Loading...
HomeMy WebLinkAboutOrdinance - 2008-O0079 - Supplemental Ordinance Updating Vintage Township Public Improvement - 08/28/2008First Reading August 28, 2008 Itea No. 5.18 File and Return to Dave Booher RO.W. City of Lubbock ORDINANCE NO. 2008-00079 Second Reading September 11, 2008 Itea Ro. 5.4 A SUPPLEMENTAL ORDINANCE OF THE CllY COUNCIL OF THE CITY OF LUBBOCK UPDATING THE VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT SERVICE AND ASSESSMENT PLAN AND ASSESSMENT ROLL WHEREAS, on Januazy 12, 2007, after notice and a public hearing in the manner required by law, the City Council of the City of Lubbock, Texas (the "CitY') approved a resolution authorizing the creation of the Vintage Township Public Improvement District (the "District"); WHEREAS, on June 14, 2007 and June 26, 2007, after notice and a public hearing conducted in the manner require by law, the City Council adopted Ordinance No. 2007-00058 (the "Assessment Ordinance") approving a Service and Assessment Plan and Assessment Roll and the levy of assessments on property in the District; WHEREAS, on April 24, 2008, the City Council and the Vintage Township Public Facilities Corporation issued bonds secured directly and indirectly, respectively, by the assessments levied pursuant to the Assessment Ordinance; WHEREAS, Section 372.013 of the Public Improvement District Assessment Act, Chapter 372, Texas Local Government Code (the "PID Act") and the Service and Assessment Plan require that the Service and Assessment Plan and Assessment Roll be annually reviewed and updated; WHEREAS, the ~ual Service Plan Update and updated Assessment Roll attached as Exhibit A hereto conform the original Assessment Roll to the principal and interest payment schedule required for the bonds, thereby reducing the amounts listed on the original Assessment Roll, and update the Assessment Roll to reflect prepayments, property divisions and changes to the budget allocation for District public improvements that occur during the year, if any; and WHEREAS, the City Council now desires to proceed with the adoption of this Ordinance which supplements the Assessment Ordinance and approves and adopts the Annual Service Plan Update and the updated Assessment Roll attached thereto, in conformity with the requirements of the PID Act. NOW, TIIEREFORE, BE IT ORDAINED BY TilE CITY COUNCIL OF THE CITY OF LUBBOCK, TEXAS: Section 1. Findings. The findings and determinations set forth in the preambles are hereby incorporated by reference for all purposes. Dallas 1443569v.2 ... 0 "' ::Ill .... 0 ., " (/) ~ ~ -....... ~ c... c.'S) ....... <0 0> Section 2. Annual Service Plan Update and Assessment Roll. The Annual Service Plan Update and updated Assessment Roll attached hereto as Exhibit A are hereby accepted and approved. Section 3. Effective Date. This Ordinance shall take effect upon passage and execution hereof. AND IT IS SO ORDERED. Passed by the City Council on first reading this 28th day of August • 2008. Passed by the City Council on second reading this 11th day of September , 2008. / ~~~.1 :..=-..:._".r.J.··: .: • '!''.;· ~ ,.,~ ATTES---T· . :~ '.! . . • • -..+""'· ..... , : ' .,. ... to. .-.••. r" t#;·~ . ' . . Assistant City Manager Development Services Dallas 1443569v.2 Tom Martin, MAYOR APPROVED AS TO FORM: -2- Ordinance No. 2008-G0079 EXHIBIT A ANNUAL SERVICE PLAN UPDATE AND UPDATED ASSESSMENT ROLL A-1 DaUas 1443569v.2 Ordinance No. 2008-Q0079 VINTAGE TOWNSHIP PuBLIC IMPROVEMENT DISTRICT LUBBOCK, TEXAS ANNUAL SERVICE PLAN UPDATE August 21, 2008 VINTAGE TOWNSWP PuBLIC IMPROVEMENT DISTRICT LUBBOCK, TEXAS ANNuAL SERVICE PLAN A. Introduction The Vintage Township Public Improvement District (the "PID") was created pursuant to the PID Act and a resolution of the City Council on January 12, 2007 to fmance certain public improvement projects for the benefit of the property in the PID. The Vintage Township Public Facilities Corporation Special Revenue Bonds, Series 2008A in the aggregate principal amount of $2,193,000 (the "Series 2008A Bonds") and The Vintage Township Public Facilities Corporation Special Revenue Bonds, Series 2008B in the aggregate principal amount of $1,279,000 (the "Series 20088 Bonds") were issued to finance, refmance, provide or otherwise assist in the acquisition, construction and maintenance of the public improvements provided for the benefit of the property in the PID. A service and assessment plan (the "Service and Assessment Plan'') was prepared at the direction of the City identifying the public improvements (the "Improvement Project>') to be provided by the PID, the costs of the hnprovem.ent Projects, the indebtedness to be incurred for the Improvement Projects, and the manner of assessing the property in the PID for the costs of the Improvement Projects. The Service and Assessment Plan is to be reviewed and updated annually. This document is the update of the Service and Assessment Plan for 2008. The City had an assessment roll (the "Assessment Roll") prepared identifying the assessments on each parcel, based on the method of assessment identified in the Service and Assessment Plan. This Annual Service Plan also explains the update of the Assessment Roll B. Update of the Service Plan Annual Budget for the Public Improvements The current total estimated costs of the Improvement Project A and Improvement Project Bare equal to $2,930,822 and $2,655,769, the total amounts of which remain the same as the budget estimates included in the Service and Assessment Plan. There are some budget line item amount revisions for Improvement Project A as reported by the Developer. The original and revised budgets for the Improvement Projects are included in Appendix A. The budget includes "Improvement Project A" and "Improvement Project B" (both as defined in the Service and Assessment Plan). Improvement Project A includes improvements that provide a benefit to the property Improvement Area 1 (as defined in the Service and Assessment Plan). Improvement Project B includes improvements that provide a benefit to the property Improvement Area 2 (as defined in the Service and Assessment Plan). 1 As shown by Table A, the PID has incurred indebtedness in the total amount of $3,472,000 in the form of the Series 2008A and Series 2008B Bonds, which are to be repaid from Assessments, and the Developer is to fund the balance of the costs of the Improvement Projects as shown below. Table A Sources and Uses of Funds P bli I t u c mprovemen s Sources of Funds: Improvement Project A Improvement Project B Total Series A Bonds Series B Bonds Bond proceeds $2,193,000 $1,279,000 $3,472,000 Developer's contribution to $219,300 $0 $219,300 Reserve Account Developer's contribution to $40,928 $23,870 $64,798 !Prepayment Reserve Account pther private funds $814,380 $1,660,589 $2,474,969 Total Sources of Funds $3,267,608 $2,963,459 $6,231,067 !Uses of Funds: $0 !Improvement project: $2,930,822 $2,655,769 $5,586,591 ~apitalized Interest Account $61,644 $128,695 $190,338 ~ollection Costs Account $14,914 $27,226 $42,140 ~eserve Account $219,300 $127,900 $347,200 !Prepayment Reserve Account $40,928 $0 $40,928 Developer Sub-Account of the $0 $23,870 $23,870 Prepayment Reserve Account Total Uses of Funds $3,267,608 $2,963,459 $6,231,067 A service plan must cover a period of five years. All of the Improvement Projects are expected to be provided within a period of five years. The anticipated budget for the Improvement Projects over a period of five years and the indebtedness expected to be incurred for these costs is shown by Tables B-1 and B-2. 2 Table B-1 Improvement Project A PID Sour4:es and Uses of Funds 2008-2012 Sources of Funds: Im:grovement Project A Year2008 !Bond proceeds $1,285,687 IDeveloper's contribution to Reserve Account $219,300 IDeveloper's contribution to Prepayment $40,928 !Reserve Account pther private funds iPID-Sources of Funds Jses of Funds: Improvement project: Capitalized Interest Account Collection Costs Account Reserve Account Prepayment Reserve Account PJD-Uses of Funds $814,380 $2,360,295 $2,023,509 $61,644 $14,914 $219,300 $40,928 $2,360,295 Table B-2 Improvement Project B PID Sour4:es and Uses of Funds 2008-2012 Year 2009-2012 $907,313 $0 $0 $0 $907,313 $907,313 $0 $0 $0 $0 $907,313 Sources of Funds: Im:erovement Project B Year2008 Year 2009-2012 Bond proceeds $283,820 $995,180 Developer's contribution to Prepayment $23,870 $0 Reserve Account Other private funds $0 $1,660,589 PID-Sources ofFunds $307,690 $2,655,769 !Uses of Funds: ~mprovement project: $0 $2,655,769 ~apitalized Interest Account $128,695 $0 ~ollection Costs Account $27,226 $0 !Reserve Account $127,900 $0 loeveloper Sub-Account of the Prepayment $23,870 $0 !Reserve Account IPID ·Uses of Funds $1,279,000 $2,655,769 3 Total $2,193,000 $219,300 $40,928 $814,380 $3,267,608 $2,930,822 $61,644 $14,914 $219,300 $40,928 $3,267,608 Total $1,279,000 $23,870 $1,660,589 $2,963,459 $0 $2,655,769 $128,695 $27,226 $127,900 $23,870 $2,963,459 Debt Service and Collection Costs The Annual Installments The Assessment imposed on any parcel may be paid in full at any time. If not paid in full, the Assessment shall be payable in thirty annual installments of principal and interest beginning with the tax year following the issuance of the Bonds. Pursuant to the Service and Assessment Plan, each Assessment shall bear interest at the rate on the Bonds with a maximum of 9 percent per annum commencing with the issuance of the Bonds. The interest rate on the Bonds is 7.375 percent per annum. Accordingly, the interest rate on the Bonds is used to calculate the interest on the Assessments. These payments, the "Annual Installments" of the Assessments, shall be billed by the City in 2008 and will be delinquent on February 1, 2009. Pursuant to the Service and Assessment Plan, the Annual Service Plan Amendment shall show the remaining balance of the Assessments, the Annual Installment and the Annual Collection Costs to be collected from each Parcel. Annual Collection Costs shall be allocated to each Parcel pro rata based upon the amount the Annual Installment on a Parcel bears to the amo1mt 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 acco1mt balances and by any other funds available to the PID. Annual Budget for the Repayment of Indebtedness Debt service is to be paid on the Bonds from the collection of the Annual Installments. The interest rate to be paid on the Bonds is 7.375%. In addition, "Collection Costs., are to be collected with the Annual Installments to pay expenses related to the collection of the Annual Installments. The budget for the PID to be paid from the collection of Annual InstaUments for 2008 is shown by Table C. 4 TableC Budget for the Annual InstaUments to be Collected for 2008 Imgrovement Project A Improvement Project B Series 2008A Bonds Series 2008B Bonds Total !Interest payment on April I) 2009 $77,991 $47,163 $125,154 !rnterest payment on October 1, 2009 $77,991 $47,163 $125,154 ~rincipal payment on October 1, 2009 $0 $0 $0 Subtotal Debt Service on Bonds $155,981 $94,326 $250,308 IA.nnual Collection Costs $13)500 $13)930 $27,430 Subtotal Expenses $169,481 $108,256 $277,738 ~ vailable Capitalized Interest Account $0 ($94,326) ($94,326) Available Collection Costs Account $0 ($13,930) ($13,930) Subtotal Funds A vai1able $0 ($108,256) ($108,256) Annual Installment to be Collected $169,481 $0 $169,481 1 -Avallable capttaliZed Interest Account an<! Col!eetlon co~ Account balances represent amounts IUn<lec:t at tile ume ot bon<l issuance estimated to be available for the payment of coJTesponding debt service and colleetion costs through the Bond year ending October 1,2009. As shown in Table C above, the Annual Installment Part A to be colleted for 2008 is equal to $169,481. The total debt service on the Series 2008A Bonds and the Annual Collection Costs for 2009 are shown as $155,981 and $13,500, respectively. According to the Service and Assessment Plan, 242 units are estimated to be built in Improvement Area One, representing a total of 360.64 Equivalent Units. As shown in Table D of this Update, Assessment Part A has been prepaid for nine lots, representing 12.24 Equivalent Units. The remaining Equivalent Units available to pay the Annual Installment Part A are, therefore, 328.37 (i.e. 360.64 -12.27 = 328.37). Accordingly, the principal and interest portion of Annual Installment Part A to be collected from each of the remaining Equivalent Units is equal to $475.02 {i.e. $155,981 + 328.37 = $475.02) and the Annual Collection Costs to be collected from each Equivalent Unit is equal to $41.11 (i.e. $13,500 + 328.37 = $41.11). The total Annual Installment Part A to be collected from each of the remaining Equivalent Units in Improvement Area One is equal to $516.13 (i.e. $475.02 + $41.11 = $516.13). The Annual Installment Part A for each Land Use Class is calculated by multiplying the Annual Installment Part A for each