and the Series 2008B Bonds.
"Business Day" means any day other than a Saturday, Sunday or legal holiday in the
State of Texas observed as such by the City or the Trustee.
"City Certificate" means a certificate signed by the City Representative and delivered to
the Trustee.
"City Order" means written instructions by the City, executed by a City Representative.
-4-
1302079v.8 LUB200/58000
"City Representative" means that official of the City authorized by the City Council to
undertake the action referenced herein.
"Closing Date" means the date of the initial delivery of and payment for the Bonds.
"Code" means the Internal Revenue Code of 1986, as amended, including applicable
regulations, published rulings and court decisions.
"Collection Costs Fund" means that Fund established by Section 6,1 and administered
pursuant to Section 6.9 hereof and consisting of the 2008A Collections Costs Account and the
2008B Collection Costs Account.
"Costs" means the costs of the Improvement Projects.
"Credit Facility" means a letter of credit in favor of the Trustee issued by PlainsCapital
Bank on behalf of the Developer for the benefit of the Owners of the Bonds to satisfy any part of
the following Accounts of the Reserve Fund as provided in Section 6.1 of the Indenture: the
2008A Reserve Account, the 2008A Prepayment Reserve Account and the Developer Sub-
Account of the 2008B Prepayment Reserve Account.
"Defeasance Securities" means Investment Securities then authorized by applicable law
for the investment of funds to defease public securities.
"Delinquent Collection Costs" mean the costs related to the foreclosure on an Assessed
Parcel and the costs of collection of a delinquent Assessment, including penalties and reasonable
attorney's fees actually paid, but excluding amounts representing interest and penalty interest.
"Designated Paymentffransfer Office" means (i) with respect to the initial Trustee named
in this Indenture, the transfer/payment office located in Dallas, Texas, or such other location
designated by the Trustee and (ii) with respect to any successor Trustee, the office of such
successor designated and located as may be agreed upon by the City and such successor.
"Developer" means the developer of the Improvement Projects, Vintage Land Company,
Ltd.
"Developer Sub-Account" means the sub-account by that name established and held in
the 2008B Prepayment Reserve Account.
"Federal Tax. Certificate" means, with respect to each Series, the Federal Tax. Certificate
delivered on the Closing Date for such Series of Bonds setting forth the facts, estimates and
circumstances in existence on the Closing Date which establish that it is not expected that the
proceeds of such Series will be used in a manner that would cause the interest on such Bonds to
be included in the gross income of the Owners thereof for federal income tax. purposes.
"Fitch Ratings" means Fitch Rating Services or any successor thereto.
"Foreelosure Proceeds" means the proceeds, including interest and penalty interest,
received by the City from the enforcement of the Assessments against any Assessed Parcel or
-5-
1302079v.8 LUB20UI58000
Assessed Parcels, whether by foreclosure of lien or otherwise, but excluding and net of
Delinquent Collection Costs.
"Fund" means any of the funds established pursuant to Section 6.1 of this Indenture.
"Improvement Project A" means the improvements described as "Improvement Project
A" in Exhibit B to the Service and Assessment Plan.
"Improvement Project B" means the improvements described as "Improvement Project
B" in Exhibit B to the Service and Assessment Plan.
"Improvement Projects" mean, collectively, the public improvements and other related
costs identified as Improvement Project A and Improvement Project B in the Service and
Assessment Plan.
"Indenture" means this Indenture of Trust as originally executed or as it may be from
time to time supplemented or amended by one or more indentures supplemental hereto and
entered into pursuant to the applicable provisions hereof.
"Independent Financial Consultant" means any consultant or firm of such consultants
appointed by the City who, or each of whom: (i) is judged by the City, as the case may be, to
have experience in matters relating to the issuance and/or administration of the Bonds; (ii) is in
fact independent and not under the domination of the City; (iii) does not have any substantial
interest, direct or indirect, with or in the City, or any owner of real property in the District, or any
real property in the District; and (iv) is not connected with the City as an officer or employee of
the City, but who may be regularly retained to make reports to the City.
"Initial Bond" means the Initial Bond of each Series authorized by Section 5.2 of this
Indenture.
"Interest Payment Date" means the date or dates upon which interest on the Bonds is
scheduled to be paid until their respective dates of maturity or prior redemption, such dates being
on Apri11 and October 1 of each year, commencing October 1, 2008.
"Investment Securities" means the following instnunents provided that such instruments
are pennitted invesbnents under the Texas Public Funds Invesbnent Act (Chapter 2256 Texas
Government Code, as amended) and provided further that such investments are, at the time
made, included in and authorized by the City's official investment policy as approved by the City
Council from time to time: (i) any of the following that are non-callable (a) direct general
obligations of the United States of America (including obligations issued or held in book-entry
fonn on the books of the United States -Deparbnent of the Treasury) and obligations, the
payment of principal of and interest on which are directly or indirectly guaranteed by the United
States of America, including. without limitation, such of the foregoing which are commonly
referred to as "stripped" obligations and coupons; or (b) any of the following obligations of the
following agencies of the United States of America: (I) direct obligations of the Export-Import
Bank, (2) certificates of beneficial ownership issued by the Farmers Home Adntinistration, (3)
participation certificates issued by the General Services Administration, ( 4) mortgage-backed
bonds or pass-through obligations issued and guaranteed by the Government National Mortgage
-6-
1302079v.8 LV8200/58000
Association, (5) public improvement notes issued by the United States Department of Housing
and Urban Development, and (6) public housing notes and bonds guaranteed by the United
States of America.; (ii) bonds, debentures, notes or other evidences of indebtedness issued or
fully unconditionally guaranteed by and of the following United States Government non-full
faith and credit agencies: Federal Home Loan Bank and Federal Land Bank; (iii) bonds, notes or
other evidences of indebtedness rated "Aaa" by Moody's or "AAA" by S&P, and issued by the
Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation or the
Student Loan Marketing Association; (iv) U.S. dollar denomination deposit accounts, federal
funds and bankers acceptances and certificates of deposit (whether negotiable or non-negotiable)
with domestic cormnercial banks; provided that either: (a) the obligations of such bank are rated
in one of the two highest rating categories (without regard to plus(+) or minus(-) desiguations)
by Moody's or S&P (the ratings of the holding company of a bank are not considered the rating
of such bank); or (b) such deposits are fully insured by the Federal Deposit Insurance
Corporation, provided, however that the portion of any certificates of deposit in excess of the
amount insured by the Federal Deposit Insurance Corporation, if any, shall be secured at all
times in the manner provided by law by collateral security having a market value not less than
the amount of such excess, consisting of securities described in subdivision (i) through (iii); (v)
conunercial paper that is rated at the time of purchase in a single highest classification, "P-1" by
Moody's and "A-1+" by S&P, and that mature not more than 270 daya after the date of purchase;
(vi) investments in a money market fund (including any funds of the Trustee or its affiliates)
registered with the Securities and Exchange Commission rated in the highest rating category
(without regard to plus(+) or minus(-) or comparable designations) by Moody's or S&P; (vii)
pre-refunded municipal obligations defined as follows: Any bonds or other obligations of any
state of the United States of America or of any agency, instrwnentality or local governmental
unit of any such state that are not callable at the option of the obligor prior to maturity or as to
which irrevocable instruction have been given by the obligor to call on the date specified in the
notice: and (a) that are rated, based on the escrow, in the highest rating category of S&P and
Moody's; or (b) (1) that are fully secured as to principal and interest and redemption premium, if
any, by a fund consisting only of cash or obligations described in subdivision (i) above, which
fund may be applied only to the payment of such principal of and interest and redemption
premium, if any, on such bonds or other obligations on the maturity date or dates thereof or the
specified redemption date or dates pursuant to such irrevocable instructions, as appropriate, and
which fund is sufficient, as verified by a nationally recognized independent certified public
accountant, to pay principal of and interest and redemption premium, if any, on the bonds or
other obligations described in this paragraph on the maturity date or dates thereof or on the
redemption date or dates specified in the irrevocable instructions referred to above, as
appropriate; and (viii) guaranteed investment contracts or investment agreements, including
repurchase agreements and forward delivery agreements -with a financial institution whose
long-term unsecured debt obligations or claims paying ability are rated at least "AA-" by S&P or
"Aa3" by Moody's at the time of execution of such contract or agreement and provided that such
contract or agreement must be collateralized with securities described in any of subdivisions (i)
through (iii) above and all such collateral shall be held by the Trustee or a third party custodian,
with a market value of at least I 02% of the principal invested plus accrued but unpaid interest,
and in a form acceptable to the Trustee and the City Representative, as applicable.
-7-
1302079v.8 LUB200/58000
"Maximum Annual Debt Service" means, with respect to each Series, the largest Annual
Debt Service for any Bond Year after the calculation is made through the final maturity date of
any Outstanding Bonds of such Series.
"Moody's" means Moody's Investors Service, Inc. or any successor thereto.
"Outstanding" means, as of any particular date when used with reference to Bonds, all
Bonds authenticated and delivered under this Indenture except (i) any Bond that has been
canceled by the Trustee (or has been delivered to the Trustee for cancellation) at or before such
date, (ii) any Bond for which the payment of the principal or Redemption Price of and interest on
such Bond shall have been made as provided in Article IV or Article XIV, and (iii) any Bond in
lieu of or in substitution for which a new Bond shall have been authenticated and delivered
pursuant to Section 3.10.
"Owner" means the Person who is the registered owner of a Bond or Bonds, as shown in
the Register.
"Paying Agent" means initially the Trustee, or any successor thereto as provided in this
Indenture.
"Person" or "Persons" means any individual, corporation, partnership, limited liability
company, joint venture, association, joint-stock company, trust, unincorporated organization or
govermnent or any agency or political subdivision thereof.
"PID Act" means chapter 372, Improvement Districts in Municipalities and Counties,
Subchapter A, Public Improvement Districts, Texas Local Government Code, as amended.
"Pledged Funds" mean, (a) with respect to the Series 2008A Bonds, the Pledged Funds-
2008A and (b) with respect to the Series 2008B Bonds, the Pledged Funds-2008B.
"Pledged Funds -2008A" mean, collectively, the 2008A Pledged Revenue Account of
the Pledged Revenue Fund, the 2008A Bond Payment Account of the Bond Fund, the 2008A
Capitalized Interest Account of the Bond Fund, the 2008A Project Account of the Project Fund,
the 2008A Reserve Account of the Reserve Fund, the 2008A Prepayment Reserve Account of
the Reserve Fund, and the 2008A Redemption Account of the Redemption Fund.
"Pledged Funds -2008B" mean, collectively, the 2008B Pledged Revenue Account of
the Pledged Revenue Fund, the 2008B Bond Payment Account of the Bond Fund, the 2008B
Capitalized Interest Account of the Bond Fund, the 2008B Project Account of the Project Fund,
the 2008B Reserve Account of the Reserve Fund, the 2008B Prepayment Reserve Account of the
Reserve Fund, and the 2008B Redemption Account of the Redemption Fund.
"Pledged Revenue Fund" means that fund established pursuant to Section 6.1 and
administered pursuant to Section 6.3 herein and consisting of the 2008A Pledged Revenue
Account and the 2008B Pledged Revenue Account.
"Pledged Revenues" mean (a) with respect to the Series 2008A Bonds, the suru of(i) the
Annual Installments Part A, less the Annual Collection Costs, (ii) any Prepayments in connection
-8-
1302079v.8 LUB200/58000
with the Assessments Part A received by the City, and (iii) any Foreclosure Proceeds in
connection with the Assessments Part A received by the City, and (b) with respect to the Series
2008B Bonds, the sum of (i) the Annual Installments Part B, less the Annual Collection Costs,
(ii) any Prepayments in connection with the Assessments Part B received by the City, and (iii)
any Foreclosure Proceeds in connection with the Assessments Part B received by the City.
"Prepayment" means the payment of all or a portion of an Assessment before the due
date thereof.
"Prepayment Reserve Requirement" means, with respect to the Series 2008A Bonds,
$40,928, and with respect to the Series 2008B Bonds, $23,870.
"Project Fund" means that fund established pursuant to Section 6.1 and administered
pursuant to Section 6.5 herein and consisting of the 2008A Project Account and the 2008B
Project Account.
"Purchaser" means the initial pure baser of the Bonds.
"Rebatable Arbitrage" means rebatable arbitrage as defined in Section 1.148-3 of the
Regulations.
"Rebate Fund" means that fund established pursuant to Section 6.1 and administered
pursuant to Section 6.8 herein and consisting of a separate account for each Series.
"Record Date" means the close of business on the 15th calendar day (whether or not a
Business Day) of the month next preceding an Interest Payment Date.
"Redemption Fund" means that fund established pursuant to Section 6.1 and administered
pursuant to Section 6.6 herein and consisting of the 2008A Redemption Account and the 2008B
Redemption Account.
"Redemption Price" means, when used with respect to any Bond or portion thereof, the
principal amount of such Bond or such portion thereof plus the applicable premium, if any, plus
accrued and unpaid interest on such Bond to the date fixed for redemption, payable upon
redemption thereof pursuant to the Indenture.
"Register" means the register specified in Article III of this Indenture.
"Reserve Fund" means that fund established pursuant to Section 6.1 and administered in
Section 6.7 herein and consisting of the 2008A Reserve Account, the 2008B Reserve Account,
the 2008A Prepayment Reserve Account and the 2008B Prepayment Reserve Account.
"Reserve Fund Obligations" means cash or Investment Securities.
"Reserve Fund Requirement" means, with respect to each Series of Bonds, the least of:
(i) Maximum Annual Debt Service on the Bonds of such Series as of the date of issuance, (ii)
125% of average Annual Debt Service on the Bonds of such Series as of the date of issuance, or
(iii) I 0% of the original principal amount of the Bonds of such Series; provided, however, that
-9-
1302079v.8 LUB200/58000
such amount shall be reduced by the amount of any transfers made pursuant to subsections (c)
and (d) of Section 6.7; and provided further that as a result of an optional redemption pursuant
to Section 4.3, the Reserve Fund Requirement shall be reduced by a percentage equal to the pro
rata amount of Bonds of the applicable Series redeemed by such optional redemption divided by
the total amount of the Outstanding Bonds of such Series prior to such redemption. As of the
date of delivery of the Bonds, the 2008A Reserve Fund Requirement is $219,300 which is an
amount equal to l 0% of the principal amount of the Series 2008A Bonds. As of the date of
delivery of the Bonds, the 2008B Reserve Fund Requirement is $127,900 which is an amount
equal to 10% of the principal amount of the Series 2008B Bonds.
"S&P" means Standard & Poor's Ratings Services, a Division of The McGraw-Hill
Comparries, Inc., or any successor thereto.
"Series" means each series of Bonds designated as the Series 2008A Bonds and the
Series 2008B Bonds.
"Series 2008A Bonds" means the City's bonds authorized to be issued by Section 3.1 of
this Indenture entitled "Vintage Township Public Improvement District, Special Assessment
Revenue Bonds, Series 2008A (Lubbock, Texas)."
"Series 2008B Bonds" means the City's bonds authorized to be issued by Section 3 .I of
this Indenture entitled "Vintage Township Public Improvement District, Special Assessment
Revenue Bonds, Series 2008B (Lubbock, Texas)."
"Service and Assessment Plan" means the document, including the Assessment Roll, as
updated, modified and amended from time to time in accordance with its terms and the PID Act,
which is attached as Exhibit A to the Assessment Ordinance.
"Sinking Fund Installment" means the amount of money to redeem or pay at maturity the
principal of Bonds payable from such installments at the times and in the amounts provided in
Section 4.2.
"Stated Maturity" means the date on which a Bond is scheduled by its terms to mature as
provided in Section 3.2.
"Substitute Credit Facility" shall mean a substitute agreement for the Credit Facility, such
substitute agreement to be a letter of credit issued by a financial institution, a surety bond or an
insurance policy, each in favor of the Trustee and having a rating in the highest respective rating
categories by Moody's and S&P, issued on behalf of the Developer for the benefit of the Owners
of the Bonds to satisfy any part of the following Accounts of the Reserve Fund as provided in
Section 6.1 of the Indenture: the 2008A Reserve Account, the 2008A Prepayment Reserve
Account and the Developer Sub-Account of the 2008B Prepayment Reserve Account if the
following conditions are met: (i) on the date of delivery of such Substitute Credit Facility to the
Trustee, the unsecured indebtedness or claims-paying ability of the issuer thereof is rated in one
of the three highest rating categories of at least one of Fitch Ratings, Moody's, or S&P .; (ii) such
Substitute Credit Facility requires that the issuer thereof provide written notice to the Trustee of
any downgrade in any rating of such issuer if the result of such downgrade would cause such
rating to fall below the requirements set forth in clause (i) above and, as of the date of valuation,
-10-
1302079v.8 LUB200/58000
the Trustee has not received such notice; (iii) such Substitute Credit Facility permits the Trustee
to realize amounts thereunder at such times as the Trustee is required to transfer any amount
(other than any excess) from the 2008A Reserve Account, the 2008A Prepayment Reserve
Account and the Developer Sub-Account of the 2008B Prepayment Reserve Account, as
applicable, in accordance with this Indenture; (iv) such Substitute Credit Facility permits the
Trustee to realize amounts thereunder (A) thirty (30) days prior to the expiration thereof, if no
replacement Substitute Credit Facility to the Substitute Credit Facility then in place is delivered
to the Trustee prior to such thirty (30) days, and (B) upon any downgrade in any rating for the
issuer thereof if such downgrade would cause such rating to fall below the requirements set forth
in clause (i) above.
"Supplemental Indenture" means an indenture the execution of which has been duly
executed by the City Representative pursuant to an ordinance adopted by the City Council and
which indenture amends or supplements this Indenture, but only if and to the extent that such
indenture is specifically authorized hereunder.
"Trust Estate" means the Trust Estate described in the granting clauses of this Indenture.
"Trustee" means The Bank of New York Trust Company, N.A., and its successors and
assigns, and any other qualified financial institution that may at any time be substituted in its
place, as provided in Article IX, such entity to serve as Trustee and Paying Agent for the Bonds.
"2008A Accounts" mean, collectively, the 2008A Pledged Revenue Accoun~ the 2008A
Bond Payment Accoun~ the 2008A Capitalized Interest Accoun~ the 2008A Project Account,
the 2008A Reserve Account, and the 2008A Redemption Account.
"2008A Bond Payment Account" means the Account by that name established and held
in the Bond Fund.
"2008A Capitalized Interest Account" means the Account by that name established and
held in the Bond Fund.
"2008A Collection Costs Account" means the Account by that name established and held
in the Collection Costs Fund.
"2008A Pledged Revenue Account" means the Account by that name established and
held in the Pledged Revenue Fund.
"2008A Prepayment Reserve Account" means the Account by that name established and
held in the Reserve Fund.
"2008A Project Account" means the Account by that name established and held in the
Project Fund.
"2008A Redemption Account" means the Account by that name established and held in
the Redemption Fund.
-II -
1302079v.8 LU8200/58000
"2008A Reserve Account" means the Account by that name established and held in the
Reserve Fund.
"2008B Accounts" mean, collectively, the 2008B Pledged Revenue Account, the 2008B
Bond Payment Account, the 2008B Capitalized Interest Account, the 2008B Project Account, the
2008B Reserve Account, and the 2008B Rederuption Account.
"2008B Bond Payment Account" means the Account by that name established and held
in the Bond Fund.
"2008B Capitalized Interest Account" means the Account by that name established and
held in the Bond Fund.
"2008B Collection Costs Account" means the Account by that name established and held
in the Collection Costs Fund.
"2008B Pledged Revenue Account" means the Account by that name established and
held in the Pledged Revenue Fund.
"2008B Prepayment Reserve Account" means the Account by that name established and
held in the Reserve Fund.
"2008B Project Account" means the Account by that name established and held in the
Project Fund.
"2008B Rederuption Account" means the Account by that name established and held in
the Redemption Fund.
"2008B Reserve Account" means the Account by that name established and held in the
Reserve Fund.
Section 1.2. Findings.
The declarations, detenninations and findings declared, made and found in the preamble
to this Indenture are hereby adopted, restated and made a part of the operative provisions hereof.
Section 1.3. Table of Contents. Titles and Headings.
The table of contents, titles and headings of the Articles and Sections of this Indenture
have been inserted for convenience of reference only and are not to be considered a part hereof
and shall not in any way modify or restrict any of the terms or provisions hereof and shall never
be considered or given any effect in construing this Indenture or any provision hereof or in
ascertaining intent, if any question of intent should arise.
Section 1.4. lntenrretation.
(a) Unless the context requires otherwise, words of the masculine gender shall be
construed to include correlative words of the feminine and neuter genders and vice versa, and
-12-
1302079v.8 LUB200/58000
words of the singular number shall be construed to include correlative words of the plural
number and vice versa.
(b) Words importing persons include any individual, corporation, limited liability
company, partnership, joint venture, association, joint stock company, trust, unincorporated
organization or government or agency or political subdivision thereof.
(c) Any reference to a particular Article or Section shall be to such Article or
Section of this Indenture unless the context shall require otherwise.
(d) This Indenture and all the terms and provisions hereof shall be liberally construed
to effectuate the purposes set forth herein to sustain the validity of this Indenture.
ARTICLE II
THE BONDS
Section 2.1. Security for the Bonds.
Each Series of Bonds, as to both principal and interest, are and shall be eqnally and
ratably secured by and payable from a first lien on and pledge of the Trust Estate with respect to
such Series. The Series 2008A Bonds shall be secured by and payable solely from amounts on
deposit in the Pledged Funds -2008A and from that portion of the Pledged Revenues described
in subparagraph (a) of the definition of Pledged Revenues. The Series 2008B Bonds shall be
secured by and payable solely from amounts on deposit in the Pledged Funds-2008B and that
portion of the Pledged Revenues described in subparagraph (b) of the definition of Pledged
Revenues.
Section 2.2. Limited Obligations.
The Bonds are special and limited obligations of the City, payable solely from and
secured solely by the Trust Estate, including the Pledged Revenues and the Pledged Funds as
herein allocated between the Series; and the Bonds shall never be payable out of funds raised or
to be raised by taxation or from any other revenues, properties or income of the City.
Section 2.3. Authorization for Indenture.
The terms and provisions of this Indenture and the execution and delivery hereof by the
City to the Trustee have been duly authorized by official action of the City Council of the City.
The City has ascertained and it is hereby determined and declared that the execution and delivery
of this Indenture is necessary to carry out and effectuate the purposes set forth in the preambles
of this Indenture and that each and every covenant or agreement herein contained and made is
necessary, useful or convenient in order to better secure the Bonds and is a contract or agreement
necessary, useful and convenient to carry out and effectuate the purposes herein described.
-13-
1302079v.8 LUB200/58000
Section 2.4. Contract with Owners and Trustee.
(a) The purposes of this Indenture are to establish a lien and the security for, and to
prescribe the minimum standards for the authorization, issuance, execution and delivery of, the
Bonds and to prescribe the rights of the Owners, and the rights and duties of the City and the
Trustee.
(b) In consideration of the purchase and acceptance of any or all of the Bonds by
those who shall purchase and hold the same from time to time, the provisions of this Indenture
shall be a part of the contract of the City with an Owner, and shall be deemed to be and shall
constitute a contract among the City, the Owners and the Trustee.
ARTICLE III
AUTHORIZATION; GENERAL TERMS AND
PROVISIONS REGARDING THE BONDS
Section 3.1. Authorization.
The Bonds are hereby authorized to be issued and delivered in accordance with the
Constitution and laws of the State of Texas, including particularly the PID Act, as amended, and
the Bond Ordinance.
(a) The Series 2008A Bonds shall be issued in the aggregate principal amount of
$2,193,000 for the purpose of (i) paying a portion of the Costs of hnprovernent Project A and
(ii) making deposits authorized by Section 6,2.
(b) The Series 2008B Bonds shall be issued in the aggregate principal amount of
$1,279,000 for the pW]>ose of (i) paying a portion of the Costs of hnprovernent Project B and
(ii) making deposits authorized by Section 6.2.
Section 3.2. Date. Denomination. Maturities. Numbers and Interest.
(a) The Bonds shall be dated the date of the initial delivery thereof (the "Bond Date")
and shall be issued in Authorized Denominations. Each Series shall be in fully registered form,
without coupons, and shall be numbered separately from one upward, except the Initial Bond for
such Series, which shall be numbered T -I.
(b) The Series 2008A Bonds shall mature on October I, 2038 and the Series 2008B
Bonds shall mature on October I, 2038. Interest shall accrue and be paid on the Series 2008A
Bonds from the later of the Bond Date or the most recent Interest Payment Date to which interest
has been paid or provided for at the rate of 7.375% per annum until the principal thereof has
been paid or provided for. Interest shall accrue and be paid on the Series 2008B Bonds from the
later of the Bond Date or the most recent Interest Payment Date to which interest has been paid
or provided for at the rate of 7.375% per annum until the principal thereof has been paid or
provided for. Interest shall be payable on each Interest Payment Date and shall be computed on
the basis of a 360-day year of twelve 30-day months.
-14 -
1302079v.8 LUB200/58000
(c) The Bonds shall be subject to mandatory sinking fund redemption, optional
redemption, and extraordinary mandatory redemption prior to maturity as provided in Article IV,
and shall otherwise have the tenns, tenor, denominations, details and specifications as set forth in
the forms of Bond set forth in Section 5.2.
Section 3.3. Conditions Precedent to Delivery of Bonds.
The Bonds shall be executed by the City and delivered to the Trustee, whereupon the
Trustee shall authenticate the Bonds and, upon payment of the purchase price of the Bonds, shall
deliver the Bonds upon the order of the City, but only upon delivery to the Trustee of:
(a) a certified copy of the Assessment Ordinance;
(b) a certified copy of the Bond Ordinance;
(c) a copy of the Acquisition and Funding Agreement executed by the City and the
Developer;
(d) the deposits by the Developer required by Section 6.2 hereof;
(e) a copy of this Indenture executed by the Trustee and the City;
(f) a City Order directing the authentication and delivery of the Bonds, describing the
Bonds to be authenticated and delivered, designating the purchasers to whom the Bonds are to be
delivered, stating the purchase price of the Bonds and stating that all items required by this
Section are therewith delivered to the Trustee in form and substance satisfactory to the City; and
(g) an opinion of Bond Counsel.
Section 3.4. Medium. Method and Place of Payment.
(a) The principal of and interest on the Bonds shall be paid in lawful money of the
United States of America, as provided in this Section.
(b) Interest on the Bonds shall be payable to the Owners thereof as shown in the
Register at the close of business on the relevant Record Date.
(c) Interest sball be paid by check, dated as of the Interest Payment Date, and sent,
first class United States mail, postage prepaid, by the Trustee to each Owner at the address of
each as such appears in the Register or by such other customary banking arrangement acceptable
to the Trustee and the Owner; provided, however, the Owner shall bear all risk and expense of
such other banking arrangement.
(d) The principal of each Bond shall be paid to the Owner of such Bond on the due
date thereof, whether at the maturity date or the date of prior redemption thereof, upon
presentation and surrender of such Bond at the Designated Payment/Transfer Office.
-15-
1302079v.8 LUB200/58000
(e) If the date for the payment of the principal of or interest on the Bonds shall be a
Saturday, Sunday, legal holiday, or day on which banking institutions in the City where the
Designated Paymentffransfer Office of the Trustee is located are required or authorized by law
or executive order to close, the date for such payment shall be the next succeeding day that is not
a Saturday, Sunday, legal holiday, or day on which banking institutions are required or
authorized to close, and payment on such date shall for all purposes be deemed to have been
made on the due date thereof as specified in Section 3 .2.
(f) Unclaimed payments of amounts due hereunder shall be segregated in a special
account and held in trust, uninvested by the Trustee, for the account of the Owner of the Bonds
to which such unclaimed payments pertain. Subject to any escheat, abandoned property or
similar law of the State of Texas, any such payments remaining unclaimed by the Owners
entitled thereto for two (2) years after the applicable payment or redemption date shall be applied
to the next payment or payments on the Bonds thereafter coming due and, to the extent any such
money remains after the retirement of all Outstanding Bonds, shall be paid to the City to be used
for any lawful purpose. Thereafter, none of the City, the Trustee, the Paying Agent or any other
Person shall be liable or responsible to any holders of such Bonds for any further payment of
such unclaimed moneys or on account of any such Bonds, subject to any applicable escheat law
or similar law of the State of Texas.
Section 3.5. Execution and Registration ofBonds.
(a) The Bonds shall be executed on behalf of the City by the Mayor and attested by
the City Secretary, by their manual or facsimile signatures, and the official seal of the City shall
be impressed or placed in facsimile thereon. Such facsimile signatures on the Bonds shall have
the same effect as if each of the Bonds had been signed manually and in person hy each of said
officers, and such facsimile seal on the Bonds shall have the same effect as if the official seal of
the City had been manually impressed upon each of the Bonds.
(b) In the event that any officer of the City whose manual or facsimile signature
appears on the Bonds ceases to be such officer before the authentication of such Bonds or before
the delivery thereof, such manual or facsimile signature nevertheless shall be valid and sufficient
for all purposes as if such officer had remained in such office.
(c) Except as provided below, no Bond shall be valid or obligatory for any purpose or
be entitled to any security or benefit of this Indenture unless and until there appears thereon the
Certificate of Trustee substantially in the form provided herein, duly authenticated by manual
execution by an officer or duly authorized signatory of the Trustee. It shall not be required that
the same officer or authorized signatory of the Trustee sign the Certificate of Trustee on all of
the Bonds. In lieu of the executed Certificate of Trustee described above, each hritial Bond
delivered at the Closing Date shall have attached thereto the Comptroller's Registration
Certificate substantially in the form provided herein, manually executed by the Comptroller of
Public Accounts ofthe State of Texas, or by her duly authorized agent, which certificate shall be
evidence that the Initial Bond has been duly approved by the Attorney General of the State of
Texas, is a valid and binding obligation of the City, and has been registered by the Comptroller
of Public Accounts of the State of Texas.
-16-
1302079v.8 LUB200/58000
(d) On the Closing Date, with respect to each Series, one Initial Bond representing
the entire principal amount of all Bonds of such Series, payable in stated installments to the
Purchaser, or its designee, executed with the manual or facsimile signatures of the Mayor and the
City Secretary, approved by the Attorney General, and registered and manually signed by the
Comptroller of Public Accounts, will be delivered to the Purchaser or its designee. Upon
payment for the Initial Bond, the Trustee shall cancel the Initial Bond and deliver to the
Purchaser one registered definitive Bond for each year of maturity of the Bonds, in the aggregate
principal amount of all Bonds for such maturity, registered as directed by the Purchaser.
Section 3.6. Ownership.
(a) The City, the Trustee and any other Person may treat the Person in whose name
any Bond is registered as the absolute ovmer of such Bond for the purpose of making and
receiving payment as provided herein (except interest shall be paid to the Person in whose name
such Bond is registered on the Record Date) and for all other purposes, whether or not such Bond
is overdue, and neither the City nor the Trustee shall be bound by any notice or knowledge to the
contrary.
(b) All payments made to the Owner of any Bond shall be valid and effectual and
shall discharge the liability of the City and the Trustee upon such Bond to the extent of the sums
paid.
Section 3.7. Registration. Transfer and Exchange.
(a) So long as any Bond remains Outstanding, the City shall cause the Trustee to
keep at the Designated Payment/Transfer Office a Register in which, subject to such reasonable
regulations as it may prescribe, the Trustee shall provide for the registration and transfer of
Bonds in accordance with this Indenture.
(b) A Bond shall be transferable only upon the presentation and surrender thereof at
the Designated Payment/Transfer Office with such endorsement or other evidence of transfer as
is acceptable to the Trustee. No transfer of any Bond shall be effective until entered in the
Register.
(c) The Bonds shall be exchangeable upon the presentation and surrender thereof at
the Designated Payment/Transfer Office for a Bond or Bonds of the same maturity and interest
rate and in any Authorized Denomination and in an aggregate principal amount equal to the
unpaid principal amount of the Bond presented for exchange. The Trustee is hereby authorized
to authenticate and deliver Bonds exchanged for other Bonds in accordance with this Section.
(d) The Trustee is hereby authorized to authenticate and deliver Bonds transferred or
exchanged in accordance with this Section. A ne\V Bond or Bonds will be delivered by the
Trustee, in lieu of the Bond being transferred or exchanged, at the Designated Payment/Transfer
Office, or sent by United States mail, first class, postage prepaid, to the Ovmer or his designee.