Equivalent Unit (i.e. 516.13) by the equivalent unit factor for each Land Use Class. As shown in Table C above, the Annual Installment Part B to be colleted for 2008 is equal to zero. As a result, there will be no Annual Installment Part B to be collected from the Parcels in Improvement Area Two. C. Update of the Assessment Plan The Service and Assessment Plan provided for the "Assessed Property" to be classified into one of three categories for purpose of allocating the Assessments, as follows: 5 (i) Land Use Class 1, (ii) Land Use Class 2, and (iii) Land Use Class 3. Land Use Class 1 consists of residential dwelling units of2,100 square feet of living area or less. Land Use Class 2 consists of residential dwelling units with between 2,100 and 3,000 square feet of living area. Land Use Class 3 consists of residential dwelling units with greater than 3,000 square feet of living area. The Service and Assessment Plan identified Equivalent Units for each lot in each land use class as follows: Land Use Class 1 Lots Land Use Class 2 Lots Land Use Class 2 Lots 1.00 per dwelling unit 1.66 per dwelling unit 2.29 per dwelling unit The equivalent unit factors are the ratio of the Assessments as allocated to each lot in each property class. These equivalent unit factors were based on the relative size of the average unit in each class. This method of assessing property has not been changed and Assessed Property will continue to be assessed as provided for in the Service and Assessment Plan. D. Update of the Assessment Roll The Assessment Roll is to be updated each year to reflect: The identification of each Assessed Parcel in the 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; (iii) the Annual Installment for the relevant year (if such Assessment is payable) for each Parcel; (iv) prepayments of the Assessments as provided for in this Service and Assessment Plan and (B) any other changes helpful to the administration of the PID and permitted by law. The Assessment Roll and a summary of the Assessment Roll are shown in Appendix B. Each parcel in the PID is identified, along with the Assessment on each Parcel and the Annual Installment to be collected from each parcel in each Improvement Area. Assessments are to be reallocated for the subdivision of any parcels. There have not been any parcels subdivided in the PID for the Annual Installments to be collected in 2008. Assessment Part A has been prepaid for nine lots through July 31, 2008. Table D on the following page shows a summary of these prepaid lots. According to the trustee for the Bonds, Series 2008A Bonds in the total amount of $78,000 have been redeemed with the prepayment proceeds as of July 31, 2008. 6 TableD Assessment Part A Prepayments As of Jul 31 2008 Tax IDNo Lot Land Use Equivalent Total Assessment No. Class Unit Part A P aid 10605 47 1 1 $6A38 10607 49 3 2.29 $14,743 10628 65 1 1 $6,438 10629 66 1 1 $6,438 10634 71 1 1 $6,438 72 1 1 $6,438 74 2 1.66 $10,687 10658 95 2 1.66 $10,687 10672 109 2 1.66 $10,687 Total 12.27 $78t994 The complete Assessment Roll is also available at the City of Lubbock, Municipal Complex, 1625 131b Stree~ Lubbockt Texas 79401. E. Updates of Miscellaneous Provisions Once an Assessment is paid in full, the Mayor of the City is hereby authorized to sign a release relating to the Assessed Parcel in substantially the form attached hereto as Appendix. C. 7 AI!J!egdix A The lmJ!rovement Proiect 1m rovement Pro ed A 1m rovement Pro· ect B Original Budget Revised Original Budget Revised Budget Changes1 Budget Budget Changes Budget $0 $0 $390,000 $0 $390,00 $288,511 $0 $79,906 $0 nage $136,232 ($136,232 $136,232 $136,23 ) $0 $0 $0 $706,430 $0 $706,43 $0 $0 $59,523 $0 $59,52 $0 $0 $752,265 $0 $752,26 $154,683 ($24,000) $4,107 $4,10 igns $0 Signage and $9,795 ($8,295) $0 $ onumentation $0 ark features $1,081,340 $230,618 $0 $0 $ $67,795 $0 $0 $0 $ $412,091 ($62,091) $0 $ .. gation $0 Sub-total hard costs $2,150,447 $0 so $2,128,46 dect administration $84,884 $0 $11,577 $0 $11,57 aster planning $67,012 $60,000 $0 $0 $ hitectural design $102,862 ($60,000) $130 $0 $13 $239,216 ($790) $235,905 $0 $235,90 $4,210 $790 $8,952 $0 $8,95 $7,720 $0 $1,278 $0 $1,27 $8,032 $0 $20,563 $20,563 ees $0 urance and bonding $0 $0 $0 $0 $ Sub~total soft costs $513,936 so $278,405 so $278,40 $266,439 so $248,901 so $248,901 Total S2,930,822 so $0 $2,655,76 These costs are estimated and the actual costs may be different than estimates. Costs in one line item may be reallocated to another line item to reflect the actual costs incurred. A-1 AppendixB Assessment Roll Worksheet Tax Reference Equivalent Assessments No. Lot No. UmiS Part A Part B R310559 I 0 $0.00 R310560 2 I $6,438.00 RJ\0561 3 I $6,438.00 R310562 4 I $6,438.00 R310563 s I $6,438.00 R310564 6 I $6,438.00 R310565 7 I $6,438.00 R310566 8 I $6,438.00 RJ\0567 9 I $6,438.00 R310568 10 I $6,438.00 R310569 II I $6,438.00 R310570 12 I $6,438.00 R310571 13 I $6,438.00 R310572 14 I $6,438.00 R310573 IS I $6,438.00 RJ\0574 16 I $6,438.00 R310575 17 I $6,438.00 R310576 18 I $6,438.00 R310577 19 I $6,438.00 R310578 20 I $6,438.00 RJ\0579 21 I $6,438.00 R310580 22 I $6,438.00 R310581 23 I $6,438.00 R310582 24 I $6,438.00 RJ\0583 25 1.66 $10,687.00 R310584 26 I $6,438.00 R31058S 27 I $6,438.00 R310586 28 I $6,438.00 R310587 29 I $6,438.00 R310588 30 I $6,438.00 R310589 31 0 $0.00 R310590 32 I $6,438.00 R310591 33 I $6,438.00 R310592 34 I $6,438.00 R310593 35 I $6,438.00 R310594 36 I $6,438.00 R310595 37 I $6.438.00 R310596 38 I $6,438.00 R310597 39 I $6,438.00 R310598 40 I $6.438.00 Appeadlx 8 ASSESSMENT ROLL Viatage PubUc Improvement District 2008 Worklheet Annual Installment Part A Collection Total P&l Costs Total $0.00 $0.00 $0.00 $0.00 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $4l.l1 $516.13 $6,438.00 $475.02 $41.11 $516.1J $6,438.00 $475.02 $41.1 I $516.13 $6,438.00 $475.02 $41.11 $516.1J $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $\0,687.00 $788.53 $68.25 $856.71 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $0.00 $0.00 $0.00 $0.00 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 .$516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 B -1 Annuallnstallment Part B Total Collection Collection P&l Costs Total P&l Costs Total $0.00 $0.00 $0.00 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.1 I $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $788.53 $68.25 $85677 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $0.00 $0.00 $0.00 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.1 I $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 Tax Reference Equivalent Assessments No. Lot No. Units Part A PartB R310599 41 I $6,438.00 R310600 42 I $6,438.00 R310601 43 I $6,438.00 R310602 44 I $6,438.00 R310603 45 I $6,438.00 R310604 46 I $6,438.00 R310605 47 I Prepaid R310606 48 0 $0.00 R310607 49 2.29 Prepaid R310608 50 2.29 $14,743.00 R310609 51 2.29 $14,743.00 R310610 52 2.29 $14,743.00 R310611 53 2.29 $14,743.00 R310612 S4 1.66 $10,687.00 R3106\3 55 1.66 $10,687.00 R310614 56 1.66 $10,687.00 R310615 57 1.66 $10,687.00 R310616 58 0 $0.00 R310622 59 0 $0.00 R310623 60 1.66 $10,687.00 R310624 61 1.66 $10,687.00 R31062S 62 1.66 $10,687.00 R310626 63 1.66 $10,687.00 R310627 64 I $6,438.00 R310628 65 I Prepaid R310629 66 I Prepaid R310630 67 I $6,438.00 R310631 68 I $6,438.00 R310632 69 1.66 $10,687.00 R310633 70 I $6,438.00 RJ\0634 71 I Prepaid R310635 72 I Prepaid R310636 73 I $6,438.00 R310637 74 1.66 Prepaid R310638 75 2.29 $14,743.00 R310639 76 2.29 $14,743.00 R310640 77 2.29 $14,743.00 R310641 78 1.66 $10,687.00 R310642 79 1.66 $10,687.00 R310643 80 1.66 $10,687.00 Appeuda B ASSESSMENT ROLL Viotage Public lmprovemut Distrid 2008 Wgrlyhcet Annual Installment Part A Collection Total P&l Costs Total $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516 .. 13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $41.11 $516.13 Prepaid Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid Prepaid $14,743.00 $1,087.79 $94.15 $1,181.94 $14,743.00 $1,087.79 $94.15 $1,181.94 $14,743.00 $1,087.79 $94.15 $1,181.94 $14,743.00 $1,087.79 $94.15 $1,181.94 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $6&.25 $856.77 $10,687.00 $788.53 $6825 $856.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $\0,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $6,438.00 $475.02 $41.11 $516.13 Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid $6,438.00 $475.02 $41.11 $516.13 $6,438.00 $475.02 $4\.11 $516.13 $10,687.00 $7&8.53 $6&.25 $856.77 $6,438.00 $475.02 $41.1 I $516.13 Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid $6,438.00 $475.02 $41.11 $516.13 Prepaid Prepaid Prepaid Prepaid $14,743.00 $1,087.79 $94.15 $1,181.94 $14,743.00 $1,087.79 $94.15 $1,181.94 $14,743.00 $1,087.79 $94.15 $1,181.94 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 B-2 Annual Installment Part B Total Collection Collection P&l Costs Total P&l Costs Total $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.1 I $516.13 $475.02 $41.11 $516.13 $475.02 $41.11 $516.13 $475.02 $41.1 I $516.13 Prepaid Prepaid Prepaid $0.00 $0.00 $0.00 Prepaid Prepaid Prepaid $1,087.79 $94.15 $1,181.94 $1,087.79 $94.15 $1,181.94 $1,087.79 $94.15 $1,181.94 $1,087.79 $94.15 $1,181.94 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $475.02 $41.11 $516.13 Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid $475.02 $41.1 I $516.13 $475.02 $4\.11 $516.13 $7&8.53 $68.25 $856.77 $475.02 $41.11 $516.13 Prepaid Prepaid Prepaid Prepaid Prepaid Prepaid $475.02 $41.11 $516.13 Prepaid Prepaid Prepaid $1,087.79 $94.15 $1,181.94 $1,087.79 $94.15 $1,181.94 $1.087.79 $94.15 $1,181.94 $78853 $68.25 $856.77 $7&8.53 $68.25 $856.77 $788.53 $6825 $856.77 Tax Reference Equivalent Assessments No. Lot No. Units Part A Part B R310644 81 1.66 $10,687.00 R310645 82 1.66 $10,687.00 R310646 83 1.66 $10,687.00 R310647 84 2.29 $14,743.00 R310648 85 2.29 $14,743.00 R310649 86 1.66 $10,687.00 R310650 87 2.29 $14,743.00 R310651 88 0 $0.00 R310652 89 2.29 $14,743.00 R310653 90 I $6,438.00 R310654 91 1.66 $10,687.00 R310655 92 1.66 $10,687.00 R3106S6 93 I $6,438.00 R310657 94 1.66 $10,687.00 R310658 95 1.66 Prepaid R310659 96 1.66 $10,687.00 R310660 91 1.66 $10,687.00 R310661 98 1.66 $10,687.00 R310662 99 1.66 $10,687.00 R310663 100 1.66 $10,687.00 R310664 101 2.29 $14,743.00 R310665 102 1.66 $10,687.00 R310666 103 1.66 $10,687.00 R310667 104 1.66 $10,687.00 R310668 lOS 1.66 $10,687.00 R310669 106 1.66 $10,687.00 R310670 107 I $6,438.00 RJ\0671 108 1.66 $10,687.00 R310672 109 1.66 $10,687.00 R310673 110 1.66 $10,687.00 R310674 Ill 1.66 $10,687.00 R311999 112.255 195.11 $\,256,114.00 $1,279,001 Total 340.64 $2,193,033.00 $1,279,001.00 Appeadix B ASSESSMENT ROLL Viata~:e Publlc lmprovemeat District 2008 Works!leet Annual1nstallment Part A Collection Total P&J Costs Total $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $14,743.00 $1,087.79 $94.15 $1,181.94 $14,743.00 $1,087.79 $94.15 $1,181.94 $10,687.00 $788.53 $68.25 $856.77 $14,743.00 $1,087.79 $94.15 $1,181.94 $0.00 $0.00 $0.00 $0.00 $14,743.00 $1,087.79 $94.15 $1,181.94 $6,438.00 $475.02 $4111 $516.13 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $6,438.00 $475.02 $41.11 $516.13 $10,687.00 $788.53 $68.25 $856.77 Prepaid Prepaid Prepaid Prepaid $\0,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788 .. 53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68 .. 