Each Bond delivered by the Trustee in accordance with this Section shall constitute an original
contractual obligation of the City and shall be entitled to the benefits and security of this
Indenture to the same extent as the Bond or Bonds in lieu of which such Bond is delivered.
-17-
1302079v.8 LUB200/58000
(e) Each exchange Bond delivered in accordance with this Section shall constitute an
original contractual obligation of the City and shall be entitled to the benefits and security of this
Indenture to the same extent as the Bond or Bonds in lieu of which such exchange Bond is
delivered.
(f) No service charge shall be made to the Owner for the initial registration,
subsequent transfer, or exchange for a different denomination of any of the Bonds. The Trustee,
however, may require the Owner to pay a sum sufficient to cover any tax or other governmental
charge that is authorized to be imposed in connection with the registration, transfer or exchange
of a Bond.
(g) Neither the City nor the Trustee shall be required to issue, transfer, or exchange
any Bond or portion thereof called for redemption prior to maturity within forty-five (45) days
prior to the date fixed for redemption; provided, however, such limitation shall not be applicable
to an exchange by the Owner of the uncalled principal balance of a Bond.
Section 3.8. Cancellation.
All Bonds paid or redeemed before scheduled maturity in accordance with this Indenture,
and all Bonds in lieu of which exchange Bonds or replacement Bonds are authenticated and
delivered in accordance with this Indenture, shall be cancelled, and proper records shall be made
regarding such payment, redemption, exchange, or replacement. The Trustee shall dispose of
cancelled Bonds in accordance with the records retention requirements of the Trustee.
Section 3.9. Temoorary Bonds.
(a) Following the delivery and registration of the Initial Bond and pending the
preparation of definitive Bonds, the proper officers of the City may execute and, upon the City's
request, the Trustee shall authenticate and deliver, one or more temporary Bonds that are printed,
lithographed, typewritten, mimeographed or otherwise produced, in any denomination,
substantially of the tenor of the definitive Bonds in lieu of which they are delivered, without
coupons, and with such appropriate insertions, omissions, substitutions and other variations as
the officers of the City executing such temporary Bonds may detennine, as evidenced by their
signing of such temporary Bonds.
(b) Until exchanged for Bonds in definitive form, such Bonds in temporary form shall
be entitled to the benefit and security of this Indenture.
(c) The City, without unreasonable delay, shall prepare, execute and deliver to the
Trustee the Bonds in definitive form; thereupon, upon the presentation and surrender of the Bond
or Bonds in temporary form to the Trustee, the Trustee shall cancel the Bonds in temporary form
and authenticate and deliver in exchange therefor a Bond or Bonds of the same maturity and
series, in definitive form, in the Authorized Denomination, and in the same aggregate principal
amount, as the Bond or Bonds in temporary form surrendered. Such exchange shall be made
without the making of any charge therefor to any Owner.
-18-
!302079v.8 LUB200/58000
Section 3.10. Replacement Bonds.
(a) Upon the presentation and surrender to the Trustee of a mutilated Bond, the
Trustee shall authenticate and deliver in exchange therefor a replacement Bond of like tenor and
principal amount, bearing a number not contemporaneously outstanding. The City or the Trustee
may require the Owner of such Bond to pay a sum sufficient to cover any tax or other
goverrunental charge that is authorized to be imposed in connection therewith and any other
expenses connected therewith.
(b) In the event that any Bond is lost, apparently destroyed or wrongfully taken, the
Trustee, pursuant to the applicable laws of the State of Texas and in the absence of notice or
knowledge that such Bond has been acquired by a bona fide purchaser, shall authenticate and
deliver a replacement Bond of like tenor and principal amount, bearing a number not
contemporaneously outstanding, provided that the Owner first complies with the following
requirements:
(i) furnishes to the Trustee satisfactory evidence of his or her ownership of
and the circumstances of the loss, destruction or theft of such Bond;
(ii) furnishes such security or indemnity as may be required by the Trustee to
save it and the City harmless;
(iii) pays all expenses and charges in connection therewith, including, but not
limited to, printing costs, legal fees, fees of the Trustee and any tax or other goverrunental
charge that is authorized to be imposed; and
(iv) satisfies any other reasonable requirements imposed by the City and the
Trustee.
(c) After the delivery of such replacement Bond, if a bona fide purchaser of the
original Bond in lieu of which such replacement Bond was issued presents for payment such
original Bond, the City and the Trustee shall be entitled to recover such replacement Bond from
the Person to whom it was delivered or any Person taking therefrom, except a bona fide
purchaser, and shall be entitled to recover upon the security or indemnity provided therefor to the
extent of any loss, damage, cost or expense incurred by the City or the Trustee in connection
therewith.
(d) In the event that any such mutilated, lost, apparently destroyed or wrongfully
taken Bond has become or is about to become due and payable, the Trustee, in its discretion,
instead of issuing a replacement Bond, may pay such Bond if it has become due and payable or
may pay such Bond when it becomes due and payable.
(e) Each replacement Bond delivered in accordance with this Section shall constitute
an original additional contractual obligation of the City and shall be entitlad to the benefits and
security of this Indenture to the same extent as the Bond or Bonds in lieu of which such
replacement Bond is delivered.
-19 -
1302079v.8 LUB200/58000
ARTICLEN
REDEMPTION OF BONDS BEFORE MATURITY
Section 4.1. Limitation on Redemption.
The Bonds shall be subject to redemption before their scheduled maturity only as
provided in this Article IV.
Section 4.2. Mandatory Sjnking FWld Redemption.
(a) Each Series of Bonds is subject to mandatory sinkiog fund redemption prior to
Stated Maturity and will be redeemed by the City in part at a price equal to the principal amount
thereof plus accrued and unpaid interest thereon to the date set for redemption from moneys
available for such purpose in the Bond Payment AccoWit for such Series on the dates and in the
respective sinking fund installments as set forth in the following schedules:
Series 2008A Bonds
Sinking Fnnd Sinking Fnnd
Year Installment Year Installment
2011 $ 1,000 2025 $ 63,000
2012 4,000 2026 71,000
2013 7,000 2027 79,000
2014 10,000 2028 88,000
2015 13,000 2029 98,000
2016 16,000 2030 108,000
2017 20,000 2031 119,000
2018 24,000 2032 131,000
2019 28,000 2033 144,000
2020 33,000 2034 158,000
2021 38,000 2035 172,000
2022 44,000 2036 188,000
2023 50,000 2037 206,000
2024 56,000 2038 224,000
-20-
1302079v.8 LUB200158000
Series 2008B Bonds
Sinking Fund Sinking Fond
Year Installment Year Installment
2011 $ 1,000 2025 $ 37,000
2012 2,000 2026 42,000
2013 4,000 2027 46,000
2014 6,000 2028 51,000
2015 8,000 2029 57,000
2016 10,000 2030 63,000
2017 12,000 2031 69,000
2018 14,000 2032 76,000
2019 17,000 2033 83,000
2020 20,000 2034 92,000
2021 23,000 2035 100,000
2022 26,000 2036 109,000
2023 29,000 2037 119,000
2024 33,000 2038 130,000
{b) At least forty-five (45) days prior to each sinking fund redemption date for a
Series, the Trustee shall select for redemption a principal amount of Bonds of such Series and
maturity equal to the sinking fund installment amount of such Bonds to be redeemed, shall call
such Bonds for redemption on such scheduled mandatory redemption date, and shall give notice
of such redemption, as provided in Section 4.6.
(c) The principal amount of a Series required to be redeemed on any redemption date
pursuant to subparagraph (a) of this Section 4.2 shall be reduced, at the option of the City, by the
principal amount of any Bonds of such Series which, at least 45 days prior to the sinking fund
redemption date shall have been acquired by the City at a price not exceeding the principal
amount of such Bonds plus accrued and unpaid interest to the date of purchase thereof, and
delivered to the Trustee for cancellation.
(d) The principal amount of Bonds required to be redeemed on any redemption date
pursuant to subparagraph (a) of this Section 4.2 shall be reduced on a pro rata basis among
sinking fund installments by the principal amount of any Bonds which, at least 45 days prior to
the sinking fund redemption date, shall have been redeemed pursuant to the optional redemption
or extraordinary mandatory redemption provisions hereof and not previously credited to a
sinking fund redemption.
Section 4.3. Optional Redemption.
The City reserves the right and option to redeem Bonds before their respective scheduled
maturity dates, in whole on October 1, 2018, or any date thereafter, and in part on October 1,
2018, or any Interest Payment Date thereafter, such redemption date or dates to be fixed by the
City, at a redemption price equal to the principal amount of the Bonds so called for redemption,
without premium, plus accrued and unpaid interest to the date fixed for redemption, from, and
-21 -
1302079v.8 LUB200/58000
only from, funds of the City which are transferred to the Redemption Fund from the proceeds of
any refunding bonds issued by the City for such purpose.
Section 4.4. Extraordinary Mandatory Redemption.
The City shall redeem Bonds prior to maturity as a whole at any time or in part, or in
part, on the 1st day of January, April, July, or October at a redemption price equal to the
principal amoWit of the Bonds called for redemption, plus accrued and unpaid interest to the date
fixed for redemption from arnoWits on deposit in the Redemption FWid as a result of the
following: (a) Prepayments (including, with respect to Series 2008B Bonds, related transfers
from the Series 2008B Reserve Account to the Series 2008B Redemption Account as provided in
Section 6.7(e)) and (b) transfers from the Project Fund.
Section 4.5. Partial Redemption.
(a) If less than all of the Bonds of a Series are to be redeemed pursuant to either
Sections 4.2, 4.3 or 4.4, Bonds shall be redeemed in minimum principal amounts of $1,000 and
increments of $1,000 thereafter, by any method selected by the Trustee that results in a random
selection. Each Bond shall be treated as representing the number of Bonds that is obtained by
dividing the principal amount of such Bond by the smallest Authorized Denomination for such
Bond.
(b) A portion of a single Bond of a denomination greater than an Authorized
Denomination may be redeemed, but only in a principal amount equal to $1,000 or any integral
multiple thereof. The Trustee shall treat each $1,000 portion of such Bond as though it were a
single bond for purposes of selection for redemption. No redemption shall result in a Bond in a
denomination of less than the Authorized Denomination in effect at that time.
(c) Upon surrender of any Bond for redemption in part, the Trustee in accordance
with Section 3.7 of this Indenture, shall authenticate and deliver an exchange Bond or Bonds of
the same Series in an aggregate principal amoWit equal to the unredeemed portion of the Bond so
surrendered, such exchange being without charge.
Section 4.6. Notice of Redemption to Owners.
(a) The Trustee shall give notice of any redemption of Bonds by sending notice by
first class United States mail, postage prepaid, not less than 30 days before the date fixed for
redemption, to the Owner of each Bond or portion thereof to be redeemed, at the address shown
in the Register.
(b) The notice shall state the redemption date, the Redemption Price, the place at
which the Bonds are to be surrendered for payment, and, if less than all the Bonds Outstanding
are to be redeemed, subject to Section 4.5 hereof, an identification of the Bonds or portions
thereof to be redeemed; any conditions to such redemption and that on the redemption date, if all
conditions, if any, to such redemption have been satisfied, such bond shall become due and
payable.
-22-
1302079v.8 LUB200/58000
(c) Any notice given as provided in this Section shall be conclusively presumed to
have been duly given, whether or not the Owner receives such notice.
(d) The City has the right to rescind any optional redemption or extraordinary
mandatory redemption described in Section 4.3 or 4.4 by written notice to the Trustee on or prior
to the date fixed for redemption. Any notice of redemption shall be cancelled and annulled if for
any reason funds are not available on the date fixed for redemption for the payment in full of the
Bonds then called for redemption, and such cancellation shall not constitute an Event of Default
under the Indenture. The Trustee shall mail notice of rescission of redemption in the same
manner notice of redemption was originally provided.
Section 4.7. Payment Upon Redemption.
(a) The Trustee shall make provision for the payment of the Bonds to be redeemed on
such date by setting aside and holding in trust an amount from the Redemption Fund or
otherwise received by the Trustee from the City and shall use such funds solely for the purpose
of paying the Redemption Price on the Bonds being redeemed.
(b) Upon presentation and surrender of any Bond called for redemption at the
Designated Paymentffransfer Office on or after the date fixed for redemption, the Trustee shall
pay the Redemption Price on such Bond to the date of redemption from the moneys set aside for
such purpose.
Section 4.8. Effect of Redemption.
Notice of redemption having been given as provided in Section 4.6 of this Indenture, the
Bonds or portions thereof called for redemption shall become due and payable on the date fixed
for redemption provided that funds for the payment of the Redemption Price are on deposit with
the Trustee; thereafter, such Bonds or portions thereof shall cease to bear interest from and after
the date fixed for redemption, whether or not such Bonds are presented and surrendered for
payment on such date.
ARTICLE V
FORM OF THE BONDS
Section 5.1. Form Generally.
(a) The Bonds, including the Registration Certificate of the Comptroller of Public
Accounts of the State of Texas, the Certificate of the Trustee, and the Assignment to appear on
each of the Bonds, (i) shall be substantially in the forms set forth in this Article with sucb
appropriate insertions, omissions, substitutions, and other variations as are permitted or required
by this Indenture, and (ii) may have such letters, numbers, or other marks of identification
(including identifying numbers and letters of the Conunittee on Uniform Securities Identification
Procedures of the American Bankers Association) and such legends and endorsements (including
any reproduction of an opinion of counsel) thereon as, consistently herewith, may be determined
by the City or by the officers executing such Bonds, as evidenced by their execution thereof
-23-
!302079v.8 LUB200/58000
(b) Any portion of the text of any Bonds may be set forth on the reverse side thereof,
with an appropriate reference thereto on the face of the Bonds.
(c) The definitive Bonds shall be typewritten, printed, lithographed, or engraved, and
may be produced by any combination of these methods or produced in any other similar manner,
all as detennined by the officers executing such Bonds, as evidenced by their execution thereof.
(d) Each Initial Bond submitted to the Attorney General of the State of Texas may be
typewritten and photocopied or otherwise reproduced.
Section 5.2. Form of the Bonds.
(a) Form of Series 2008A Bond.
REGISTERED REGISTERED
No. __ $, ____ _
United States of America
State of Texas
County of Lubbock
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
SPECIAL ASSESSMENT REVENUE BONDS
SERIES 2008A
(Lubbock, Texas)
INTEREST RATE: MATURITY DATE: BOND DATE: CUSIP NUMBER:
7.375% October 1, 2038 May 13,2008
The City of Lubbock, Texas (the "City"), for value received, hereby promises to pay,
solely from the Trust Estate (as hereinafter defined), to
or registered assigns, on the Maturity Date, as specified above, the sum of
___________ DOLLARS
unless this Bond shall have been sooner called for redemption and the payment of the principal
hereof shall have been paid or provision for such payment shall have been made, and to pay
interest on the unpaid principal amount hereof from the later of the Bond Date, as specified
above, or the most recent Interest Payment Date to which interest has been paid or provided for
until such principal amount shall have been paid or provided for, at the per annum rate of interest
specified above, computed on the basis of a 360-day year of twelve 30-day months, such interest
to be paid seruiannually on April 1 and October 1 of each year, commencing October I, 2008.
-24-
l302079v.8 LUB200/58000
Capitalized terms appearing herein and not otherwise defined shall have the meaning
assigned to them in the Indenture defined below. Reference is made to the Indenture for such
definitions and for all other purposes.
The principal of this Bond shall be payable without exchange or collection charges in
lawful money of the United States of America upon presentation and surrender of this Bond at
the corporate lrust office in Dallas, Texas (the "Designated Payment!Transfer Office"), of The
Bank of New York Trust Company, N.A., as trustee (the "Trustee"), or, with respect to a
successor lrustee and Trustee, at the Designated Payment!Transfer Office of such successor
trustee. Interest on this Bond is payable by check dated as of the Interest Payment Date, mailed
by the Trustee to the registered owner at the address shown on the registration books kept by the
Trustee or by such other customary banking arrangements acceptable to the Trustee, requested
by, and at the risk and expense of, the Person to whom interest is to be paid. For the purpose of
the payment of interest on this Bond, the registered owner shall be the Person in whose name this
Bond is registered at the close of business on the "Record Date," which shall be the 15th
calendar day of the month next preceding such Interest Payment Date; provided, however, that in
the event of nonpayment of interest on a scheduled Interest Payment Date, and for 30 days
thereafter, a new record date for such interest payment (a "Special Record Date") will be
established by the Trustee, if and when funds for the payment of such interest have been received
from the City. Notice of the Special Record Date and of the scheduled payment date of the past
due interest (the "Special Payment Date," which shall be 15 days after the Special Record Date)
shall be sent at least five Business Days prior to the Special Record Date by United States mail,
first class postage prepaid, to the address of each Owner of a Bond appearing on the books of the
Trustee at the close of business on the last Business Day preceding the date of mailing such
notice.
If a date for the payment of the principal of or interest on the Bonds is a Saturday,
Sunday, legal holiday, or a day on which banking institutions in the City or in the city in which
the Designated Payment!Transfer Office is located are authorized by law or executive order to
close, then the date for such payment shall be the next succeeding Business Day, and payment on
such date shall have the same force and effect as if made on the original date payment was due.
This Bond is one of a duly authorized issue of assessment revenue bonds of the City
having the designation specified in its title (herein referred to as the "Bonds"), dated as of
May 13, 2008, and issued in the aggregate principal amount of $2,193,000, with the limitations
described herein, pursuant to an Indenture of Trust, dated as of May 1, 2008 (the "Indenture"),
between the City and The Bank of New York Trust Company, N.A., as trustee (the ''Trustee,"
which tenn includes any successor trustee under the Indenture), to which Indenture reference is
hereby made for a description of the amounts thereby pledged and assigned, the nature and
extent of the lien and security, the respective rights thereunder of the holders of the Bonds, the
Trustee, and the City, and the terms upon which the Bonds are, and are to be, authenticated and
delivered and by this reference to the terms of which each holder of this Bond hereby consents.
Concurrently with the issuance of the Bonds, the City is issuing its Vintage Township Public
Improvement District Special Assessment Revenue Bonds, Series 2008B (Lubbock, Texas). The
bonds of each series issued under the Indenture are equally and ratably with other bonds of such
series secured by the amounts thereby pledged and assigned. The Bonds are being issued for the
-25-
1302079v.8 LUB200/58000
pwpose of (i) paying a portion of the Costs of Improvement Project A and (ii) making deposits
to a capitalized interest account and a project fimd.
The Bonds are limited obligations of the City payable solely from the Trust Estate
consisting primarily of the Pledged Revenues and the Pledged Funds with respect to this Series.
Reference is hereby made to the Indenture, copies of which are on file with and available upon
request from the Trustee, for the provisions, among others, with respect to the nature and extent
of the duties and obligations of the City, the Trustee and the Owners. The Owner of this Bond,
by the acceptance hereof, is deemed to have agreed and consented to the tenns, conditions and
provisions of the Indenture.
Notwithstanding any provision hereof, the indenture may be released and the obligation
of the City to make money available to pay this Bond may be defeased by the deposit of money
and/or certain direct or indirect Defeasance Securities sufficient for such purpose as described in
the Indenture.
The Bonds are issuable as fully registered bonds only in the denominations of $100,000
(subject to provisions in the Indenture that provide for certain conditions under which $5,000 or
any integral multiple thereof is an Authorized Denomination) and any $1,000 multiple in excess
thereof, subject to the provisions of the Indenture authorizing redemption in denominations of
$1,000.
Sinking Fund Redemption. The Bonds are subject to sinking fund redemption prior to
maturity and will be redeemed by the City in part at a price equal to the principal amount thereof
plus accrued and unpaid interest thereon to the date set for redemption from moneys available for
such pwpose in the 2008A Redemption Account of the Redemption Fund pursuant to the
Indenture, on the dates and in the respective sinking fund installments as set forth in the
following schedule:
Sinking Fund Sinking Fund
Year Installment Year Installment
20ll $ 1,000 2025 $ 63,000
2012 4,000 2026 71,000
2013 7,000 2027 79,000
2014 10,000 2028 88,000
2015 13,000 2029 98,000
2016 16,000 2030 108,000
2017 20,000 2031 ll9,000
2018 24,000 2032 131,000
2019 28,000 2033 144,000
2020 33,000 2034 158,000
2021 38,000 2035 172,000
2022 44,000 2036 188,000
2023 50,000 2037 206,000
2024 56,000 2038 224,000
-26-
1302079v.8 LUB200/58000
At least forty-five (45) days prior to each sinking fund redemption date, the Trustee shall
select for redemption by any customary method that results in a random selection, a principal
amount of Bonds equal to the sinking fund installments of such Bonds to be redeemed, shall call
such Bonds for redemption on such scheduled mandatory sinking fund redemption date, and
shall give notice of such redemption, as provided in the Indenture.
The principal amount of Bonds required to be redeemed on any sinking fund redemption
date shall be reduced, at the option of the City, by the principal amount of any Bonds which, at
least 45 days prior to the sinking fund redemption date shall have been acquired by the City at a
price not exceeding the principal amount of such Bonds plus accrued and unpaid interest to the
date of purchase thereof, and delivered to the Trustee for cancellation. The principal amount of
Bonds required to be redeemed on any sinking fund redemption date shall be reduced on a pro
rata basis among sinking fund installments by the principal amount of any Bonds which, at least
4 5 days prior to the sinking fund redemption date, shall have been redeemed pursuant to the
optional or extraordinary mandatory redemption and not previously credited to a sinking fund
redemption.
Optional Redemption. The City reserves the right and option to redeem Bonds before
their scheduled maturity date, in whole on October 1, 2018, or any date thereafter, and in part on
October 1, 2018, or any Interest Payment Date thereafter, such redemption date or dates to be
fixed by the City, at a redemption price equal to the principal amount of the Bonds so called for
redemption, without premium, plus accrued and unpaid interest to the date fixed for redemption,
from, and only from, funds of the City which are on deposit in the 2008A Redemption Account
of the Redemption Fund from the proceeds of any refunding bonds issued by the City for such
purpose.
Extraordinary Mandatory Redemption. Bonds are subject to extraordinary mandatory
redemption prior to maturity as a whole at any time or in part, on the 1st day of January, April,
July, or October at a redemption price equal to the principal amount of the Bonds called for
redemption, plus accrued interest to the date fixed for redemption from amounts on deposit in the
2008A Redemption Account of the Redemption Fund as a result of the following: (a) receipt of
Prepayments with respect to the Bonds, and (b) transfers from the 2008A Project Account of the
Project Fund.
Notice of Redemption. The Trustee shall give notice of any redemption of Bonds by
sending notice by first class United States mail, postage prepaid, not less than 30 days before the
date fixed for redemption, to the Owner of each Bond (or part thereof) to be redeemed, at the
address shown on the Register. The notice shall state the redemption date, the Redemption Price,
the place at which the Bonds are to be surrendered for payment, and, if less than all the Bonds
Outstanding are to be redeemed, an identification of the Bonds or portions thereof to be
redeemed. Any notice so given shall be conclusively presumed to have been duly given, whether
or not the Owner receives such notice. Notice of redemption having been given as provided in
the Indenture, the Bonds or portions thereof called for redemption shall become due and payable
on the date fixed for redemption provided that the Redemption Price for such Bonds is on deposit
with the Trustee. The City has reserved the right to rescind any notice of redemption given in
connection with an optional or an extraordinary mandatory redemption by giving notice of such
-27-
1302079v.8 LUB200/58000
rescission in the same manner that notice of redemption was given. Upon giving of the notice of
rescission, the notice of redemption shall be null and void for all purposes.
The Indenture permits, with certain exceptions as therein provided, the amendment
thereof and the modification of the rights and obligations of the City and the rights of the holders
of the Bonds under the Indenture at any time Outstanding affected by such modification. The
Indenture also contains provisions permitting the holders of specified percentages in aggregate
principal amount of the Bonds at the time Outstanding, on behalf of the holders of all the Bonds,
to waive compliance by the City with certain past defaults under the Indenture and their
consequences. Any such consent or waiver by the holder of this Bond or any predecessor Bond
evidencing the same debt shall be conclusive and binding upon such holder and upon all future
holders thereof and of any Bond issued upon the transfer thereof or in exchange therefor or in
lieu thereof, whether or not notation of such consent or waiver is made upon this Bond.
As provided in the Indenture, this Bond is transferable upon surrender of this Bond for
transfer at the Designated Payment!fransfer Office, with such endorsement or other evidence of
transfer as is acceptable to the Trustee. Upon delivery of such properly endorsed Bond, one or
more new fully registered Bonds of the same stated maturity, of Authorized Denominations,
bearing the same rate of interest, and for the same aggregate principal amount will be issued to
the designated transferee or transferees.
Neither the City nor the Trustee shall be required to issue, transfer or exchange any Bond
called for redemption where such redemption is scheduled to occur within 45 calendar days of
the transfer or exchange date; provided, however, such limitation shall not be applicable to an
exchange by the registered owner of the uncalled principal balance of a Bond.
The City, the Trustee, and any other Person may treat the Person in whose name this
Bond is registered as the owner hereof for the purpose of receiving payment as herein provided
(except interest shall be paid to the Person in whose name this Bond is registered on the Record
Date or Special Record Date, as applicable) and for all other purposes, whether or not this Bond
be overdue, and neither the City nor the Trustee shall be affected by notice to the contrary.
NEITHER THE FULL FAITH AND CREDIT NOR THE GENERAL TAXING POWER
OF THE CI1Y OF LUBBOCK, TEXAS, LUBBOCK COUN1Y, TEXAS OR THE STATE OF
TEXAS, OR ANY POLITICAL SUBDNISION THEREOF, IS PLEDGED TO THE
PAYMENT OF THE BONDS.
IT IS HEREBY CERTIFIED AND RECITED that the issuance of this Bond and the
series of which it is a part is duly authorized by law; that all acts, conditions and things required
to be done precedent to and in the issuance of the Bonds have been properly done and perfonned
and have happened in regular and due time, fonn and manner, as required by law; and that the
total indebtedness of the City, including the Bonds, does not exceed any Constitutional or
statutory limitation.
-28-
I302079v.8 LUB200/58000
IN WITNESS WHEREOF, the City has caused this Bond to be executed in its name by
the manual or facsimile signature of the Mayor of the City and countersigned by the manual or
facsimile signature of the City Secretary, and the official seal of the City has been duly imprinted
or placed in facsimile on this Bond.
City Secretary, City of Lubbock, Texas Mayor, City of Lubbock, Texas
[Seal]
-29-
1302079v.8 LUB200/58000
(b) Form of Series 2008B Bond.
REGISTERED REGISTERED
No. __ $, ____ _
United States of America
State of Texas
County of Lubbock
VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
SPECIAL ASSESSMENT REVENUE BONDS
SERIES 2008B
(Lubbock, Texas)
INTEREST RATE: MATURITY DATE: BOND DATE: CUSIP NUMBER:
7.375% October I, 2038 May 13,2008
The City of Lubbock, Texas (the "City''), for value received, hereby promises to pay,
solely from the Trust Estate (as hereinafter defined), to
or registered assigns, on the Maturity Date, as specified above, the sum of
___________ DOLLARS
unless this Bond shall have been sooner called for redemption and the payment of the principal
hereof shall have been paid or provision for such payment shall have been made, and to pay
interest on the unpaid principal amount hereof from the later of the Bond Date, as specified
above, or the most recent Interest Payment Date to which interest has been paid or provided for
until such principal amount shall have been paid or provided for, at the per annum rate of interest
specified above, computed on the basis of a 360-day year of twelve 30-day months, such interest
to be paid semiannually on April I and October I of each year, commencing October I, 2008.
Capitalized terms appearing herein and not otherwise defined shall have the meaning
assigned to them in the Indenture defined below. Reference is made to the Indenture for such
definitions and for all other purposes.
The principal of this Bond shall be payable without exchange or collection charges in
lawful money of the United States of America upon presentation and surrender of this Bond at
the corporate trust office in Dallas, Texas (the "Designated Payment!fransfer Office"), of The
Bank of New York Trust Company, N.A., as trustee (the "Trustee"), or, with respect to a
successor trustee and Trustee, at the Designated Paymentrfransfer Office of such successor
trustee. Interest on this Bond is payable by check dated as of the Interest Payment Date, mailed
by the Trustee to the registered owner at the address shown on the registration books kept by the
Trustee or by such other customary banking arrangements acceptable to the Trustee, requested
-30-
130207')v.8 LUB200/S8000
by, and at the risk and expense of, the Person to whom interest is to be paid. For the purpose of
the payment of interest on this Bond, the registered owner shall be the Person in whose name this
Bond is registered at the close of business on the "Record Date," which shall be the 15th
calendar day of the month next preceding such Interest Payment Date; provided, however, that in
the event of nonpayment of interest on a scheduled Interest Payment Date, and for 30 days
thereafter, a new record date for such interest payment (a "Special Record Date") will be
established by the Trustee, if and when funds for the payment of such interest have been received
from the City. Notice of the Special Record Date and of the scheduled payment date of the past
due interest (the "Special Payment Date," which shall be 15 days after the Special Record Date)
shall be sent at least five Business Days prior to the Special Record Date by United States mail,
first class postage prepaid, to the address of each Owner of a Bond appearing on the books of the
Trustee at the close of business on the last Business Day preceding the date of mailing such
notice.
If a date for the payment of the principal of or interest on the Bonds is a Saturday,
Sunday, legal holiday, or a day on which banking institutions in the City or in the city in which
the Designated Payment/Transfer Office is located are authorized by law or executive order to
close, then the date for such payment shall be the next succeeding Business Day, and payment on
such date shall have the same force and effect as if made on the original date payment was due.
Titis Bond is one of a duly authorized issue of assessment revenue bonds of the City
having the designation specified in its title (herein referred to as the "Bonds"), dated as of
May 13, 2008, and issued in the aggregate principal amount of$1,279,000, with the limitations
described herein, pursuant to an Indenture of Trust, dated as of May 1, 2008 (the "Indenture"),
between the City and The Bank of New York Trust Company, N.A., as trustee (the "Trustee,"
which term includes any successor trustee under the Indenture), to which Indenture reference is
hereby made for a description of the amounts thereby pledged and assigned, the nature and
extent of the lien and security, the respective rights thereunder of the holders of the Bonds, the
Trustee, and the City, and the tenns upon which the Bonds are, and are to be, authenticated and
delivered and by this reference to the terms of which each holder of this Bond hereby consents.
Concurrently with the issuance of the Bonds, the City is issuing its Vintage Township Public
Improvement District Special Assessment Revenue Bonds, Series 2008A (Lubbock, Texas). The
bonds of each series issued under the Indenture are equally and ratably with other bonds of such
series secured by the amounts thereby pledged and assigned. The Bonds are being issued for the
purpose of (i) paying a portion of the Costs of Improvement Project A and (ii) making deposits
to a capitalized interest account, a debt service reserve fund and a project fund.
The Bonds are limited obligations of the City payable solely from the Trust Estate
consisting primarily of the Pledged Revenues and the Pledged Funds with respect to this Series.
Reference is hereby made to the Indenture, copies of which are on file with and available upon
request from the Trustee, for the provisions, among others, with respect to the nature and extent
of the duties and obligations of the City, the Trustee and the Owners. The Owner of this Bond,
by the acceptance hereof, is deemed to have agreed and consented to the tenns, conditions and
provisions of the Indenture.
Notwithstanding any provision hereof, the Indenture may be released and the obligation
of the City to make money available to pay this Bond may be defeased by the deposit of money
-31-
1302079v.8 LUB200/58000
and/or certain direct or indirect Defeasance Securities sufficient for such purpose as described in
the Indenture.
The Bonds are issuable as fully registered bonds only in the denominations of$100,000
(subject to provisions in the Indenture that provide for certain conditions under which $5,000 or
any integral multiple thereof is an Authorized Denomination) and any $1,000 multiple in excess
thereof, subject to the provisions of the Indenture authorizing redemption in denominations of
$1,000.
Sinking Fund Redemption. The Bonds are subject to sinking fund redemption prior to
maturity and will be redeemed by the City in part at a price equal to the principal amount thereof
plus accrued and unpaid interest thereon to the date set for redemption from moneys available for
such purpose in the 2008B Redemption Account of the Redemption Fund pursuant to the
Indenture, on the dates and in the respective sinking fund installments as set forth in the
following schedule:
Sinking Fund Sinking Fund
Year Installment Year Installment
2011 $ 1,000 2025 $ 37,000
2012 2,000 2026 42,000
2013 4,000 2027 46,000
2014 6,000 2028 51,000
2015 8,000 2029 57,000
2016 10,000 2030 63,000
2017 12,000 2031 69,000
2018 14,000 2032 76,000
2019 17,000 2033 83,000
2020 20,000 2034 92,000
2021 23,000 2035 100,000
2022 26,000 2036 109,000
2023 29,000 2037 119,000
2024 33,000 2038 130,000
At least forty-five ( 45) days prior to each sinking fund redemption date, the Trustee shall
select for redemption by any customary method that results in a random selection, a principal
amount of Bonds equal to the sinking fund installments of such Bonds to be redeemed, shall call
such Bonds for redemption on such scheduled mandatory sinking fund redemption date, and
shall give notice of such redemption, as provided in the Indenture.
The principal amount of Bonds required to be redeemed on any sinking fund redemption
date shall he reduced, at the option of the City, by the principal amount of any Bonds which, at
least 45 days prior to the sinking fund redemption date shall have been acquired by the City at a
price not exceeding the principal amount of such Bonds plus accrued and unpaid interest to the
date of purchase thereof, and delivered to the Trustee for cancellation. The principal amount of
Bonds required to be redeemed on any sinking fund redemption date shall be reduced on a pro
rata basis among sinking fund installments by the principal amount of any Bonds which, at least
-32-
1302079v.8 LUB200158000
45 days prior to the sinking fund redemption date, shall have been redeemed pursuant to the
optional or extraordinary mandatory redemption and not previously credited to a sinking fund
redemption.
Ojltional Redemption. The City reserves the right and option to redeem Bonda before
their scheduled maturity date, in whole on October 1, 2018, or any date thereafter, and in part on
October 1, 2018, or any Interest Payment Date thereafter, such redemption date or dates to be
fixed by the City, at a redemption price equal to the principal amount of the Bonds so called for
redemption, without premium, plus accrued and unpaid interest to the date fixed for redemptio~
from, and only from, funds of the City which are on deposit in the 2008B Redemption Account
of the Redemption Fund from the proceeds of any refunding bonds issued by the City for such
purpose.
Extraordinary Mandatory Redemption. Bonds are subject to extraordinary mandatory
redemption prior to maturity as a whole at any time or in part, on the 1st day of January, April,
July, or October at a redemption price equal to the principal amount of the Bonds called for
redemption, plus accrued interest to the date fixed for redemption from amounts on deposit in the
2008B Redemption Account of the Redemption Fund as a result of the following: (a) receipt of
Prepayments with respect to the Bonds and (b) transfers from the 2008B Project Account of the
Project Fund.
Notice of Redemption. The Trustee shall give notice of any redemption of Bonds by
sending notice by first class United States mail, postage prepaid, not less than 30 days before the
date fixed for redemption, to the Owner of each Bond (or part thereof) to be redeemed, at the
address shown on the Register. The notice shall state the redemption date, the Redemption Price,
the place at which the Bonds are to be surrendered for payment, and, if less than all the Bonds
Outstanding are to be redeemed, an identification of the Bonds or portions thereof to be
redeemed. Any notice so given shall be conclusively presmned to have been duly given, whether
or not the Owner receives such notice. Notice of redemption having been given as provided in
the Indenture, the Bonds or portions thereof called for redemption shall become due and payable
on the date fixed for redemption provided that the Redemption Price for such Bonds is on deposit
with the Trustee. The City has reserved the right to rescind any notice of redemption given in
connection with an optional or an extraordinary mandatory redemption by giving notice of such
rescission in the same manner that notice of redemption was given. Upon giving of the notice of
rescissio~ the notice of redemption shall be null and void for a11 purposes.
The Indenture permits, with certain exceptions as therein provided, the amendment
thereof and the modification of the rights and obligations of the City and the rights of the holders
of the Bonds under the Indenture at any time Outstanding affected by such modification. The
Indenture also contains provisions permitting the holders of specified percentages in aggregate
principal amount of the Bonds at the time Outstanding, on behalf of the holders of all the Bonds,
to waive compliance by the City with certain past defaults under the Indenture and their
consequences. Any such consent or waiver by the holder of this Bond or any predecessor Bond
evidencing the same debt shall be conclusive and binding upon such holder and upon all future
holders thereof and of any Bond issued upon the transfer thereof or in exchange therefor or in
lieu thereof, whether or not notation of such consent or waiver is made upon this Bond.
-33-
1302079v.8 LUB200158000
As provided in the Indenture, this Bond is transferable upon surrender of this Bond for
transfer at the Designated Paymentffransfer Office, with such endorsement or other evidence of
transfer as is acceptable to the Trustee. Upon delivery of such properly endorsed Bond, one or
more new fully registered Bonds of the same stated maturity, of Authorized Denominations,
bearing the same rate of interest, and for the same aggregate principal amount will be issued to
the designated transferee or transferees.
Neither the City nor the Trustee shall be required to issue, transfer or exchange any Bond
called for redemption where such redemption is scheduled to occur within 45 calendar days of
the transfer or exchange date; provided, however, such limitation shall not be applicable to an
exchange by the registered owner of the uncalled principal balance of a Bond.
The City, the Trustee, and any other Person may treat the Person in whose name this
Bond is registered as the owner hereof for the purpose of receiving payment as herein provided
(except interest shall be paid to the Person in whose name this Bond is registered on the Record
Date or Special Record Date, as applicable) and for all other purposes, whether or not this Bond
be overdue, and neither the City nor the Trustee shall be affected by notice to the contrary.
NEITHER THE FULL FAITH AND CREDIT NOR THE GENERAL TAXING POWER
OF THE CIIT OF LUBBOCK, TEXAS, LUBBOCK COUN1Y, TEXAS OR THE STATE OF
TEXAS, OR ANY POLITICAL SUBDIVISION THEREOF, IS PLEDGED TO THE
PAYMENT OF THE BONDS.
IT IS HEREBY CERTIFIED AND RECITED that the issuance of this Bond and the
series of which it is a part is duly authorized by law; that all acts, conditions and things required
to be done precedent to and in the issuance of the Bonds have been properly done and performed
and have happened in regular and due time, form and manner, as required by law; and that the
total indebtedness of the City, including the Bonds, does not exceed any constitutional or
statutory limitation.
IN WITNESS WHEREOF, the City has caused this Bond to be executed in its name by
the manual or facsimile signature of the Mayor of the City and countersigned by the manual or
facsimile signature of the City Secretary, and the official seal of the City has been duly imprinted
or placed in facsimile on this Bond.
City Secretary, City of Lubbock, Texas Mayor, City of Lubbock, Texas
[Seal]
-34-
!302079v.S LUB200/58000
(c) Fonn of Comptroller's Registration Certificate.
The following Registration Certificate of Comptroller of Public Accounts shall appear on
the Initial Bond for each Series:
REGISTRATION CERTIFICATE OF
COMPTROLLER OF PUBLIC ACCOUNTS
OFFICE OF THE COMPTROLLER §
OF PUBLIC ACCOUNTS §
§
REGISTER NO .. ____ _
THE STATE OF TEXAS §
I HEREBY CERTIFY THAT there is on file and of record in my office a certificate to
the effect that the Attorney General of the State of Texas has approved this Bond, and that this
Bond has been registered this day by me.
WITNESS MY SIGNATURE AND SEAL OF OFFICE this ________ .
[SEAL]
(d) Form of Certificate of Trustee.
Comptroller of Public Accounts
of the State of Texas
CERTIFICATE OF TRUSTEE
It is hereby certified that this is one of the Bonds of the Series of Bonds referred to in the
within mentioned Indenture.
DATED: ____ _
-35-
1302079v.8 LUB200/58000
THE BANK OF NEW YORK TRUST
COMPANY, N.A., as Trustee
By.
Authorized Signatory
(e) Form of Assignment.
ASSIGNMENT
FOR VALUE RECENED, the undersigned hereby sells, assigns, and transfers unto
(print or typewrite name, address and Zip Code of transferee):
(Social Security or other identifying number: the within Bond and all
rights hereunder and hereby irrevocably constitutes and appoints ---::----:-:-::-::-------:
attorney to transfer the within Bond on the books kept for registration hereof, with full power of
substitution in the premises.
Date: ________ _
Signature Guaranteed By:
Authorized Signatory
NOTICE: The signature on this Assignment
must correspond with the name of the registered
owner as it appears on the face of the within
Bond in every particular and must be guaranteed
in a manner acceptable to the Trustee.
(f) Fonn. of Assignment of Purchaser to Corooration Trustee.
The Vintage Township Public Facility Corporation (the "Corporation") hereby assigns all
of its right, title and interest in and to the within Bond to The Bank of New York Trust
Company, N.A., as trustee (the "Tmstee") under that certain Indenture of Trust, dated as of
-----~ 2008, between the Trustee and the Corporation, securing the Corporation's
Special Revenue Bonds (Vintage Township Public hnprovement District Project), Series 2008A
and Series 2008B.
Dated: _____ _ VINTAGE TOWNSHIP PUBLIC
FACILITIES CORPORATION
By:
President
(g) Initial Bond. Each Initial Bond shall be in substantially the respective form set
forth in this Article V, with such insertions and changes as is applicable to the Initial Bond of
such Series.
-36-
1302079v.8 LUB200/58000
Section 5.3. CUSIP Registrntion.
The City may secure identification numbers through the CUSIP Sexvice Bureau Division
of Standard & Poor's Corporation, New York, New York, and may authorize the printing of such
numbers on the face of the Bonds. It is expressly provided, however, that the presence or
absence of CUSIP numbers on the Bonds shall be of no significance or effect as regards the
legality thereof and neither the City nor the attorneys approving said Bonds as to legality are to
be held responsible for CUSIP numbers incorrectly printed on the Bonds.
Section 5.4. Legal Opinion.
The approving legal opinion of Vinson & Elkins L.L.P., Bond Counsel, may be printed
on or attached to each Bond over the certification of the City Secretary of the City, which may be
executed in facsimile.
Section 5.5. Statement of Insurance.
A statement relating to a municipal bond insurance policy, if any, to be issued for the
Bonds may be printed on or attached to each Bond.
ARTICLE VI
FUNDS AND ACCOUNTS
Section 6.1. Establishment of Funds and Accounts.
(a)
Indenture:
The following Funds and Accounts are hereby created and established under this
(i) Pledged Revenue Fund, and, within such Fund, the 2008A Pledged
Revenue Account and the Series 2008B Pledged Revenue Account;
(ii) Bond Fund, and, within such Fund, the 2008A Bond Payment Account,
the 2008B Bond Payment Account, the 2008A Capitalized Interest Account and the
2008B Capitalized Interest Account;
(iii) Project Fund, and, within such Fund, the 2008A Project Account and the
2008B Project Account;
(iv) Reserve Fund, and, within such Fund, the 2008A Reserve Account, the
2008A Prepayment Reserve Account, the 2008B Reserve Account and the 2008B
Prepa]111ent Reserve Account, and within the 2008B Prepa]1llent Reserve Account, the
Developer Sub-Account and the Assessments Sub-Account;
(v) Redemption Fund, and, within such Fund, the 2008A Redemption
Account and the 2008B Redemption Account;
-37-
I302079v.8 LUB200/58000
(vi) Rebate Fund and, within such Fund, the 2008A Rebate Account and the
2008B Rebate Account; and
(vii) Collection Costs Fund, and, within such Fund, the 2008A Collection Costs
Account and the 2008B Collection Costs Account.
(b) All Funds, Accounts, monies, investments and other assets of the Trust Estate
shall be maintained separately for each Seties. The Accounts designated as ''2008A" shall
secure the Seties 2008A Bonds only and the Accounts designated as "2008B" shall secure the
Seties 2008B Bonds only. The Pledged Revenues received with respect to a Seties shall not be
commingled with Pledged Revenues received with respect to another Series but shall be
accounted for and maintained separately.
(c) Each Fund and Account created within such Fund shall be maintained by the
Trustee separate and apart from all other funds and accounts of the City. The Pledged Funds
shall constitute trust funds which shall be held in trust by the Trustee as part of the Trust Estate
solely for the benefit of the Owners of the Bonds.
(d) Interest earnings and profit on each respective Fund and Account established by
this Indenture shall be applied or withdrawn for the purposes of such Fund or Account as
specified below.
Section 6.2. Initial Deposits to Funds and Accounts.
(a) Pursuant to a City Order, the proceeds from the sale of the Seties 2008A Bonds
shall be paid to the Trustee and deposited or transferred by the Trustee as follows:
(i) $61,643.80 shall be deposited to the 2008A Capitalized Interest Account;
(ii) $2,116,441.88 shall be deposited to the 2008A Project Account; and
(iii) $14,914.32 to the 2008A Collection Costs Account.
The amount of $219,300.00, representing the amount of the 2008A Reserve Fund
Requirement, shall be deposited to the 2008A Reserve Account from amounts contributed by the
Developer.
The amount of $40,928.00, shall be deposited to the Series 2008A Prepayment Reserve
Account from amounts contributed by the Developer.
The Developer may fund its contributions pursuant to this Section 6.2(a) by a deposit of
cash or a Credit Facility. The Developer may provide for a Substitute Credit Facility in
substitution of a Credit Facility upon the termination or expiration of such Credit Facility,
provided the Trustee has been delivered Substitute Credit Facility prior to the termination or
expiration of such Credit Facility. Such Credit Facility or Substitute Credit Facility shall remain
in effect until the earlier of the date the Bonds are no longer Outstanding and all amounts
available under such Credit Facility have been drawn down by the Trustee; provided, however,
that at any time, the Developer may replace a Credit Facility or Substitute Credit Facility with
-38-
1302079v.8 LUB200/58000
cash in the amount then available to be drawn down by the Trustee under the then existing Credit
Facility or Substitute Credit Facility.
If and to the extent the Developer has deposited with the Trustee a Credit Facility or a
Substitute Credit Facility in lieu of a cash deposit to any Fund or Account, the Trustee shall draw
under such Credit Facility or Substitute Facility an amount sufficient to make any payments then
required to be made from such respective Fund or Account. The Trustee shall deposit the
proceeds of such draw to the applicable Fund or Account and apply such amount as provided
herein. If, prior to the expiration or termination date of a Credit Facility or a Substitute Credit
Facility for which the expiration or termination date has not been extended, the Trustee has not
received a Substitute Credit Facility in lieu thereof, the Trustee shall draw the full amount then
available under such Credit Facility or Substitute Credit Facility in accordance with the terms
thereof and deposit the proceeds of such draw to the Fund or Account to which such Credit
Facility or Substitute Credit Facility pertains.
(b) Pursuant to a City Order, the proceeds from the sale of the Series 2008B Bonds
shall be paid to the Trustee and deposited or transferred by the Trustee as follows:
(i) $128,694.65 shall be deposited to the 2008B Capitalized Interest Account;
(ii) $995,179.84 shall be deposited to the 2008B Project Account;
(iii) $127,900.00 representing the 2008B Reserve Fund Requirement, shall be
deposited to the 2008B Reserve Account; and
(iv) $27,225.51 shall be deposited to the 2008B Collection Costs Account.
The amount of $23,870.00, shall be deposited to the Developer Sub-Account of the Series
20088 Prepayment Reserve Account from amounts contributed by the Developer.
The Developer may fund its contributions pursuant to this Section 6.2(b) by a deposit of
cash or a Credit Facility. The Developer may provide for a Substitute Credit Facility in
substitution of a Credit Facility upon the termination or expiration of such Credit Facility,
provided the Trustee has been delivered Substitute Credit Facility prior to the termination or
expiration of such Credit Facility. Such Credit Facility or Substitute Credit Facility shall remain
in effect to the extent of and so long as the Developer has funds remaining in the Developer Sub-
Account; provided, however, that at any time, the Developer may replace a Credit Facility or
Substitute Credit Facility with cash in the amount then available to be drawn down by the
Trustee under the then existing Credit Facility or Substitute Credit Facility.
If and to the extent the Developer has deposited with the Trustee a Credit Facility or a
Substitute Credit Facility in lieu of a cash deposit to any Fund or Account, the Trustee shall draw
under such Credit Facility or Substitute Facility an amount sufficient to make any payments then
required to be made from such respective Fund or Account. The Trustee shall deposit the
proceeds of such draw to the applicable Fund or Account and apply such amount as provided
herein. If, prior to the expiration or termination date of a Credit Facility or a Substitute Credit
Facility for which the expiration or termination date has not been extended, the Trustee has not
received a Substitute Credit Facility in lieu thereof, the Trustee shall draw the full amount then
-39-
!302079v.8 LUB200/58000
available under such Credit Facility or Substitute Credit Facility in accordance with the terms
thereof and deposit the proceeds of such draw to the Fund or Account to which such Credit
Facility or Substitute Credit Facility pertains.
Section 6.3. Pledged Revenue Fund.
(a) hrunediately upon receipt thereof, the City shall deposit or cause to be deposited
the Pledged Revenues into the applicable 2008A Pledged Revenue Account or the 2008B
Pledged Revenue Account, as directed by City Order.
(b) With respect to each Series, not later than five (5) Business Days before each
Interest Payment Date, the Trustee shall transfer from the Pledged Revenue Account to the Bond
Payment Account for such Series, an amount sufficient to pay debt service on such Series on the
ensuing Interest Payment Date. The amount so transferred shall be determined after taking into
account any amounts then on deposit in such Bond Payment Account and any amount to be
transferred from the Capitalized Interest Account with respect to such Series, so that the amount
on deposit in the Bond Payment Account for such Series equals the principal (including any
Sinking Fund Installments) and interest due on the such Series on the ensuing Interest Payment
Date.
(c) If, after the foregoing transfers and any transfer from the Reserve Fund as
provided in Section 6. 7, there are insufficient funds to make the payments provided in paragraph
(b) above, the Trustee shall apply the available funds in the respective Bond Payment Account
first to the payment of interest, then to the payment of principal (including any Sinking Fund
Installments).
(d) As directed by City Order, the Trustee shall transfer amounts representing
Prepayments to the applicable Redemption Account promptly after deposit of such amounts to
the Pledged Revenue Fund.
(e) As directed by City Order, the Trustee shall transfer Foreclosure Proceeds first, to
the applicable Reserve Account in an amount necessary to restore any transfers from such
Reserve Account made with respect to the Assessed Parcel or Assessed Parcels to which the
Foreclosure Proceeds relate, and second, to the applicable Redemption Account promptly after
deposit of such amounts to the Pledged Revenue Fund.
Section 6.4. Bond Fund.
(a) On each Interest Payment Date with respect to a Series, the Trustee shall pay or
cause to be paid to the Owners from the applicable Bond Payment Account the amount of
principal of and interest due on the applicable Series, less any amount withdrawn from the
applicable Capitalized Interest Account to pay interest on the Bonds on such Interest Payment
Date as described below.
(b) If amount in the Bond Payment Account for a Series is insufficient for the
purposes set forth in paragraph (a) above, the Trustee shall transfer from the Reserve Account for
such Series to the Bond Payment Account the amount required to cure such insufficiency.
-40-
i302079v.8 LUB200/58000
(c) Moneys in a Capitalized Interest Account shall be used exclusively for the
payment of interest on the Bonds through and including October I, 2008, in the case of the
Series 2008A Bonds, and through and including October I, 2009, in the case of the Series 2008B
Bonds.
Any amount on deposit in the Capitalized Interest Account for a Series after the payment
of interest on the dates stated above shall be transferred to the Project Account for such Series, or
if such Project Account has been closed as provided in Section 6.5(d) herein, such amount shall
be transferred to the Redemption Account for such Series and applied to the redemption of
Bonds of such Series and the Capitalized Interest Account for such Series shall be closed.
Section 6.5. Project Fund.
(a) Money on deposit in the Project Fund shall be used for the purposes specified in
Section 3.1 hereof.
(b) Disbursements from the Project Fund to pay Costs shall be made by the Trustee
upon receipt by the Trustee of a properly executed and completed Certification of Approval for
Payment in the form set forth as Exhibit B to the Acquisition and Funding Agreement (the
"Certification for Payment") and in the amounts certified in such Certification for Payment. The
disbursement of funds in the Project Fund pursuant to each Certification for Payment shall be
pursuant to and in accordance with the approval and disbursement procedures described in
Section 5.03 of the Acquisition and Funding Agreement. Such provisions and procedures are
herein incorporated by reference and deemed set forth in full herein.
(c) If the City Representative determines in his sole discretion that amount then on
deposit the Project Account for a Series is not expected to be expended for the payment of Costs
due to the abandonment, or constructive abandonment, of Improvement Project A or
Improvement Project B, as applicable, such that, in the opinion of the City Representative, it is
unlikely that the amount in such Project Account will ever be expended for such purpose, the
City Representative shall file with the Trustee a City Certificate which identifies the amount then
on deposit in such Project Account that is not expected to be used for purposes of paying Costs.
The Trustee, upon receipt of such City Certificate, shall transfer the amount identified therein
from the Project Account to the Redemption Account for such Series and apply such amount to
the redemption of Bonds of such Series on the next Interest Payment Date for which notice of
redemption can timely be given pursuant to Section 4.6. In making any determination pursuant
to this Section, the City Representative may conclusively rely upon a certificate of an
Independent Financial Consultant.
(d) Upon the filing of a City Certificate stating that all improvements comprising
Improvement Project A or Improvement Project B, respectively, have been completed and that
all Costs of Improvement Project A or Improvement Project B, as applicable, have been paid, or
that any such Costs are not required to be paid from such Project Account, the Trustee shall
transfer the amount, if any, remaining within the applicable Project Account to the applicable
Redemption Account and such Project Account shall be closed.
-41 -
1302079v.8 LUB200/58000
Section 6.6. Redemption Fund.
With respect to a Series, the Trustee shall cause to be deposited to the Redemption
Account from the Pledged Revenue Account for such Series an amount sufficient to redeem
Bonds of such Series, as provided in Sections 4.3 and 4.4, on the dates specified for redemption
as provided in Sections 4.3 and 4.4. Amounts on deposit in the Redemption Fund shall be
applied by the Trustee to redeem Bonds as provided in Article N. In addition, with respect to a
Series, if the amount held in the applicable Bond Payment Account and the applicable
Redemption Account, and with respect to the Series 2008B Bonds, the Series 2008B Reserve
Account, for such Series is sufficient to pay the principal amount of all Outstanding Bonds of
such Series on the next Interest Payment Date, together with the interest accrued and unpaid on
such Bonds as of such Interest Payment Date, the moneys on deposit in such Bond Payment
Account and Reserve Account, if applicable, shall be transferred to the Redemption Account for
such Series and thereafter used to redeem all Bonds of such Series as of such Interest Payment
Date.
Section 6. 7. Reserve Fund.
(a) With respect to each Series, amounts deposited in the Reserve Account for such
Series shall be transferred by the Trustee (i) to the Bond Payment Account for such Series in the
event of any deficiency in such Bond Payment Account on any Interest Payment Date and (ii) to
the Redemption Account for such Series in the case of an extraordinary mandatory redemption
due to Prepayments in accordance with Section 4.4, in the event of any deficiency relating to
accrued interest due on the redemption date after making the transfers required under this
Section 6.7.
(b) Whenever a transfer is made from a Reserve Account to the Bond Fund or the
Redemption Fund due to a deficiency in the Bond Fund or the Redemption Fund, the Trustee
shall provide written notice thereof to the City, specifying the amount withdrawn.
(c) Whenever Series 2008A Bonds are to be redeemed with the proceeds of
Prepayments pursuant to Section 4.4, an amount necessary to pay accrued and unpaid interest
from the date of the Prepayment to the redemption date on the principal amount of Series 2008A
Bonds to be redeemed as a result of such Prepayment, after applying investment earnings on
such Prepayment toward payment of such accrued and unpaid interest, shall be transferred on the
Business Day prior to the redemption date by the Trustee from the Series 2008A Prepayment
Reserve Account to the Series 2008A Redemption Account to be applied to the redemption of
the Series 2008A Bonds.
(d) Whenever Series 2008A Bonds are to be redeemed with the proceeds of
Prepayments pursuant to Section 4.4, a proportionate amount in the Series 2008A Reserve
Account of the Reserve Fund shall be transferred on the Business Day following the redemption
date by the Trustee to or on the order of the Developer. The amount so transferred from the
Series 2008A Reserve Account of the Reserve Fund to the Developer shall be equal to a
percentage of the amount of the Bonds redeemed with such percentage equal to the lesser of: (i)
the amount required to be in the Series 2008A Reserve Account of the Reserve Fund, as a
percentage of the Outstanding Series 2008A Bonds prior to the redemption, and (ii) the amount
-42-
1302079v.8 LUB200/58000
actually in the Series 2008A Reserve Account of the Reserve Fund, as a percentage of the
Outstanding Series 2008A Bonds prior to the redemption.
(e) Whenever Series 2008B Bonds are to be redeemed with the proceeds of
Prepayments pursuant to Sections 4.4, a proportionate amount in the Series 2008B Reserve
Account of the Reserve Fund shall be transferred on the Business Day prior to the redemption
date by the Trustee to the Series 2008B Redemption Account to be applied to the redemption of
the Series 2008B Bonds. The amount so transferred from the Series 2008B Reserve Account of
the Reserve FWid shall be equal to a percentage of the amount of the Bonds redeemed with such
percentage equal to the lesser of: (i) the amount required to be in the Series 2008B Reserve
Account of the Reserve Fund, as a percentage of the Outstanding Series 2008B Bonds prior to
the redemption, and (ii) the amount actually in the Series 2008B Reserve Account of the Reserve
Fund, as a percentage of the Outstanding Series 2008B Bonds prior to the redemption. If after
such transfer, and after applying investment earnings on the Prepayment toward payment of
accrued and unpaid interest, there are insufficient funds to pay the Redemption Price of the
Series 2008B Bonds to be redeemed as a result of such Prepayment, the Trustee shall transfer an
amount equal to the shortfall first from the Assessments Sub-Account of the Series 2008B
Prepayment Reserve Account and second from the Developer Sub-Account of the Series 2008B
Prepayment Reserve Account to the Series 2008B Redemption Account to be applied to the
redemption of the Series 2008B Bonds.
(f) Whenever, on any Interest Payment Date, or on any other date at the request of
City Representative, the amount in the Series 2008A Reserve Account exceeds the Reserve
Requirement, the Trustee shall provide written notice to the City Representative of the amount of
the excess. Such excess shall be transferred to or on the order of the Developer, unless within
thirty days of such notice to the City Representative, the Trustee receives a City Order
instructing the Trustee to apply such excess to pay amounts due under Section 6.8 hereof.
(g) Whenever, on any Interest Payment Date, or on any other date at the request of a
City Representative, the amount in the Series 2008B Reserve Account exceeds the Reserve
Requirement, the Trustee shall provide written notice to the City Representative of the amount of
the excess. Such excess shall be transferred first to the Assessments Sub-Account of the 2008B
Prepayment Reserve Account until the Assessments Sub-Account contains the Prepayment
Reserve Requirement. and second to the Series 2008B Bond Payment Account to be used for the
payment of interest on the Bonds on the next Interest Payment Date in accordance with
Section 6.4 hereof, unless within thirty days of such notice to the City Representative, the
Trustee receives a City Order instructing the Trustee to apply such excess: (i) to pay amounts due
under Section 6.8 hereof, (ii) to the Series 2008B Collection Costs Account in an amount not
more than the Annual Collection Costs for the Series 2008B Bonds, or (iii) to the Series 2008B
Project Account of the Project Fund if such application and the expenditure of funds is expected
to occur within three years of the date hereof.
(h) Whenever, on any Interest Payment Date, or on any other date at the request of a
City Representative, the amount in the Series 2008A Prepayment Reserve Account exceeds the
Prepayment Reserve Requirement, the Trustee shall provide written notice to the City
Representative of the amount of the excess. Such excess shall be transferred to or on the order of
the Developer. Whenever, on any Interest Payment Date, or on any other date at the request of a
-43-
I302079v.8 LUB200158000
City Representative, the amount in the Series 20088 Prepayment Reserve Account exceeds the
Prepayment Reserve Requirement, the Trustee shall provide written notice to the City
Representative of the amount of the excess. The amount of such excess on deposit in the
Developer Sub-Account of the Series 20088 Prepayment Reserve Account, if any, shall be
transferred to or on the order of the Developer. If after such transfer any excess remains, the
amount of such excess on deposit in the Assessments Sub-Account of the 2008B Prepayment
Reserve Account shall be transferred to the Series 2008B Pledged Revenue Fund.
(i) At such time as the Series 2008A Bonds are no longer Outstanding, the Trustee
shall transfer all moneys remaining in the 2008A Reserve Account and the 2008A Prepayment
Reserve Account to or on the order of the Developer.
Gl At the final maturity of the Series 2008B Bonds, or the final payment of principal
of the Series 2008B Bonds pursuant to Section 6.5(e), (i) the amount on deposit in the 2008B
Reserve Account and the Assessments Sub-Account of the 2008B Prepayment Reserve Account
shall be transferred to the 2008B Redemption Account and applied to the payment of the
principal of the Series 2008B Bonds and (ii) the amount on deposit in the Developer Sub-
Account of the 2008B Prepayment Reserve Account shall be deposited to or on the order of the
Developer.
(k) With respect to the Series 2008B Bonds, if, after a Series 2008B Reserve Account
withdrawal, the amount on deposit in the 20088 Reserve Account is less than the Reserve Fund
Requirement for such Series, the Trustee shall transfer from the Series 20088 Pledged Revenue
Account to the Series 2008B Reserve Account the amount of such deficiency, but only to the
extent that such amount is not required for the timely payment of principal, including Sinking
Fund Installments, and interest.
Section 6.8. Rebate Fund; Rebatable Arbitrage.
(a) The Rebate Fund shall be held by the Trustee but shall not be part of the Trust
Estate and shall not be security for the Bonds. Amounts on deposit in the Rebate Fund shall be
used solely for the purpose of paying amounts due to the United States Government in
accordance with the Code.
(b) The City hereby certifies and covenants that it will not, and will not direct the
Trustee to use, or permit the use of any proceeds of the Bonds, directly or indirectly, in any
manner, and shall not take or omit to take any action, if such use, action or omission would cause
the Bonds to be treated as an obligation not described in Section 103(a) of the Code. In
furtherance of the foregoing, the City specifically covenants to comply with the provisions and
procedures of the Federal Tax Certificate delivered concurrently with the delivery of the Bonds,
which is incorporated herein by reference as if set forth in full herein. In the case of any
inconsistency between this Section 6.8 and the Federal Tax Certificate, the provisions of the
Federal Tax Certificate shall control. The covenants herein made and the certifications herein
authorized are for the benefit of the Owners with respect to the Bonds and may be relied upon by
such Owners and by Bond Counsel rendering opinions on the same. Within the limitations of
this Article VI, the City shall be permitted to transfer money from one Fund, Account or
-44-
1302079v.8 LUB200/58000
subaccount to another, adjust interest rates on Investment Securities or take such other actions as
may be required in order to prevent the Bonds from becoming "arbitrage bonds."
(c) The City hereby covenants to cause to be calculated, at the times and in the
manner set forth in the Federal Tax Certificate and in compliance with the Code, the amount of
Rebatable Arbitrage determined with respect to the Bonds and shall, within ten (1 0) Business
Days of such calculation, pursuant to a City Order, direct the Trustee to transfer to the applicable
subaccount of the Rebate Fund from the subaccounts designated in such City Order, an amount
equal to the amount of the Rebatable Arbitrage determined on such date of calculation. The City
hereby covenants to direct the Trustee to deposit to the Rebate Fund such amounts as will cause
the amount on deposit therein to equal the Rebatable Arbitrage determined on the applicable
calculation date.
(d) The City hereby covenants to direct the Trustee to pay Rebatable Arbitrage to the
United States in installments as required under the Code. In order to assure that Rebatable
Arbitrage is paid to the United States rather than to a third party, investments of funds on deposit
in the Rebate Fund shall be made in accordance with the Code and the Federal Tax Certificate.
(e) The City shall keep and retain for a period of six ( 6) years following retirement of
the Bonds, records of the determinations made pursuant to this Section 6.8 and the Federal Tax
Certificate.
(f) The Trustee conclusively shall be deemed to have complied with the provisions of
this Section and shall not be liable or responsible if it follows the instructions of the City and
shall not be required to take any action under this Section in the absence of instructions from the
City.
(g) If, on the date of each annual calculation, the amount on deposit in the Rebate
Fund exceeds the amount of the Rebatable Arbitrage, the City may direct the Trustee, pursuant to
a City Order, to transfer the amount in excess of the Rebatable Arbitrage to the Bond Fund.