25 $856.77 $14,743.00 $1,087.79 $94.15 $1,181.94 $10,687.00 $18&.53 $68.25 S856.n $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $6,438.00 $475.02 $41.11 $516.13 $10,687.00 $788.53 $68.25 $856.77 Prepaid Prepaid Prepaid Prepaid $10,687.00 $788.53 $68.25 $856.77 $10,687.00 $788.53 $68.25 $856.77 $2,535,115.00 $92,680.52 $8,021.39 $100,701.91 $3,472,034.00 $155,981.25 $13 500.00 $169,481.25 B-3 Annual InsuJlment Part B Total Collection Collection P&1 Costs Total P&l Costs Total $788 53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $1,087.79 $94.15 $\,181.94 $1,087.79 $94.15 $1,181.94 $788.53 $68.25 $856.77 $1,087.79 $94.15 $1,181.94 $0.00 $0.00 $0.00 $1,087.79 $94.15 $1,181.94 $475.02 $41.11 $516.13 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $475.02 $41.11 $516.13 $788.53 $68.25 $856.77 Prepaid Prepaid Prepaid $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $1,087.79 $94.15 $1,181.94 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $788.53 $68.25 $856.17 $475.02 $41.11 $516.13 $788.53 $68.25 $856.71 Prepaid Prepaid Prepaid $788.53 $68.25 $856.77 $788.53 $68.25 $856.77 $0.00 $0.00 $0.00 $92,680.52 $8 021.39 $100,701.91 $0.00 $0.00 $0.00 $155,981.25 $13,500.00 $169,481.25 EshibltD ASSESSMENT ROLL Vintage Public: Improvement District Tax Reference ID No. R310S59 lmprovement Area 1 Lot No. Phase Assessment Part A Part B Total Annual111stall.ment: $0.00 $0.00 so.oo Part A PartB TotaJ AnnuaJ Annual Annual Calendar PrincipaJ Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $0 so so $0 $0 $0 so so $0 2 $0 $0 $0 $0 $0 $0 so so so 3 so $0 so $0 so so so so so 4 so so $0 so so $0 so so so 5 so so so $0 so so so so so 6 so so so so so so so so so 7 so $0 so so so so $0 so $0 8 so so so so so so so so so 9 so so so $0 $0 so so so so 10 so so so so so so so so so 11 so so $0 $0 $0 $0 so so so 12 so $0 so $0 so so so so so 13 so so so $0 so $0 so so so 14 so so so $0 so $0 so so so IS so so so $0 so so so so $0 16 so so so so so so so so $0 17 so so so so so so so so so 18 so so so so so so so $0 so 19 so so so so so so so so so 20 so so so so so so so so so 21 $0 $0 so so so so so so so 22 $0 so so so so so so so so 23 so so so so $0 so so so $0 24 so $0 $0 so so so so so so 2S so so so so so so so so so 26 so so so so so so so so so 27 so $0 so so so so so so $0 28 so so so so so so so so so 29 so so so so so so so so so 30 so so so so so so so so so E:dtibit D ASSESSMENT ROIL Viotage Public Improvement District Tax Reference ID No. R310560 Improvement Area 1 Lot No. 2 Phase Assessment Part A PartS Total Annual installment: $6,438.00 $0.00 $6,438.00 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 I $475 $41 $516 so so so $475 $41 $516 2 $477 $46 $523 so so $0 $477 $46 $523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 so so so $491 $47 $539 5 $499 $48 $547 so so so $499 $48 $547 6 $506 $48 SSS5 so so so $506 $48 $555 7 SS14 $49 SS63 so so so $514 $49 $563 8 $522 $50 $572 so so $0 $522 $50 $572 9 $529 $51 $580 so so $0 $529 SSt S580 10 $537 $51 $589 so $0 so $537 $51 SS89 II $545 $52 $598 $0 so so $545 $52 $598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 $0 so $0 SS70 sss S625 IS $519 $55 $634 $0 so so S579 $55 $634 16 $588 $56 $644 so so $0 $588 $56 S644 17 $596 $57 $654 $0 so so SS96 $57 $654 18 $605 $58 S663 so so so $605 $58 S663 19 $614 $59 $673 so so so $614 $59 $673 20 $624 $60 $683 so $0 so $624 $60 S683 21 $633 $61 $694 so so so $633 S61 S694 22 $643 $62 $704 $0 so so $643 S62 $704 23 $652 $62 $715 so so so $652 S62 $715 24 S662 S63 $125 so $0 so $662 $63 $725 25 $672 $64 S736 so so so $672 S64 S736 26 $682 $65 $747 so so so $682 $65 $74? 27 $692 $66 $758 so so so S692 $66 $758 28 $703 $67 S770 $0 so so $703 $67 $7?0 29 $713 $68 $781 so so so $713 S68 $?81 30 $724 $69 $793 so so so $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public lmprovemeot District Tax Reference 10 No. R310561 Improvement Area Lot No. 3 Phase 1 Assessment Part A Part B Total Annual installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $475 $41 $516 $0 so $0 $415 $41 $516 2 $477 $46 $523 $0 $0 so $477 $46 $523 3 $484 $46 $531 so $0 so $484 $46 $531 4 $491 $47 $539 so $0 so $491 $47 $539 5 $499 $48 $547 so so $0 $499 $48 $547 6 $506 $48 $555 so so so $506 $48 $555 7 S514 $49 S563 so so $0 $514 $49 $563 8 SS22 $50 $572 so so so $522 $50 $572 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 $0 so $0 $531 $51 S589 11 S545 $52 $598 so 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 IS $579 sss $634 so so so SS79 sss $634 16 $588 $56 $644 so $0 so $588 $56 $644 17 $596 $57 $654 so $0 so $596 $57 $654 18 S605 $58 $663 so $0 so $60S $58 $663 19 $614 $59 S673 so $0 so $614 $59 $673 20 S624 $60 S683 so $0 so $624 $60 $683 21 $633 $61 $694 so so so $633 $61 $694 22 $643 S62 $704 so so so $643 $62 S704 23 $652 S62 $715 $0 so so $652 $62 $715 24 $662 $63 $725 so so so $662 $63 $725 25 $672 $64 $736 so so so $672 $64 $736 26 $682 $65 $747 so so $0 $682 $65 $747 27 S69'2 $66 $758 so so so $692 $66 $758 28 $703 $67 $770 so so so $703 $67 $770 29 $713 $6& $781 so so so $113 $68 $181 30 $724 $69 $793 so $0 $0 $724 $69 $793 E1hibit D ASSESSMENT ROLL Vint•ge Public lmprovemeat Di&trict Tax Reference 10 No. R310562 lmprove.ment Area Lot No. 4 Phase I Assessment Part A Part B Tolal Annual Installment: $6,438.00 $0.00 $6,438.00 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 Tolal 1 $475 $41 $516 $0 so so $475 $41 $516 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 so $0 $484 $46 $531 4 $491 $47 $539 so so so $491 $47 S539 s $499 $48 $547 so so so $499 $48 S547 6 $506 $48 S555 so so $0 $506 $48 $555 7 $514 $49 $563 $0 so $0 $514 $49 $563 8 $522 $50 $572 so so so $522 $50 $512 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 so so so S537 $51 $589 11 $545 $52 $598 so so so $545 $52 SS98 12 $554 $53 $607 so $0 so $554 $53 $607 13 $562 $54 S616 so $0 so $562 $54 $616 14 $570 $55 $625 so so so S570 $55 $625 IS $579 sss $634 so so $0 $579 $55 $634 16 $588 $56 $644 $0 so so $588 $56 $644 17 $596 $57 $654 so $0 so $596 $57 $654 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 S673 so so so $614 $59 $673 20 S624 S60 $683 so so so $624 $60 $683 21 $633 $61 $694 so $0 so $633 $61 $694 22 $643 $62 $704 so $0 so $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 $0 so so $672 $64 $736 26 $682 $65 $747 $0 $0 so $682 $65 $747 27 $692 $66 $758 so $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 so $0 so $724 $69 $793 EKbibit D ASSESSMENT ROLL Vintage Public Improvement Diltrict Tax Referenoe 10 No. R310563 Improvement Area 1 Lot No. s Phase I Assessment Part A Part B Total Annual installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $475 $41 $516 so so so $475 $41 $516 2 $477 $46 $523 so so so $477 $46 $523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 so so so S491 $47 $539 5 $499 $48 $547 so so so $499 $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 $512 so so so $522 $50 $572 9 $529 $51 $580 so so $0 S529 $51 S580 10 $537 $51 $589 so so so S537 $51 $589 11 $545 $52 S598 so 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 S625 so $0 so $510 $55 $625 15 $579 $55 $634 so 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 so $605 sss $663 19 S614 $59 $673 so so so $614 $59 $673 20 $624 $60 $683 so $0 so $624 $60 $683 21 $633 $61 $694 so so so $633 $61 S694 22 S643 $62 $704 $0 so so $643 $62 $704 23 $652 $62 $715 $0 so so $652 $62 $715 24 $662 $63 $725 $0 $0 so $662 $63 $725 25 $672 $64 S736 so $0 so $672 $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 so so $0 $713 $68 S781 30 $724 $69 $793 so so so $724 $69 S793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310564 hnprovement Area I Lot No. 6 Phase Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartS Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 so $0 $484 $46 $531 4 $491 $47 $S39 $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 I $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 $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 $0 so $0 $605 $58 $663 19 $614 $59 $673 $0 so $0 $614 $59 $673 20 $624 $60 S683 $0 so $0 $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 so so $0 $643 $62 $704 23 $652 $62 $715 so $0 so $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $125 2S $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 $158 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 $0 $724 $69 $793 ExhibitD ASSESSMENT ROLL Vintage Public Improvement Distritt Tax Reference ID No. R310S65 hnprovement Area 1 Lot No. 7 Phase Assessment Part A PartB Total Aruuw Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal CoUectio.n Principal CoUection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 so so $475 $41 S516 2 $477 $46 SS23 $0 $0 so $477 $46 $523 3 $484 $46 $531 so $0 $0 $484 $46 $531 4 $491 $47 SS39 $0 $0 so S491 $47 SS39 5 $499 $48 SS47 $0 $0 so $499 $48 SS47 6 $506 $48 S555 so so so SS06 $48 SS55 7 $514 $49 $563 so so so $514 $49 SS63 8 $522 $50 S572 so $0 so $522 $50 $572 9 $529 $51 S580 so so so SS29 $51 $580 10 $537 $51 $589 $0 so so $537 $51 $589 II $545 $52 SS98 so so so $545 $52 $598 12 $554 $53 S607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 so $0 so $570 sss $625 IS $519 $55 $634 so so $0 $579 sss $634 16 $588 $56 $644 $0 so so $588 $56 $644 17 $596 $51 $654 $0 $0 $0 S596 $57 $654 18 S605 $58 $663 $0 so $0 $60S $58 $663 19 $614 $59 $673 so so so $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 S694 $0 so $0 $633 $61 $694 22 $643 $62 $704 so $0 so $643 $62 $704 23 $652 $62 $715 $0 so $0 $652 $62 $115 24 $662 S63 $725 so so so $662 $63 $725 25 $672 S64 $736 so $0 so $672 $64 $736 26 $682 $65 $747 so $0 so $682 $65 $747 27 $692 $66 $758 $0 $0 $0 S692 $66 $158 28 $703 $67 $770 so so so S703 $67 $770 29 $713 $68 S781 $0 so $0 S713 $68 $781 30 $124 $69 S793 so so $0 $724 $69 $793 Esbibil D ASSESSMENT ROLL Vintage Fublic Improvement District Tax Reference ID No. R310566 Improvement Atea 1 Lot No. 8 Phase Assessment Part A PartB Total Annual installment: $6,438.00 $0.00 $6,438.00 Part A PartS Total Annual Annual Annual Calendar Principal CoUection Principal Collection Principal Collection Year Year lind Interest Costs Total and Interest Costs Total and Interest Costs Total I $415 $41 $516 $0 so so $475 $41 $516 2 $477 $46 S523 $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 S499 $48 $547 so so so $499 $48 $547 6 S506 $48 $555 so $0 so $506 $48 S55S 7 SS14 $49 $563 so so so $514 $49 SS63 8 $522 $50 S572 so so so $522 $50 $572 9 $529 $51 $580 so so so $529 $51 S580 10 $537 $51 $589 so $0 so $537 $51 $589 II $545 $52 $598 so $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 so $554 $53 S607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 sss $625 $0 $0 so $570 sss $625 15 $579 $55 $634 $0 $0 so $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $51 $6.54 so so so $596 $57 $654 18 $605 $58 S663 so so so $605 $58 $663 19 S614 $59 $673 so so so $614 $59 $673 20 $624 $60 S683 $0 so so S624 $60 $683 21 $633 $61 $694 $0 so so $633 $61 S694 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 so so $662 $63 $725 25 $672 $64 $736 $0 so so $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $6S $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 $781 so so so S713 $68 $781 30 $724 $69 $793 so $0 $0 $724 $69 $793 Exbibit D ASSESSMENT ROLL ViJJ.tagt P11blic lmprovemtat District Tax Reference 10 No. R310567 Improvement Area I Lot No. 9 Phase Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 so $0 $0 $475 $41 $516 2 $477 $46 $52) $0 so $0 $471 $46 $523 3 $484 $46 $531 $0 so $0 $484 $46 S531 4 $491 $47 $539 so $0 $0 $491 $47 $539 5 $499 $48 $547 $0 so $0 $499 $48 $547 6 $506 $48 $555 so so $0 $506 $48 S555 7 $514 $49 $563 so so so $514 $49 $563 8 $522 $50 S572 so $0 so $522 $50 $572 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 $0 so so $537 $51 $589 II $545 $52 $598 $0 $0 so $545 $52 S598 12 $554 $53 $607 so $0 so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 S616 14 $570 sss $625 so $0 so $570 $55 $625 IS $579 $55 $634 so so so $579 S55 $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 so S605 $58 $663 19 $614 $59 S673 so so so $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 so $643 $62 $704 23 $652 $62 $715 so so $0 $652 $62 $715 24 S662 $63 $725 so $0 so $662 $63 $725 25 $672 $64 $736 $0 so $0 $672 $64 $736 26 $682 $65 $747 $0 so $0 $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 $781 so so so $713 $68 $781 30 $724 $69 $793 so so $0 $724 $69 $793 E1bibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310S6& Improvement Area Lot No. 10 Phase Assessment Part A Part B Total Annual lns1allment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 .