Section 6.9. Collection Costs Fund.
(a) Immediately upon receipt thereof, the City shall deposit or cause to be deposited
with the Trustee for deposit to the Collection Costs Fund the Annual Collection Costs.
(b) Moneys in the Collection Costs Fund shall be held by the Trustee separate and
apart from the other Funds created and administered hereunder and shall be applied by the
Trustee as directed by a City Order solely for the purposes set forth in the Service and
Assessment Plan.
Section 6.10. Investment of Funds.
(a) Money in any Fund established pursuant to this Indenture shall be invested by the
Trustee as directed by the City pursuant to a City Order filed with the Trustee at least two (2)
Business Days in advance of the making of such investment in Investment Securities; provided
that all such deposits and investments shall be made in such manner (which may include
repurchase agreements for such investment with any primacy dealer of such agreements) that the
-45-
I302079v.8 LUB200/58000
money required to be expended from any Fund or Account will be available at the proper time or
times. Such investments shall be valued each year in tenns of current market value as of
December 31. For purposes of maximizing investment returns, to the extent permitted by law,
money in such Funds and Accounts may be invested in common investments of Investment
Securities, or in a common pool of such investment which shall be kept and held at an official
depository bank, which shall not be deemed to be or constitute a commingling of such money or
funds provided that safekeeping receipts or certificates of participation clearly evidencing the
investment or investment pool in which such money is invested and the share thereof purchased
with such money or owned by such Fund are held by or on behalf of each such Fund. If
necessary, such investments shall be promptly sold to prevent any default.
(b) Obligations purchased as an inveshnent of moneys in any Fund shall be deemed
to be part of such Fund or Account, subject, however, to the requirements of this Indenture for
transfer of interest earnings and profits resulting from investment of amounts in Funds and
Accounts. Whenever in this Indenture any moneys are required to be transferred by the City to
the Trustee, such transfer may be accomplished by transferring a like amount of Investment
Securities.
(c) The Trustee and its affiliates may act as sponsor, advisor, depository, principal or
agent in the acquisition or disposition of any Investment Security. The Trustee shall not incur
any liability for losses arising from any investments made pursuant to this Section. The Trustee
shall not be required to detennine the legality of any investments.
(d) Investments in any and all Funds and Accounts may be commingled in a separate
Fund or Funds for purposes of making, holding and disposing of investments, notwithstanding
provisions herein for transfer to or holding in or to the credit of particular Funds or Accounts of
amounts received or held by the Trustee hereunder, provided that the Trustee shall at all times
account for such investments strictly in accordance with the Funds and Accounts to which they
are credited and otherwise as provided in this Indenture.
(e) The Trustee will furnish the City periodic cash transaction statements which
include detail for all investment transactions made by the Trustee hereunder.
Section 6.11. Security of Funds.
All Funds and Accounts heretofore created or reaffinned, to the extent not invested as
herein permitted, shall be secured in the manner and to the fullest extent required by law for the
security of public funds, and such Funds shall be used only for the purposes and in the manner
permitted or required by this Indenture.
-46-
1302079v.8 LUB200/58000
ARTICLE VII
COVENANTS
Section 7 .1. Confirmation of Assessments.
The City hereby confirms, covenants, and agrees that, in the Assessment Ordinance, it
has levied the Assessments against the respective Assessed Parcels from which the Pledged
Revenues will be collected and received.
Section 7.2. Collection and Enforcement of Assessments.
(a) For so long as any Bonds are Outstanding, the City covenants, agrees and
warrants that it will take and pursue all actions pennissible under Applicable Laws to cause the
Assessments to be collected and the liens thereof enforced continuously, in the manner and to the
maximum extent permitted by Applicable Laws, and to cause no reduction, abatement or
exemption in the Assessments.
(b) The City will detennine or cause to be determined, no later than May I of each
year, whether or not any Annual Installment Part A or Annual Installment Part B is delinquent
and, if such delinquencies exist, the City will order and cause to be commenced as soon as
practicable any and all appropriate and legally permissible actions to obtain such Annual
Installment Part A or Annual Installment Part B, any delinquent charges and interest thereon,
including diligently prosecuting an action in district court to foreclose the currently delinquent
Annual Instalhnent Part A or Part B. Notwithstanding the foregoing, the City shall not be
required under any circumstances to purchase or make payment for the purchase of the
delinquent Assessment or the corresponding Assessed Parcel.
Section 7.3. Against Encumbrances.
(a) The City shall not create and, to the extent Pledged Revenues are received, shall
not suffer to remain, any lien, encumbrance or charge upon the Pledged Revenues or upon any
other property pledged under this Indenture, except the pledge created for the security of the
Bonds.
(b) So long as Bonds are Outstanding hereunder, the City shall not issue any bonds,
notes or other evidences of indebtedness other than the Bonds secured by any pledge of or other
lien or charge on the Pledged Revenues or other property pledged under this Indenture.
Section 7 .4. Records. Accounts. Accounting Reports.
The City hereby covenants and agrees that so long as any of the Bonds or any interest
thereon remains outstanding and unpaid, it will keep and maintain a proper and complete system
of records and accounts pertaining to the Assessments. The Trustee and the Owner of any Bond
or any duly authorized agent or agents of such Owner, shall have the right at all reasonable times
to inspect all such records, accounts and data relating thereto, upon written request to the City by
the Trustee or duly authorized representative, as applicable. The City shall provide the Trustee
or duly authorized representative, as applicable, an opportunity to inspect such books and records
-47-
1302079v.8 LUB200/58000
during the City's regular business hours and on a mutually agreeable date not later thao thirty
days after the City receives such request.
Section 7.5. Provisions Concerning Federal Income Tax Exclusion.
The City intends that the interest on the Bonds shall be excludable from gross income for
purposes of federal income taxation pursuant to sections I 03 aod 141 through 150 of the Internal
Revenue Code of 1986, as amended (the "Code"), and the applicable regulations promulgated
thereunder (the "Regulations"). The City covenants and agrees not to take any action, or
knowingly omit to take any action within its control, that if taken or omitted, respectively, would
cause the interest on the Bonds to be includable in the gross income, as defined in section 61 of
the Code, of the holders thereof for purposes of federal income taxation. In particular, the City
covenants aod agrees to comply with each requirement of Sections 7.6 through 7.10 of this
Article VII; provided, however, that the City shall not be required to comply with any particular
requirement of Sections 7.6 through 7.10 of this Article VII if the City has received an opinion of
Bond Counsel ("Counsel's Opinion") that such noncompliance will not adversely affect the
exclusion from gross income for federal income tax purposes of interest on the Bonds or if the
City has received a Counsel's Opinion to the effect that compliance with some other requirement
set forth in Sections 7.6 through 7.10 of this Article VII will satisfY the applicable requirements
of the Code, in which case compliance with such other requirement specified in such Counsel's
Opinion shall constitute compliance with the corresponding requirement specified in Sections 7.6
through 7.10 of this Article VII.
Section 7.6. No Private Use or Payment and No Private Loan Financing.
(a) The City shall certifY, through an authorized officer, employee or agen~ tha~
based upon all facts and estimates known or reasonably expected to be in existence on the date
the Bonds are delivered, the proceeds of the Bonds will not be used in a manner that would cause
the Bonds to be ''private activity bonds" within the meaning of section 141 of the Code and the
Regulations.
(b) The City covenants and agrees that it will make such use of the proceeds of the
Bonds, including interest or other investment income derived from Bond proceeds, regulate the
use of property financed, directly or indirectly, with such proceeds, and take sucb other and
further action as may be required so that the Bonds will not be ''private activity bonds" within
the meaning of section 141 of the Code and the Regulations.
(c) The City covenants and agrees that the levied Assessments will meet the
requirements for the "tax assessment loan exception" within the meaning of section 1.141-S(d) of
the Regulations on the date the Bonds are delivered and will ensure that the Assessments
continue to meet such requirements for so long as the Bonds are Outstanding hereunder.
Section 7. 7. No Federal Guaranty.
The City covenants and agrees not to take any action, or knowingly omit to take any
action within its control, that, if taken or omitted, respectively, would cause the Bonds to be
"federally guaranteed" within the meaning of section 149(b)(2) of the Code and the Regulations,
except as permitted by section 149(b)(3) of the Code and the Regulations.
-48-
1302079v.8 LUB200/58000
Section 7 .8. Bonds are not Hedge Bonds.
The City covenants and agrees not to take any action, or knowingly omit to take any
action, and has not knowingly omitted and will not knowingly omit to take any action, within its
control, that, if taken or omitted, respectively, would cause the Bonds to be ''hedge bonds"
within the meaning of section 149(g) of the Code and the Regulations.
Section 7.9. No-Arbitrage Covenant.
The City shall certify, through an authorized officer, employee or agent, that, based upon
all facts and estimates known or reasonably expected to be in existence on the date the Bonds are
delivered, the City will reasonably expect that the proceeds of the Bonds will not be used in a
manner that would cause the Bonds to be .. arbitrage bonds" within the meaning of section 148(a)
of the Code and the Regulations. Moreover, the City covenants and agrees that it will make such
use of the proceeds of the Bonds including interest, investment income, and any other money on
deposit in any Fund or Account maintained in connection with the Bonds, whether or not such
money was derived from the proceeds of the sale of the Bonds or from any other source, regulate
investments of proceeds of the Bonds, and take such other and further action as may be required
so that the Bonds will not be "arbitrage bonds" within the meaning of section 148(a) of the Code
and the Regulations.
Section 7.10. Arbitrage Rebate.
If the City does not qualify for an exception to the requirements of Section 148(1) of the
Code, the City will take all necessary steps to comply with the requirement that certain amounts
earned by the City on the investment of the .. gross proceeds" of the Bonds (within the meaning
of section 148(f)(6)(B) of the Code), be rebated to the federal government. Specifically, the City
will (i) maintain records regarding the investment of the gross proceeds of the Bonds as may be
required to calculate the amount earned on the investment of the gross proceeds of the Bonds
separately from records of amounts on deposit in the funds and accounts of the City allocable to
other bond issues of the City or moneys which do not represent gross proceeds of any bonds of
the City, (ii) calculate at such times as are required by the Regulations, the amount earned from
the investment of the gross proceeds of the Bonds which is required to be rebated to the federal
government, and (iii) pay, not less often than every fiftb anniversary date of the delivery of the
Bonds or on such other dates as may be permitted under the Regulations, all amounts required to
be rebated to the federal govenunent. Further, the City will not indirectly pay any amount
otherwise payable to the federal government pursuant to the foregoing requirements to any
Person other than the federal government by entering into any investment arrangement with
respect to the gross proceeds of the Bonds that might result in a reduction in the amount required
to he paid to the federal goverrunent because such arrangement results in a smaller profit or a
larger loss than would have resulted if the arrangement had been at arm's length and had the
yield on the issue not been relevant to either party.
Section 7 .II. Change in Law.
To the extent that published rulings of the Internal Revenue Service, or amendments to
the Code or the Regulations modify the covenants of the City or the Trustee which are set forth
-49-
1302079v.8 LUB200/S8000
in this Indenture or which are necessary for interest on any issue of the Bonds to be excludable
from gross income for federal income tax purposes, the Trustee and the City will comply with
such modifications.
Section 7.12. Information Reporting.
The City covenants and agrees to file or cause to be filed with the Secretary of the
Treasury, not later than the 15th day of the second calendar month after the close of the calendar
quarter in which the Bonds are issued, an information statement concerning the Bonds, all under
and in accordance with section 149(e) of the Code and the Regulations.
Section 7.13. City's Compliance.
All officers, employees and agents of the City are authorized and directed to provide
certifications of facts and estimates that are material to the reasonable expectations of the City as
of the date of delivery of the Bonds. In complying with the foregoing covenants, the City may
rely from time to time upon an opinion of Bond Counsel to the effect that any action by the City
or reliance upon any interpretation of the Code or the Regulations contained in such opinion will
not cause interest on the Bonds to be includable in gross income for federal income tax purposes
under existing law.
Seetion 7.14. Continuing Obligation.
Notwithstanding any other provision of this Indenture, the City's obligations under the
covenants and provisions of Sections 7.5 through 7.13 shall sUIVive the defeasance and discharge
of the Bonds.
ARTICLE VIII
LIABILITY OF CITY
Seetion 8.1. Liability of City.
The City shall not incur any responsibility in respect of the Bonds or this Indenture other
than in connection with the duties or obligations explicitly herein or in the Bonds assigned to or
imposed upon it. The City shall not be liable in connection with the performance of its duties
hereunder, except for its own gross negligence or willful default. The City shall not be bound to
ascertain or inquire as to the performance or observance of any of the tenns, conditions
covenants or agreements of the Trustee herein or of any of the documents executed by the
Trustee in connection with the Bonds, or as to the existence of a default or event of default
thereunder.
In the absence of bad faith, the City may conclusively rely, as to the truth of the
statements and the correctness of the opinions expressed therein, upon certificates or opinions
furnished to the City and conforming to the requirements of this Indenture. The City shall not be
liable for any error of judgment made in good faith unless it shall be proved that it was negligent
in ascertaining the pertinent facts.
-50-
1302079v.8 LUB200/58000
No provision of this Indenture, the Bonds, the Assessment Ordinance or any agreement,
document, instrument or certificate executed, delivered or approved in connection with the
issuance, sale, delivery or administration of the Bonds (the "Bond Documents") shall require the
City to expend or risk its own general funds or otherwise incur any financial liability (other than
with respect to the Pledged Revenues and the Annual Collection Costs) in the performance of
any of its obligations hereunder, or in the exercise of any of its rights or powers, if in the
judgment of the City there are reasonable grounds for believing that the repayment of such funds
or liability is not reasonably assured to it.
Neither the Owners nor any other Person shall have any claim against the City or any of
its officers, officials, agents, or employees for damages suffered as a result of the City's failure
to perform in any respect any covenant, undertaking, or obligation under any Bond Documents
or as a result of the incorrectness of any representation in, or omission from, any of the Bond
Documents, except to the extent that any such claim relates to an obligation, undertaking,
representation or covenant of the City, in accordance with the Bond Documents and the PID Act.
Any such claim shall be payable only from Pledged Revenues or the Annual Collection Costs.
Nothing contained in any of the Bond Documents shall be construed to preclude any action or
proceeding in any court or before any governmental body, agency or instrumentality against the
City or any of its officers, officials, agents, or employees to enforce the provisions of any of the
Bond Documents or to enforce all rights of the Owners of the Bonds by mandamus or other
proceeding at law or in equity.
The City may rely and shall be protected in acting or refraining from acting upon any
notice, resolution, request, consent, order, certificate, report, warrant, bond or other paper or
document believed by it to be genuine and to have been signed or presented by the proper party
or proper parties. The City may consult with counsel, with regard to legal questions, and the
opinion of such counsel shall be full and complete authorization and protection in respect of any
action taken or suffered by it hereunder in good faith and in accordance therewith.
Whenever in the administration of its duties under this Indenture the City shall deem it
necessary or desirable that a matter be proved or established prior to taking or suffering any
action hereunder, such matter (unless other evidence in respect thereof be herein specifically
prescribed) may, in the absence of willful misconduct on the part of the City, be deemed to be
conclusively proved and established by a certificate of the Trustee, an independent inspector, an
Independent Financial Consultant, or City Representative, and such certificate shall be full
warrant to the City for any action taken or suffered under the provisions of this Indenture upon
the faith thereof, but in its discretion the City may, in lieu thereof, accept other evidence of such
matter or may require such additional evidence as to it may seem reasonable.
In order to perform its duties and obligations hereunder, the City may employ such
persons or entities as it deems necessary or advisable. The City shall not be liable for any of the
acts or omissions of such persons or entities employed by it in good faith hereunder, and shall be
entitled to rely, and shall be fully protected in doing so, upon the opinions, calculations,
determinations and directions of such persons or entities.
-51 -
1302079v.8 LUB200/58000
ARTICLE IX
THE TRUSTEE
Section 9.1. Trustee as Registrar and Paying Agent.
The Trustee is hereby designated and agrees to act as registrar and paying agent for the
Bonds.
Section 9.2. Trustee Entitled to Indemnitv.
The Trustee shall be under no obligation to institute any suit, or to undertake any
proceeding under this Indenture, or to enter any appearance or in any way defend in any suit in
which it may be made defendant, or to take any steps in the execution of the trusts hereby created
or in the enforcement of any rights and powers hereunder, until it shall be indemnified to its
satisfaction against any and all costs and expenses, outlays and counsel fees and other reasonable
disbursements, and against all liability except as a consequence of its own negligence or willful
misconduct. Nevertheless, the Trustee may begin suit, or appear in and defend suit, or do
anything else in its judgment proper to be done by it as the Trustee, without indenmity, and in
such case the Trustee may make transfers from the Pledged Revenue Fund to pay all costs and
expenses, outlays and counsel fees and other reasonable disbursements properly incurred in
connection therewith and shall be entitled to a preference therefor over any Bonds Outstanding
hereunder.
Section 9.3. Responsibilities of the Trustee.
The recitals contained in this Indenture and in the Bonds shall be taken as the statements
of the City and the Trustee assumes no responsibility for the correctness of the same. The
Trustee makes no representations as to the validity or sufficiency of this Indenture or the Bonds
or with respect to the security afforded by this Indenture, and the Trustee shall incur no liability
with respect thereto. Except as otherwise expressly provided in this Indenture, the Trustee shall
have no responsibility or duty with respect to: (i) the issuance of Bonds for value; (ii) the
application of the proceeds thereof, except to the extent that such proceeds are received by it in
its capacity as Trustee; (iii) the application of any moneys paid to the City or others in
accordance with this Indenture, except as to the application of any moneys paid to it in its
capacity as Trustee or (iv) any calculation of arbitrage or rebate under the Code.
The duties and obligations of the Trustee shall be detennined by the express provisions of
this Indenture, and the Trustee shall not be liable except for the perfonnance of such duties and
obligations as are specifically set forth in this Indenture.
The Trustee shall not be liable for any action taken or omitted by it in the performance of
its duties under this Indenture, except for its own negligence or willful misconduct.
-52-
1302079v.8 LUB200/58000
Section 9.4. Property Held in Trust.
All moneys and securities held by the Trustee at any time pursuant to the terms of this
Indenture shall be held by the Trustee in trust for the pUiposes and under the terms and
conditions of this Indenture.
Section 9.5. Trustee Protected in Relying on Certain Docwnents.
The Trustee may rely upon any order, notice, request, consent, waiver, certificate,
statement, affidavit, requisition, bond or other docwnent provided to the Trustee in accordance
with the terms of this Indenture that it shall in good faith reasonably believe to be genuine and to
have been adopted or signed by the proper board or Person or to have been prepared and
furnished pursuant to any of the provisions of this Indenture, or upon the written opinion of any
counsel, architect, engineer, insurance consultant, management consultant or accountant believed
by the Trustee to be qualified in relation to the subject matter, and the Trustee shall be under no
duty to make any investigation or inquiry into any statements contained or matters referred to in
any such instrument. The Trustee may consult with counsel, who may or may not be Bond
Counsel, counsel to the City, and the opinion of such counsel shall be full and complete
authorization and protection in respect of any action taken or suffered by it in good faith and in
accordance therewith.
Whenever the Trustee shall deem it necessary or desirable that a matter be proved or
established prior to taking or suffering any action under this Indenture, such matter may be
deemed to be conclusively proved and established by a City Certificate, unless other evidence in
respect thereof be hereby specifically prescribed. Such City Certificate shall be full warrant for
any action taken or suffered in good faith under the provisions hereof, but in its discretion the
Trustee may in lieu thereof accept other evidence of such fact or matter or may require such
further or additional evidence as it may deem reasonable. Except as otherwise expressly
provided herein, any request, order, notice or other direction required or pennitted to be
furnished pursuant to any provision hereof by the City to the Trustee shall be sufficiently
executed if executed in the name of the City by the City Representative.
The Trustee shall not be under any obligation to see to the recording or filing of this
Indenture, or otherwise to the giving to any Person of notice of the provisions hereof except as
expressly required in Section 9.13.
Section 9.6. Compensation.
Unless otherwise provided by contract with the Trustee, the Trustee shall transfer from
the Collection Costs Fund, from time to time, reasonable compensation for all services rendered
by it hereunder, including its services as Registrar and Paying Agent, together with all its
reasonable expenses, charges and other disbursements and those of its counsel, agents and
employees, incurred in and about the administration and execution of the trusts hereby created
and the exercise of its powers and the performance of its duties hereunder, subject to any limit on
the amount of such compensation or recovery of expenses or other charges as shall be prescribed
by specific agreement, and the Trustee shall have a lien therefor on any and all funds at any time
held by it hereunder prior to any Bonds Outstanding. None of the provisions contained in this
-53-
1302079v.8 LUB200/58000
Indenture shall require the Trustee to expend or risk its own funds or othexwise incur financial
liability in the performance of any of its duties or in the exercise of any of its rights or powers, if
in the judgment of the Trustee there are reasonable groilllds for believing that the repayment of
such funds or liability is not reasonably assured to it. If the City shall fail to make any payment
required by this Section, the Trustee may make such payment from any moneys in its possession
lUlder the provisions of this Indenture and shall be entitled to a preference therefor over any
Bonds Outstanding hereunder.
Section 9.7. Permitted Acts.
The Trustee and its directors, officers, employees or agents may become the owner of or
may in good faith buy, sell, own, hold and deal in Bonds and may join in any action that any
Owner of Bonds may be entitled to take as fully and with the same rights as if it were not the
Trustee. The Trustee may act as depository, and permit any of its officers or directors to act as a
member of, or in any other capacity with respect to, the City or any committee formed to protect
the rights of holders of Bonds or to effect or aid in any reorganization growing out of the
enforcement of the Bonds or this Indenture, whether or not such conunittee shall represent the
holders of a majority of the Bonds.
Section 9.8. Resignation ofTrustee.
The Trustee may at any time resign and be discharged of its duties and obligations
hereilllder by giving not fewer than 30 days' notice, specifying the date when such resignation
shall take effect, to the City and each Owner of any Outstanding Bond. Such resignation shall
take effect upon the appointment of and acceptance by a successor as provided in Section 9.10.
Section 9.9. Removal ofTrustee.
The Trustee may be removed at any time by (i) the Owners of at least a majority of the
Bonds by an instrument or concurrent instruments in writing signed and acknowledged by such
Owners or by their attorneys-in-fact, duly authorized and delivered to the City, or (ii) so long as
the City is not in default illlder this Indenture, the City. Copies of each such instrument shall be
delivered by the City to the Trustee and any successor thereof. The Trustee may also be
removed at any time for any breach of trust or for acting or proceeding in violation of, or for
failing to act or proceed in accordance with, any provision of this Indenture with respect to the
duties and obligations of the Trustee by any court of competent jurisdiction upon the application
of the City or the Owners of not less than 10% of the Bonds.
Section 9.1 0. Successor Trustee.
(a) If the Trustee shall resign, be removed, be dissolved or become incapable of
acting, or shall be adjudged a bankrupt or insolvent, or if a receiver, liquidator or conservator of
the Trustee or of its property shall be appointed, or if any public officer shall take charge or
control of the Trustee or of its property or affairs, the position of the Trustee herelUlder shall
thereupon become vacant.
(b) If the position of Trustee shall become vacant for any of the foregoing reasons or
for any other reason, a successor Trustee may be appointed within one year after any such
-54-
1302079v.8 LUB200158000
vacancy shall have occurred by the Owners of at least tweoty-five perceot (25%) of the Bonds by
an instrument or concurrent instruments in writing signed and acknowledged by such Owners or
their attorneys-in-fact, duly authorized and delivered to such successor Trustee, with notification
thereof being given to the predecessor Trustee and the City.
(c) Until such successor Trustee shall have been appointed by the Owners of the
Bonds, the City shall forthwith appoint a Trustee to act hereunder. Copies of any instrument of
the City providing for any such appointment shall be delivered by the City to the Trustee so
appointed. The City shall mail notice of any such appointment to each Owner of any
Outstanding Bonds within 30 days after such appointment. Any appointment of a successor
Trustee made by the City immediately and without further act shall be superseded and revoked
by an appointment subsequently made by the Owners of Bonds.
(d) If in a proper case no appointment of a successor Trustee shall be made within 45
days after the giving by any Trustee of any notice of resignation in accordance with Section 9.8
or after the occurrence of any other event requiring or authorizing such appointment, the Trustee
or any Owner of Bonds may apply to any court of competent jurisdiction for the appointment of
such a successor, and the court may thereupon, after such notice, if any, as the court may deem
proper, appoint such successor.
(e) Any successor Trustee appointed Wlder the provisions of this Section shall be a
commercial bank or trust company or national banking association (i) having a capital and
surplus and undivided profits aggregating at least $50,000,000, if there be such a commercial
bank or trust company or national banking association willing and able to accept the appointment
on reasonable and customary terms, and (ii) authorized by law to perfonn all the duties of the
Trustee required by this Indenture.
(f) Each successor Trustee shall mail, in accordance with the provtstons of the
Bonds, notice of its appointment as Trustee to any rating agency which, at the time of such
appointment, is providing a rating on one or more Series and each of the Owners of the Bonds.
Section 9 .11. Transfer of Rights and Prooerty to Successor Trustee.
Any successor Trustee appointed Wlder the provisions of Section 9.10 shall execute,
acknowledge and deliver to its predecessor and the City an instrument in writing accepting such
appointment, and thereupon such successor, without any further act, deed or conveyance, shall
become fully vested with all moneys, estates, properties, rights, immWlities, powers, duties,
obligations and trusts of its predecessor hereunder, with like effect as if originally appointed as
Trustee. However, the Trustee then ceasing to act shall nevertheless, on request of the City or of
such successor, execute, acknowledge and deliver such instruments of conveyance and further
assurance and do such other things as may reasonably be required for more fully and certainly
vesting and confirming in such successor all the rights, immunities, powers and trusts of such
Trustee and all the right, title and interest of such Trustee in and to the Trust Estate, and shall pay
over, assign and deliver to such successor any moneys or other properties subject to the trusts
and conditions herein set forth. Should any deed, conveyance or instrument in writing from the
City be required by such successor for more fully and certainly vesting in and confirming to it
any such moneys, estates, properties, rights, powers, duties or obligations, any and all such
-55-
1302079v.8 LUB200/58000
deeds, conveyances and instruments in writing, on request and so far as may be authorized by
law, shall be executed, acknowledged and delivered by the City.
Section 9 .12. Merger. Conversion or Consolidation of Trustee.
Any corporation or association into which the Trustee may be merged or with which it
may be consolidated or any corporation or association resulting from any merger, conversion or
consolidation to which it shall be a party or any corporation or association to which the Trustee
may sell or transfer all or substantially all of its corporate trust business shall be the successor to
such Trustee hereunder, without any further act, deed or conveyance, provided that such
corporation or association shall be a commercial bank or trust company or national banking
association qualified to be a successor to such Trustee under the provisions of Section 9.1 0, or a
trust company that is a wholly-owned subsidiary of any of the foregoing.
Section 9.13. Trustee To File Continuation Statements.
If necessary, the Trustee shall file or cause to be filed, such continuation statements as
may be required by the Texas Uniform Commercial Code, as from time to time in effect (the
"UCC"), in order to continue perfection of the security interest of the Trustee in such items of
tangible or intangible personal property and any fixtures as may have been granted to the Trustee
pursuant to this Indenture in the time, place and manner required by the UCC.
Section 9 .14. Construction of Indenture.
The Trustee may construe any of the provisions of this Indenture insofar as the same may
appear to be ambiguous or inconsistent with any other provision hereof, and any construction of
any such provisions hereof by the Trustee in good faith shall be binding upon the Owners of the
Bonds and the City.
ARTICLE X
MODIFICATION OR AMENDMENT OF THIS INDENTURE
Section I 0.1. Amendments Permitted.
(a) This Indenture and the rights and obligations of the City and of the Owners of the
Bonds may be modified or amended at any time by a Supplemental Indenture, except as provided
below, pursuant to the affirmative vote at a meeting of Owners of the Bonds, or with the written
consent without a meeting, of the Owners of the Bonds of at least sixty-six and two-thirds
percent (66-2/3%) in aggregate principal amount of the Bonds then Outstanding. No such
modification or amendment shall (i) extend the maturity of any Bond or reduce the interest rate
thereon, or othenvise alter or impair the obligation of the City to pay the principal of, and the
interest and any premium on, any Bond, without the express consent of the Owner of such Bond,
or (ii) permit the creation by the City of any pledge or lien upon the Pledged Revenues superior
to or on a parity with the pledge and lien created for the benefit of the Bonds (except as
othenvise pennitted by Applicable Laws or this Indenture), or reduce the percentage of Bonds
required for the amendment hereof. Any such amendment may not modify any of the rights or
obligations of the Trustee without its written cousent.
-56-
1302079v.8 LUB200/58000
(b) This Indenture and the rights and obligations of the City and of the Owners may
also be modified or amended at any time by a Supplemental Indenture, without the consent of
any Owners, only to the extent pennitted by law and only for any one or more of the following
purposes:
(i) to add to the covenants and agreements of the City in this Indenture
contained, other covenants and agreements thereafter to be observed, or to limit or
surrender any right or power herein reserved to or conferred upon the City;
(ii) to make modifications not adversely affecting any Outstanding Bonds in
any material respect;
(iii) to make such provisions for the purpose of curing any ambiguity, or of
curing. correcting or supplementing any defective provision contained in this Indenture,
or in regard to questions arising m1der this Indenture, as the City and the Trustee may
deem necessary or desirable and not inconsistent with this Indenture, and that shall not
adversely affect the rights of the Owners of the Bonds; and
(iv) to make such additions, deletions or modifications as may be necessary or
desirable to assure exemption from federal income taxation of interest on the Bonds.
Section I 0.2. Owners' Meetings.
The City may at any time call a meeting of the Owners of the Bonds. In such event the
City is authorized to fix the time and place of said meeting and to provide for the giving of notice
thereof, and to fix and adopt rules and regulations for the conduct of said meeting.
Section 10.3. Procedure for Amendment with Written Consent of Owners.
(a) The City and the Trustee may at any time adopt a Supplemental Indenture
amending the provisions of the Bonds or of this Indenture, to the extent that such amendment is
permitted by Section 10.1, to take effect when and as provided in this Section. A copy of such
Supplemental Indenture, together with a request to Owners for their consent thereto, shall be
mailed by first class mail, by the Trustee to each Owner of Bonds from whom consent is required
m1der this Indenture, but failure to mail copies of such Supplemental Indenture and request shall
not affect the validity of the Supplemental Indenture when assented to as in this
Section provided.
(b) Such Supplemental Indenture shall not become effective unless there shall be
filed with the Trustee the written consents of the Owners as required by this Indenture and a
notice shall have been mailed as hereinafter in this Section provided. Each such consent shall be
effective only if accompanied by proof of ownership of the Bonds for which such consent is
given, which proof shall be such as is permitted by Section 11.6. Any such consent shall be
binding upon the Owner of the Bonds giving such consent and on any subsequent Owner
(whether or not such subsequent Owner has notice thereof), unless such consent is revoked in
writing by the Owner giving such consent or a subsequent Owner by filing such revocation with
the Trustee prior to the date when the notice hereinafter in this Section provided for has been
mailed.
-57-
1302079v.8 LUB200/58000
(c) After the Owners of the required percentage of Bonds shall have filed their
consents to the Supplemental Indenture, the City shall mail a notice to the Owners in the manner
hereinbefore provided in this Section for the mailing of the Supplemental Indenture, stating in
substance that the Supplemental Indenture has been consented to by the Owners of the required
percentage of Bonds and will be effective as provided in this Section (but failure to mail copies
of said notice shall not affect the validity of the Supplemental Indenture or consents thereto).
Proof of the mailing of such notice shall be filed with the Trustee. A record, consisting of the
papers required by this Section 10.3 to be filed with the Trustee, shall be proof of the matters
therein stated until the contrary is proved. The Supplemental Indenture shall become effective
upon the filing with the Trustee of the proof of mailing of such notice, and the Supplemental
Indenture shall be deemed conclusively binding (except as otherwise hereinabove specifically
provided in this Article) upon the City and the Owners of all Bonds at the expiration of sixty (60)
days after such filing, except in the event of a final decree of a court of competent jurisdiction
setting aside such consent in a legal action or equitable proceeding for such purpose commenced
within such sixty-day period.
Section I 0.4. Effect of Suwlemental Indenture.
From and after the time any Supplemental Indenture becomes effective pursuant to this
Article X, this Indenture shall be deemed to be modified and amended in accordance therewith,
the respective rights, duties and obligations under this Indenture of the City and all Owners of
Bonds Outstanding shall thereafter be determined, exercised and enforced hereunder subject in
all respects to such modifications and amendments, and all the terms and conditions of any such
Supplemental Indenture shall be deemed to be part of the terms and conditions of this Indenture
for any and all purposes.
Section 10.5. Endorsement or Replacement of Bonds Issued After Amendments.
The City may determine that Bonds issued and delivered after the effective date of any
action taken as provided in this Article X shall bear a notation, by endorsement or otherwise, in
form approved by the City, as to such action. In that case, upon demand of the Owner of any
Bond Outstanding at such effective date and presentation of his Bond for that purpose at the
designated office of the Trustee or at such other office as the City may select and designate for
that purpose, a suitable notation shall be made on such Bond. The City may determine that new
Bonds, so modified as in the opinion of the City is necessary to conform to such Owners' action,
shall be prepared, executed and delivered. In that case, upon demand of the Owner of any Bonds
then Outstanding, such new Bonds shall be exchanged at the designated office of the Trustee
without cost to any Owner, for Bonds then Outstanding, upon surrender of such Bonds.
Section I 0.6. Amendatorv Endorsement of Bonds.
The provisions of this Article X shall not prevent any Owner from accepting any
amendment as to the particular Bonds held by him, provided that due notation thereof is made on
such Bonds.
-58-
1302079v.8 LUB200/58000
Section 10.7. WaiverofDefault.
With the written consent of at least sixty-six and two-thirds percent (66-2/3%) in
aggregate principal amount of the Bonds then Outstanding, the Owners may waive compliance
by the City with certain past defaults under the Indenture and their consequences provided that
the express consent of the affected Owners shall be required with respect to a waiver of a default
that would alter or impair the obligation of the City to pay the principal of, and the interest on,
any Bond. Any consents given pursuant to this Section 10.7 shall be conclusive and binding
upon the Owners and upon all future Owners.
ARTICLE XI
DEFAULT AND REMEDIES
Section 11.1. Events of Default.
Each of the following occurrences or events shall be and is hereby declared to be an
"Event of Default," to wit:
(i) the failure to pay principal of or interest on the Bonds when due;
(ii) the failure of the City to deposit the Pledged Revenues to the Pledged
Revenue Fund;
(iii) the failure of the City to enforce the collection of the Assessments
including the prosecution of foreclosure proceedings to the extent such proceedings are
legally permissible; and
(iv) default in the performance or observance of any covenant, agreement or
obligation of the City under this Indenture and the continuation thereof for a period of 60
days after written notice specifying such default by the Owners of at least 25% of the
Bonds at the time Outstanding requesting that the failure be remedied.
Section 11.2. lnunediate Remedies for Default.
(a) Subject to Article VIII, upon the happening and continuance of any of the Events
of Default described in Section 11.1, the Owners of at least 25% of the Bonds then Outstanding,
may proceed against the City for the purpose of protecting and enforcing the rights of the
Owners under this Indenture, by action seeking mandamus or by other suit, action or special
proceeding in equity or at law, in any court of competent jurisdiction, for any relief to the extent
permitted by Applicable Laws, including, but not limited to, the specific performance of any
covenant or agreement contained herein, or injunction; provided, however, that no action for
money damages against the City may be sought or shall be pennitted.
(b) THE PRINCIPAL OF THE BONDS SHALL NOT BE SUBJECT TO
ACCELERATION UNDER ANY CIRCUMSTANCES.
-59-
1302079v.8 LUB200/58000
(c) If the assets of the Trust Estate are sufficient to pay all amounts due with respect
to Outstanding Bonds, in the selection of Trust Estate assets to be used in the payment of Bonds
due under this Article, the City shall determine, in its absolute discretion, and shall instruct the
Trustee by City Order, which Trust Estate assets shall be applied to such payment and shall not
be liable to any Owner or other Person by reason of such selection and application. In the event
that the City shall fail to deliver to the Trustee such City Order, the Trustee shall select and
liquidate or sell Trust Estate assets as provided in the following paragraph, and shall not be liable
to any Owner, or other Person, or the City by reason of such selectio~ liquidation or sale.
(d) Whenever moneys are to be applied pwsuant to this Article XI, irrespective of
and whether other remedies authorized under this Indenture shall have been pursued in whole or
in part, the Trustee may cause any or all of the assets of the Trust Estate, including Investment
Securities, to be sold. The Trustee may so sell the assets of the Trust Estate and all right, title,
interest, claim and demand thereto and the right of redemption thereof, in one or more parts, at
any such place or places, and at such time or times and upon such notice and terms as the Trustee
may deem appropriate and as may be required by law and apply the proceeds thereof in
accordance with the provisions of this Section. Upon such sale, the Trustee may make and
deliver to the purchaser or purchasers a good and sufficient assignment or conveyance for the
same, which sale shall be a perpetual bar both at law and in equity against the City, and all other
Persons claiming such properties. No purchaser at any sale shall be bound to see to the
application of the purchase money proceeds thereof or to inquire as to the authorization,
necessity, expediency or regularity of any such sale. Nevertheless, if so requested by the
Trustee, the City shall ratify and confirm any sale or sales by executing and delivering to the
Trustee or to such purchaser or purchasers all such instruments as may be necessary or, in the
judgment of the Trustee, proper for the purpose which may be designated in such request.
Section 11.3. Restriction on Owner's Action.
(a) No Owner shall have any right to institute any action, suit or proceeding at law or
in equity for the enforcement of this Indenture or for the execution of any trust thereof or any
other remedy hereunder, unless (i) a default has occurred and is continuing of which the Trustee
has been notified in writing as provided in Section 11.1, or of which by such Section it is deemed
to have notice, (ii) such default has become an Event of Default and the Owners of 25% of the
aggregate principal amount of the Bonds then Outstanding have made written request to the
Trustee and offered it reasonable opportunity either to proceed to exercise the powers
hereinbefore granted or to institute such action, suit or proceeding in its own name, (iii) the
Owners have furnished to the Trustee indemnity as provided in Section 9.2, (iv) the Trustee has
for 60 days after such notice failed or refused to exercise the powers hereinbefore granted, or to
institute such action, suit or proceeding in its own name, (v) no direction inconsistent with such
written request has been given to the Trustee during such 60-day period by the Owners of a
majority of the aggregate principal amount of the Bonds then Outstanding, and (vi) notice of
such actio~ suit or proceeding is given to the Trustee; however, no one or more Owners of the
Bonds shall have any right in any manner whatsoever to affect, disturb or prejudice this
Indenture by its, his or their action or to enforce any right hereunder except in the manner
provided herein, and that all proceedings at law or in equity shall be instituted and maintained in
the manner provided herein and for the equal benefit of the Owners of all Bonds then
Outstanding. The notification, request and furnishing of indemnity set forth above shall, at the
-60-
1302079v.8 LUB200/58000
option of the Trustee, be conditions precedent to the execution of the powers and trusts of this
Indenture and to any action or cause of action for the enforcement of this Indenture or for any
other remedy hereunder.
(b) Subject to Article VIII, nothing in this Indenture shall affect or impair the right of
any Owner to enforce, by action at law, payment of any Bond at and after the maturity thereof, or
on the date fixed for redemption or the obligation of the City to pay each Bond issued hereunder
to the respective Owners thereof at the time, place, from the source and in the manner expressed
herein and in the Bonds.
(c) In case the Trustee or any Owners shall have proceeded to enforce any right under
this Indenture and such proceedings shall have been discontinued or abandoned for any reason or
shall have been determined adversely to the Trustee or any Owners, then and in every such case
the City, the Trustee and the Owners shall be restored to their former positions and rights
hereunder, and all rights, remedies and powers of the Trustee shall continue as if no such
proceedings had been taken.
Section 11.4. APPlication of Revenues and Other Moneys After Default.
(a) All moneys, securities, funds and Pledged Revenues and the income therefrom
received by the Trustee pursuant to any right given or action taken under the provisions of this
Article shall, after payment of the cost and expenses of the proceedings resulting in the collection
of such amounts, the expenses (including its counsel), liabilities and advances incurred or made
by the Trustee and the fees of the Trustee in carrying out this Indenture, during the continuance
of an Event of Defaul~ the Trustee, on behalf of the City, notwithstanding Section 11.2 hereof,
be applied by the Trustee to the payment of interest and principal or Redemption Price then due
on Bonds of a Series, as follows and in the following order with respect to such Series:
FIRST: To the payment to the Owners of Bonds of a Series entitled thereto all
installments of interest then due in the direct order of maturity of such
installments, and, if the amount available shall not be sufficient to pay in full any
installment, then to the payment thereof ratably, according to the amounts due on
such installment, to the Owners entitled thereto, without any discrimination or
preference; and
SECOND: With respect to a Series, to the payment to the OWners entitled thereto
of the unpaid principal of Outstanding Bonds, or Redemption Price of any Bonds
of such Series which shall have become due, whether at maturity or by call for
redemption, in the direct order of their due dates and, if the amounts available
shall not be sufficient to pay in full all the Bonds of such Series due on any date,
then to the payment thereof ratably, according to the amounts of principal due and
to the Owners entitled thereto, without any discrimination or preference;
Within ten (10) days of receipt of such good and available funds, the Trustee may fix a
record and payment date for any payment to be made to Owners pursuant to this Section 11.4.
(b) In the event funds are not adequate to cure any of the Events of Default described
m Section 11.1, the available funds shall be allocated to the Bonds of a Series that are
-61 -
\302079v.8 LUB200158000
Outstanding in proportion to the quantity of Bonds of such Series that are currently due and in
default under the terms of this Indenture.
(c) The restoration of the City to its prior position after any and all defaults have been
cured, as provided in Section 11.3, shall not extend to or affect any subsequent default under this
Indenture or impair any right consequent thereon.
Section 11.5. Effect of Waiver.
(a) No delay or omission of the Trustee, or any Owner to exercise any right or power
accruing upon any default shall impair any such right or power or shall be construed to be a
waiver of any such default or an acquiescence therein; and every power and remedy given by this
Indenture to the Trustee or the Owners, respectively, may be exercised from time to time and as
often as may be deemed expedient.
Section 11.6. Evidence of Ownership of Bonds.
(a) Any request, consent, revocation of consent or other instrument which this
Indenture may require or permit to be signed and executed by the Owners of Bonds may be in
one or more instruments of similar tenor, and shall be signed or executed by such Owners in
person or by their attorneys duly appointed in writing. Proof of the execution of any sucb
instrwnent, or of any instrument appointing any such attorney, or the holding by any Person of
the Bonds shall be sufficient for any purpose of this Indenture (except as otherwise herein
expressly provided) if made in the following manner:
(i) The fact and date of the execution by any Owner of Bonds or his attorney
of such instrwnents may be provided by a guarantee of the signature thereon by a bank or
trust company or by the certificate of any notary public or other officer authorized to take
acknowledgments of deeds, that the Person signing such request or other instrument
acknowledged to him the execution thereof, or by an affidavit of a witness of such
execution, duly sworn to before such notary public or other officer. Where such
execution is by an officer of a corporation or association or a member of a partnership, on
behalf of such corporation, association or partnership, such signature guarantee,
certificate or affidavit shall also constitute sufficient proof of his authority.
(ii) The ownership of Bonds and the amount, numbers and other identification
and date of holding the same shall be proved by the Register.
(b) Except as otherwise provided in this Indenture with respect to revocation of a
consent, any request or consent by an Owner of Bonds shall bind all future Owners of the same
Bond in respect of anything done or suffered to be done by the City or the Trustee in accordance
therewith.
Section 11.7. No Acceleration.
In the event of the occurrence of an Event of Default under Section 11.1 hereof, the right
of acceleration of any Stated Maturity is not granted as a remedy hereunder and the right of
acceleration under this Indenture is expressly denied.
-62-
1302079v.8 LUB200158000
Section 11.8. Mailing of Notice.
Any provision in this Article for the mailing of a notice or other document to Owners
shall be fully complied with if it is mailed, first class postage prepaid, only to each Owner at the
address appearing upon the Register.
Section 11.9. Exclusion of Bonds.
Bonds owned or held by or for the account of the City will not be deemed Outstanding
for the purpose of consent or other action or any calculation of Outstanding Bonds provided for
in this Indenture, and the City shall not be entitled with respect to such Bonds to give any
consent or take any other action provided for in this Indenture.
ARTICLE XII
GENERAL COVENANTS AND REPRESENTATIONS
Section 12.1. Rc;mresentations as to Pledged Revenues and Pledged Funds.
(a) The City represents and warrants that it is authorized by Applicable Laws to
authorize and issue the Bonds, to execute and deliver this Indenture and to pledge the Pledged
Revenues and Pledged Funds in the manner and to the extent provided in this Indenture, and that
the Pledged Revenues and Pledged Funds are and will be and remain free and clear of any
pledge, lien, charge or encumbrance thereon or with respect thereto prior to, or of equal rank
with, the pledge and lien created in or authorized by this Indenture except as expressly provided
herein.
(b) The City shall at all times, to the extent permitted by Applicable Laws, defend,
preserve and protect the pledge of the Pledged Revenues and Pledged Funds and all the rights of
the Owners and the Trustee, under this Indenture against all claims and demands of all Persons
whomsoever.
(c) The City will take all steps reasonably necessary and appropriate, and will direct
the Trustee to take all steps reasonably necessary and appropriate, to collect all delinquencies in
the collection of the Assessments and any other amounts pledged to the payment of the Bonds to
the fullest extent permitted by the Act and other Applicable Laws.
Section 12.2. Accounts. Periodic Reports and Certificates.
The Trustee shall keep or cause to be kept proper books of record and account (separate
from all other records and accounts) in which complete and correct entries shall be made of its
transactions relating to the Funds and Accounts established by this Indenture and which shall at
all times be subject to inspection by the City, and the Owner or Owners of not less than 10% in
principal amount of the Bonds then Outstanding or their representatives duly authorized in
writing.
-63-
130207!}v.8 LUB200/S8000
Section 12.3. General.
The City shall do and perfonn or cause to be done and perfonned all acts and things
required to be done or perfonned by or on behalf of the City under the provisions of this
Indenture.
ARTICLE Xlll
SPECIAL COVENANTS
Section 13.1. Further Assurances; Due Perfonnance.
(a) At any and all times the City will duly execute, acknowledge and deliver, or will
cause to be done, executed and delivered, all and every such further acts, conveyances, transfers
and assurances in a manner as the Trustee shall reasonably require for better conveying,
transferring, pledging and confinning unto the Trustee, all and singular, the revenues, Funds,
Accounts and properties constituting the Pledged Revenues and Pledged Funds, and the Trust
Estate hereby transferred and pledged, or intended so to be transferred and pledged.
(b) The City will duly and punctually keep, observe and perfonn each and every
term, covenant and condition on its part to be kept, observed and perfonned, contained in this
Indenture.
Section 13.2. Other Obligations or Other Liens.
(a) The City reserves the right to issue obligations under other indentures, assessment
ordinances or similar agreements or other obligations which do not constitute or create a lien on
the Trust Estate and are not payable from Pledged Revenues or Pledged Funds.
(b) The City will not create or voluntarily permit to be created any debt, lien or
charge on the Trust Estate and will not do or omit to do or suffer to be or omitted to be done any
matter or things whatsoever whereby the lien of this Indenture or the priority hereof might or
could be lost or impaired; and further covenants that it will pay or cause to be paid or will make
adequate provisions for the satisfaction and discharge of all lawful claims and demands which if
unpaid might by law be given precedence over or any equality with this Indenture as a lien or
charge upon the Pledged Revenues or Pledged Funds; provided, however, that nothing in this
Section shall require the City to apply, discharge or make provision for any such lien, charge,
claim or demand so long as the validity thereof shall be contested by it in good faith, unless
thereby, in the opinion of Bond Counsel or coilllSel to the Trustee, the same would endanger the
security for the Bonds.
Section 13.3. Books of Record.
(a) The City shall cause to be kept full and proper books of record and accounts, in
which full, true and proper entries will be made of all dealing, business and affairs of the City,
which relate to the Pledged Revenues, the Pledged Funds and the Bonds.
-64-
1302079v.8 LUB200/58000
(b) The Trustee shall have no responsibility with respect to the financial and other
information received by it pursuant to this Section 13.3 except to receive and retain same, subject
to the Trustee's document retention policies, and to distribute the same in accordance with the
provisions of this Indenture.
ARTICLEXN
PAYMENT AND CAN CELLA T!ON OF THE BONDS
AND SATISFACTION OF THE INDENTURE
Section I4.!. Trust Irrevocable.
The trust created by the terms and provisions of this Indenture is irrevocable until the
Bonds secured hereby are fully paid or provision is made for their payment as provided in this
Article.
Section 14.2. Satisfaction of Indenture.
If the City shall pay or cause to be paid, or there shall otherwise be paid to the Owners,
principal of and interest on all of the Bonds, at the times and in the manner stipulated in this
Indenture, and all amounts due and owing with respect to the Bonds have been paid or provided
for, then the pledge of the Trust Estate and all covenants, agreements and other obligations of the
City to the Owners of such Bonds, shall thereupon cease, terminate and become void and be
discharged and satisfied. In such event, the Trustee shall execute and deliver to the City copies of
all such docwnents as it may have evidencing that principal of and interest on all of the Bonds
has been paid so that the City may determine if the Indenture is satisfied; if so, the Trustee shall
pay over or deliver all moneys held by it in the in Funds and Accounts held hereunder to the
Person entitled to receive such amounts, or, if no Person is entitled to receive such amounts, then
to the City.
Section 14.3. Bonds Deemed Paid.
All Outstanding Bonds shall prior to the Stated Maturity or redemption date thereof be
deemed to have been paid and to no longer be deemed Outstanding if (i) in case any such Bonds
are to be redeemed on any date prior to their Stated Maturity, the Trustee shall have given notice
of redemption on said date as provided herein, (ii) there shall have been deposited with the
Trustee either moneys in an amount which shall be sufficient, or Defeasance Securities the
principal of and the interest on which when due will provide moneys which, together with any
moneys deposited with the Trustee at the same time, shall be sufficient to pay when due the
principal of and interest on the Bonds to become due on such Bonds on and prior to the
redemption date or maturity date thereof, as the case may be, (iii) the Trustee shall have received
a report by an independent certified public accountant selected by the City verifying the
sufficiency of the moneys or Defeasance Securities deposited with the Trustee to pay when due
the principal of and interest on the Bonds to become due on such Bonds on and prior to the
redemption date or maturity date thereof, as the case may be, and (iv) if the Bonds are then rated,
the Trustee shall have received written confirmation from each rating agency that such deposit
will not result in the reduction or withdrawal of the rating on the Bonds. Neither Defeasance
-65-
1302079v.8 LUB200/58000
Securities nor moneys deposited with the Trustee pursuant to this Section nor principal or
interest payments on any such Defeasance Securities shall be withdrawn or used for any purpose
other than, and shall be held in trust for, the payment of the principal of and interest on the
Bonds. Any cash received from such principal of and interest on such Defeasance Securities
deposited with the Trustee, if not then needed for such purpose, shall, be reinvested in
Defeasance Securities as directed by the City maturing at times and in amounts sufficient to pay
when due the principal of and interest on the Bonds on and prior to such redemption date or
maturity date thereof, as the case may be. Any payment for Defeasance Securities purchased for
the purpose of reinvesting cash as aforesaid shall be made only against delivery of such
Defeasance Securities.
ARTICLE XV
MISCELLANEOUS
Section 15.1. Benefits of Indenture Limited to Parties.
Nothing in this Indenture, expressed or implied, is intended to give to any Person other
than the City, the Trustee and the Owners, any right, remedy, claim under or by reason of this
Indenture. Any covenants, stipulations, promises or agreements in this Indenture contained by
and on behalf of the City shall be for the sole and exclusive benefit of the Owners and the
Trustee.
Section 15.2. Successor is Deemed Included in All References to Predecessor.
Whenever in this Indenture or any Supplemental Indenture either the City or the Trustee
is named or referred to, such reference shall be deemed to include the successors or assigns
thereof, and all the covenants and agreements in this Indenture contained by or on behalf of the
City or the Trustee shall bind and inure to the benefit of the respective successors and assigns
thereof whether so expressed or not.
Section 15.3. Execution of Documents and Proof of Ownership by Owners.
Any request, declaration or other instnunent which this Indenture may require or pennit
to be executed by Owners may be in one or more instruments of similar tenor, and shall be
executed by Owners in person or by their attorneys duly appointed in writing.
Except as otherwise herein expressly provided, the fact and date of the execution by any
Owner or his attorney of such request, declaration or other instrument, or of such writing
appointing such attorney, may be proved by the certificate of any notary public or other officer
authorized to take acknowledgments of deeds to be recorded in the state in which he purports to
act, that the Person signing such request, declaration or other instrument or writing
acknowledged to him the execution thereof, or by an affidavit of a witness of such execution,
duly sworn to before such notary public or other officer.
Except as otheiWise herein expressly provided, the ownership of registered Bonds and the
amount, maturity, number and date of holding the same shall be proved by the Register.
-66-
1302079v.8 LUB200/58000
Any request, declaration or other instrument or writing of the Owner of any Bond shall
bind all future Owners of such Bond in respect of anything done or suffered to be done by the
City or the Trustee in good faith and in accordance therewith.
Section 15.4. Waiver of Personal Liability.
No member, officer, agent or employee of the City shall be individnally or personally
liable for the payment of the principal of, or interest or any premium on, the Bonds; but nothing
herein contained shall relieve any such member, officer, agent or employee from the
performance of any official duty provided by law.
Section 15.5. Notices to and Demands on City and Trustee.
(a) Except as otherwise expressly provided in this Indenture, all notices or other
instruments required or permitted under this Indenture shall be in writing and shall be telexed,
cabled, delivered by hand or mailed by first class mail, postage prepaid, and addressed as
follows:
Ifto the City:
Ifto the Trustee:
City of Lubbock
1625 13th Street
Lubbock, Texas 79401
The Bank ofNewYork Trust Company, N.A.
2001 Bryan Street, Floor 8
Dallas, Texas 75201
Any such notice, demand or request may also be transmitted to the appropriate party by
telegram or telephone and shall be deemed to be properly given or made at the time of such
transmission if, and only if, such transmission of notice shall be confirmed in writing and sent as
specified above.
Any of such addresses may be changed at any time upon written notice of such change
given to the other party by the party effecting the change. Notices and consents given by mail in
accordance with this Section shall be deemed to have been given five Business Days after the
date of dispatch; notices and consents given by any other means shall be deemed to have been
given when received.
(b) The Trustee shall mail to each Owner of a Bond notice of (i) any substitution of
the Trustee; or (ii) the redemption or defeasance of all Bonds Outstanding.
Section 15.6. Partial Invalidity.
If any Section, paragraph, sentence, clause or phrase of this Indenture shall for any reason
be held illegal or unenforceable, such holding shall not affect the validity of the remaining
portions of this Indenture. The City hereby declares that it would have adopted this Indenture
and each and every other Section, paragraph, sentence, clause or phrase hereof and authorized
the issue of the Bonds pursuant thereto irrespective of the fact that any one or more Sections,
-67-
I302079v.8 LUB200/58000
paragraphs, sentences, clauses, or phrases of this Indenture may be held illegal, invalid or
unenforceable.
Section 15.7. Applicable Laws.
This Indenture shall be governed by and enforced in accordance with the laws of the
State of Texas applicable to contracts made and performed in the State of Texas.
Section 15.8. Payment on Business Day.
In any case where the date of the maturity of interest or of principal (and premium, if
any) of the Bonds or the date fixed for redemption of any Bonds or the date any action is to be
taken pursuant to this Indenture is other than a Business Day, the payment of interest or principal
(and premium, if any) or the action need not be made on such date but may be made on the next
succeeding day that is a Business Day with the same force and effect as if made on the date
required and no interest shall accrue for the period from and after such date.
Section 15.9. Counterparts.
This Indenture may be executed in counterparts, each of which shall be deemed an
original.
-68-
1302079v.8 LUB200/58000
IN WI1NESS WHEREOF, the City and the Trustee have caused this Indenture of Trust
to be executed all as of the date first herein written.
Attest:
Signature Page to Indenture of Trust
THE BANK OF NEW YORK. TRUST
COMPANY, N.A.
as Trustee
By:
Authorized Officer
ASSISTANT TREASURER
Signature Page to Indenture of Trust
BOND PURCHASE CONTRACT BETWEEN CI1Y OF
LUBBOCK, TEXAS, AND VINTAGE TOWNSHIP PUBLIC
FACILITIES CORPORATION
THIS BOND PURCHASE CONTRACT (this "Purchase Contract"), dated as of April24,
2008, is between THE CI1Y OF LUBBOCK, TEXAS (the "City") and "VINTAGE
TOWNSHIP PUBLIC FACILITIES CORPORATION (the "Corporation') The City and the
Corporation are referred to collectively herein as the "Parties."
WHEREAS, this Purchase Contract is executed and delivered in connection with the
issuance and sale by the City of its ''Vintage Township Public Improvement District Special
Assessment Revenue Bonds, Series 2008A (Lubbock, Texas)" (the "Series 2008A Bonds") and
its "Vintage Township Public Improvement District Special Assessment Revenue Bonds, Series
2008B (Lubbock, Texas)" (the "Series 2008B Bonds" and, together with the Series 2008A
Bonds, the "Bonds") and the purchase by the Corporation of the Bonds; and
WHEREAS, the City is issuing the Bonds pursuant to that certain Indenture of Trust (the
"Indenture"), dated as of May I, 2008, between the City and The Bank of New York Trust
Company, N.A., as trustee (the .. Trustee"); and
WHEREAS, the Bonds are being issued for the purposes, will have such terms and
provisions, and will be secured by and payable solely from the sources set forth in the Indenture;
and
WHEREAS, the City has established the Corporation for the purpose of selling the Bonds
to the Corporation, the purchase price for such Bonds to be paid from the proceeds of bonds to
be issued by the Corporation expressly for such purpose; and
WHEREAS, the Corporation has taken official action to authorize the issuance of its
bonds and to use the proceeds of its bonds to purchase the Bonds; and
WHEREAS, the City and the Corporation have, each acting through its respective
governing body, approved the execution and delivery of this Purchase Contract to evidence the
agreement of the Parties as to the terms and provisions of the sale of the Bonds by the City and
the purchase of the Bonds by the Corporation; and
WHEREAS, the Parties desire to execute and deliver this Purchase Contract for the
purposes herein stated as set forth below;
NOW, THEREFORE, IN CONSIDERATION OF THE PREMISES HEREINABOVE
SET FORTH, THE PARTIES DO HEREBY AGREE AS FOLLOWS:
I. The City hereby agrees to sell to the Corporation and the Corporation hereby
agrees to purchase, all and not less than all, of (a) the Series 2008A Bonds, issued in the
aggregate principal amount of $2,193,000, at a purchase price equal to the aggregate principal
amount thereof, and (b) the Series 2008B Bonds, issued in the aggregate principal amount of
$1,279,000, at a purchase price equal to the aggregate principal amount thereof.
Dallas 1360480v.l
2. The purchase of the Bonds by the Corporation is subject to and conditioned upon
the issuance and delivery of two series of bonds by the Corporation (collectively, the
.. Corporation Bonds") in the respective aggregate principal amounts equal to the purchase price
of the Series 2008A Bonds and the Series 2008B Bonds, respectively, on terms and conditions
satisfactory to the Corporation and the City.
3. The Bonds shall be issued pursuant to the Indenture and shall have such tenns and
provisions and shall be secured and payable from the sources as set forth therein.
4. The Corporation hereby agrees to assign all of its right, title and interest in and to
the Bonds and all payments of principal of and interest thereon to The Bank of New York Trust
Company, N.A., as the trustee (the ''Corporation Bond Trustee"), under that certain Indenture of
Trust (the "Corporation Bond Indenture"), dated as of May l, 2008, between the Corporation and
the Corporation Bond Trustee, pursuant to which the Corporation Bonds are issued and secured,
such Bonds and the payments of debt service received in connection therewith to be the sole
security for the payment of the Corporation Bonds.
-2-
Dallas J360480v.l
5. lbis Purchase Contract shall become effective upon its execution and delivery by
authorized representatives of the City and the Corporation, respectively.
ATTEST:
~~-<·enG City Secretary'-"""""
CITY OF LUBBOCK, TEXAS
M yor
VINTAGE TOWNSHIP PUBLIC
FACILITIES CORPORATION
Signature Page for Bond Purchase Contract
5. This Purchase Contract shall become effective upon its execution and delivery by
authorized representatives of the City and the Corporation, respectively.
ATTEST:
City Secret
CITY OF LUBBOCK, TEXAS
Mayor
VINTAGE TOWNSHIP PUBLIC
FACILITIES CORPORATION
Signature Page for Bond Purchase Contract
FEDERAL TAX CERTIFICATE
I, the undersigned officer of the City of Lubbock, Texas (the ''City"), make this
certification for the benefit of all persons interested in the exclusion from gross income for
federal income tax purposes of the interest to be paid on the City's Vintage Township Public
Improvement District Special Assessment Revenue Bonds, Series 2008A (the "Series 2008A
Bonds") and the City's Vintage Township Public Improvement District Special Assessment
Revenue Bonds, Series 2008B (the "Series 2008B Bonds" and, together with the Series 2008A
Bonds, the "Bonds") which are being issued and delivered simultaneously with the delivery of
this Federal Tax Certificate (this ''Certificate"). I do hereby certify as follows in good faith as of
the date hereof (the "Issue Date"):
1. Definitions. Each capitalized tenn used in this Certificate has the meaning or is
the amount, as the case may be, specified for such term in this Certificate or in Exhibits to this
Certificate and shall for all purposes hereofbave the meaning or be the amount therein specified.
All such terms defined in the Code or Regulations shall for all purposes hereof have the same
meanings as given to those tenns in the Code and Regulations unless the context clearly requires
otherwise.
2. RCSJ?onsible Officer. I am the duly chosen, qualified and acting officer of the City
for the office shown below my signature; as such, I am familiar with the facts herein certified
and I am duly authorized to execute and deliver this Certificate on behalf of the City. I am the
officer of the City charged, along with other officers of the City, with responsibility for issuing
the Bonds.
3. Code and Regulations. I am aware of the provisions of sections 141, 148, 149 and
!50 of the Internal Revenue Code of 1986, as amended (the "Code"), and the Treasury
Regnlations (the "Regulations") heretofore promulgated under sections 141, 148, 149 and !50 of
the Code. This Certificate is being executed and delivered pursuant to sections 1.!41-l through
l.l4l-l5, l.l48-0 through l.148-ll, l.149(b)-I, l.149(d)-l, l.149(g)-l, l.150-l and l.IS0-2 of
the Regulations.
4. Reasonable Expectations. The facts and estimates that are set forth in this
Certificate are accurate. The expectations that are set forth in this Certificate are reasonable in
light of such facts and estimates. There are no other facts or estimates that would materially
change such expectations. In connection with this Certificate, the undersigned has to the extent
necessary reviewed the certifications set forth herein with other representatives of the City as to
such accuracy and reasonableness. The undersigned has also relied, to the extent appropriate, on
representations set forth in the Issue Price Certificate of Bane of America Securities LLC (the
"Bank"), attached as Exhibit A to this Certificate. The undersigned is aware of no fact, estimate
or circumstance that would create any doubt regarding the accuracy or reasonableness of all or
any portion of such documents.
5. Description of Governmental Purpose. The City is issuing the Bonds pursuant to
the ordinance adopted by the City on April 24, 2008 for purposes of authorizing the issuance of
the Bonds (the "Bond Document") and the Indenture of Trust (the "Indenture"), dated as of May
l, 2008, by and between the City and The Bank of New York Trust Company, N.A., as trustee
Austin 978259v2
(the "Trustee") for the purposes of fimding the Project as described more fully in the Indenture.
The primary pwpose of each transaction undertaken in connection with the issuance of the
Bonds is a bona fide governmental purpose. The Project is described as follows: (a) the design
and construction of community amenities and infrastructure benefiting a portion of the Vintage
Township Public Improvement District and (b) to pay capitalized interest on the Bonds.