$41 $516 $0 so so $415 $41 $516 2 $477 $46 $523 $0 so $0 $477 $46 $523 3 $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 so $499 $48 S547 6 $506 $48 $555 so $0 so $506 $48 S555 7 $514 $49 $563 $0 so so $514 $49 $563 8 $522 sso $572 so so so $522 $50 SS72 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 so $0 so $537 SSI $589 11 $545 $52 $598 so so $0 $545 $52 $598 12 $554 $53 $607 $0 so so $554 $53 S607 13 $562 $54 $616 $0 so so $562 $54 $616 14 $510 sss $625 $0 so so SS70 $55 $625 15 $579 $55 $634 so so so $579 $55 $634 16 S588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 $0 so so $596 $57 $654 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 S673 so so so $614 $59 $673 20 $624 $60 $683 so so so $624 $60 $683 21 $633 $61 $694 so so so $633 $61 S694 22 $643 $62 S704 so so so $643 $62 S704 23 $652 $62 $715 so so $0 $652 $62 $715 24 $662 $63 $725 so so $0 $662 $63 S725 25 $672 $64 $736 so $0 so $672 $64 $736 26 $682 S65 $747 so so $0 $682 $65 $747 27 $692 $66 $758 $0 so so $692 $66 S758 28 $703 $67 $770 so so $0 $703 $67 $770 29 $713 $68 $781 so so $0 $713 $68 $781 30 $724 $69 $793 so $0 so $724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310S69 Improvement Area Lot No. II Phase I Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A Part B Total Annual Annual Annual Calendar Principal Colle<:tion Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $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 $541 $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 $SO $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 tO $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 so $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 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 so $0 $0 $624 $60 S683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 so $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 $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 so $0 $0 $724 $69 $793 Ellhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310570 Improvement Area Lot No. 12 Phase I Assessment Part A Part 8 Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 so $0 $415 $41 $516 2 $471 $46 $523 $0 so $0 $417 $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 $S41 so so so $499 $48 $547 6 $506 $48 $555 so $0 so $506 $48 $555 7 $514 $49 $563 so so so $514 $49 $563 8 $522 $50 $572 so $0 $0 $522 $50 $572 9 $529 $51 $580 so $0 so $529 $51 $580 10 $537 $51 $589 so $0 so $537 $51 $589 II $545 $52 S598 so so so $545 $52 $598 12 $554 $53 $607 so $0 so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 SS70 $55 S625 so so so $570 $55 $625 IS $519 $55 $634 so so so $519 $55 S634 16 $588 $56 $644 so so so S588 $56 $644 17 $596 $57 $654 $0 so $0 $596 $57 $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 so so so $624 $60 $683 21 $633 $61 $694 $0 so so $633 $61 $694 22 $643 $62 $704 so so $0 $643 $62 $704 23 $652 $62 S715 so so so $652 S62 $715 24 S662 $63 S725 so so so $662 $63 S725 25 $672 $64 $736 $0 $0 so $672 S64 $736 26 $682 $65 $747 so so $0 $682 $65 $747 27 $692 $66 S7S8 so so so $692 $66 $758 28 S703 $67 S770 so so so $703 $67 $770 29 S713 S68 $781 so so so $713 $68 $781 30 $724 $69 $793 so so so $724 $69 $793 E:ddbitD ASSESSMENT ROLL Vintage Public Improvement Distritt Tax Reference ID No. R310S71 Improvement Area I Lot No. 13 Phase I Assessment Part A Part 8 Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartS Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $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 so $0 so $506 $48 $555 7 $514 $49 $563 $0 so so $514 $49 S563 8 $522 $50 $572 $0 $0 so $522 $50 $572 9 $529 $51 $580 so so so $529 $51 $580 10 $537 SSt $589 so so so $537 $51 $589 11 $545 $52 $598 $0 so so $545 $52 $598 12 $554 $53 S607 so $0 so $554 $53 $607 13 $562 $54 $616 $0 so $0 $562 $54 $616 14 $570 $55 S62S so so $0 $570 $55 $625 15 $579 $55 $634 so $0 so $579 $55 $634 16 $588 $56 $644 so so so S588 $56 $644 17 $596 $57 $654 so so so $596 $57 $654 18 $605 $58 $663 so so so $605 $58 S663 19 $614 $59 $673 so so so $614 $59 $673 20 $624 $60 $683 so $0 so $624 $60 $683 21 $633 $61 $694 so so so $633 $61 $694 22 $643 S62 $704 so so so $643 $62 $704 23 $652 $62 $715 $0 so so $652 $62 $715 24 $662 $63 S725 $0 so so $662 $63 $725 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 so so $692 S66 S758 28 $703 $67 $770 $0 $0 so $703 $67 $770 29 S713 $68 $781 $0 so $0 $713 $68 $781 30 S724 S69 $793 so so $0 $724 $69 $793 Ezbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310572 Improvement Area I Lot No. 14 Phase Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 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 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $477 $46 $523 $0 so $0 $477 $46 $523 3 $484 $46 $531 $0 so so $484 $46 $531 4 $491 $47 $539 so $0 so $491 $47 S539 s $499 $48 $547 $0 so so $499 $48 $547 6 $506 $48 $555 so so so S506 $48 $555 7 $514 $49 $563 so so so $514 $49 S563 8 $522 $50 $572 so so $0 $522 $50 $572 9 $529 $51 $580 so so $0 $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 $598 so so so S545 $52 $598 12 $554 $53 $607 so so so S554 $53 $607 13 $562 $54 $616 so so so SS62 $54 S616 14 $570 $55 $625 so so so $570 $55 $625 IS S579 $55 $634 so so so SS79 $55 S634 16 S588 $56 $644 $0 so so $588 $56 $644 17 $596 $57 $654 so so so S596 $57 $654 18 $605 $58 $663 so so so S605 $58 S663 19 S614 $59 $613 so so so $614 $59 $673 20 S624 S60 $683 so so so S624 S60 S683 21 $633 $61 $694 so so so $633 $61 S694 22 $643 $62 $704 so so so $643 $62 $704 23 S652 $62 S715 so so so $652 S62 S715 24 $662 $63 S725 so so $0 $662 S63 S725 25 $672 $64 $736 $0 so $0 S672 $64 S736 26 $682 $65 $747 $0 so so $682 $65 $747 27 $692 $66 $758 $0 so so $692 $66 $758 28 $703 $67 S770 $0 $0 so $703 $67 S770 29 $713 $68 $781 so so so $713 S68 $781 30 $724 $69 $793 so so so $724 $69 $793 Exhibit D ASSESSMENT ROLL ViJJtage PubUt lmprovemeat Dutrict Tax Reference 10 No. R310573 Improvement Area Lot No. 15 Phase I Assessment Part A PartB Total Annual InSUII.Iroent: $6,438.00 so.oo S6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal CoUection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 S41 S516 so so so $475 $41 $516 2 $477 S46 S523 so so so $477 $46 $523 3 $484 $46 S531 so so $0 $484 $46 S531 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 so $0 $506 $48 $555 7 $514 $49 $563 so $0 $0 $514 $49 $563 8 $522 $50 S572 so so so $522 $50 $572 9 $529 $51 S580 so so so $529 $51 $580 10 $537 $51 $589 $0 $0 $0 S537 $51 $589 II $545 $52 $598 so $0 so $545 $52 S598 12 $554 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 S570 $55 $625 so $0 so $570 $55 $625 IS $579 sss $634 so $0 $0 $579 $55 S634 16 $588 $56 $644 $0 so $0 $588 $56 $644 17 $596 $51 $654 so $0 $0 $596 $51 $654 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 $673 $0 so $0 $614 $59 $673 20 $624 $60 $683 so $0 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 so so so $652 $62 S715 24 $662 $63 $725 $0 $0 so $662 $63 S725 25 $672 $64 $736 so so $0 $672 S64 $736 26 $682 $65 $747 $0 $0 so $682 $65 $747 27 $692 $66 $758 so so so $692 $66 S758 28 $703 $67 $770 so so $0 $703 $67 $770 29 $713 $68 $781 so so so $713 S68 $781 30 $724 $69 $793 so so so $724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Publit lmprovemeut District Tax Reference ID No. R310574 Improvement Area 1 Lot No. 16 Phase Assessment Part A Part B Total Annual Installment: S6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $415 $41 $516.13 $0 $0 $0 $475 $41 $516 2 $471 $46 $523 $0 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 s $499 $48 $547 $0 so $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 so $0 $0 $SS4 $53 $607 13 SS62 $54 $616 so $0 so $562 $54 S616 14 $570 $55 $625 so so $0 S570 $55 $625 15 $579 $55 $634 $0 so so $579 $55 $634 16 $588 $56 $644 so so $0 $588 $56 $644 17 S596 $51 $654 so $0 $0 S596 $57 $654 18 $605 $58 $663 so so $0 $60S $58 $663 19 S614 $59 $673 so $0 $0 S614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 so so $0 $633 $61 $694 22 $643 $62 $704 $0 so $0 $643 $62 $704 23 $652 $62 $715 $0 so $0 $652 S62 $715 24 $662 $63 $725 $0 $0 $0 $662 S63 $725 25 $672 $64 $736 so so $0 $672 $64 $736 26 $682 $65 $747 $0 $0 so $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $158 28 $703 $67 $710 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 so so $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3lOS75 Improvement Area I lot No. 17 Phase Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 $0 $415 $41 $516 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 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 so so $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 SS45 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 l3 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $510 $55 $625 $0 so $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 so so $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 $0 so $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 S715 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 so $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 E:~tbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310576 Improvement Area 1 Lot No. 18 Phase I Assessment Part A Part 8 Total Annual Installment: $6,438.00 $0.00 $6,438.00 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 I $475 S41 $516 $0 $0 $0 $475 $41 $516 2 S477 S46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 S47 $539 $0 $0 $0 S491 $47 $539 5 $499 S48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 SSI $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 ll $545 $52 $598 $0 $0 $0 $545 $52 $598 12 S554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $510 $55 $625 $0 $0 $0 $570 $55 $625 15 $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 so so $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 S62 $704 so $0 so $643 $62 $704 23 $652 S62 $715 so so so S652 $62 S715 24 $662 $63 $725 $0 $0 so $662 $63 $725 25 S672 $64 $736 $0 so $0 $672 $64 $736 26 $682 $65 $747 so so $0 $682 $65 $747 27 $692 $66 $758 so $0 so $692 $66 $758 28 $703 $67 $770 $0 so so $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. R310577 Improvement Area 1 Lot No. 19 Phase Assessment Part A Part B Total Annual1astallment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $477 $46 $523 $0 so $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 $SSS $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $SO $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 so $0 $0 $537 $51 $589 11 SS45 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 so so $0 $554 $53 S607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $SS $625 so $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 so $0 $0 $596 $57 $654 18 $60S $58 $663 so $0 $0 $60S $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 so $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 so so $0 $662 $63 $725 2S $672 $64 $736 $0 so so $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 $0 $0 so $703 $67 $770 29 $713 $68 $781 $0 so $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Esbibit D ASSESSMENT ROLL Vintage Public: Improvement Distritt Tax Reference lD No. R310578 Improvement Area I LoiN(). 20 Phase Assessment Part A PartB Total Annuallmtallment: $6,438.00 $0.00 $6,438.00 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 $415 $41 $516 so so so $415 $41 $516 2 $477 $46 $523 so so so $477 $46 $523 3 $484 $46 $531 $0 so so $484 $46 $531 4 $491 $47 $539 $0 so so $491 $41 $539 5 $499 $48 $547 so $0 so $499 $48 $547 6 $506 $48 $555 so so $0 $506 $48 $555 1 $514 $49 $563 so so so $514 $49 $563 8 $522 $50 S572 so so so $522 $50 S572 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 SS89 so so so $537 $51 $589 II $545 $52 S598 $0 $0 so $545 $52 $598 12 $554 $53 $601 $0 $0 so $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 S625 $0 $0 so $510 $55 $625 15 $519 $55 $634 $0 so so $579 $55 S634 16 $588 $56 $644 $0 so so $588 $56 $644 11 $596 $51 $6.54 $0 so so SS96 $51 $654 18 $605 $58 S663 so so so $605 $58 $663 19 $614 $59 $673 so so so $614 $59 $673 20 $624 $60 S683 so so so $624 $60 $683 21 $633 $61 S694 so so so $633 $61 $694 22 $643 $62 $704 so so so $643 S62 $104 23 $652 $62 $715 so so so $652 $62 $715 24 $662 $63 S72S so so so $662 $63 $125 25 $672 $64 $136 so so so $672 $64 $136 26 $682 $65 $747 so $0 so $682 $65 $141 27 $692 $66 $758 so so $0 $692 $66 $158 28 $703 $61 S770 so so so $703 $67 $770 29 $713 $68 $781 so so so $713 $68 $781 30 $724 $69 S793 so so so 5724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310579 Improvement Area U>tNo. 21 Phase 1 Assessment Part A PartB Total Annual lustallment: $6,438.00 $0.00 $6,438.00 Pan A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 so $475 $41 S516 2 $477 $46 $523 $0 so so $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 so so $0 $506 $48 $555 7 $514 $49 $563 so so so $514 $49 $563 8 $522 $50 $572 so $0 so $522 $50 SS72 9 $529 $51 $580 $0 so $0 $529 $51 $580 10 $537 $51 $589 so so $0 $537 $51 $589 II S545 $52 $598 so so so $545 $52 S598 12 $554 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 so so so $570 $55 $625 IS $579 sss S634 so so so $579 $55 $634 16 $588 $56 S644 so so so SS88 $56 S644 17 $596 $57 S654 so so so $596 $57 $654 18 $605 $58 $663 $0 so so $605 $58 $663 19 $614 $59 S673 so so so $614 $59 $673 20 $624 $60 $683 so so so S624 $60 S683 21 $633 $61 $694 so so so $633 $61 $694 22 S643 $62 $704 so so so $643 $62 $704 23 S6S2 $62 $715 $0 so $0 $652 $62 $715 24 $662 $63 $725 so so $0 $662 $63 $725 25 $672 $64 $736 $0 so $0 S672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 so $0 so $692 $66 $758 28 $703 $67 $770 so so so S703 $67 $770 29 $713 $68 $781 so $0 so $713 $68 $781 30 $724 $69 $793 so so so S724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310580 Improvement Area 1 Lot No. 22 Phase 1 Assessment Part A PartB Total Annual installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 J $484 $46 $S31 so $0 $0 $484 $46 $531 4 $491 $47 $539 so $0 $0 $491 $47 $539 s $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 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 so $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 S562 $54 S616 14 $570 $55 $625 so so $0 S570 $55 $625 IS $579 $55 $634 so $0 $0 $579 $55 $634 16 SS88 $56 $644 so $0 $0 S588 $56 $644 17 $596 $57 $654 so so $0 $596 $57 $654 18 $605 $58 $663 $0 so $0 $605 $58 $663 19 $614 $59 $673 $0 so $0 S614 $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 S643 $62 $704 23 $652 $62 $715 $0 so $0 $652 $62 $715 24 $662 $63 $125 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 so $0 $672 $64 $736 26 $682 $65 $747 $0 so $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $78) $0 so $0 $713 $68 $781 30 $724 $69 S793 $0 $0 $0 S724 $69 $793 E1bibit D ASSESSMENT ROLL Vintage l'ublie Improvement District Tax Reference 10 No. R310S81 Improvement Area I Lot No. 23 Phase I Assessmeut Part A PartB Total Annual Installment: $6,438.00 $0.00 S6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $475 $41 $516 so so $0 $475 $41 S516 2 $477 $46 $523 so so so $477 $46 $523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 S539 so so so $491 $47 S539 5 $499 $48 $547 so so so $499 $48 S547 6 $506 $48 $555 so so $0 $506 $48 $555 7 $514 $49 $563 so $0 $0 $514 $49 $563 8 $522 $50 $572 so so so $522 $50 $512 9 $529 $51 $580 so $0 so S529 $51 S580 10 $537 $51 $589 $0 so so S537 $51 $589 II $545 $52 $598 so so so $545 $52 $598 12 S554 $53 $607 so so so $554 $53 $607 l3 $562 $54 $616 so so so $562 $54 S616 14 $570 $55 $625 so so so $570 $55 S62S IS S579 $55 $634 so so so S579 $55 $6J4 16 SS88 $56 $644 so $0 so S588 $56 $644 17 $596 $57 S654 $0 so so $596 $57 $654 18 $605 $58 S663 so so so $605 $58 $663 19 $614 $59 S673 so so so $614 $59 $673 20 $624 $60 S683 so so so $624 $60 $683 21 $633 $61 S694 so so $0 $633 $61 $694 22 $643 $62 $704 so so so $643 $62 $704 23 $652 $62 S715 so so $0 $652 $62 S715 24 $662 $63 S725 $0 so $0 $662 $63 $725 25 $672 $64 S736 so so $0 $672 $64 $736 26 $6&2 $65 $747 so so $0 $682 $65 $747 27 $692 $66 $758 $0 so $0 $692 $66 $758 28 $703 $67 $770 so so $0 $703 $67 $770 29 $713 $68 $781 so so so $713 $68 $781 30 $724 $69 $793 so so so $724 $69 $793 Exbibit D ASSESSMENT ROLL Viatage Public Improvemeat District Tax Reference 10 No. RJIOS82 Improvement Area I Lot No. 24 Phase Assessment Part A PartB Total Annual Installment: .