6. Vintage Township Public Facilities Cmporation. The Bonds will be sold to the
Vintage Township Public Facilities Corpomtion (the "Corporation") at a price of par. The
Corporation has represented in the Federal Tax Certificate executed in connection with the
issuance of the PFC Bonds (as defined below) that it will not sell the Bonds without first
obtaining an opinion of bond counsel to the effect that such action will not adversely effect the
tax-exempt status of the applicable PFC Bonds.
(a) Series 2008A PFC Bonds. The Series 2008A Bonds will be purchased out of the
proceeds allocable to the Corpomtion's Special Revenue Bonds (Vintage Township Public
Improvement District Project) Series 2008A (the "Series 2008A PFC Bonds") issued on May
13, 2008. The Issuer bas been informed that the yield on the Series 2008A PFC Bonds is equal
to 7.3761 percent.
(b) Series 2008B PFC Bonds. The Series 2008B Bonds will be purchased out of the
proceeds allocable to the Corporation's Special Revenue Bonds (Vintage Township Public
Improvement District Project) Series 2008B (the "Series 2008B PFC Bonds" and, together
with the Series 2008A PFC Bonds, the "PFC Bonds") issued on May 13, 2008. The Issuer has
been informed that the yield on the Series 2008B PFC Bonds is equal to 7.3761 percent.
7. Amount and Expenditure of Sale Proceeds of the Bonds.
(a) Amount of Sale Proceeds -Series 2008A Bonds. The City sold the Series 2008A
Bonds to the Corporation for $2,193,000. The Sale Proceeds of the Series 2008A Bonds is
$2,193,000, based on the amount set forth on Exhibit A hereto. The Sale Proceeds of the
Series 2008B Bonds represent the Stated Redemption Price at Maturity. The purchase price of
the Series 2008A Bonds was provided by the issuance of the Series 2008A PFC Bonds
(b) Expenditure of Sale Proceeds Series 2008A Bonds. The Sale Proceeds of the
Series 2008A Bonds will be expended as follows:
(i) The amount of $61,643.80 will be deposited in the Bond Fund-2008A
Capitalized Interest Account as capitalized interest and disbursed to pay interest on the
Series 2008A Bonds accruing during a period not to exceed 5 months following the Issue
Date. Sale proceeds and investment proceeds of the Series 2008A Bonds expected to be
used to pay interest on the Series 2008A Bonds will serve the governmental purpose of
the Series 2008A Bonds by temporarily enabling the payment of debt service on the
Bonds pending the collection of the assessment that is the expected permanent source of
payment of debt service on the Series 2008A Bonds.
(ii) The amount of$14,914.32 will be deposited in the Collection Costs Fund-
2008A Collection Costs Account.
-2-
Austin 978259v2
(iii) The amount of $2,116,441.88 will be deposited in the Project Fund -
2008A Project Account and is expected to be disbursed to pay or reimburse the costs of
acquisition and construction of the Project. The aggregate amount of the costs of
acquisition and construction of the Project is anticipated to be not less than such amount.
Any costs of the Project not financed out of original or investment proceeds of the Bonds
will be financed out of the City's available funds.
(c) Amount of Sale Proceeds -Series 2008B Bonds. The City sold the Series 2008B
Bonds to the Corporation for $1,279,000.00. The Sale Proceeds of the Series 2008B Bonds is
$1,279,000.00, based on the amount set forth on Exhibit A hereto. The Sale Proceeds of the
Series 2008B Bonds represent the Stated Redemption Price at Maturity. The purchase price of
the Series 2008B Bonds was provided by the issuance of the Series 2008B PFC Bonds
(d) Expenditure of Sale Proceeds -Series 2008B Bonds. The Sale Proceeds of the
Series 2008A Bonds will be expended as follows:
(i) The amount of $128,694.65 will be deposited in the Bond Fund-2008B
Capitalized Interest Account as capitalized interest and disbursed to pay interest on the
Series 2008B Bonds accruing during a period not to exceed 17 months following the
Issue Date. Sale proceeds and investment proceeds of the Series 20088 Bonds expected
to be used to pay interest on the Series 2008B Bonds will serve the governmental purpose
of the Series 2008B Bonds by temporarily enabling the payment of debt service on the
Series 20088 Bonds pending the collection of the assessment that is the expected
permanent source of payment of debt setVice on the Series 20088 Bonds.
(ii) The amount of $27,225.51 will be deposited in the Collection Costs Fund
-2008B Collection Costs Account.
(iii) The amount of$995,179.84 will be deposited in the Project Fund-2008B
Project Account and is expected to be disbursed to pay or reimburse the costs of
acquisition and construction of the Project. The aggregate amount of the costs of
acquisition and construction of the Project is anticipated to be not less than such amount.
Any costs of the Project not financed out of original or investment proceeds of the Bonds
will be financed out of the City's available funds.
(iv) The amount of $127,900.00 will be deposited in the Reserve Fund -
2008A Reserve Account.
(e) Reimbursement. For each series of the Bonds, other than the amount of (i) the
lesser of (A) $100,000 or (B) 5 percent of the proceeds of the issue and (ii) preliminary
expenditures (i.e., architectural, engineering, swveying, soil testing, Bond issuance, and similar
costs that are incurred prior to commencement of acquisition, construction, or rehabilitation of
the Project, other than land acquisition, site preparation, and similar costs incident to
commencement of construction) not in excess of20 percent of the Issue Price, no portion of the
amount described in the Amount and Expenditure of Sale Proceeds of the Bonds Expenditure
of Sale Proceeds of the Series 2008A Bonds and Amount and Expenditure of Sale Proceeds of
the Bonds Expenditure of Sale Proceeds of the Series 2008B Bond subparagraphs above will
-3-
Austin 978259v2
be disbursed to reimburse the City for any expenditures made by the City prior to the date that
is 60 days before the Issue Date.
(f) No Working Capital. Except for an amount that does not exceed 5 percent of the
Sale Proceeds of each series of the Bonds (and that is directly related to capital expenditures
financed by the Bonds), the City will only expend proceeds of the Bonds for (i) costs that
would be chargeable to the capital accounts of the Project if the City's income were subject to
federal income taxation and (ii) interest on the Bonds in an amount that does not cause the
aggregate amount of interest paid on all of the Bonds to exceed that amoWit of interest on the
Bonds that is attributable to the period that commences on the date hereof and ends on the later
of (A) the date that is three years from the Issue Date of the Bonds or (B) the date that is one
year after the date on which the Project is placed in service; and/or (iii) fees for a qualified
guarantee of the Bonds or payment for a qualified hedge on the Bonds.
(g) No Sale of Conduit Loan. No portion of the sale proceeds of the Bonds has been or
will be used to acquire, finance, or refinance any conduit loan.
(h) No Overissuance. The proceeds of each series of the Bonds will not exceed by
more than a minor portion (as defined in the Minor Portion and Yield Reduction Payments
paragraph below) the amount necessary to accomplish the governmental purposes of the Bonds
and, in fact, are not expected to exceed by any amount the amount of proceeds allocated to
expenditures for the governmental purposes of the Bonds.
(i) Allocations and Accounting. The proceeds of the Bonds will be allocated to
expenditures not later than 18 months after the later of the date the expenditure is made or the
date the Project is placed in service, but in no event later than the date that is 60 days after the
fifth anniversary of the date hereof or the retirement of the last Bond, if earlier. The allocation
of proceeds will be made by consistently employing the direct-tracing method of accounting.
No proceeds of the Bonds will be allocated to any expenditure to which proceeds of any other
obligations have heretofore been allocated. The City will maintain records and documentation
regarding the allocation of expenditures to proceeds of the Bonds and the investment of gross
proceeds of the Bonds for at least six years after the close of the final calendar year during
which any Bond is outstanding.
8. Pre-Issuance Accrued Interest. There is no pre-issuance accrued interest on the
Bonds.
9. Expenditure of Investment Proceeds. The best estimate of the City is that
Iovestment Proceeds resulting from the investment of any proceeds of the Bonds pending
expenditure of such proceeds for costs of the Project will be retained in the applicable account of
the Project Fund and disbursed to pay or reimburse Project costs in addition to those described in
the Amount and Expenditure of Sales Proceeds of the Series 2008A Bonds and Amount and
Expenditure of Sales Proceeds of the Series 2008A Bonds subparagraphs above.
I 0. No Replacement Proceeds. Other than amounts described herein, there are no
amounts that have a sufficiently direct nexus to the Bonds or to the governmental purposes of the
Bonds, other than solely by reason of the mere availability or preliminary earmarking, that the
-4-
Austin 978259v2
amounts would have been used for such purpose if the proceeds of the Bonds were not used or to
be used for such purpose.
(a) No Sinking Funds. Other than to the extent described herein, there is no debt
service fund, redemption fund, resezve fund, replacement fund, or similar fund reasonably
expected to be used directly or indirectly to pay principal or interest on the Bonds.
(b) No Pledged Funds. Other than amounts described herein, there is no amount that is
directly or indirectly pledged to pay principal or interest on the Bonds, or to a guarantor of part
or all of the Bonds, such that such pledge provides reasonable assurance that such amount will
be available to pay principal or interest on the Bonds if the City encounters financial difficulty.
For purposes of this certification, an amount is treated as so pledged if it is held under an
agreement to maintain the amount at a particular level for the direct or indirect benefit of the
holders or the guarantor of the Bonds.
(c) No Other Replacement Proceeds. There are no other replacement proceeds
allocable to the Bonds because the City reasonably expects that the term of the Bonds will not
be longer than is reasonably necessary for the goverrunental purposes of the Bonds. The
Bonds would be issued to achieve the governmental purpose of the Bonds independent of any
arbitrage benefit as evidenced by the expectation that the Bonds reasonably would have been
issued if the interest on the Bonds were not excludable from gross income (assuming that the
hypothetical taxable interest rate would be the same as the actual tax-exempt interest rate).
(d) Weighted Average Economic Life. The Weighted Average Maturity of the Bonds
will not be greater than 120 percent of the weighted average estimated economic life of the
portion of the Project financed, determined in accordance with section 147(b) of the Code.
Such weighted average estimated economic life is determined in accordance with the following
assumptions: (a) The weighted average was determined by taking into account the respective
costs of each asset financed by the Bonds, (b) the reasonably expected economic life of an
asset was detennined as of the later of the date hereof or the date on which such asset is
expected to be placed in service (i.e., available for use for the intended purposes of such asset);
(c) the economic lives used in making this determination are not greater than the useful lives
used for depreciation under section 167 of the Code prior to the enacbnent of the current
system of depreciation in effect under section 168 of the Code (i.e., the "mid-point lives")
under the asset depreciation range ("ADR") system of section 167(m) of the Code, as set forth
in Revenue Procedure 83-35, 1983-1 C.B. 745, where applicable, and the "guideline lives"
under Revenue Procedure 62-21, !962-2 C.B. 418, in the case of structures; and (d) land or any
interest therein has not been taken into account in determining the average reasonably expected
economic life of such Project, unless 25 percent or more of the net proceeds of the Bonds is to
be used to finance land.
II. Yield on the Bonds. For the purposes of this certificate, the yield on the Bonds is
the discount rate that, when used in computing the present value as of the issue date of the
Bonds, of all unconditionally payable payments of principal, interest and fees for qualified
guarantees on the Bonds, produces an amount equal to the present value, using the same discount
rate, of the aggregate issue price of the Bonds as of the issue date. The yield on both the Bonds
and any invesbnents allocable to the Bonds will be calculated by the same frequency interval of
-5-
Austin 978259v2
compounding interest. The Corporation has agreed to purchase all of the Bonds with proceeds of
the PFC Bonds. Thus, for purposes of restricting the yield on the investment of gross proceeds
of the Bonds, when necessary, and for purposes of computing the amount rebatable to the federal
government, if any, the Issuer will utilize the yield on the applicable series PFC Bonds, as stated
in the Vintage Township Public Facilities Corporation paragraph. As described in the Yield on
the Bonds paragraph in the Federal Tax Certificate executed in connection with the PFC Bonds,
the yield of each series of the PFC Bonds was computed separately.
12. Temporary Periods and Yield Restriction. The City has incurred or will incur
within six months of the date hereof a binding obligation to a third party which is not subject to
any contingencies within the control of the City or a related party pursuant to which the City is
obligated to expend at least five percent of the sale proceeds of each series of the Bonds on the
Project. The City reasonably expects that work on or acquisition of the Project will proceed with
due diligence to completion and that the proceeds of the Bonds will be expended on the Project
with reasonable dispatch. The City reasonably expects that 85 percent of the Sale Proceeds of
each series of the Bonds will have been expended on the Project prior to the date that is three
years after the Issue Date. Any Sale Proceeds not expended prior to the date that is three years
after the Issue Date, will be invested at a yield not "materially higher" than the Yield on the
applicable series Bonds, except as set forth in the Minor Portion and Yield Reduction Pavments
paragraph below. The City reasonably expects that any amount derived from the investment of
moneys received from the sale of the Bonds and from the investment of such investment income
will not be commingled with substantial other receipts or revenues of the City and will be
expended prior to the date that is three years after the Issue Date, or one year after receipt of such
investment income, whichever is later. Any such investment proceeds not expended prior to
such date will be invested at a yield not "materially higher" than the Yield on the applicable
series of the Bonds, except as set forth in the Minor Portion and Yield Reduction Payments
paragraph below.
13. Funds. Pursuant to the Indenture, the following fimds and accounts have been
created: the Pledged Revenue Fund (with the 2008A Pledged Revenue Account and the Series
2008B Pledged Revenue Account therein), the Bond Fund (with the 2008A Bond Payment
Account, the 2008B Bond Payment Account, the 2008B Capitalized Interest Account and the
2008B Capitalized Interest Account therein), the Project Fund (with the 2008A Project Account
and the 2008B Project Account therein), the Reserve Fund (with the Series 2008A Reserve
Account, the 2008A Prepayment Reserve Account, the 2008B Reserve Account, and the 2008B
Prepayment Reserve Account (with the Developer Sub-Account and the Assessments Sub-
Account) therein), the Redemption Fund (with the 2008A Redemption Account and the 2008B
Redemption Account therein), the Rebate Fund (with the Series 2008A Rebate Account and the
Series 2008B Rebate Account therein) and the Collection Costs Account (with the Series 2008A
Collection Costs Account and the Series 2008B Collection Costs Account therein).
(a) Pledged Revenue Fund. The proceeds from all taxes levied, assessed and collected
for and on account of the Bonds are to be deposited in the applicable account of the Pledged
Revenue Fund in accordance with section 6.3 of the Indenture. Collections attributable to
Assessment Part A will be deposited in the 2008A Pledged Revenue Account and collections
attributable to Assessment Part B will be deposited in the 2008B Pledged Revenue Account
and such amounts will be maintained separate and apart from each other and not commingled.
-6-
Austin 978259v2
The City expects that taxes levied, assessed and collected for and on account of each series of
the Bonds will be sufficient each year to pay such debt seiVice. All amounts which will be
depleted at least once each bond year, except for a reasonable carryover amount not in excess
of the greater of the earnings on such portion of the applicable account of the Fund for the
immediately preceding bond year or one-twelfth of the principal and interest payments on the
applicable series of Bonds for the immediately preceding bond year, will constitute a bona fide
debt service fund component of the Pledged Revenue Fund (the "Bona Fide Portion"). Such
Bona Fide Portion of the Pledge Revenue Fund will be used primarily to achieve a proper
matching of revenues and principal and interest payments on the Bonds within each bond year.
Amounts held in the Bona Fide Portion of the Pledged Revenue Fund will be invested at an
unrestricted yield because such amounts will be expended within 13 months of the date such
amounts are received. The remaining portion of the Pledged Revenue Fund (the "Reserve
Portion"), if any, will be treated separately for purposes of this Certificate. Amounts on
deposit from time to time in the Bona Fide Portion and the Reserve Portion are allocable
between the Bonds and any other obligations of the City secured by the Pledged Revenue Fund
on the basis of one of the methods set forth in section 1.148-6(e)(6) of the Regulations. The
portion of the Reserve Portion allocable to each series of the Bonds will not exceed at any time
the least of (a) ten percent of the stated principal amount of such series of the Bonds (or sale
proceeds in the event that the amount of original issue discount exceeds two percent multiplied
by the stated redemption price at maturity of the Bonds), (b) the maximum annual principal
and interest requirements of such series of the Bonds, and (c) 125 percent of average annual
principal and interest requirements of such series of the Bonds. Therefore, all amounts therein
may be invested at an unrestricted yield. Any amounts held in the Bona Fide Portion for
longer than 13 months or held in the Reserve Portion in excess of the least of the amounts
described above, will be invested in obligations the yield on which is not in excess of the Yield
on the applicable series of the Bonds, except as set forth in the Minor Portion and Yield
Reduction Pavments paragraph below.
(b) Bond Fund Bond Payment Accounts. Amounts on deposit in the Bond Fund-
Bond Payment Accounts will be used for the purposes and in the order set forth in Section 6.4
of the Indenture. Amounts deposited in the 2008A Bond Payment Account will originate from
the 2008A Pledged Revenue Account and amounts deposited in the 2008B Bond Payment
Account will originate from the 2008B Pledged Revenue Account, and such amounts will be
maintained separate and apart from each other and not commingled. The Bond Fund will be
used primarily to achieve a proper matching of Pledged Revenues to debt service on the Bonds
within each bond year. Such amounts in the Bond Fund-Bond Payment Accounts will be
invested at an unrestricted yield because such amounts will be expended within 13 months of
the date such amounts are received and deposited into the Bond Fund. Any amounts in the
Bond Fund-Bond Payment Account held for longer than 13 months will be invested in
obligations the yield on which is not in excess of the yield on the applicable series of Bonds,
except as set forth in the Minor Portion paragraph below.
(c) Bond Fund Capitalized Interest Accounts. Amounts on deposit in the Bond Fund-
2008A Capitalized Interest Accounts will be used to pay interest on the Series 2008A Bonds
accruing up to and including October I, 2008, and amounts on deposit in the Bond Fund-
2008B Capitalized Interest Accounts will be used to pay interest on the Series 2008B Bonds
accruing up to and including October I, 2009. Therefore, all of such amounts will be invested
-7-
Austin 978259v2
without regard to yield restriction. Nevertheless, any such proceeds not expended prior to the
date that is three years after the Issue Date will be invested in obligations the yield on which is
not in excess of the yield on the applicable series of Bonds, except as set forth in the Minor
Portion paragraph below.
(d) Proiect Fund. Amounts on deposit in the Project will be invested and disbursed as
set forth in Section 6.5 of the Indenture and the Temporary Periods and Yield Restriction -
Project subparagraph of this Certificate.
(e) Reserve Fund. Amounts on deposit in the Principal Reserve Fund, when
combined with the Reserve Portion described in the Fund -Pledged Revenue Funds
subparagraph above, will not exceed at any time the least of (a) ten percent of the stated
principal amount of the applicable series of Bonds (or sale proceeds in the event that the
amount of original issue discount exceeds two percent multiplied by the stated redemption
price at maturity of the applicable series of Bonds), (b) the maximum annual principal and
interest requirements of the applicable series Bonds, and (c) 125 percent of average annual
principal and interest requirements of the applicable series of Bonds. Therefore, all amounts
therein may be invested at an unrestricted yield. Any amounts held in the Resenre Fund in
excess of the least of the amounts described above will be invested in obligations the yield on
which is not in excess of the yield on the applicable series of Bonds, except as set forth in the
Minor Portion paragraph below.
(f) Redemption Fund. Amounts on deposit in the Redemption Fund will be used for
the purposes set forth in Section 6.6 of the Indenture. The Redemption Fund will be used
primarily to achieve a proper matching of Pledged Revenues and debt service on the Bonds
within each bond year. Such amounts in the Redemption Fund will be invested at an
unrestricted yield because such amounts will be expended within 13 months of the date such
amounts are received and deposited into the Redemption Fund. Any amounts in the
Redemption Fund held for longer than 13 months will be invested in obligations the yield on
which is not in ex.cess of the yield on the applicable series of Bonds, except as set forth in the
Minor Portion paragraph below.
(g) Rebate Fund. Purauant to the Indenture, the Rebate Fund will be used in the event
the City is required to pay rebatable arbitrage earnings to the federal government, as described
in the Compliance with Rebate Requirements paragraph below. The Indenture provides that
amounts on deposit in the Rebate Fund are not subject to the lien of the Indenture; accordingly,
there is no assurance that amounts on deposit, if any, in the Rebate Fund will be available to
pay debt service on the Bonds.
(h) Collection Costs Fund. Amounts on deposit in the Collection Costs Fund will be
used for the purposes set forth in Section 6.9 of the Indenture. The Collection Costs Fund will
be used to pay collection costs associated with the assessment. Such amounts in the Collection
Cost Fund will be invested at an unrestricted yield because such amounts will be expended
within 13 months of the date such amounts are received and deposited into the Collection Costs
Fund. Any amounts in the Collection Costs Fund held for longer than 13 months will be
invested in obligations the yield on which is not in excess of the yield on the applicable series
of Bonds, except as set forth in the Minor Portion paragraph below.
-8-
Austin 978259v2
14. Minor Portion and Yield Reduction Payments. All gross proceeds will be
invested in accordance with the Temoorarv Periods and Yield Restriction paragraph and the
Fwuls paragraph above. To the extent such amounts remain on hand following the periods set
forth in the Temporary Periods and Yield Restriction paragraph and the Funds paragraph above
or exceed the limits set forth in the Funds paragraph above, the City will invest such amounts at
a restricted yield as set forth in such paragraphs; provided, however, that a portion of such
amounts, not to exceed in the aggregate the lesser of $100,000 or five percent of the sale
proceeds of the Bonds (the "Minor Portion"), may be invested at a yield which is higher than the
yield on the applicable series of the Bonds and, provided further, that the City may satisfy the
yield restriction requirements by making yield restriction payments to the federal government in
accordance with Section 1.148-5(c) of the Regulations.
15. Issue. There are no other obligations that (a) are sold at substantially the same
time as the Bonds (i.e., less than 15 days apart), (b) are sold pursuant to the same plan of
financing with the Bonds, and (c) will be paid out of substantially the same source of funds as
the Bonds. The Series 2008A Bonds and the Series 2008B bonds have been treated as separate
issues because each series of the Bonds are reasonably expected to be payable from a distinct
source of funds (i.e., the Series 2008A Bonds will be paid from the Assessment Part A and the
Series 2008B Bonds will be paid from the Assessment Part B).
16. Compliance With Rebate Reauirements.
(a) General. The City has covenanted in the Bond Document that it will take all
necessary steps to comply with the requirement that "rebatable arbitrage earnings" on the
investment of the "gross proceeds" of the Bonds, within the meaning of section 148(t) of the
Code be rebated to the federal government. Specifically, the City will (a) maintain records
regarding the investment of the "gross proceeds" of the Bonds as may be required to calculate
such "rebatable arbitrage earnings" separately from records of amounts on deposit in the funds
and accoWits of the City which are allocable to other bond issues of the City or moneys which
do not represent "gross proceeds" of any bonds of the City, (b) calculate at such intervals as
may be required by applicable Regulations, the amount of "rebatable arbitrage earnings," if
any, earned from the investment of the "gross proceeds" of the Bonds and (c) pay, not less
often than every fifth anniversary date of the delivery of the Bonds and within 60 days
following the final maturity of the Bonds, or on such other dates required or permitted by
applicable Regulations, all amounts required to be rebated to the federal government. The City
will maintain a copy of any such calculations, and all documentation necessary to produce such
calculations or necessary to establish qualification for an exemption from the need to produce
such calculations, for at least six years after the close of the final calendar year during which
any Bond is outstanding. Further, the City will not indirectly pay any amount otherwise
payable to the federal government pursuant to the foregoing requirements to any person other
than the federal government by entering into any investment arrangement with respect to the
"gross proceeds" of the Bonds that might result in a reduction in the amount required to be paid
to the federal government because such arrangement results in a smaller profit or a larger loss
than would have resulted if the arrangement had been at arm's-length and had the yield on the
issue not been relevant to either party.
-9-
Austin 978259v2
(b) Two-Year Spending Exception. The City hereby makes the elections, if any, set
forth below for purposes of the two-year spending exception from arbitrage rebate:
ELECT
~
D
D
D
DO NOT
ELECT
D
D
D
D
1. To use actual facts to apply the proVIsiOns of
paragraphs (e) through (m) (excluding (f)(l)(i)) of section
1.148-7 of the Regulations. Section 1.148-7(1)(2) of the
Regulations.
2. To exclude earnings on a reasonably required
reserve or replacement fund from the definition of
"available construction proceeds" for purposes of the
spending requirements. Section l.l48-7(i)(2) of the
Regulations.
3. To treat the portion of the tax-exempt Bonds that is
not a refunding issue as two, and only two, separate issues,
one of which (a) meets the definition of a construction issue
and (b) is reasonably expected as of the date hereof to
finance all of the construction expenditures to be financed
by the tax-exempt Bonds. Section 1.148-70)(1) of the
Regulations.
4. To pay a penalty (the "1-l/2% penalty") to the
United States in lieu of the obligation to pay arbitrage rebate
on available construction proceeds in the event that the tax-
exempt Bonds fail to satisfY any of the semiarmual spending
requirements for the two-year rebate exception. Section
l.l48-7(k)(l) of the Regulations.
The City reasonably expects that at least 75 percent of the "available construction proceeds" of
the Bonds, within the meaning of section 1.148-7(i) of the Regulations, will be allocated to
"construction expenditures," within the meaning of section 1.148-?(g) of the Regulations, for
property owned by the City.
17. Not an Abusive Transaction.
(a) General. No action taken in connection with the issuance of the Bonds will enable
the City to (i) exploit, other than during an allowable temporary period, the difference between
tax-exempt and taxable interest rates to obtain a material financial advantage (including as a
result of an investment of any portion of the gross proceeds of the Bonds over any period of
time, notwithstanding that, in the aggregate, the gross proceeds of the Bonds are not invested in
higher yielding investments over the term of the Bonds), and (ii) issue more bonds, issue bonds
earlier, or allow bonds to remain outstanding longer than is otherwise reasonably necessary to
accomplish the governmental p\ll}X)SCS of the Bonds. To the best of our knowledge, no actions
have been taken in connection with the issuance of the Bonds other than actions that would
-10-
Austin 978259v2
have been taken to accomplish the governmental purposes of the Bonds if the interest on the
Bonds were not excludable from gross income for federal income tax. purposes (assuming the
hypothetical taxable interest rate would be the same as the actual tax-exempt interest rate on
the Bonds).
(b) No Sinking Fund. No portion of the Bonds has a term that has been lengthened
primarily for the purpose of creating a sinking fund or similar fund with respect to the Bonds.
(c) No Window. No portion of the Bonds has been structured with maturity dates the
primary purpose of which is to make available released revenues that will enable the City to
avoid transferred proceeds or to make available revenues that may be invested to be ultimately
used to pay debt service on another issue of obligations.
18. No Aibitrage. On the basis of the foregoing facts, estimates and circumstances, it
is expected that the gross proceeds of the Bonds will not be used in a manner that would cause
any of the Bonds to be an "arbitrage bond" within the meaning of section 148 of the Code and
the Regulations. To the best of the knowledge and belief of the undersigued, there are no other
facts, estimates or circumstances that would materially change such expectations.
19. No Private Use. Payments or Loan Financing.
(a) General. The City reasonably expects, as of the date hereof, that no action or event
during the entire stated term of the Bonds will cause either the "private business tests" or the
"private loan financing test," as such terms are defined in the Regulations, to be met.
(i) The City has not taken and will not take any deliberate action that would
cause or permit the use of any portion of the Project to change such that such portion will
be deemed to be used in the trade or business of a nongovernmental person for so long as
any of the Bonds remains outstanding (or until an opinion of nationally recognized bond
counsel is received to the effect that such change in use will not adversely affect the
excludability from gross income for federal income tax purposes of interest payable on
the Bonds). For this purpose, any action within the control of the City is treated as a
deliberate action. A deliberate action occurs on the date the City enters into a binding
contract with a nongovernmental person for use of the Project that is not subject to any
material contingencies.
(ii) The aggregate portion of the proceeds of the Bonds treated as used in a
trade or business of a nongovernmental person will not exceed $15,000,000. For
purposes of determining use, the Issuer will apply rules set forth in applicable
Regulations and Revenue Procedures promulgated by the Internal Revenue Service,
including, among others, the following rules: (A) Any activity cartied on by a person
other than a natural person or a state or local governmental unit will be treated as a trade
or business of a nongovernmental person; (B) the use of all or any portion of the Project
is treated as the direct use of proceeds; (C) a nongovernmental person will be treated as a
private business user of proceeds of the Bonds as a result of ownership, actual or
beneficial use pursuant to a lease, or a management or incentive payment contract, or
certain other arrangements such as a take-or-pay or other output-type contract; and (D)
-II-
Austin 978259v2
the private business use test is met if a nongovernmental person has special legal
entitlements to use directly or indirectly the Project.
(b) Dispositions of Personal Property in the Ordinary Course. The City does not
reasonably expect that it will sell or otherwise dispose of personal property components of the
Project financed with the Bonds other than in the ordinary course of an established
governmental program that satisfies the following requirements:
(i) The weighted average maturity of the portion of the Bonds financing
personal property is not greater than 120 percent of the reasonably expected actual use of
such personal property for governmental purposes;
(ii) The reasonably expected fair market value of such personal property on
the date of disposition will be not greater than 25 percent of its cost;
(iii) Such personal property will no longer be suitable for its governmental
purposes on the date of disposition; and
(iv) The City is required to deposit amounts received from such disposition in
a commingled fund with substantial tax or other governmental revenues and the City
reasonably expects to spend such amounts on governmental programs within 6 months
from the date of commingling.
Furthermore, the City will not sell or otherwise dispose of all or aoy portion of the
Project in circumstances in which the foregoing requirements are not satisfied unless it has
received an opinion of nationally recognized bond counsel to the effect that such disposition will
not adversely affect the treatment of interest on the Bonds as excludable from gross income for
federal income tax purposes.
(c) Other Agreements. The City will not enter into any agreement with any
nongovernmental person regarding the use of all or any portion of the Project during the stated
term of the Bonds un1ess it has received in each and every case an opinion of nationally
recognized bond counsel to the effect that such agreement will not adversely affect the
treatment of interest on the Bonds as excludable from gross income for federal income tax
purposes.
20. Weighted A vqage Maturity. The Weighted Average Maturity of each series of
the Bonds set forth on Exhibit B attached to this Certificate is the sum of the products of the
issue price of each group of identical Bonds and the number of years to maturity (determined
separately for each group of identical Bonds and taking into account mandatory redemptions),
divided by the aggregate Sale Proceeds of the Bonds.
21. Record Retention. The City will retain all pertinent and material records relating
to the use and expenditure of the proceeds of the Bonds until six years after the last Bond is
redeemed, or such shorter period as authorized by subsequent guidance issued by the Department
of Treasury, if applicable. All records will be kept in a manner that ensures their complete
access throughout the retention period. For this purpose, it is acceptable that such records are
kept either as hardcopy books and records or in an electronic storage and retrieval system,
-12-
Austin 978259v2
provided that such electronic system includes reasonable controls and quality assurance
programs that assure the ability of the City to retrieve and reproduce such books and records in
the event of an examination of the Bonds by the Internal Revenue Service.
22. Bonds are Not Hedge Bonds. Not more than 50 percent of the proceeds of the
Bonds will be invested in nonpurpose invesbnents (as defined in section 148(f)(6)(A) of the
Code) having a substantially guaranteed yield for four years or more within the meaning of
section 149(g)(3)(A)(ii) of the Code. Further, the City reasonably expects that at least 85 percent
of the spendsble proceeds of the Bonds will he used to carry out the governmental purposes of
the Bonds within the three-year period beginning on the date the Bonds are issued.
[EXECUTION PAGE FOLLOWS]
-13-
Austin 978259v2
EXECUTED as of this 13th day of May, 2008.
THE CITY OF LUBBOCK TEXAS
Signature page to Federal Tax Certificate
EXHIBIT A
ISSUE PRICE CERTIFICATE
I, the undernigned officer of the Bank, make this certification for the benefit of all
persons interested in the exclusion from gross income for federal income tax purposes of the
interest on the Bonds: Each capitalized term used herein has the meaning or is the amount, as
the case may be, specified for such term in the Federal Tax Certificate to which this Exhibit A is
attached (the "Federal Tax Certificate"). I hereby certify as follows in good faith as of the Issue
Date:
1. I am the duly chosen, qualified and acting officer of the Bank for the office shown
below my signature; as such, I am familiar with the facts herein certified and I am duly
authorized to execute and deliver this certificate on behalf of the Bank. I am the officer of the
Bank charged, along with other officers of the Bank, with responsibility for the Bonds.