$6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $477 $46 $523 $0 so $0 $477 $46 $523 3 $484 $46 $531 $0 so $0 $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 ssss so so $0 $506 $48 $555 7 $514 $49 S563 so so $0 $514 $49 $563 8 $522 $50 $572 so so $0 $522 $50 $572 9 $529 $51 $580 so so so $529 $51 S580 10 $537 $51 $589 so so so $537 SSI $589 II $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 so so so $554 $53 S607 13 $562 $54 S616 so so so $562 $54 $616 14 $570 $55 $625 so so so SS70 $55 $625 IS $579 $55 $634 so so so SS79 $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 so $605 $58 $663 19 $614 $59 S673 so so so $614 $59 $673 20 $624 $60 $683 so so so $624 $60 $683 21 $633 $61 $694 so so so $633 $61 $694 22 $643 S62 $704 so so so $643 $62 $704 23 $652 $62 $715 so $0 $0 $652 $62 $715 24 S662 $63 $725 so so 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 $0 so $692 $66 $758 28 $703 $67 $770 so $0 so $703 $67 $770 29 $713 $68 $781 so so so $713 $68 $781 30 $724 $69 $793 so so so $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310583 Improvement Area I Lot No. 25 Phase I Assessment Part A PartB Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Yeas Yeas and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $856.78 $0 $0 $0 $789 $68 $857 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 S804 $77 $881 $0 so $0 $804 $77 $881 4 $816 $78 $894 $0 so $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 S840 $80 $921 $0 $0 $0 $840 $80 $921 7 S853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 so $0 $0 $866 $83 $949 9 S879 $84 $963 $0 $0 $0 $879 $84 $963 10 S892 $85 $971 $0 so $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 so $933 $89 $1,022 14 $947 $91 S1,037 $0 $0 $0 $947 $91 $1,037 IS $961 $92 SI,OSJ so so $0 $961 $92 $1,053 16 $975 $93 $1,069 $0 $0 $0 $975 $93 $1,069 17 $990 $95 S1,085 $0 $0 $0 $990 $95 $1,085 18 Sl,OOS $96 S1,l()l $0 so so Sl,OOS $96 $1,101 19 $1,020 $98 $1,118 so 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 so $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 $),099 $lOS $1,204 25 $1,115 $107 $1,222 $0 $() $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $10& $1,240 27 $1,149 $110 $1,259 $0 $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 so $0 $0 $1,201 sm $1,317 Exbibit D ASSESSMENT ROLL Vintage Public Improveme11t District Tax Reference 10 No. R310584 Improvement Area I Lot No. 26 Phase I Assessment Part A PartB Total Annual lnstaUment: S6,438.00 $0.00 $6,438.00 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 $475 $41 S516 $0 $0 so $475 $41 S516 2 $477 $46 $523 $0 $0 $0 $417 $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 so $0 so $506 $48 $555 7 $514 $49 $563 so $0 so $514 $49 $563 8 $522 $50 $572 so $0 so $522 $50 $572 9 $529 $51 $580 $0 so so S529 $51 $580 10 $537 $51 $589 $0 $0 so $537 $51 $589 11 $545 $52 $598 so so $0 SS45 $52 $598 12 $554 SS3 $607 so so so $554 $53 S607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 so so so $570 $55 $625 IS $579 sss $634 so so so $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 $0 so $0 $596 $57 $654 18 $605 $58 $663 so so so $605 $58 $663 19 S614 $59 $673 so so so $614 $59 $673 20 S624 $60 $683 so so so $624 $60 $683 21 S633 $61 $694 so so so $633 $61 $694 22 $643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 so so so $652 $62 $715 24 $662 $63 $725 so so so $662 $63 $725 25 $672 $64 $736 so so so S672 $64 $736 26 S682 $6S $747 so so so S682 $65 S747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 S770 so so so $703 $67 $770 29 $713 $68 $781 $0 so $0 $713 $68 $781 30 $724 $69 $793 $0 so so $724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Public: Improvement District Tax Reference ID No. R310585 Improvement Area l Lot No. 27 Phase Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal CoUection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $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 $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 ll $545 $52 $598 so $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 so so $0 $562 $54 $616 14 $570 $55 $625 so $0 so $570 $55 $625 IS $579 $55 $634 $0 so so $579 $55 S634 16 $588 $56 $644 so so $0 $588 $56 $644 17 $596 $57 $654 so $0 $0 $596 $57 S654 18 $60S $58 $663 $0 so so $60S $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 so $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 so $652 S62 $715 24 $662 $63 $725 so so $0 $662 $63 $725 25 $672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $158 28 $703 $67 $770 $0 $0 so $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310S86 Improvement Area 1 Lot No. 28 Phase I Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 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 lnterest Costs Total I $415 $41 $516 so $0 so S475 $41 $516 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 so $0 $491 $47 $539 5 $499 $48 S547 so so $0 $499 $48 $547 6 $506 $48 S555 $0 $0 $0 $506 $48 ssss 7 $514 $49 S563 $0 $0 $0 $514 $49 $563 8 $522 $50 S572 so so $0 $522 $50 $572 9 $529 $51 S580 $0 so $0 $529 $51 $580 10 $537 $51 $589 so so $0 $537 $51 S589 It $545 $52 $598 so so $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 S607 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 $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 $0 $0 so $605 $58 $663 19 $614 $59 $673 $0 $0 $0 S614 $59 $673 20 $624 $60 $683 $0 $0 so $624 $60 $683 21 $633 $61 $694 $0 $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 $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 so $0 $692 $66 $158 28 $703 $67 $770 $0 so so S703 $67 S770 29 $713 $68 $781 $0 so $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l0587 Improvement Area I Lot No. 29 Phase Assessment Part A Part B Total Annuallnstalhnent: $6,438.00 $0.00 S6,438.00 Part A PartS Total Annual Arutual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $516 $0 so $0 $475 $4} $516 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 so $0 $491 $47 $539 5 $499 $48 $547 $0 so $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 so $0 $514 $49 $563 8 $522 $50 $512 $0 so $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 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 sss $625 $0 $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 sss $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $51 $654 $0 $0 $0 $596 $57 $654 18 $60S $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 $612 $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 $158 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 so $724 $69 $793 Exhibit D ASSESSMENT ROLL Viotage Public Improvement District Tax Reference ID No. R310588 Improvement Area I Lot No. 30 Phase I Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 SSI6 $0 so $0 $475 $41 $516 2 $471 $46 S523 $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 SS06 $48 $555 $0 so $0 $506 $48 S555 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 so $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 $0 $0 $0 $545 $52 $59& 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 so $0 $0 $562 $54 $616 14 $570 $55 $62S so $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $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 $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 $125 25 $672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 $747 $0 $0 $0 S682 S65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 $0 so so $703 $67 $770 29 $713 $68 $781 $0 so $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310589 Improvement Area 1 Lot No. 31 Phase I Assessment Part A Part B Total Annual Installment: $0.00 $0.00 $0.00 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 $0 $0 $0 $0 $0 $0 $0 $0 so 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $0 $0 $0 so so $0 so $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 so 7 $0 $0 $0 $0 so $0 $0 so $0 8 $0 $0 $0 $0 so $0 $0 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 11 $0 $0 $0 $0 so $0 $0 $0 $0 12 $0 $0 $0 $0 $0 $0 so $0 $0 13 $0 so $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 so so $0 $0 $0 IS $0 $0 $0 $0 $0 $0 $0 $0 $0 16 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 $0 $0 $0 $0 so $0 $0 $0 $0 18 $0 $0 $0 $0 $0 $0 $0 $0 $0 19 $0 $0 so $0 $0 $0 $0 $0 $0 20 $0 $0 so $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 so so $0 $0 $0 $0 $0 24 $0 $0 $0 $0 $0 $0 so so $0 25 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 $0 $0 $0 so so $0 $0 $0 $0 27 $0 $0 $0 $0 $0 $0 $0 $0 $0 28 $0 $0 $0 $0 $0 $0 $0 so $0 29 $0 $0 $0 $0 $0 $0 $0 $0 $0 30 $0 $0 so so $0 $0 $0 $0 so Esblbit D ASSESSMENT ROLL Vint•ge Publk Improvemeot District Tax Reference 10 No. R3!0590 lmprove.ment Area Lot No. 32 Phase I Assessment Part A Part B Total Annuallnstal.l.me.ot: $6,438.00 $0.00 $6,438.00 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 $415 $41 $516 $0 so so $475 $41 SS16 2 $477 $46 $523 so $0 so $477 $46 S523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 so so $0 $491 $47 $539 5 $499 $48 $547 $0 $0 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 $522 $50 $572 so so so $522 $50 $512 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 11 $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 so so so S570 $55 $625 15 $579 sss $634 so so so $519 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 SS96 $51 $654 so so so S596 $51 $654 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 $673 so so so S614 $59 $673 20 $624 $60 $683 $0 so so $624 $60 $683 21 $633 $61 $694 so so $0 $633 $61 $694 22 $643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 $0 so so $652 $62 $715 24 $662 $63 S725 so so so $662 $63 $725 25 $672 $64 $736 so so $0 $672 $64 $736 26 $682 $65 $747 $0 so so $682 $65 $747 27 $692 $66 $758 $0 $0 so $692 $66 $758 28 $703 $67 $770 so so so $703 $67 $770 29 $713 $68 $781 so so so $713 $68 $781 30 $724 $69 $793 so so so $724 $69 $793 Eibjbit D ASSESSMENT ROLL Vintage Pllbllc: Improvtmtot Distrh:t Tax Reference lD No. R310591 lm.provement Area Lot No. 33 Phase Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $516 so so $0 $475 $41 $516 2 $477 $46 $523 $0 so $0 $417 $46 $523 3 $484 $46 $531 $0 $0 so $484 $46 $531 4 $491 $47 $539 so so so $491 $47 $539 5 $499 $48 $547 so 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 S522 $50 $512 so so so $522 $50 S572 9 SS29 SSI $580 so so so $529 $51 $580 10 $537 $51 $589 so so so SS37 $51 $589 11 $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 so so so S554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $510 $55 $625 so so so $570 $55 $625 15 $579 $55 $634 so so so S579 $55 $634 16 $588 $56 $644 so so so S588 $56 $644 17 $596 $51 $654 so so so $596 $57 $654 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 $673 so so so $614 $59 $673 20 $624 $60 $683 so so so $624 $60 S683 21 $633 $61 $694 $0 so $0 $633 $61 $694 22 $643 $62 $704 $0 $0 so $643 $62 $704 23 $652 $62 $715 so so $0 $652 $62 $715 24 $662 $63 $725 $0 so so $662 $63 $125 25 $672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 $747 so so $0 $682 $65 $747 27 $692 $66 $758 $0 so $0 $692 $66 $758 28 $703 $67 $770 so so $0 $703 $67 $770 29 $713 $68 $781 so so so $713 $68 $781 30 $724 $69 S793 so so $0 $724 $69 $793 Exhibit D ASSESSMENT