2. The Vintage Township Public Facilities Corporation (the "Corporation") has
purchased the Series 2008A Bonds from the City for an aggregate purchase price of$2,193,000,
which price includes no amount of accrued interest, and the Series 20088 Bonds from the City
for an aggregate purchase price of$1,279,000.00. The Corporation made such purchase with the
proceeds of the PFC Bonds. The Corporation has represented in the Federal Tax Certificate
executed in connection with the issuance of the PFC Bonds that (a) the Corpomtion intends to
hold the Bonds for investment purposes and not in the capacity ofbondhouse, broker, dealer, or
similar person or organization acting in the capacity of underwriter or wholesaler and (b) the
Bonds are not being offered to the public and is not being issued in exchange for property.
2. The yield on the Series 2008A Bonds, based on the Issue Price for such series of
bonds is not less than 7.3761 percent. The yield on the Series 2008B Bonds, based on the Issue
Price for such series ofbonds is not less than 7.3761 percent. For purposes of this certificate, the
tenn "yield11 means that yield which is computed as described in the Yield on the Bonds
paragraph of the Federal Tax Certificate.
3. The Bank computed the Weighted Average Maturity of the Series 2008A Bonds
to be 23.3874 years and the Weighted Average Maturity of the Series 2008B Bonds to he
23.3286 years , as set forth in the Weighted Average Maturitv paragraph of the Federal Tax
Certificate.
4. To the best of my knowledge the statements set forth in the Not an Abusive
Transaction paragraph of the Federal Tax Certificate are true.
Exhibit A-1
Austin 899953v.l
5. The City may rely on the statements made herein in connection with making the
representations set forth in the Federal Tax Certificate and in its efforts to comply with the
conditions imposed by the Code on the exclusion of interest on the Bonds from the gross income
of their owners. Vinson & Elkins L.L.P. also may rely on this certificate for purposes of its
opinion regarding the treatment of interest on the Bonds as excludable from gross income for
federal income tax purposes.
[EXECUTION PAGE FOLLOWS]
Exhibit A-2
Austin 8999!i3v.l
EXECUTED as ofthis 13th day of May, 2008.
BANC OF AMERICA SECURITIES LLC
Signature page to Issue Price Certificate
Austin 978259v 3
Vinson &Elkins
Steven H. Gerdes SGerdes@velaw.com
Tel 713.758.4516 Fax 713.615.5503
CERTIFIED MAIL
RETURN RECEIPT REQUESTED
70031680 0000 6473 3664
District Director
Internal Revenue Service
Ogden, UT 84201
May 19,2008
Re: $2,913,000 City of Lubbock, Texas Vintage Township Public Improvement
District Special Assessment Revenue Bonds, Series 2008A
Dear Sir:
Enclosed please find an originally executed Form 8038-G (Information Return for
Tax-Exempt Governmental Obligations) for the above-captioned bond issue.
Please acknowledge receipt of the Form 8038-G by stamping and returning the copy
of the Form 8038-G attached to the self-addressed, postage-paid envelope that we have
provided.
cc: Victoria Ozimel).
Shana Hight../
Houston 2935778v.l
Vinson & Elkins LLP Anorneys at Law
AI.ISiin Beijing Dallas Dubai Houston London
Moscow New Yor1< Shanghai Tokyo Washington
Very truly yours,
~/J;;r~
Steven H. Gerdes
2801 Via Fortuna, Suite 100
Austin, TX 78746·7568
Tel512.542.8400 Fax 512.542.8612 www.velaw.com
)
)
)
)
}
Form 8038-G Information Return for Tax-Exempt Governmental Obfigations
(Rev NO\Iember 2000}
.-Under lntllrnal Revenue Code section 14&(e} OMB No. 1545-0720 .-See separate Instructions.
Oeplo1ment of lhe ThlasUI)I caution: If 1M issue price is under $100,000, use Fonn 8036-GC. tntemel Abwnue S~<:e
I PartJI Reporting Authormr If Amended Return, check here.-[ J
1 Issuer's name 2 Issuer's employer lcfentlfieatlon number
City of Lubbock, Texas 75-6000590
3 Number aOd s1teet (or P.O l:Jox if mail is not oelille(ed to street address) Room/suite " Report number
P .0. Box 2000 3 02
s Ctty, town. or post ol!ioe, state, al'ld ZIP code 6 Date Of ISSUe
Lubbock Texas 79457 May 13 2008
7 Name of issue 8 CUSIP number
Vintae;e Township Public Improvement District Special Assessment Revenue Bonds Series 2008A None
9 Name and liUa of ol!icer or legal representati\le whom the IRS may call for more Information 10 Telephooe nvmoor d offoeer or legal "'l)re&enlatiV&
Jeffrey A. Yates, Chief Financial Officer (806) 775-2161
I Parttl I Type of Issue (check applicable box(es) and enter the fssue price) See instructions and attach schedule
11 0 Education .................................................................. 11
12 0 Health and hospital . . . . . , . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
13 0 Transportation ...........................................................•.. 13
14 0 Public safety ................................................................ 14
15 0 Environment (including sewage bonds} ............................................ 15
16 0 Housing .............................•..................................... 16
17 O Utilities ....................................................•.............•. 17
18 ~ Other. Describe • Parks and amenities 18 2 913 000
19 If obligations are TANs or RANs, check box • 0 If obligations are BANs, check box ...... •0
.20 If obligations are in the form of a lease or installment sale, checlt box . . . .............. .-o .. .
I P.art 1111 Description of Obligations. (Complete for the entire issue tor which this form is being filed.)
(a) Final mawrily date (b) Issue prioe (c) Stated redemption jd} Weighted <•l Yield price at maturity a~~erage maturity
21 10/112038 $ 2 913 000 $ 2 913 000 23.3 87 years
I Part IV I Uses of Proceeds of Bond Issue (including underwriters' discount)
22 Proceeds used for aca\led interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
23 Issue price of entire issue (enter amount from line 21, column {b)) ..........................
24 Proceeds used for bond Issuance costs (inch.Jding underwriters' discount) 24 (Q
25 Proceeds used for credit enhancement ••••••••••••••••••••••• 0 •• 25 _(0~
26 Proceeds allocated to reasonably required reserve or replacement fund .. 26 rn
27 Proceeds used to currently refund prior issues ..................... 27 0
28 Proceeds used to advance refund prtor Issues . . . . . . . .............. 28 rn
29 Total (add lines 24 through 28} . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
30 Nonrefunding proceeds of the issue (subtract line 29 from line 23 and enter amount here) ........
I Part VI Description of Refunded Bonds (Complete this part only for refunding bonds.)
31 Enter the remaining weighted average maturity of the bonds to be currently refunded ........... .-
32 Enter the remaining weighted average maturity of the bonds to be advance refunded . . . . . . . . . . . •
3a Enter the last date on which the refunded bonds will be called . . . . . . . . . . . . . . . . . . . . . . . . . . . . .-
34 Enter the date(s) the refunded bonds were issued,.. .
1P.ai1V1 1 Miscellaneous
35 Enter the amount of tne state volume cap allocated to the issue under section 14'1(b)(5) .........
36a Enter tte amount of gross proceeds inve$ted or to be invested in a guaranteed investment eontracl (see instructions) .••.
b Enter the final maturity date of the guaranteed investment contract •
37 Pooled financings: a Proceeds of this issue that are to be used to make loans to other govemmer~ta units . . . . . . . . . . .
7.3761%
22 (0)
23 2,911,000
:
29 0
30 2 913 000
years
years
35 (0)
36a (0)
37a (Q)
b If th1s issue is a loan made from the proceeds of another tax-exempt issue, check box • ~and enter the name of the
issuer• Vintage Township Public Facilities Corporation and tliedateoftheissue..,. May 13, 2.00'8
38 If the issuer has designated the issue undet' section 265(b)(3)(B)(i)(lll) (small issuer exception), check box ............ .-0
39 If the issuer has elected to pay a penalty in lioo of arbitrage rebate, check box . . . . . . . . . . . . . . . . . . . • . . . . . . . . . . . . . . .-0
40 If tne issuer has identified a hed e, heck box . . . . . . . . . . _ _ . . . . • . . . . . . . . . . . . . . . . . . . . . . . ...•• , . . ..• -.. -. . . ...,..
Sign
Here
For Paperwork
S'TF ;E0649~F
return ancl ao:ompanying. schedules and statements. and to the best or rny ki>QWie~ge and bellet,
Jeffrey A. Yat~s
-l....t.--J~~f(.L~~.J...:...J...::-;.tl~~-___;5:!!.1.=.:13:.!...1~20~0~8-~ Chief Financial Officer
Date , 'l')'pe Qr print neme •md title
ISA Form 8038-G (Rev. 11·2000)
)
)
)
::r ::r
....[) ...!J
...0 ...!!
II (7'1
(71 rr;
("'-f'-::r ::r -...1! -
Cl D
Q D
Cl D
CJ CJ
D CJ
<0 cQ
..D ....[) ,..:; ....=
c:-:-:;cc:.,
;::~r~l~~~ = "~ 1
F:.:tl.!r-'1 :.,lJ~ae: =~ l=nc~C~W .. ~:"1 ;11\r.;',•r"!":
;; ?ttr·~::-c: c ... rvarr. e:"! ::'i·::!:!~~·-+:-cr>: Foc~.o -:..,1
' 7C:aJ PQ~t;:~c 6 F~~ I
;
s
C:.C$!-,a,r"\
H;"~".a
rn rn --""·-=~--'"'-=-----------------------CJ o ---
CJ a ....... ··-·····-···· District Director --·-·-·-----~ 1"-r-..:,,~., 4; IC: Internal Rewnu~ Service Center
Ogden. UT 8410 1
.· e:; :.;_ .. \:
.............. !
• •
11 Complete items 1, 2, and 3. Also complete
item 4 if Restricted Delivery is desired.
11 Print your name and address on the reverse
so that we can return the C<m:i to you.
I! Attach this card to the back of the mailpiece,
or on the front if space permits.
1. Article Addressed to:
District Din:ctor
Intern:~ I R~·wm1<.: Service Center
Ogc.lc:n. Ui 84201
A Signature
X 0 Agent
0 Addressee
B. Received by ( Pn'nted Name) C. Date of Delivery
D. Is del~tery address different from item 1? Yes
If YES, enter delivesy address below: 0 No
3~Type
_,.EJ'Certilied M2il
-0 Registered
0 Insured Mail
0 Express Mail
0 Retum Receipt for Merchandise
0 C.O.D.
4. Restricted Delivery? (Ewa Fee) 0 Yes
2. Article Number
(T!'2nsfer from service /abeO 7003 1680 DODO 6473 3664
PS Form 3811, August 2001 DomeS'Jc Return Receipt 102~&-02-M·I~O
I
Vinson &Elkins
SteYen H. Gerdes SGerdes@velaw.com
Tel713.758.4516 Fax 713.615.5503
CERTIFIED MAIL
RETURN RECEIPT REQUESTED
7003 1680 0000 6473 3671
District Director
Internal Revenue Service
Ogden, UT 8420 I
May 19,2008
Re: $1,279,000 City of Lubbock, Texas Vintage Township Public Improvement
District Special Assessment Revenue Bonds, Series 2008B
Dear Sir:
Enclosed please find an originally executed Form 8038-G (Information Return for
Tax-Exempt Governmental Obligations) for the above-captioned bond issue.
Please acknowledge receipt of the Form 8038-G by stamping and returning the copy
of the Form 8038-G attached to the self-addressed, postage-paid envelope that we have
provided.
cc: Victoria Ozime}
Shana Hight/
Houston 2935778v. l
Vinson & Elkins LLP Attorneys at Law
Austin Beijing Dallas Oubai Houston London
Moscow New Yorll Shanghai Tokyo Washington
~ou~
Steven H. Gerdes
2601 Via Fortuna, Suite 100
Austin, TX 78746·7568
Tel512.542.8400 Fax 512..542.8612 www.velaw.com
)
)
)
)
)
)
)
)
Foon 8038-G Information Return for Tax~Exempt Governmental Obligations
(Re~~ Na..ember 2000) Jlo Under Internal Revenue Code section 149(e) OMB No. 1545-0720 Jlo See separamlnstrucUons. Oepntlenl ct lhe Treasury Caution: If the issue price u under $100,000. use Fonn 8038-GC. lntemal Revenue SeMol
I Part I I Reporting Authority If Amended Return, check here ..,. [ ]
1 Issuer's name 2 lseuer'l en~ployer ld&ntlf"~eatlon number
City of Lubbock Texas 75-6000590
3 Number and street (or P.O. box If ma11 is not delivered 10 streel address) Room/suite 4 R&~on number
P.O. Box 2000 3 03
s City, towra. or post omce. state. al"ld ZIP eode 6 Date or issue
Lubbock Texas 79457 May 13.2008
7 Name of ls~ue 8 CUSIP numbM
Vinta2e Townshio Public lmorovement District Soecial Assessment Revenue Bonds Series 20088 None
9 Name and tiUe Of otlicer or legal representall~~e whom the IRS may call lor more i nformatlon 10 ~epl"oc:rw number cl orr .ear Q( legal repreaonlati ..
Jeffrey A. Yates ChiefFinancial Officer (806) 775-2161
I Part.lf I Type of Issue (eheck applicable box(es) and enter the Issue price) See instructions and attach schedule
11 0 Education .................................................................. 11
12 0 Health and hospital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . • . . . . . . 12
13 0 Transportation .............................................................. 13
14 0 Public safety ................................................................ 14
15 0 Environmer~t (including sewage bonds) ............................................ 15
16 0 Housing ................................................................... 16
17 O Utilities .................................................................... 17
18 ~ Other. Desai be..,. Infrastructure 18 1 279 000
19 If obligations are TANs or RANs, check box Jlo 0 If obligations are BANs. check box . . . . . . Jlo 0
20 If obligations are In the form of a lease or installment sale. check box . . . . . . . . . . . . . . . . . ..,. 0 -
I Part Ill! Description of Obligations. (Complete for the entire issue for which this form is being filed.)
(a) Final mati.City dale (b) ls.sue price (c) Stated redemption (d) Weighted (e) Yield price at maturity a...-erage maturity
21 10/1/2038 $ 1.279.000 $ 1,279 000 23.329 years
I Part lV I Uses of Proceeds of Bond Issue (including underwriters' discount)
22 Proceeds used for accrued Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
23 Issue price of entire issue (enter amount rrom line 21. column (b)) ..........................
2 .. Proceeds used tor bOnd issuance costs (including underwriters' discount) 24 (0
25 Proceeds used tor credit enhancement ........................... 25 ((}';
26 Proceeds allocated to reasonably required reserve or replacement fund .. 26 {0
27 Proceeds used to current(y refund prior issues ..................... 27 10
28 Proceeds used to advance refund prior issues ..................... 28 (Q
29 Total (add lines 24 through 28) .....................................................
30 Nonrefunding proceeds of the issue (subtract line 29 from line 23 and enter amount here) ........
I Part VI Description of Refunded Bonds (Complete this part only for refunding bonds.)
31 Enter the remaining weighted average maturity of the bonds to be currently refunded . . . . . . . . . . . ..,.
32 Enter the remaining weighted average maturity of the bonds to be advance refunded . . . . . . . . . . . ..,.
33 Enter llle last date on which the refunded bonds will be called ............................ ..,.
34 Enter the date(s) the refunded bonds were issued ..,.
I partVI.I Miscellaneous
35 Enter the amount of the state volume cap allocated to the Issue under section 1-4,(b)(5} .........
36a Enter the amount of gross proceeds invested or to be invested in a guaranteed investment contract (see instructions) ....
b Enter llle final maturity date of the guaranteed investment contract..,.
37 Pooled financings: a Proceeds of this issue that a-e to be used to make loans to other governmental units . . . . . . . . . . .
7.3761 %
22 (0)
23 1 279 000
29 0
30 I 279 000
years
years
35 (0)
36a (Q)
37a (0)
b If this issue is a loan made from the proceeds of another tax-exempt Issue. check box ~ DSJ and enter the name of the
issuer ..,. Vintage Township Public Facilites Corporation and the date of the issue ..,.. May 13, 2008
3B If the issuer has designated th e issue under section 285{b)(3)(B)(i)(lll) {small issuer exception), check box ............ Jlo 0
39 If the issuer has elected to pay a penalty in lieu of arbitrage rebate. ched< box . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Jlo 0
40 If the issuer has identified a h e. check box .....•.......................•...•.... , ..........•........ ..,. 0
Sign
Here
For Paperwort<
511' FEC6403F
· ed thts return and accompanying scl1edutes and statements. and to the best of my knowledge and belief;
J effi"ey A. Yates
5/13/2008 lt.. Chief Financial Officer
Date , Type or pnnt name and tiUe
ISA Form 8038-G (Rev. \1-2000)
)
>
)
)
)
)
a a c c;
0
cO
Jl
:-'!
Ill Complet-e items 1, 2, and 3. Also complete
item 4 if Restricted Delivery is desired.
c Print your name and address on the reverse
so that we can return the card to you.
a a
c::J
0
c
1::::1
.J:i ,_,
rJ Attach this card to the back of the mailpiece,
or on the front if space permits.
1. Article Addressed to:
District Di•-cctor
lnlcmal R.:vc::nue St:I'Vicc Cc:ntcr OgJ~n. UT 84201
f: ... .:r. !!'--c!~t ::~ . :::~");~.;~( >i~t.·f'<f
F'~$"J"·:0~ ':'.,IJ\1'1!,.;1 : :~ oe:-.C:I"!~:-~:--:::;:·. ·-;"! 11--------...f
<ci.Zi F~ e "~~ J~..S=-------..!
A. Signatu~
X D~ent
0 Addressee
B. Received by ( Printe:d Neme) C. Date of Delivery '
0. Is delivery address different from item 1?
If YES, enter delivery addrass below:
0 Express Mail
Yes
ONo
3. ~iceType
~~ertified Mail
0 Registered
0 Insured Mail
0 RetiJro Receipt tor Men::hancise
Cl C.O.D.
4. Restricled Deliv~ (EJCra FeP.) DYes
2. Attcle Number
(Tr.msfer from seNice 12bel) 7003 1680 0000 6473 3671
PS For;n 3811, August 2001 Domestic Re!tirn Rec10ipt 102595.C2·M·1 540
REGISTERED
No.1
United States of America
State ofTexas
County of Lubbock
INTEREST RATE: MATURITY DATE:
REGISTERED
$2,193,000
The City of Lubbock, received, hereby promises to pay,
solely from the Trust
VINT IP PUBLIC FACILITIES CORPORATION
or registered assigns, on the Maturity Date, as specified above, the sum of
TWO MILLION ONE HUNDRED NINETY -THREE THOUSAND DOLLARS
unless this Bond shall have been sooner called for redemption and the payment of the principal
hereof shall have been paid or provision for such payment shall have been made, and to pay
interest on the unpaid principal amount hereof from the later of the Bond Date, as specified
above, or the most recent Interest Payment Date to which interest has been paid or provided for
until such principal amount shall have been paid or provided for, at the per annum rate of interest
specified above, computed on the basis of a 360-day year of twelve 30-day months, such interest
to be paid semiannually on April 1 and October I of each year, commencing October 1, 2008.
Capitalized terms appearing herein and not otherwise defined shall have the meaning
assigned to them in the Indenture defined below. Reference is made to the Indenture for such
definitions and for all other purposes.
The principal of this Bond shall be payable without exchange or collection charges in
lawful money of the United States of America upon presentation and surrender of this Bond at
the corporate trust office in Dallas, Texas (the "Designated Paymentffransfer Office"), of The
Bank of New York Trust Company, N.A., as trustee (the "Trustee"), or, with respect to a
successor trustee and Trustee, at the Designated Paymentffransfer Office of such successor
trustee. Interest on this Bond is payable by check dated as of the Interest Payment Date, mailed
by the Trustee to the registered owner at the address shown on the registration books kept by the
Trustee or by such other customary banking arrangements acceptable to the Trustee, requested
by, and at the risk and expense of, the Person to whom interest is to be paid. For the purpose of
the payment of interest on this Bond, the registered owner shall be the Person in whose name this
1401159v.l LUB200158000
Bond is registered at the close of business on the "Record Date," which shall be the 15th
calendar day of the month next preceding such Interest Payment Date; provided, however, that in
the event of nonpayment of interest on a scheduled Interest Payment Date, and for 30 days
thereafter, a new record date for such interest payment (a "Special Record Date") will be
established by the Trustee, if and when funds for the payment of such interest have been received
from the City. Notice of the Special Record Date and of the scheduled pa)'Tilent date of the past
due interest (the .. Special Payment Date," which shall be 15 days after the Special Record Date)
shall be sent at least five Business Days prior to the Special Record Date by United States mail,
first class postage prepaid, to the address of each Owner of a Bond appearing on the books of the
Trustee at the close of business on the last Business Day preceding the date of mailing such
notice.
If a date for the payment of the principal of or interest
Sunday, legal holiday, or a day on which banking institutions ·
the Designated Paymentrrransfer Office is located are
close, then the date for such pa)'Tilent shall be the
such date shall have the same force and effect
. .&..>-.... ......., is a Saturday,
the city in which
"""''"'""u.u. ve order to
, and pa)'Tilent on
date payment was due.
This Bond is one of a revenue bonds of the City
having the designation referred to as the "Bonds"), dated as of
May 13, 2008, and issued amount of $2,193,000, with the limitations
described herein, pursuant of Trust, dated as of May 1, 2008 (the "Indenture"),
between the City and The New York Trust Company, N.A., as trustee (the "Trustee,"
which tenn includes any successor trustee wtder the Indenture), to whicb Indenture reference is
hereby made for a description of the amounts thereby pledged and assigned, the nature and
extent of the lien and security, the respective rights thereunder of the holders of the Bonds, the
Trustee, and the City, and the terms upon which the Bonds are, and are to be, authenticated and
delivered and by this reference to the terms of which each holder of this Bond hereby consents.
Concurrently with the issuance of the Bonds, the City is issuing its Vintage Township Public
Improvement District Special Assessment Revenue Bonds, Series 2008B (Lubbock, Texas). The
bonds of each series issued under the Indenture are equally and ratably with other bonds of such
series secured by the amounts thereby pledged and assigned. The Bonds are being issued for the
purpose of (i) paying a portion of the Costs of Improvement Project A and (ii) making deposits
to a capitalized interest account and a project fund.
The Bonds are limited obligations of the City payable solely from the Trust Estate
consisting primarily of the Pledged Revenues and the Pledged Funds with respect to this Series.
Reference is hereby made to the Indenture, copies of which are on file with and available upon
request from the Trustee, for the provisions, among others, with respect to the nature and extent
of the duties and obligations of the City, the Trustee and the O'Mlers. The Owner of this Bond,
by the acceptance hereof, is deemed to have agreed and consented to the tenns, conditions and
provisions of the Indenture.
Notwithstanding any provision hereof, the Indenture may be released and the obligation
of the City to make money available to pay this Bond may be defeased by the deposit of money
and/or certain direct or indirect Defeasance Securities sufficient for such purpose as described in
the Indenture.
-2 -
1401159v.J LUB200/58000
The Bonds are issuable as fully registered bonds only in the denominations of $100,000
(subject to provisions in the Indenture that provide for certain conditions under which $5,000 or
any integral multiple thereof is an Authorized Denomination) and any $1,000 multiple in excess
thereof, subject to the provisions of the Indenture authorizing redemption in denominations of
$1,000.
Sinking Fund Redemption. The Bonds are subject to sinking fund redemption prior to
maturity and will be redeemed by the City in part at a price equal to the principal amount thereof
plus accrued and unpaid interest thereon to the date set for redemption from moneys available for
such purpose in the 2008A Redemption Account of the Redemption Fund pursuant to the
Indenture, on the dates and in the respective sinking fund installments as set forth in the
following schedule:
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Sinking Fund
Installment
$1,000 0~ 4,0~ 2 e,.qg ;~;~ ~'I~~ 2030
20,000 2031
24,000 2032
28,000 2033
33,000 2034
38,000 2035
44,000 2036
50,000 2037
56,000 2038
63,000
71,000
79,000
88,000
98,000
108,000
119,000
131,000
144,000
158,000
172,000
188,000
206,000
224,000
At least forty-five (45) days prior to each sinking fund redemption date, the Trustee shall
select for redemption by any customary method that results in a random selection, a principal
amount of Bonds equal to the sinking fund installments of such Bonds to be redeemed, shall call
such Bonds for redemption on such scheduled mandatory sinking fund redemption date, and
shall give notice of such redemption, as provided in the Indenture.
The principal amount of Bonds required to be redeemed on any sinking fund redemption
date shall be reduced, at the option of the City, by the principal amount of any Bonds which, at
least 45 days prior to the sinking fund redemption date shall have been acquired by the City at a
price not exceeding the principal amount of such Bonds plus accrued and unpaid interest to the
date of purchase thereof, and delivered to the Trustee for cancellation. The principal amount of
Bonds required to be redeemed on any sinking fund redemption date shall be reduced on a pro
rata basis among sinking fund installments by the principal amount of any Bonds which, at least
45 days prior to the sinking fund redemption date, shall have been redeemed pursuant to the
optional or extraordinary mandatory redemption and not previously credited to a sinking fund
redemption.
-3-
1401159v.l LUB200/58000
Ootional Redemption. The City reserves the right and option to redeem Bonds before
their scheduled maturity date, in whole on October 1, 2018, or any date thereafter, and in part on
October 1, 2018, or any Interest Payment Date thereafter, such redemption date or dates to be
fixed by the City, at a redemption price equal to the principal amount of the Bonds so called for
redemption, without premium, plus accrued and unpaid interest to the date fixed for redemption,
from, and only from, funds of the City which are on deposit in the 2008A Redemption Account
of the Redemption Fund from the proceeds of any refunding bonds issued by the City for such
purpose.
Extraordinary Mandatory Redemption. Bonds are subject to extraordinary mandatory
redemption prior to maturity as a whole at any time or in part, on the 1st day of January, April,
July, or October at a redemption price equal to the principal amount of the Bonds called for
redemption, plus accrued interest to the date fixed for redemption from am~s deposit in the
2008A Redemption Account of the Redemption Fund as a result of~ (a) receipt of
Project Fund. \ ~
Prepayments with respect to the Bonds, and (b) transfers ttl c count of the
Notice of Redemption. The T e ~ y redemption of Bonds by
sending notice by first class~· , grepaid, not less than 30 days before the
date fixed for redemption, t ond (or part thereof) to be redeemed, at the
address shown on the Regist . · ce sha I state the redemption date, the Redemption Price,
the place at which the Bonds be surrendered for payment, and, if less than all the Bonds
Outstanding are to be redeemed, an identification of the Bonds or portions thereof to be
redeemed. Any notice so given shall be conclusively presumed to have been duly given, whether
or not the Owner receives such notice. Notice of redemption having been given as provided in
the Indenture, the Bonds or portions thereof called for redemption shall become due and payable
on the date fixed for redemption provided that the Redemption Price for such Bonds is on deposit
with the Trustee. The City has reserved the right to rescind any notice of redemption given in
connection with an optional or an extraordinary mandatory redemption by giving notice of such
rescission in the same manner that notice of redemption was given. Upon giving of the notice of
rescission, the notice of redemption shall be null and void for all purposes.
The Indenture pennits, with certain exceptions as therein provided, the amendment
thereof and the modification ofthe rights and obligations ofthe City and the rights of the holders
of the Bonds under the Indenture at any time Outstanding affected by such modification. The
Indenture also contains provisions pennitting the holders of specified percentages in aggregate
principal amount of the Bonds at the time Outstanding, on behalf of the holders of all the Bonds,
to waive compliance by the City with certain past defaults under the Indenture and their
consequences. Any such consent or waiver by the holder of this Bond or any predecessor Bond
evidencing the same debt shall be conclusive and binding upon such holder and upon all future
holders thereof and of any Bond issued upon the transfer thereof or in exchange therefor or in
lieu thereof, whether or not notation of such consent or waiver is made upon this Bond.
As provided in the Indenture, this Bond is transferable upon surrender of this Bond for
transfer at the Designated Payment/Transfer Office, with such endorsement or other evidence of
transfer as is acceptable to the Trustee. Upon delivery of such properly endorsed Bond, one or
more new fully registered Bonds of the same stated maturity, of Authorized Denominations,
-4-
1401\59v.l LUB200/58000
bearing the same rate of interest, and for the same aggregate principal amount will be issued to
the designated transferee or transferees.
Neither the City nor the Trustee shall be required to issue, transfer or exchange any Bond
called for redemption where such redemption is scheduled to occur within 45 calendar days of
the transfer or exchange date; provided, however, such limitation shall not be applicable to an
exchange by the registered owner of the uncalled principal balance of a Bond.
The City, the Trustee, and any other Person may treat the Person in whose name this
Bond is registered as the owner hereof for the purpose of receiving payment as · provided
(except interest shall be paid to the Person in whose name this Bond is · the Record
Date or Special Record Date, as applicable) and for all other this Bond
be overdue, and neither the City nor the Trustee shall be
NEITHER THE FULL FAITH
OF THE CITY OF LUBBO~
TEXAS, OR ANY POLl
PAYMENT OF THE BONDS.
TAXING POWER
, TEXAS OR THE STATE OF
........ , ...... ....,F, IS PLEDGED TO THE
IT IS HEREBY CERTIFIED AND RECITED that the issuance of this Bond and the
series of which it is a part is duly authorized by law; that all acts, conditions and things required
to be done precedent to and in the issuance of the Bonds have been properly done and performed
and have happened in regular and due time, form and manner, as required by law; and that the
total indebtedness of the City, including the Bonds, does not exceed any Constitutional or
statutory limitation.
1401159v.1 LU8200/S8000
IN WITNESS WHEREOF, the City has caused this Bond to be executed in its name by
the manual or facsimile signature of the Mayor of the City and countersigned by the manual or
facsimile signature of the City Secretary, and the official seal of the City has been duly imprinted
or placed in facsimile on this Bond.
~ 6-
1401159v.l LUB200/58000
CERTIFICATE OF TRUSTEE
It is hereby certified that this is one of the Bonds of the Series of Bonds referred to in the
DATED: __________ __
Authorized Signatory
-7-
\40\159v.J LUB200/SBOOO
ASSIGNMENT
FOR VALUE RECEIVED, the Widersigned hereby sells, assigns, and transfers Wito
(print or typewrite name, address and Zip Code of transferee):
Authorized Signatory
140 1159v. I LUB200/58000
appoints
registration hereof, with full power of
NOTICE: The signature on this Assignment
must correspond with the name of the registered
owner as it appears on the face of the within
Bond in every particular and must be guaranteed
in a manner acceptable to the Trustee.
-8-
No Text
REGISTERED
No.1
INTEREST RATE:
7.375%
United States of America
State of Texas
County of Lubbock
MATURITY DATE:
October 1, 2038
REGISTERED
$1,279,000
ONE MILLION TWO HUNDRED SEVENlY -NINE THOUSAND DOLLARS
unless this Bond shall have been sooner called for redemption and the payment of the principal
hereof shall have been paid or provision for such payment shall have been made, and to pay
interest on the unpaid principal amount hereof from the later of the Bond Date, as specified
above, or the most recent Interest Payment Date to which interest has been paid or provided for
until such principal amount shall have been paid or provided for, at the per annum rate of interest
specified above, computed on the basis of a 360-day year of twelve 30-day months, such interest
to be paid semiannually on April I and October 1 of each year, commencing October 1, 2008.
Capitalized terms appearing herein and not otherwise defined shall have the meaning
assigned to them in the Indenture defined below. Reference is made to the Indenture for such
definitions and for all other purposes.