ROLL Vlotagt Public lmprovemeot District Tax Reference ID No. R310592 ImprovenJcnt Alea I Lot No. 34 Phase I Assessment Part A Part B Total Annual InstaUment: S6,438.00 so.oo $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $415 $41 $516 $0 so so $415 $41 $516 2 $477 $46 $523 so $0 so $477 $46 $523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 $0 so so $491 $47 $539 5 $499 $48 $547 $0 $0 so $499 $48 S547 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 $50 $572 9 SS29 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 so so $0 S537 $51 $589 11 $545 $52 $598 $0 so so $545 $52 $598 12 S554 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 $0 so so $562 $54 $616 14 $570 $55 $625 so so so $570 $55 $625 15 $579 $55 $634 so so so $579 $55 $634 16 $588 $56 $644 $0 so so $588 $56 $644 17 $596 $57 $654 $0 so $0 SS% $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 S683 21 $633 $61 $694 $0 $0 $0 $633 $61 S694 22 $643 $62 $704 so so $0 $643 S62 $704 23 $652 $62 $715 so $0 so $652 $62 $115 24 $662 $63 $125 so $0 $0 $662 $63 $725 25 $672 $64 $736 so so $0 $672 $64 $736 26 $682 $65 $747 so so so $682 $65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 $770 $0 so so $703 $67 $770 29 S713 $68 $781 so so so $713 $68 $781 30 $724 $69 S793 $0 $0 so $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310593 Improvement Area I Lot No. 35 Phase Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A Part B Total Annual Arutual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 so $0 $0 $475 $41 $516 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 s $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $SSS 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $SO $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 S562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 IS $579 $55 S634 so $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 SS88 $56 $644 17 $596 $57 $654 so so so $596 $57 $654 18 $605 $58 $663 $0 so $0 $605 $58 S663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 so $0 $0 $633 $61 S694 22 $643 $62 $704 $0 so $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 S63 $725 so $0 $0 $662 S63 $725 25 $672 S64 $736 $0 so so $672 S64 $736 26 $682 $65 $747 $0 $0 so $682 S65 $747 27 $692 $66 $758 $0 $0 so $692 $66 $758 28 $703 $67 $770 $0 $0 so $703 $67 $770 29 $7JJ $68 $781 $0 so $0 $713 $68 $781 30 $724 $69 $793 $0 $0 so $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310594 Improvement Area 1 Lot No. 36 Phase Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal CoUection Principal Collection Principal CoUection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 S516 $0 $0 $0 $475 $41 $516 2 $477 $46 S523 $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 S539 5 $49!) $48 SS47 $0 so $0 $499 $48 S547 6 $506 $48 $555 so $0 $0 S506 $48 $555 7 $514 $49 $563 $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 S589 11 $545 $52 S598 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 so $0 $570 $55 $625 IS $579 sss $634 so $0 so $579 $55 $634 16 $588 $56 S644 $0 so $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 so $0 $614 $59 $673 20 $624 $60 $683 $0 so $0 $624 $60 $683 21 $633 $61 $694 $0 so $0 S633 $61 $694 22 $643 $62 $704 $0 $0 $0 S643 $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 so $0 $0 S672 $64 $736 26 $682 $65 $747 $0 so $0 $682 $65 $747 27 $692 $66 $758 $0 so $0 $692 $66 $758 28 $703 $67 $770 so $0 so $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 so so so $724 $69 $793 E:xbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310595 Improvement Area I Lot No. 37 Phase Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 S6.438.00 Part A Pari B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 S516 $0 so $0 $415 $41 $516 2 $477 $46 SS23 $0 $0 $0 $477 $46 $523 3 $484 $46 SS31 $0 so so S484 $46 $531 4 $491 $47 S539 $0 $0 so $491 $47 $539 5 $499 $48 S547 $0 so so $499 $48 $547 6 S506 $48 SS5S $0 $0 $0 $506 $48 $555 7 $514 $49 $563 so $0 $0 $514 $49 $563 8 $522 $50 S572 so $0 $0 $522 $50 $512 9 $529 $51 $580 so so $0 $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 11 $545 $52 $598 $0 so $0 $545 $52 $598 12 $554 $53 $607 $0 so $0 $554 $53 $607 13 $562 $54 S616 so $0 $0 SS62 $54 $616 14 SS70 $55 S625 $0 $0 $0 $570 $55 $625 IS $519 $55 $634 $0 $() $0 $519 $55 $634 16 $588 $56 S644 so $0 $0 $588 $56 $644 17 SS96 $51 $654 so $0 $0 S596 $57 $654 18 $60S $58 S663 so $0 $0 $60S $58 S663 19 $614 $59 $673 so so $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 so $0 $0 $633 $61 S694 22 $643 $62 $704 so $0 so $643 $62 $704 23 $652 $62 $715 so $0 $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 S747 $0 $0 $0 $682 $65 $747 27 $692 $66 S758 $0 $0 $0 $692 $66 $758 28 $703 $67 S770 $0 so $0 $703 $67 $770 29 $713 $68 $781 so so $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSMENT ROLL Viatage Pu.blic: lmprovemeat District TM Reference 10 No. R310596 Improvement Area I Lot No. 38 Phase Assessment Part A PartB Tolal Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartS 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 1 $475 $41 $516 $0 so so $475 $41 $516 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 so $0 $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 S563 8 $522 $50 $572 so so so S522 $50 $572 9 $529 $51 $580 so so $0 $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 so so $0 $562 $54 $616 14 $570 $55 $625 so $0 $0 $570 $55 $625 IS $579 $55 $634 so $0 so $579 $55 $634 16 $5811 SS6 $644 so $0 so $5&8 $56 $644 17 $596 $57 $654 so so so $596 $51 $654 18 $605 $58 $663 so so so $605 $58 $663 19 S614 $59 $673 so so so $614 $59 S673 20 $624 $60 $683 so so $0 $624 $60 $683 21 $633 $61 S694 so $0 so $633 $61 $694 22 $643 $62 $704 so $0 so $643 $62 $704 23 S652 $62 $715 so so so $652 $62 $715 24 $662 $63 S725 so so $0 $662 $63 $725 25 $672 $64 S736 so so so $672 $64 $736 26 $682 $65 $747 so so $0 $682 $65 $747 27 $692 $66 S758 so so so $692 $66 $758 28 $703 $67 $770 so so $0 $703 $67 $770 29 S713 $68 $781 $0 so so $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. R310597 Improvement Area I Lot No. 39 Phase t Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $4I $516 $0 $0 $0 $475 $41 $516 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 s $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 so $0 $0 $522 $SO $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 so $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $510 $55 $625 $0 $0 $0 $570 $55 $625 15 $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 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 $0 $633 $61 $694 22 $643 $62 $704 $0 $0 so $643 $62 $104 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $125 $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 so $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. R310598 Improvement Area 1 Lot No. 40 Phase l Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $415 $41 $516 $0 $0 so $415 $41 S516 2 $477 $46 SS23 so $0 $0 $477 $46 $523 3 $484 $46 S531 so $0 so $484 $46 $531 4 $491 $47 $539 so $0 $0 S491 $47 $539 s $499 $48 $547 so $0 $0 $499 $48 $547 6 $506 S48 $555 $0 $0 so $506 $48 $555 7 S514 S49 $563 $0 $0 so $514 $49 SS63 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 so $0 S529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 so $0 so $562 $54 $616 14 $570 $55 $625 $0 $0 so $570 $55 $625 IS $579 sss $634 so $0 $0 $519 $55 $634 16 $588 $56 $644 $0 $0 so $588 $56 $644 17 $596 $51 $654 $0 $0 so $596 $51 $654 18 $60S $58 $663 so $0 so S60S $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 $694 $0 $0 so $633 $61 $694 22 $643 $62 $704 so $0 so $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 so $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 $124 $69 $793 $0 so $0 $724 $69 $793 E1.hibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference lD No. R310599 Improvement Area I Lot No. 41 Phase 1 Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and IntereSt Costs Total and Interest Costs Total I $475 $41 $516 $0 so $0 $415 $41 $516 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 $0 $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 S547 6 $506 $48 $555 $0 $0 $0 $506 $48 S555 7 $514 $49 $563 so $0 so $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $512 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 )) $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 $579 $55 $634 $0 $0 $0 S579 $55 S634 16 $588 $56 $644 $0 so so S588 $56 $644 17 $596 $57 $654 $0 so so $596 $57 S654 18 $605 $58 $663 $0 so $0 S605 $58 $663 19 $614 $59 $673 so $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 $0 $0 $652 $62 $115 24 $662 $63 $725 so $0 $0 $662 $63 $725 2S S672 $64 $736 $0 $0 $0 $672 S64 $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 S770 29 $713 $68 $781 $0 $0 $0 S7l3 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310600 Improvement Area I Lot No. 42 Phase Assessment Part A Part 8 Total Annual Installment: S6,438.00 $0.00 $6,438.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 so $0 $475 $41 $516 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 so $499 $48 $547 6 $506 $48 $555 $0 so $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $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 $537 $51 $589 $0 $0 $0 $531 $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 15 $579 $55 $634 $0 $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 $0 $0 $0 $605 $58 $663 19 $614 $59 S673 $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 S704 $0 so $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 so $0 so $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $158 so so $0 $692 $66 $758 28 $703 $67 $770 $0 so so $703 $67 $770 29 S7B $68 $781 $0 so $0 $713 $68 $781 30 $724 $69 $793 $0 so so $724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310601 Improvement Area I Lot No. 43 Phase I Assessment Pan A PanB Total Annual Installment: $6,438.00 so.oo $6,438.00 Pan A PanB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest CostS Total I $475 $41 S516 $0 $0 $0 $475 $41 $516 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 so $0 so $484 $46 $531 4 $491 $47 $539 $0 $0 so $491 $47 $539 5 $499 $48 $547 $0 so so $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 $0 $0 $529 $51 $580 10 $537 $Sl $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 so so $SS4 $53 $607 13 $562 $54 $616 $0 so so $562 $54 $616 14 SS70 $55 $625 $0 $0 $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 $0 $0 $0 $596 $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 S683 $0 so $0 $624 $60 $683 21 $633 $61 $694 $0 so so $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $115 $0 $0 so $652 $62 $715 24 $662 $63 $725 $0 so $0 $662 $63 $725 25 S672 $64 $736 $0 so $0 $672 $64 $736 26 $682 $65 $747 so so so $682 S6S $747 27 S692 $66 $758 $0 $0 so $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 so $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Public IDlproveDlent District Tax Reference ID No. R310602 bnproveDlent Area l Lot No. 44 Phase AssessDlent Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $415 $41 SSI6 $0 so $0 $475 $41 $516 2 $477 $46 $523 $0 $0 so $477 $46 $523 3 $484 $46 S531 $0 $0 $0 $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 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 $SO $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 so $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $SS4 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $6)6 14 $570 $55 $625 $0 $0 so $510 $55 $625 IS $579 $55 $634 $0 so $0 S579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $51 $654 so $0 $0 $596 $57 $654 18 $60S $58 $663 $0 $0 $0 $60S $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 S683 21 $633 $61 $694 $0 $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 $662 $63 $125 $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 so $0 $692 $66 $758 28 $703 $67 $770 $0 so $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 Distritt Tax Reference ID No. R310603 Improvement Areo. I Lot No. 45 Phase Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 $0 $0 $484 $46 $531 4 $491 S47 $539 $0 $0 so $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 $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 S607 so so $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $510 $55 $625 15 $579 $55 $634 so $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $51 $654 $0 $0 $0 $596 $51 $654 18 S60S $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 so $0 $0 $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 $125 $0 $0 $0 $662 $63 $125 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 so $0 $682 S65 $747 27 $692 $66 $758 $0 so $0 $692 $66 $758 28 $703 $67 $770 so so $0 $703 $67 $770 29 $713 $68 $781 so $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 Exbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310604 Improvement Area 1 lot No. 46 