The principal of this Bond shall be payable without exchange or collection charges in
lawful money of the United States of America upon presentation and surrender of this Bond at
the corporate trust office in Dallas, Texas (the "Designated Payment/Transfer Office"), of The
Bank of New York Trust Company, N.A., as trustee (the '"Trustee"), or, with respect to a
successor trustee and Trustee, at the Designated Payment.trransfer Office of such successor
trustee. Interest on this Bond is payable by check dated as of the Interest Payment Date, mailed
by the Trustee to the registered owner at the address shown on the registration books kept by the
Trustee or by such other customary banking arrangements acceptable to the Trustee, requested
by, and at the risk and expense of, the Person to whom interest is to be paid. For the purpose of
the payment of interest on this Bond, the registered owner shall be the Person in whose name this
\40\162v.l LUB200/58000
Bond is registered at the close of business on the "Record Date," which shall be the 15th
calendar day of the month next preceding such Interest Payment Date; provided, however, that in
the event of nonpayment of interest on a scheduled Interest Payment Date, and for 30 days
thereafter, a new record date for such interest payment (a "Special Record Date'') will be
established by the Trustee, if and when funds for the payment of such interest have been received
from the City. Notice of the Special Record Date and of the scheduled payment date of the past
due interest (the "Special Payment Date," which shall be 15 days after the Special Record Date)
shall be sent at least five Business Days prior to the Special Record Date by United States mail,
first class postage prepaid, to the address of each Owner of a Bond a~g on the books of the
Trustee at the close of business on the last Business Day 1111iL._ ~ date of mailing such ~ notice. ·
If a date for the payment of the principal
Sunday, legal holiday, or a day on which
the Designated Paymentrrransfer Office is
close, then the date for such payment
such date shall have the same
Bonds is a Saturday,
City or in the city in which
by law or executive order to
IUCcec::arrt~ Business Day, and payment on
on the original date payment was due.
This Bond is one issue of assessment revenue bonds of the City
having the designation (herein referred to as the "Bonds"), dated as of
May 13, 2008, and· principal amount of$1,279,000, with the limitations
described herein, pursuant of Trust, dated as of May 1, 2008 (the "Indenture"),
between the City and The Bank of New York Trust Company, N.A., as trustee (the ''Trustee,"
which term includes any successor trustee under the Indenture), to which Indenture reference is
hereby made for a description of the amounts thereby pledged and assigned, the nature and
extent of the lien and security, the respective rights thereunder of the holders of the Bonds, the
Trustee, and the City, and the terms upon which the Bonds are, and are to be, authenticated and
delivered and by this reference to the terms of which each holder of this Bond hereby consents.
Concurrently with the issuance of the Bonds, the City is issuing its Vintage Township Public
Improvement District Special Assessment Revenue Bonds, Series 2008A (Lubbock, Texas). The
bonds of each series issued under the Indenture are equally and ratably with other bonds of such
series secured by the amounts thereby pledged and assigned. The Bonds are being issued for the
purpose of (i) paying a portion of the Costs of Improvement Project A and (ii) making deposits
to a capitalized interest account, a debt service reserve fund and a project fund.
The Bonds are limited obligations of the City payable solely from the Trust Estate
consisting primarily of the Pledged Revenues and the Pledged Funds with respect to this Series.
Reference is hereby made to the Indenture, copies of which are on file with and available upon
request from the Trustee, for the provisions, among others, with respect to the nature and extent
ofthe duties and obligations of the City, the Trustee and the Owners. The Owner of this Bond,
by the acceptance hereof, is deemed to have agreed and consented to the terms, conditions and
provisions of the Indenture.
Notwithstanding any provision hereof, the Indenture may be released and the obligation
of the City to make money available to pay this Bond may be defeased by the deposit of money
and/or certain direct or indirect Defeasance Securities sufficient for such purpose as described in
the Indenture.
-2-
1401162v.l LUB200/58000
The Bonds are issuable as fully registered bonds only in the denominations of $100,000
(subject to provisions in the Indenture that provide for certain conditions under which $5,000 or
any integral multiple thereof is an Authorized Denomination) and any $1,000 multiple in excess
thereof, subject to the provisions of the Indenture authorizing redemption in denominations of
$1,000.
Sinking Fund Redemption. The Bonds are subject to
maturity and will be redeemed by the City in part at a price
plus accrued and unpaid interest thereon to the date set for
such purpose in the 2008B Redemption Account
Indenture, on the dates and in the respective ·
following schedule:
Year
2011 2025
2012 2026
2013 2027
2014 2028
2015 2029
2016 2030
2017 2031
2018 2032
2019 2033
2020 2034
2021 2035
2022 2036
2023 2037
2024 2038
fund redemption prior to
principal amount thereof
~~Lll moneys available for
•c:n~~won Fund pursuant to the
as set forth in the
Sinking Fund
Installment
$ 37,000
42,000
46,000
51,000
57,000
63,000
69,000
76,000
83,000
92,000
100,000
109,000
119,000
130,000
At least forty-five (45) days prior to each sinking fund redemption date, the Trustee shall
select for redemption by any customary method that results in a random selection, a principal
amount of Bonds equal to the sinking fund installments of such Bonds to be redeemed, shall call
such Bonds for redemption on such scheduled mandatory sinking fund redemption date, and
shall give notice of such redemption, as provided in the Indenture.
The principal amount of Bonds required to be redeemed on any sinking fund redemption
date shall be reduced, at the option of the City, by the principal amount of any Bonds which, at
least 45 days prior to the sinking fund redemption date shall have been acquired by the City at a
price not exceeding the principal amount of such Bonds plus accrued and unpaid interest to the
date of purchase thereof, and delivered to the Trustee for cancellation. The principal amount of
Bonds required to be redeemed on any sinking fund redemption date shall be reduced on a pro
rata basis among sinking fund installments by the principal amount of any Bonds which, at least
45 days prior to the sinking fund redemption date, shall have been redeemed pursuant to the
optional or extraordinary mandatory redemption and not previously credited to a sinking fund
redemption.
-3-
1401162v.l LU8200/58000
Optional Redemption. The City reserves the right and option to redeem Bonds before
their scheduled maturity date, in whole on October 1, 2018, or any date thereafter, and in part on
October 1, 2018, or any Interest Payment Date thereafter, such redemption date or dates to be
fixed by the City, at a redemption price equal to the principal amount of the Bonds so called for
redemption, without premiwn, plus accrued and unpaid interest to the date fixed for redemption,
from, and only from, funds of the City which are on deposit in the 2008B Redemption Account
of the Redemption Fund from the proceeds of any refunding bonds issued by the City for such
purpose.
Extraordinary Mandatory Redemption. Bonds are subject mandatory
of January, April,
Bonds called for
redemption prior to maturity as a whole at any time or in
July, or October at a redemption price equal to the
redemption, plus accrued interest to the date fixed for
2008B Redemption Account of the Redemption
Prepayments with respect to the Bonds and
Project Fund.
on deposit in the
following: (a) receipt of
2008B Project Account of the
Notice of Redem tion give notice of any redemption of Bonds by
sending notice by first class rna , postage prepaid, not less than 30 days before the
date fixed for redemption, to of each Bond (or part thereof) to be redeemed, at the
address shown on the Register. otice shall state the redemption date, the Redemption Price,
the place at which the Bonds are to be surrendered for payment, and, if less than all the Bonds
Outstanding are to be redeemed, an identification of the Bonds or portions thereof to be
redeemed. Any notice so given shall be conclusively preswned to have been duly given, whether
or not the Owner receives such notice. Notice of redemption having been given as provided in
the Indenture, the Bonds or portions thereof called for redemption shall become due and payable
on the date fixed for redemption provided that the Redemption Price for such Bonds is on deposit
with the Trustee. The City has reserved the right to rescind any notice of redemption given in
connection with an optional or an extraordinary mandatory redemption by giving notice of such
rescission in the same manner that notice of redemption was given. Upon giving of the notice of
rescission, the notice of redemption shall be null and void for all purposes.
The Indenture permits, with certain exceptions as therein provided, the amendment
thereof and the modification of the rights and obligations of the City and the rights of the holders
of the Bonds under the Indenture at any time Outstanding affected by such modification. The
Indenture also contains provisions permitting the holders of specified percentages in aggregate
principal amount of the Bonds at the time Outstanding, on behalf of the holders of all the Bonds,
to waive compliance by the City with certain past defaults under the Indenture and their
consequences. Any such consent or waiver by the holder of this Bond or any predecessor Bond
evidencing the same debt shall be conclusive and binding upon such holder and upon all future
holders thereof and of any Bond issued upon the transfer thereof or in exchange therefor or in
lieu thereof, whether or not notation of such consent or waiver is made upon this Bond.
As provided in the Indenture, this Bond is transferable upon surrender of this Bond for
transfer at the Designated Paymentffransfer Office, with such endorsement or other evidence of
transfer as is acceptable to the Trustee. Upon delivery of such properly endorsed Bond, one or
more new fully registered Bonds of the same stated maturity, of Authorized Denominations,
-4-
1401162v.l LUB200/58000
bearing the same rate of interest, and for the same aggregate principal amount will be issued to
the designated transferee or transferees.
IT IS HEREBY CERTIFIED AND RECITED that the issuance of this Bond and the
series of which it is a part is duly authorized by law; that all acts, conditions and things required
to be done precedent to and in the issuance of the Bonds have been properly done and perfonned
and have happened in regular and due time, fonn and manner, as required by law; and that the
total indebtedness of the City, including the Bonds, does not exceed any constitutional or
statutory limitation.
-5-
1401162v.l LUB200/58000
IN WITNESS WHEREOF, the City has caused this Bond to be executed in its name by
the manual or facsimile signature of the Mayor of the City and · by the manual or
facsimile signature of the City Secretary, and the official seal has been duly imprinted
or placed in facsimile on this Bond.
, City of Lubbock, Texas
-6-
140 1162v.l LUB200/58000
CERTIFICATE OF TRUSTEE
It is hereby certified that this is one of the Bonds of the
within mentioned Indenture.
DATED: __________ __
-7-
1401162v.l LUB200/58000
Authorized Signatory
ASSIGNMENT
FOR VALUE RECEIVED, the undersigned hereby sells, assigns, and transfers unto
(print or typewrite name, address and Zip Code of transferee):
(Social Security or other identifying number: -------1
rights hereunder and hereby irrevocably
attorney to transfer the within Bond on the books
substitution in the premises.
Date:----------
Signature Guaranteed By:
Authorized Signatory
-8-
1401162v.J LUB200/58000
with full power of
The Attorney General of Texas
William P. Clements Building
300 West 15th Street, 9th Floor
Austin, Texas 78701
CITY OF LUBBOCK, TEXAS
April24,2008
Attention: Public Finance Division
Comptroller of Public Acrounts
Thomas Jefferson Rusk Building
208 East lOth Street, Room 448
Austin, Texas 78701-2407
Attention: Economic Analysis Center
Re: Vintage To'Wilship Public Improvement District Special Assessment Revenue Bonds,
Series 2008A and Series 2008B
To the Attorney General:
The executed Initial Bonds for the captioned series have been or soon will be delivered to
you for examination and approval. In connection therewith, enclosed is a General Certificate
executed and completed except as to date. When the Initial Bonds have received your approval
and are ready for delivery to the Comptroller of Public Accounts for registration, this letter will
serve as your authority to insert the date of your approval in the General Certificate and deliver
the Initial Bonds to the Comptroller.
Should litigation in any way affecting such Bonds develop the undersigned will notify
you at once by telephone and telecommunication. You may be assured, therefore, that there is
no such litigation at the time the Initial Bonds are finally approved by you, unless you have been
advised otherwise.
To the Comptroller:
The approved Initial Bonds for the captioned series of Bonds will be delivered to you by
the Attorney General of Texas. You are hereby requested to register the Initial Bonds as
required by law and by the proceedings authorizing such Initial Bonds.
Following registration, you are hereby authorized and directed to notify and deliver the
Initial Bonds to Vinson & Elkins L.L.P., Dallas, Texas, which has been instructed to pick up
same at your office.
Dallas t 393569v.l
Please also deliver to Vinson & Elkins L.L.P., Dallas, Texas, three copies of each of the
following:
1. Attorney General's approving opinion; and
2. Comptroller's signature certificate.
Very truly yours,
CITY OF LUBBOCK, TEXAS
Dallas l393569v.l
CERTIFICATE FOR RESOLUTION
THE STATE OF TEXAS §
§
COUNlY OF LUBBOCK §
I, the undersigned officer of Vintage Township Public Facilities Corporation (the
"Corporation"), do hereby make and execute this Certificate for the benefit of all persons
interested in the validity of all actions and proceedings of the Corporation. I do hereby certify as
follows:
l. I am the duly chosen, qualified and acting officer of the Corporation for the office
shown beneath my signature and in such capacity I am familiar with the matters contained in this
Certificate, and I am authorized to make, execute and deliver this Certificate.
2. The Board of Directors of the Corporation (the "Board") convened on April24,
2008, and the roll was called of the duly constituted members of said Board of Directors, to wit:
Paul Stell
Rob Allison
Gary McKinney
President
Secretary
Vice Presidenllfreasurer
and all of said persons were present, thus constituting a quorum. Whereupon, among other
business, the following was transacted at said meeting: a written resolution bearing the
following caption was introduced for consideration of the Board:
RESOLUTION OF THE BOARD OF DIRECTORS OF
VINTAGE TOWNSHIP PUBLIC FACILITIES CORPORATION
AUTHORJZING THE ISSUANCE OF ITS SPECIAL REVENUE
BONDS; AUTHORJZING THE PURCHASE OF SPECIAL
ASSESSMENT REVENUE BONDS ISSUED BY THE CITY OF
LUBBOCK, TEXAS; APPROVING A BOND PURCHASE
AGREEMENT, INDENTURE OF TRUST, LIMITED
OFFERING MEMORANDUM AND OTHER NECESSARY
AGREEMENTS AND DOCUMENTS IN CONNECTION WITH
THE ISSUANCE OF THE BONDS; RESOLVING OTHER
MATTERS IN CONNECTION THEREWITH AND PROVIDING
AN EFFECTNE DATE
It was then duly moved and seconded that the Resolution be adopted and, after due
discussion, said motion was approved and adopted by a unanimous vote.
3. The attached and following is a true and correct copy of the Resolution as adopted
and approved and is on file in the records of the Corporation; said Resolution has not been
amended and is in full force and effect.
4. The persons named in the above and foregoing paragraph 2 were the duly
qualified and acting officers and members of the Board as indicated therein; in accordance with
1392769v.l LUB200/58000
•
the Bylaws of the Corporation, each of the officers and members of said Board was duly and
sufficiently notified officially and personally, in advance, of the time, place, and purpose of the
aforesaid meeting and that said Resolution would be introduced and considered for adoption at
said meeting; and each of said officers and members consented, in advance, to the holding of
said meeting for such purpose.
[Signature Page to Follow]
-2-
1392769v.l LUB200158000
[SEAL]
Facilities Corporation
Signature Page for Certificate for Resolution of Corporation
Authorizing Issuance of Bonds
RESOLUTION OF THE BOARD OF DIRECTORS OF
VINTAGE TOWNSHIP PUBLIC FACILITIES CORPORATION
AUTHORIZING THE ISSUANCE OF ITS SPECIAL REVENUE
BONDS; AUTHORIZING THE PURCHASE OF SPECIAL
ASSESSMENT REVENUE BONDS ISSUED BY THE CITY OF
LUBBOCK, TEXAS; APPROVING A BOND PURCHASE
AGREEMENT, INDENTURE OF TRUST, LIMITED
OFFERING MEMORANDUM AND OTHER NECESSARY
AGREEMENTS AND DOCUMENTS IN CONNECTION WITII
THE ISSUANCE OF THE BONDS; RESOLVING OTHER
MATTERS IN CONNECTION THEREWITH AND PROVIDING
AN EFFECTIVE DATE
WHEREAS, pursuant to Chapter 303, Texas Local Government Code, as amended (the
"PFC Act"), the City of Lubbock, Texas (the "City") caused to be created the Vintage Township
Public Facility Corporation (the "Corporation"), a Texas nonprofit corporation, to perform one or
more essential governmental functions on behalf of the City, specifically, to assist the City in
financing, refinancing, providing or otherwise assisting in the acquisition, construction and
maintenance of certain public facilities benefiting the Vintage Township Public Improvement
District (the "District"), established by the City pursuant to Chapter 372, Texas Local
Government Code, as amended (the ''PID Act"); and
WHEREAS, the City Council of the City has approved and accepted the Service and
Assessment Plan (the "Plan") with respect to the District in accordance with the requirements of
the PID Act; and
WHEREAS, the City has authorized the issuance of its Vintage Township Public
Improvement District Special Assessment Revenue Bonds, Series 2008A (City of Lubbock,
Texas) (the "City Series 2008A Bonds") and its Vintage Township Public hnprovement District
Special Assessment Revenue Bonds, Series 2008B (City of Lubbock, Texas) (the ''City Series
2008B Bonds," and, together with the City Series 2008A Bonds, the "City Bonds"), payable
from Assessments (as defined in the Plan, the "Assessments") for the pmpose of (i) paying the
costs of the improvement projects identified in the Plan, (ii) paying interest on the City Bonds
during and after the period of acquisition and construction of such improvement projects, and
(iii) establishing such other funds as may be necessary or desirable with respect to the City
Bonds; and
WHEREAS, the City has requested the Corporation to issue its bonds for the purpose of
assisting the City in financing the acquisition and construction of public facilities benefiting the
District by purchasing the City Bonds with the proceeds of such bonds; and
WHEREAS, the Board of Directors (the ''Board") of the Corporation has found and
determined that it is in the best interests of the citizens of the City to authorize the issuance of its
bonds and use the proceeds therefrom to purchase the City Bonds; and
!305386v.l LUB200/58000
WHEREAS, the bonds herein authorized are to be issued pursuant to an indenture of trust
and are to be secured by and payable solely from the payments of debt sexvice received in
connection with the Corporation's ownership of the City Bonds; and
WHEREAS, the Board finds and determines that its bonds should be issued for the
purposes herein specified, that the purchase of the City Bonds from the proceeds of the bonds
herein authorized should be authorized and approved, and that the form, terms and provisions of
an indenture of trust, a limited offering memorandum and a bond pmchase contract should be
authorized and approved; and
WHEREAS, the meeting at which Uris Resolution is considered is open to the public as
required by law, and the public notice of the time, place and purpose of said meeting was given
as required by Chapter 551, Texas Government Code, as amended;
NOW, THEREFORE BE IT RESOLVED BY THE BOARD OF DIRECTORS OF
VINTAGE TOWNSHIP PUBLIC FACILITIES CORPORATION, THAT:
Section I. Findings. The findings and determinations set forth in the preamble
hereof are hereby incorporated by reference for all purposes as if set forth in full herein.
Section 2. APProval of Issuance of Series 2008A Bonds. Series 2008B Bonds and
Indenture of Trust. (a) The issuance of the Corporation's bonds designated "Vintage Township
Public Facilities Corporation Special Revenue Bonds (Vintage Township Public Improvement
District Project), Series 2008A" (the "Series 2008A Bonds'') and issued in the aggregate
principal amount of $2,193,000, for the purpose of providing funds to purchase the City Series
2008A Bonds is hereby authorized and approved.
(b) The issuance of the Corporation's bonds designated "Vintage Township Public
Facilities Corporation Special Revenue Bonds (Vintage Township Public Improvement District
Project), Series 2008B" (the "Series 2008B Bonds" and, together with the Series 2008A Bonds,
the "Bonds'') and issued in the aggregate principal amount of $1,279,000, for the purpose of
providing funds to purchase the City Series 2008B Bonds is hereby authorized and approved.
(c) The Bonds shall be issued and secured under an indenture of trust in the form of
the Indenture of Trust (the "Indenture'), dated as of May I, 2008, between the Corporation and
the Trustee. The form, terms and provisions of the Indenture are hereby approved in the
substantially final form presented at Uris meeting with such changes as may be necessary or
desirable to carry out the intent of Uris Resolution and as approved by the President of the Board,
such approval to be evidenced by the execution and delivery of the Indenture. The President of
the Board is hereby authorized and directed to execute the Indenture and the Secretary of the
Board is hereby authorized and directed to attest such signature of the President.
(d) The Bonds shall be secured by and payable solely from payments received by the
Trustee in connection with the repayment of the City Bonds as specified and described in the
Indenture and from no other source. The Bonds shall be dated, shall mature on the date or dates
and in the principal amounts, shall bear interest, shall be subject to redemption and shall have
such other terms and provisions as set forth in the Indenture. The Bonds shall be in substantially
the form set forth in the Indenture with such insertions, omissions and modifications as may be
-2-
!305386v.l LU8200/58000
required to conform the form of bond to the actual terms of the Bonds. The President of the
Board is hereby authorized and directed to execute the Bonds on behalf of the Corporation and
the Secretary of the Board is hereby authorized and directed to attest the signature of the
President and to apply the seal of the Corporation.
Section 3. Purchase ofCitv Bonds. The Corporation hereby approves and authorizes
the purchase of the City Series 2008A Bonds from the proceeds of the Series 2008A Bonds and
the purchase of the City Series 2008B Bonds from the proceeds of the Series 2008B Bonds
pursuant to the purchase contract (the ''City Purchase Contract") between the Corporation and
the City and presented for consideration at this meeting. The price, terms and provisions of the
City Purchase Contract are hereby approved and authorized and the President of the Board is
hereby authorized and directed to execute the City Purchase Contract and deliver the executed
City Purchase Contract to the City.
Section 4. Sale of Bonds. The sale and delivery of the Bonds by the Corporation to
Bane of America Securities, as purchaser (the "Purchaser"), is hereby authorized and approved.
The sale and delivery of the Bonds shaH be effected at the price set forth in and pursuant to the
terms and provisions of the Bond Purchase Contract (the "Bond Purchase Contract'') presented to
the Board at this meeting, the form, terms and provisions of such Bond Purchase Contract being
hereby authorized and approved, and the President of the Board is hereby authorized to execute
and deliver the Bond Purchase Contract on behalf of the Corporation.
Section 5. APProval of Limited Offering Memorandum. The preparation and use of
the Limited Offering Memorandum (the "Memorandum") prepared in connection with the
offering and sale of the Bonds is hereby authorized, ratified and approved; provided that, in
adopting this Resolution, the Corporation hereby disclaims any responsibility for the information
contained in the Memorandum regarding the City, the District, the pwposes for which the City
Bonds are issued, and financial information relating to the City and the District, including the
availability or sufficiency of funds to pay the City Bonds. The President of the Board is hereby
authorized and directed to execute and to deliver the Memorandum to the Purchaser for use in
the offering and sale of the Bonds.
Section 6. Necessary Actions: Vice President and Assistant Secretary Authorized to
Execute Docwnents. Each officer, employee or agent of the District is hereby expressly
authorized, directed and empowered to take any and all actions necessary to carry out the
pwposes and intent of this Resolution and to do and perform aU acts and things and to execute,
acknowledge and deliver in the name and under the corporate seal and on behalf of the District
all certificates, financing statements, termination statements, instruments and other papers,
whether or not herein mentioned, as they may determine to be necessary or desirable in order to
carry out the terms and provisions of this Resolution and of the Bonds, as well as the terms and
provisions of the City Bond Purchase Contract and the Bond Purchase Contract hereby
authorized and approved, such determination to be conclusively evidenced by the performance of
such acts and things and the execution of any such certificate, financing statement, instrument or
other paper. Any document authorized to be executed by the President of the Board may be
executed by any Vice President of the Board and any document required to be attested by the
Secretary of the Board may be attested by any Assistant Secretary of the Board and the
- 3 -
1305386v.l LUB200/SSOOO
signatures of such persons shall have the same effect as though such document was executed by
the President or Secretary, respectively, of the Board.
Section 7. Conditions Precedent to Closing. The actions and obligations authorized
in this Resolution shall be subject to and conditioned upon the receipt by the District, on the date
of initial delivery of the Bonds against payment therefor (the "Closing Date"), of (i) the purchase
price for the Bonds, (ii) a certified copy of a resolution of the City approving the issuance of the
Bonds, (iii) the City Bonds against payment therefor from the proceeds of the Bonds, and (iv)
such opinions, evidences, certificates, instruments or other documents as shall be requested by
counsel to the District or by Bond Counsel, to evidence due performance or satisfaction at or
prior to such time of all agreements then to be performed and all conditions then to be satisfied
by the Purchaser.
Section 8. Effectiveness. Ibis Resolution shall be in full force and effect from and
after its passage, and it is accordingly so resolved.
PASSED AND APPROVED BY THE BOARD OF DIRECTORS OF THE VINTAGE
TOWNSHIP PUBLIC FACILITIES CORPORATION THIS APRIL 24,2008.
-4-
1305386v.l LUB200158000
MINUTES AND CERTIFICATION PERTAINING TO
PASSAGE OF AN ORDINANCE
STATEOFTEXAS §
COUNTY OF LUBBOCK §
CITY OF LUBBOCK §
On the 24th day of April, 2008, the City Council of the City of Lubbock, Texas,
convened in a regular meeting at the regular meeting place thereof, the meeting being open to the
public and notice of said meeting, giving the date, place and subject thereof, having been posted
as prescribed by Chapter 551, Texas Government Code, as amended; and the roll was called of
the duly constituted officers and members of the City Council, which officers and members are
as follows:
David A. Miller, Mayor Linda DeLeon
Floyd Price
Todd Klein
Phyllis S. Jones
John Leonard
)
)
)
)
)
Jim Gilbreath, Mayor Pro Tern
Members of
the Council
and all of said persons were present, except John Leonard, thus constituting a quorum.
Whereupon, among other business, a written Ordinance bearing the following caption was
introduced:
RESOLUTION OF THE CITY COUNCIL OF THE CITY OF
LUBBOCK APPROVING THE ISSUANCE OF SPECIAL
REVENUE BONDS BY VINTAGE TOWNSHIP PUBLIC
FACILITIES CORPORATION AND RESOLVING OTHER
MATTERS IN CONNECTION THEREWITH AND PROVIDING
AN EFFECTIVE DATE
The Ordinance, a full, true and correct copy of which is attached hereto, was read and
reviewed by the City Council. Thereupon, it was duly moved and seconded that the Ordinance
be passed and adopted.
The Presiding Officer put the motion to a vote of the members of the City Council, and
the Ordinance was passed and adopted by the following vote:
AYES: 6
NOES: 0
ABSTENTIONS: 0
Dallas 1392730v1
MINUTES APPROVED AND CERTIFIED TO BE TRUE AND CORRECT, and to
correctly reflect the duly constitoted officers and members of the City Council of said City, and
the attached and following copy of said Ordinance is hereby certified to be a true and correct
copy of an official copy thereof on file among the official records of the City, all on this the
24th dayof April .2008.
£~£.< e 'm 9 ~ City ecretary
City of Lubbock, Texas
[SEAL]
Signature Page for Certificate for City Resolution Approving Issuance of Bonds
RESOLUTION OF THE CITY COUNCIL OF THE CITY OF
LUBBOCK APPROVING THE ISSUANCE OF SPECIAL
REVENUE BONDS BY VINTAGE TOWNSHIP PUBLIC
FACILITIES CORPORATION AND RESOLVING OTHER
MA TIERS IN CONNECTION THEREWITII AND PROVIDING
AN EFFECTIVE DATE
WHEREAS, pursuant to Chapter 303, Texas Local Government Code, as amended (the
"PFC Act''), the City of Lubbock, Texas (the "City'') caused to be created the Vintage Township
Public Facilities Corporation (the "Corporation"), a Texas nonprofit corporation, to perform one
or more essential governmental functions on behalf of the City, specifically, to assist the City in
financing, refmancing, providing or otherwise assisting in the acquisition, construction and
maintenance of certain public facilities benefiting the Vintage Township Public Improvement
District (the "District"), established by the City pursuant to Chapter 372, Texas Local
Goverrunent Code, as amended (the "PID Act"); and
WHEREAS, the City Council of the City has approved and accepted the Service and
Assessment Plan (the "Plan") with respect to the District in accordance with the requirements of
the PID Act; and
WHEREAS, the City has authorized the issuance of its Vintage Township Public
Improvement District Special Assessment Revenue Bonds, Series 2008A (City of Lubbock,
Texas) (the "City Series 2008A Bonds") and its Vintage Township Public Improvement District
Special Assessment Revenue Bonds, Series 2008B (City of Lubbock, Texas) (the "City Series
2008B Bonds," and, together with the City Series 2008A Bonds, the ''City Bonds''), payable
from Assessments (as defined in the Plan, the "Assessments'') for the purpose of (i) paying the
costs of the improvement projects identified in the Plan, (ii) paying interest on the City Bonds
during and after the period of acquisition and construction of such improvement projects, and
(iii) establishing such other funds as may be necessary or desirable with respect to the City
Bonds; and
WHEREAS, the City has requested the Corporation to issue its bonds for the purpose of
assisting the City in financing the acquisition and construction of public facilities benefiting the
District by purchasing the City Bonds with the proceeds of such bonds; and
WHEREAS, the City desires to approve the issuance by the Corporation of its bonds
designated (i) "Vintage Township Public Facilities Corporation Special Revenue Bonds (Vintage
Township Public Improvement District Project), Series 2008A" (the "Corporation Series 2008A
Bonds''), in the aggregate principal amount of $2,193,000, for the purpose of providing fimds to
purchase the City Series 2008A Bonds, and (ii) "Vintage Township Public Facilities Corporation
Special Revenue Bonds (Vintage Township Public Improvement District Project), Series 2008B"
(the "Corporation Series 2008B Bonds" and, together with the Corporation Series 2008A Bonds,
the "Corporation Bonds''), in the aggregate principal amount of $1,279,000, for the purpose of
providing funds to purchase the City Series 2008B Bonds, and to approve the purchase of the
City Bonds pursuant to a bond purchase contract between the City and the Corporation; and
Dallas 1309110v.3
WHEREAS, the Corporation Series 2008A Bonds and the Corporation Series 2008B
Bonds are to be payable from and secured solely by the amounts received by the Corporation
from the City in repayment of the City Series 2008A Bonds and the City Series 2008B Bonds,
respectively; and
WHEREAS, the Corporation Bonds will be offered and sold pursuant to a limited
offering memorandum prepared in connection therewith; and
WHEREAS, the City Council finds and determines that the Corporation Bonds should be
issued for the purposes herein specified, that the purchase of the City Bonds from the proceeds of
the Corporation Bonds should be authorized and approved; and
WHEREAS, the meeting at which this Resolution is considered is open to the public as
required by law, and the public notice of the time, place and purpose of said meeting was given
as required by Chapter 551, Texas Govenunent Code, as amended;
NOW, 1HEREFORE BE IT RESOLVED BY THE CITY COUNCIL OF 1HE CITY OF
LUBBOCK, TEXAS, THAT:
Section 1. Findings. The findings and determinations set forth in the preamble
hereof are hereby incorporated by reference for all purposes as if set forth in full herein.
Section 2. APProval of Issuance of Corooration Bonds. (a) The issuance of the
Corporation Bonds pursuant to the terms and provisions of an Indenture of Trust (the
"Indenture''), between the Corporation and The Bank of New York Trust Company, N.A., as
trustee (the ''Trustee''), is hereby authorized and approved. The Bonds shall be secured by and
payable solely from payments received by the Trustee in connection with the repayment of the
City Bonds as specified and described in the Indenture and from no other source. The Bonds
shall be dated, shall mature on the date or dates and in the principal amounts, shall bear interest,
shall be subject to redemption and shall have such other terms and provisions as set forth in the
Indenture.
Section 3. Purchase of City Bonds. The purchase by the Corporation of the City
Series 2008A Bonds from the proceeds of the Corporation Series 2008A Bonds and the purchase
of the City Series 2008B Bonds from the proceeds of the Corporation Series 2008B Bonds
pursuant to the bond purchase contract (the "City Purchase Contract''), between the Corporation
and the City, is hereby authorized and approved and the execution and delivery by the
Corporation of the City Purchase Contract, in the substantially final form presented herewith, are
hereby approved.
Section 4. City Information Contained in Limited Offering Memorandum. The use
of information pertaining to the City and the District including descriptions of the District and
the security for the payment of the City Bonds set forth in the Limited Offering Memorandmn
(the "Memorandum") prepared in connection with the offering and sale of the Corporation
Bonds is hereby authorized, ratified and approved.
-2-
Dallas 1309110v.3
the purposes and intent of this Resolution and to do and perform all acts and things and to
execute, acknowledge and deliver in the name of the City such agreements, certificates, and
other instruments and docwnents as they may determine to be necessary or desirable in order to
carry out the terms and provisions of this Resolution and the issuance of the Corporation Bonds,
such determination to be conclusively evidenced by the performance of such acts and things and
the execution of any such agreements, certificates or other docwnents.
Section 6. Effectiveness. This Resolution shall be in full force and effect from and
after its passage, and it is accordingly so resolved.
Passed by the City Council this 24th day of April '2008.
CITY OF LUBBOCK, TEXAS
DAVID A. MILLER, Mayor
ATTEST:
-3-
Dallas 1309110v.3