Phase Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $477 $46 $523 $0 $0 $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 $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 $SO $572 $0 $0 $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 SSt $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 so so $562 $54 $616 14 $570 $55 $625 so $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 $60S $58 $663 $0 $0 $0 $60S $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 so $662 $63 $725 25 $672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 $141 $0 so $0 $682 $65 $747 27 $692 S66 $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. R310605 Improvement Area I lot No. 47 Phase I Assessment Part A Part B Total Annual Installment: Prepaid so.oo Prepaid Part A Part B Total AMUal Annual Annual Calendar Principal Collection Principal CoUection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total l Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 2S Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $() so Prepaid Prepaid Prepaid Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310606 Improvement Area 1 Lot No. 48 Phase Assessment Part A Part B Total Annual Installment: so.oo so.oo so.oo Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and lnterest Costs Total I $0 so $0 so so $0 $0 so $0 2 so so $0 so so $0 $0 $0 $0 3 $0 $0 $0 $0 $0 $0 so $0 so 4 $0 so $0 $0 $0 so $0 $0 $0 s $0 $0 $0 $0 $0 so $0 $0 $0 6 $0 $0 so $0 $0 $0 so $0 so 7 $0 $0 so $0 $0 so $0 $0 $0 8 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 $0 so 10 $0 $0 $0 $0 $0 $0 $0 so $0 11 $0 $0 $0 $0 $0 $0 $0 $0 $0 12 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 $0 $0 $0 $0 so $0 $0 so $0 14 $0 $0 $0 $0 $0 $0 $0 $0 $0 15 so $0 $0 $0 $0 $0 $0 $0 so 16 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 so so $0 so $0 $0 $0 $0 so 18 $0 $0 $0 so so so $0 $0 $0 19 $0 $0 $0 so $0 so so $0 $0 20 so $0 $0 $0 $0 $0 $0 $0 so 21 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 so so $0 $0 $0 $0 $0 $0 $0 23 $0 $0 $0 $0 $0 $0 $0 $0 $0 24 $0 $0 $0 $0 $0 so $0 $0 $0 25 so so $0 $0 so $0 $0 $0 $0 26 $0 $0 so $0 $0 $0 $0 $0 so 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 30 $0 $0 $0 $0 $0 $0 $0 $0 $0 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310607 Improvement Area I Lot No. 49 Phase I Assessment Part A Part B Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid IS Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid .$0 so $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 .$0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid Exblblt D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310608 Improvement Area I Lot No. so Phase Assessment Part A Part B Total Annual Installment: $14,743.00 so.oo $14,743.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collectton Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 2 SI,092 $lOS $1,197 $0 $0 so $1,092 $105 $1,197 3 Sl,109 $106 $1,215 $0 so $0 $1,109 $106 $1,215 4 $1,125 $108 $1,233 $0 so $0 $1,125 $108 $1,233 s $1,142 $109 $1,252 $0 $0 so $1.142 S109 $1,252 6 Sl,159 Slll $1,270 $0 so $0 $1,159 $111 $1,270 7 $1,177 $113 $1,290 $0 $0 $0 $1,177 $113 $1,290 8 $1,195 $114 $1,309 $0 so so $1,195 $114 $1,309 9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329 10 $1,231 Sl18 $1,348 $0 $0 $0 $1,231 $118 $1,348 11 $1,249 $120 $1,369 $0 $0 so $1,249 $120 $1,369 12 $1,268 $121 $1,389 $0 $0 $0 $1,268 $121 $1,389 13 $1,287 Sl23 Sl,410 so $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 so $1,326 $127 $1,453 16 $1,346 $129 Sl,474 so $0 so $1,346 S129 $1,474 17 $1,366 $131 $1,497 $0 $0 so $1,366 $131 $1,497 18 $1,386 $133 $1,519 so $0 so $1,386 Sl33 $1,519 19 $1,407 $135 SI,S42 $0 $0 so $1,407 $135 $1,542 20 $1,428 $137 $1,565 $0 so so $1,428 $137 $1,565 21 $1,4SO $139 $1,588 $0 so so $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 $l,S39 $147 $1,686 $0 $0 $0 $1,539 $147 $1,686 26 $1,562 $150 $1,711 $0 $0 $0 $1,562 $150 $1,711 27 $1,585 $152 $1,737 $0 $0 $0 $1,585 $152 $1,737 28 $1,609 $154 $1,763 $0 $0 $0 $1,609 $154 $1,763 29 $1,633 $156 $1,789 $0 $0 $0 $1,633 $156 $1,789 30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816 Exbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310609 Improvement Area I Lot No. 51 Phase I Assessment Part A Part B Total Annual Installment: $14,743.00 $0.00 $14,743.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,088 $94 $1,182 $0 so $0 S1,088 $94 Sl,182 2 $1,092 $105 $1,197 $0 $0 $0 S1,092 $105 Sl,l97 3 $1,109 $106 $1,215 $0 so $0 $1,1()9 $106 $1,215 4 $1,125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,233 5 $1.142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252 6 $1,159 $111 $1,270 $0 $0 $0 S1.159 $111 Sl.270 7 $1,177 $113 $1,290 $0 $0 so $1,177 $1l3 Sl,290 8 $1,195 $114 $1,309 $0 so $0 S1,195 $114 $1,309 9 $1,212 $116 S1,329 so so $() $1.212 $116 S1,329 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 $1,389 $0 $0 $0 $1,268 $121 $1,389 13 $1,287 $123 $1,410 $0 $0 so $1,287 $123 $1,410 14 $1,306 $125 $1,431 $0 $0 $0 $1,306 Sl25 $1,43 I IS $1,326 $127 $1,453 $0 $0 $0 $1,326 $127 $1,453 16 $1,346 $129 $1,474 $0 $0 $0 Sl,346 $129 $1,474 17 $1,366 $131 $1,497 $0 $0 $0 $1,366 $131 Sl,497 18 $1,386 $133 $1,519 $0 $0 $0 SI,J86 $133 $1,519 19 $1,407 SI3S $1,542 $0 so $0 $1,407 $135 $1,542 20 $1,428 $137 $1,565 $0 so $0 $1,428 $137 $1,565 21 $1,450 $139 $1,588 $0 $0 $0 $1,450 $139 $1,588 22 S1,471 $141 $1,612 $0 so so $1,471 $141 $1,612 23 $1,493 $143 $1,636 $0 $0 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 $0 $1,539 $147 $1,686 26 $1,562 $150 $1,711 $0 $0 $0 $1,562 $150 $1,711 27 $1,585 $152 $1,737 $0 $0 $0 $1,585 $152 $1,737 28 $1,609 $154 $1,763 $0 $0 $0 $1,60!> $1S4 $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 S1,657 $159 $1,816 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310610 Improvement Area I Lot No. 52 Phase Assessment Part A PanB Total Annual Installment: $14,743.00 $0.00 $14,743.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $1,088 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 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 5 $1,142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252 6 $1,159 $111 $1,270 $0 $0 $0 $1,159 $111 $1,270 7 $1,177 $113 $1,290 $0 $0 $0 $1,177 $113 $1,290 8 $1,195 $114 $1,309 $0 $0 $0 $1,195 $114 $1,309 9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329 10 $1,231 Sll8 $1,348 $0 $0 $0 $1,231 $ll8 $1,348 11 $1,249 $120 $1,369 $0 $0 so $1,249 S120 $1,369 12 $1,268 $121 $1,389 $0 $0 so $1,268 Sl2l $1,389 13 $1,287 $123 $1,410 $0 so $0 $1,287 Sl23 $1,410 14 $1,306 $125 $1,431 $0 $0 $0 $1,306 S125 $1,431 IS $1,326 $127 S1,4S3 $0 so so $1,326 $127 $1,453 16 $1,346 $129 $1,474 so so so $1,346 $129 Sl,474 17 $1,366 $131 $1,497 so so so Sl,366 $131 $1,497 18 $1,386 $133 $1,519 so so $0 $1,386 $133 $1,519 19 $1,407 $135 $1,542 so so $0 $1,407 $135 $1,542 20 $1,428 $137 $1,565 so so so Sl,428 S137 $1,565 21 $1,450 $139 $1,588 $0 $0 $0 $1,450 $139 $1,588 22 $1,471 $141 $1,612 $0 so $0 $1,471 $141 $1,612 23 Sl,493 $143 $1,636 so $0 so $1,493 S143 $1,636 24 $1,516 $145 Sl,661 $0 so $0 $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 so so S1,562 $150 $1,711 27 $1,585 $152 Sl,737 $0 so so $1,585 $152 $1,737 28 $1,60!) $154 $1,763 so $0 $0 $1,609 $154 $1,763 29 $1,633 $156 $1,789 so $0 $0 $1,633 $156 $1,789 )0 SI,6S7 $159 $1,816 $0 $0 $0 $1,6S7 $159 $1,816 Esbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310611 Improvement Area I Lot No. 53 Phase Assessment Part A Part B Total Annual Installment: $14,743.00 $0.00 $14,743.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $1,088 $94 $1,181.94 so so so $1,088 $94 $1,182 2 $1,092 $105 $l,l97 so $0 so $1,092 $105 $1,197 3 $1,109 $106 $1,215 so $0 $0 $1,109 $106 $1,215 4 $1,125 $108 $1,233 $0 so $0 St,125 $108 S1,233 5 $1,142 S109 $1,252 $0 $0 $0 $1,142 $109 S1,252 6 Sl,l59 Sill $1,270 $0 so so $1,159 Sill S1,270 7 $1,177 $113 $1,290 so so so $1,177 $113 $1,290 8 S1,195 $114 $1,309 $0 so so $1,195 $114 $1,309 9 S1,212 Sll6 $1,329 $0 so so $1,212 $116 $1,329 10 Sl,231 Sll8 $1,348 so so so $1,231 $118 $1,348 II $1,249 Sl20 $1,369 so so so $1,249 $120 $1,369 12 $1,268 $121 S1,389 so so $0 Sl,268 Sl21 $1,389 13 Sl.287 Sl23 $1,410 so so so S1,287 $123 $1,410 14 $1,306 $125 $1,431 so $0 so $1,306 $125 S1,431 IS $1,326 $127 $1,453 so $0 $0 $1,326 $127 Sl,453 16 $1,346 $129 S1,474 so $0 so $1,346 $129 Sl,474 17 $1,366 $131 $1,497 so so so $1,366 $131 $1,497 18 $1,386 $133 $1,519 so so so $1,386 Sl33 Sl,519 19 $1,407 $135 $1,542 so so so $1,407 $135 Sl,S42 20 $1,428 $137 S1,565 so so so $1,428 S137 $1,565 21 SI,4SO $139 SI,S88 $0 so so $1,450 $139 Sl,588 22 S1,471 $141 $1,612 so so so Sl,471 $141 Sl,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 $145 $1,661 25 $1,539 Sl47 $1,686 so $0 so $1,539 $147 S1,686 26 $1,562 Sl50 $1,711 so so $0 $1,562 SISO $1,711 27 Sl,SSS $152 $1,737 $0 so so $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 so $0 so $1,633 $156 $1,789 30 $1,657 $159 S1,816 $0 so so $1,657 $159 $1,816 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference lD No. R310612 Improvement Area 1 Lot No. 54 Phase I Assessment Part A PartB Total Annual lnstalbnent: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 so $804 $77 $881 4 $816 $78 $894 so so $0 S816 $78 $894 5 $828 $79 $907 so so $0 $828 $79 $907 6 $840 $80 S921 so so $0 S840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 so so $0 $866 S83 S949 9 $879 $84 $963 so $0 $0 $879 S84 S963 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 $0 $0 $919 $88 SI,007 13 S933 $89 S1,022 $0 $0 so $933 $89 SI,022 14 $947 $91 SI,037 $0 $0 so $947 $91 $1,037 IS S961 $92 $1,053 $0 $0 so $961 $92 S1,053 16 $975 $93 $1,069 $0 $0 so $975 $93 $1,069 17 $990 $95 $1,085 $0 $0 so $990 $95 $1,085 18 $1,005 $96 $1,101 $0 $0 $0 $1,005 $96 $1,101 19 $1,020 $98 $1,118 so so $0 $1,020 $98 $1,118 20 $1,035 $99 $1,134 so $0 $0 $1,035 S99 $1,134 21 S1,051 $101 $1,151 so so $0 $1,051 $101 $1,151 22 $1,067 $102 $1,169 so $0 $0 $1,067 $102 $1,169 23 Sl.083 $104 $1,186 so so so $1,083 $104 $1,186 24 $1,099 $105 $1,204 so so $0 $1,099 Sl05 Sl,204 25 $1,115 $107 $1,222 $0 so so $1,115 S107 Sl,222 26 Sl,l32 $108 $1,240 $0 $0 $0 $1,132 S108 $1,240 27 $1.149 $110 $1,259 $0 $0 so S1,149 $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 sus $1,317 $0 $0 $0 S1,201 $115 $1,317 EsbibitD ASSESSMENT ROLL Viot•ge Publ.it lmproveme.ot District Tax Reference lD No. R310613 Improvement Area t Lot No. 55 Phase I Assessment Part A PartB Total A.oouallnstallme.ot: $10,687.00 $0.00 $10,687.00 Part A PartB Total A.ooual Annual A.ooual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Cosrs Total I $789 $68 $857 so $0 $0 $789 $68 $857 2 $792 $76 $868 so so so $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 so $0 $816 $78 $894 5 $82& $79 $907 so so $0 $828 $79 $907 6 $840 $80 $921 so so $0 $840 $80 $911 7 $853 $82 $935 so so so $853 $82 $935 8 $866 $83 $949 so so so $866 $83 S949 9 S879 $84 $963 so so so $879 $84 S963 10 $892 $85 $977 so so so $891 $85 $917 II $905 $87 S991 $0 so so $905 $87 $992 12 S919 $88 $1,007 so so so S919 $88 $1,007 13 $933 $89 $1,022 so $0 so $933 $89 $1,022 14 $947 $91 $1,037 so so $0 $947 $91 $1,037 IS $961 $92 Sl,OSJ so so so $961 $92 $1,053 16 $975 $93 $1,069 so so so $975 $93 SI,069 17 S990 $95 $1,085 so so $0 $990 $95 $1,085 18 $1,005 $96 $1,101 $0 so so $1,005 $96 $1,101 19 $1,020 $98 $1,118 so so so $1,020 $98 $1,118 20 $1,035 $99 $1,134 so so so $1,035 $99 $1,134 21 $1,051 $101 $1,151 so so so $1,051 $101 $1,151 22 $1,067 $102 $1,169 so so so $1,067 $102 $1,169 23 $1,083 $104 $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 so $0 $!,liS $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 $l10 $1,259 28 $1,166 $112 $1,278 $0 $0 so $1,166 $112 $1,218 29 $1,184 $113 $1,297 so so so $1,184 $113 $1,297 30 $1,201 $liS $1,317 so so so $1,201 $liS $1,317 ExbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310614 Improvement Area 1 Lot No. 56 Phase I Assessment Part A PartB Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal CoUection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 so $0 so $789 $68 $851 2 $792 $76 $868 $0 $0 $0 $792 S76 $868 3 S804 $77 $881 $0 $0 $0 $804 S77 $881 4 $816 S78 $894 $0 so $0 $816 S78 $894 5 $828 $79 $907 $0 so $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 S840 $80 $921 7 S853 $82 S93S $0 $0 $0 S853 $82 S935 8 S866 $83 S949 $0 $0 $0 $866 $83 S949 9 $879 $84 $963 $0 $0 so $879 $84 S963 10 $892 S85 S977 $0 $0 so $892 $85 $917 11 $905 $87 $992 $0 $0 so $90S $87 $992 12 $919 $88 $1,007 $0 $0 so $919 $88 SI,007 13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022 14 $947 $91 $1,037 $0 so $0 $947 $91 $1,037 IS S961 $92 SI,OS3 so so so $961 $92 $1,053 16 S975 $93 $1,069 $0 so $0 $975 $93 $1,069 17 $990 S95 $1,085 $0 so $0 $990 $95 SI,085 18 $1,005 S96 $1,101 $0 so so $1,005 $96 $1,101 19 $1,020 S98 $1,118 $0 $0 $0 $1,020 S98 $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 SI,067 $102 $1,169 23 $1,083 $104 $1,186 so $0 so $1,083 $104 $1,186 24 SI,099 $105 $1,204 $0 $0 so $1,099 $105 $1,204 25 SJ,IIS $107 $1,222 $0 $0 $0 $1,11S $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 $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 $115 $1,317 $0 $0 $0 $1,201 $liS $1,317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement Distritt Tax Reference ID No. R31061S bnprovement Area I Lot No. 57 Phase I Assessment Part A PartB Total Annual Installment: SI0,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 $0 $7&9 $68 $8S7 2 $792 $76 S868 so $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 S881 4 $816 $78 $894 so $0 $0 $816 $78 $894 s $828 $79 S907 $0 so so $828 S79 $907 6 $840 $80 $921 $0 so $0 $840 $80 $921 7 $853 $82 $935 so $0 $0 $853 $82 $935 8 $866 $83 S949 $0 $0 so $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 $0 $0 so $&92 $85 $977 11 $90S $87 $992 $0 $0 so $905 $87 $992 12 $919 $88 $1,007 $0 $0 so $919 $88 Sl,007 13 $933 $89 $1,022 $0 $0 $0 $933 $89 S1,022 14 $947 $91 $1,037 so $0 $0 $947 $91 $1,037 IS $961 S92 $1,053 $0 so so $961 $92 $1,053 16 $975 S93 $1,069 $0 $0 $0 $975 $93 $1,069 17 $990 S95 $1,085 $0 $0 $0 $990 $95 $1,085 18 $1,005 S96 $1,101 so so $0 S1,00S $96 $1,101 19 $1,020 S98 $1,118 so so $0 $1,020 $98 $1,11& 20 $1,035 $99 $1,134 $0 ${) $0 $1,035 $99 $1,134 21 $1,051 $101 $1,151 $0 so $0 $1,051 $101 $1,151 22 $1,067 SI02 $1,169 $0 so $0 $1,067 $102 $1,169 23 $1,083 SI04 $1,186 $0 so so $1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 so $0 $1,099 $105 $1,204 25 $1,11S $107 $1,222 so so $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 so so so $1,149 SilO $1,259 28 $1,166 $112 $1,278 so $0 $0 $1,166 Sll2 $1,278 29 $1,184 $113 $1,297 so $0 $0 $1,184 S113 $1,297 30 $1,201 SllS $1,317 $0 $0 $0 $1.201 $liS $1.317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310616 Improvement Area l Lot No. 58 Phase 1 Assessment Part A PartB 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 Costs Total and Interest Costs Total I $0 $0 so so $0 so $0 so so 2 so $0 $0 $0 $0 $0 $0 so $0 3 so so so so $0 so $0 $0 $0 4 $0 $0 so so $0 $0 so so $0 .s $0 $0 $0 $0 $0 $0 $0 $0 $0 6 $0 so $0 $0 so $0 so so so 7 $0 so $0 $0 so $0 $0 $0 so 8 so so $0 $0 so $0 so $0 so 9 so $0 $0 $0 so so $0 $0 so 10 so so $0 $0 so $0 $0 $0 $0 11 so so $0 $0 so $0 $0 $0 so 12 so so so $0 $0 $0 $0 $0 $0 13 so $0 $0 $0 $0 so $0 so $0 14 so $0 $0 $0 $0 so so so $0 IS so $0 so so $0 $0 $0 $0 $0 16 $0 $0 so so $0 so so $0 $() 17 $0 $0 so $0 $0 $0 so $0 $0 18 $0 $0 so so $0 $0 so $0 $0 19 $0 $0 so $0 so $0 so $0 so 20 $0 $0 so $0 $0 $() $0 $0 so 21 so so $0 $0 so $0 $0 so $0 22 so so $0 $0 so so $0 so $0 23 so so $0 so so $0 $0 so $0 24 $0 so $0 $0 so $0 $0 $0 $0 25 $0 so $0 $0 so $0 $0 so $0 26 $0 so $0 $0 $0 so so so so 27 $0 $0 so $0 so $0 $0 so so 28 $0 so $0 so $0 $0 $0 $0 $0 29 $0 so $0 $0 $0 $0 so $0 $0 30 $0 $0 $0 $0 $0 $0 so $0 $0 Exhibit D ASSESSMENT ROLL Vintage Public: Improvement Distrlc:t Tax Reference ID No. R310622 Improvement Area I Lot No. 59 Phase I Assessment Part A PartB Total Annual Installment: so.oo $0.00 so.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 I so so $0 $0 $0 $0 so $0 $0 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 so $0 $0 $0 $0 $0 $0 $0 $0 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 $0 so $0 $0 $0 so so $0 so 6 so so so so $0 so $0 $0 so 7 so so $0 $0 $0 $0 $0 $0 $0 8 $0 $0 $0 $0 so $0 $0 $0 $0 9 $0 $0 $0 $0 so $0 so $0 $0 10 $0 $0 $0 $0 so $0 $0 so so II $0 $0 so so so $0 $0 so $0 12 $0 $0 so so $0 $0 $0 so so 13 $0 $0 so $0 $0 $0 $0 so $0 14 $0 $0 so $0 $0 so so $0 $0 IS $0 $0 so so so so $0 $0 $0 16 $0 $0 $0 $0 $0 $0 $0 $0 $0 17 $0 so $0 $0 $0 so $0 $0 $0 18 $0 $0 $0 $0 so so $0 $0 $0 19 $0 $0 $0 $0 $0 $0 $0 $0 so 20 $0 $0 $0 $0 $0 $0 $0 so so 21 so $0 $0 $0 $0 $0 $0 so $0 22 so so $0 $0 $0 $0 $0 $0 $0 23 so so $0 $0 $0 so $0 $0 $0 24 $0 $0 so so $0 so so $0 $0 25 $0 $0 so so $0 so $0 $0 $0 26 so $0 $0 $0 so $0 $0 so so 27 so $0 so so so so so so so 28 $0 $0 so $0 so $0 so so so 29 so $0 $0 $0 so $0 $0 so $0 30 $0 $0 $0 $0 $0 $0 so $0 $0 Exbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310623 Improvement Area I Lot No. 60 Phase Assessment Part A PartB Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 so so S789 $68 $857 2 $792 $76 $868 $0 so so S792 $76 $868 3 $804 $77 $881 $0 so so $804 $77 $881 4 $816 $78 $894 $0 $0 so $816 $78 S894 5 $828 $79 S907 $0 $0 so $828 $79 $907 6 $840 $80 $921 so $0 $0 $840 $80 $921 7 $853 $82 S935 so $0 $0 $853 $82 $935 8 $866 $83 S949 so $0 $0 $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 so $0 $0 $892 $85 $977 11 $90S $87 $992 $0 so $0 $905 $87 S992 12 S919 S88 $1,007 $0 so $0 S919 $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 IS $961 $92 $1,053 $0 $0 $0 $961 $92 $1,053 16 $975 $93 $1,069 $0 so $0 $975 $93 SI,069 17 $990 $95 $1,085 so $0 so $990 $95 Sl,085 18 $1,005 $96 $1,101 so $0 $0 $1,005 $96 $1,101 19 $1,020 $98 $1,118 $0 $0 $0 SI,020 $98 $1,118 20 $1,035 $99 Sl,l34 $0 $0 $0 $1,035 $99 $1,134 21 $1,051 $101 Sl,l51 $0 $0 so $1,051 $101 $1,151 22 S1,067 $102 Sl,169 $0 so so $1,067 $102 $1,169 23 $1,083 $104 $1.186 $0 $0 so SI.083 $104 $1,186 24 $1,099 $lOS Sl,204 $0 so so $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 S1,132 $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 29 $1,184 $113 $1,297 $0 $() $() $1,184 $113 $1,297 30 $1,201 $115 $1,317 .$0 $0 $0 Si,201 $115 $1,317 ExblbltD ASSESSMENT ROLL Vintage Public haprovemeat Distrid Tax Reference 10 No. R310624 Improvement Alea 1 Lot No. 61 Phase Assessment Part A PartS Total Annual installment: $10,687.00 $0.00 $10,687.00 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 $189 $68 $857 so so $0 $789 $68 $857 2 $792 $76 $868 so $0 $0 $792 $76 $868 3 $804 $77 $881 $0 so so S804 $77 $881 4 $816 $78 S894 $0 so so $816 $78 $894 s $828 $79 $907 so $0 $0 $828 $79 S907 6 $840 $80 S921 so $0 $0 $840 $80 $921 7 S8S3 S82 $935 $0 so so $853 $82 $935 8 $866 S83 $949 so so $0 $866 $83 S949 9 $879 $84 S963 so so $0 S879 S84 $963 10 $892 $85 S977 so so so $892 $85 $977 11 S905 $87 $992 so so so $905 $87 $992 12 $919 $88 S1,007 so so so S919 $88 SI,007 13 $933 $89 $1,022 so so so $933 S89 $1,022 14 $947 $91 $1,037 so so so $947 $91 $1,037 IS $961 $92 $1,053 $0 so so $961 $92 SI,053 16 $975 $93 $1,069 so so $0 $975 $93 $1,069 17 S990 $95 $1,085 so so so $990 $95 $1,085 18 $1,005 $96 $1,101 so so so S1,005 $96 $1,101 19 $1,020 S98 $1,118 so so so $1,020 $98 $1,118 20 SI,OJ5 $99 $1,134 so so so $1,035 $99 $1,134 21 S1,0SI $101 $1,151 so so so $1,051 $101 $1,151 22 $1,067 $102 $1,\69 so so so $1,067 $102 S1,169 23 $1,083 $104 Sl,l86 so $0 so $1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 so so $1,099 $105 $1,204 25 $1,115 $107 $1,222 $0 so $0 $1,11S $107 $1,222 26 $1,132 $108 $1,240 so $0 $0 $1,132 $108 S1,240 27 $1,149 $110 $1,259 $0 $0 $0 $1,149 $110 $1,259 28 $1,166 $112 S1,278 so so so S1,166 $112 S1,278 29 S1,184 $113 $1,297 $0 so so $1,184 $113 $1,297 30 $1,201 $115 $1,317 so $0 so $1,201 $115 Sl,317 Exhibit D ASSESSMENT ROLL Vintage Publit Improvement District Tax Reference ID No. R31062S Improvement Area I Lot No. 62 Phase Assessment Part A Part B Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 $() $0 S789 $68 $857 2 $792 $76 $868 $0 so $0 $792 $76 S868 3 $804 $77 $881 $0 $0 $0 $804 S77 $881 4 $816 $78 $894 so so so $816 $78 $894 s $828 $79 S907 $() $0 $0 $828 $79 $907 6 $840 $80 S921 so $0 $0 $840 $80 $921 7 $853 $82 $935 $0 so so $853 $82 S935 8 S866 $83 S949 $0 so $0 $866 $83 S949 9 $879 $84 S963 $0 $0 $0 $879 S84 $963 10 $892 $85 $977 $0 so so $892 S85 $977 11 $90S $87 $992 so $0 so $905 $87 $992 12 $919 $88 $1,007 $0 $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 so so so $933 $89 $1,022 14 S947 $91 SI,037 $0 $0 so $947 $91 $1,037 15 $961 S92 $1,053 $0 $0 so S961 $92 $1,053 16 $915 $93 $1,069 $0 $0 so $975 $93 $1,069 17 S990 $95 $1,085 so $0 $0 S990 $95 $1,085 18 $1,005 $96 $1,101 so so $0 $1,005 $96 $1,101 19 $1,020 $98 $1,118 $0 $0 so $1,020 $98 $1,118 20 $1,035 $99 Sl,l34 $0 $0 so $1,035 $99 $1,134 21 $1,051 $101 $1,151 so so $0 $1,051 $101 $1,1 S I 22 $1,067 $102 $1,169 $0 so so $1,067 $102 $1,169 23 $1,083 $104 $1,186 $0 so so $1,083 $104 $1,186 24 $1,099 $105 $1,204 so so $0 $1,099 $105 $1,204 25 S1,115 $107 $1,222 $0 so $0 $I, ItS $107 $1,222 26 $1.132 $108 $1,240 so so $0 $1,132 $108 $1,240 27 $1,149 $110 $1,259 so so $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 so Sl,l84 Sll3 $1,297 30 $1,201 $115 $1,317 $0 so $0 Sl,201 Sl15 $1,317 Exhibit D ASSESSMENT ROLL Vtntage Public Improvement Oi.stritt Tax Reference lD No. R310626 Improvement Area I Lot No. 63 Phase Assessment Part A PartS Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $789 $68 S857 so so so $789 $68 $857 2 $792 $76 S868 $0 so $0 $792 $76 $868 3 $804 $77 $881 so so $0 S804 S77 S88t 4 $816 $78 $894 $0 so $0 $816 S78 $894 5 $828 $79 $907 $0 so so $828 S79 S907 6 S840 $80 $921 so so so $840 $80 $921 7 $853 $82 $935 so so so $853 $82 $935 8 $866 $83 S949 so so so $866 S83 S949 9 $879 $84 S963 so so so $879 $84 $%3 10 $892 S85 $977 so so so $892 $85 $977 11 $905 $87 S992 so so $0 $905 $87 $992 12 $919 $88 $1,007 $0 so so S919 S88 S1,007 13 $933 $89 $1,022 so so $0 $933 S89 S1,022 14 $947 $91 SI,037 so so so $947 $91 S1,037 15 $961 $92 $1,053 so so so S961 $92 $1,053 16 $975 $93 $1,069 so so $0 $975 $93 $1,069 17 $990 $95 $1,085 so so so S990 $95 $1,085 18 $1,005 $96 $1,101 so so so $1,005 $96 $1,101 19 $1,020 $98 S1,118 so so so S1,020 S98 Sl,l18 20 $1,035 $99 $1.134 so so so $1,035 $99 $1,134 21 $1,051 $101 $1,151 so so so $1,051 $101 S1,151 22 $1,067 $102 $1,169 so so $0 SI,067 S102 $1,169 23 $1,083 $104 Sl,186 so so so $1,083 $104 $1,186 24 $1,099 $lOS $1,204 so so $0 SI,099 $lOS $1,204 25 Sl,l15 $107 $1,222 so so $0 $1,115 $107 $1,222 26 S1,132 $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 S1,166 $112 $1,278 so so so $1,166 $112 $1,278 29 $1,184 $113 $1,297 $0 so so $1,184 SIB $1,297 30 $1,201 $115 Sl,317 $0 $0 so Sl,201 $115 Sl,317 ExbibitD ASSESSMENT ROLL Vintage Public Improvement Diatriet Tax Reference 10 No. R310627 Improvement Alea I Lot No. 64 Phase Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartS Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 S516 so $0 so $475 $41 S516 2 $477 $46 S523 $0 $0 $0 $477 $46 $523 3 $484 $46 S531 $0 $0 so $484 $46 $531 4 $491 $47 $539 $0 so $0 S491 $47 $539 5 $499 $48 $547 $0 so so $499 $48 $547 6 $506 $48 $555 so $0 $0 $506 $48 $555 7 S514 $49 $563 $0 $0 so S514 $49 $563 8 $522 $50 $572 so so so $522 $50 $572 9 $529 $51 $580 so $0 so S529 $51 $580 10 $537 $51 $589 so $0 so $537 $51 $589 11 $545 $52 $598 so so $0 $545 $52 S598 12 $554 $53 $607 so so $0 $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 so so so SS70 $55 $625 IS $579 $55 $634 so so so $579 $55 $634 16 $588 $56 S644 so so so $588 SS6 $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 so $0 S624 $60 $683 21 $633 S61 $694 so $0 so $633 S61 $694 22 $643 $62 S704 $0 so so $643 $62 $704 23 $652 $62 $715 so so so $652 $62 $715 24 $662 $63 $725 $0 so so $662 $63 S725 25 $672 $64 S736 so $0 so S672 $64 $736 26 $682 $65 $747 $0 so so $682 S6S S747 27 $692 $66 S7S8 $0 $0 $0 $692 $66 $758 28 S703 $67 $770 $0 so $0 $703 $67 $770 29 $713 $68 $781 so $0 so S713 $68 $781 30 $724 $69 $793 $0 so so $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310628 Improvement Area l Lot No. 65 Phase Assessment Part A Part B Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collei:tion Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid IS Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 2S Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 ${) Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 ${) Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid Exhibit D ASSESSMENT ROLL Vintage Publit Improvement Distritt Tax Reference ID No. R310629 Improvement Area I Lot No. 66 Phase Assessment Part A PartB Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid s Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 $0 $() Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid so so $() Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $() $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid IS Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 $() Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid $() so $() Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $() $() Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2S Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid E1bibit D ASSESSMENT ROLL Vintage Public Improvtmeut Di5tritt Tax Reference lD No. R310630 Improvement Area I Lot No. 67 Pbase Assessment Part A Part B Total Annual Installment: $6,438.00 $0.00 $6.438.00 Part A PartB Total Annual Annual Annual Calend11r Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $516 so so $0 $475 $41 S516 2 $477 $46 $523 so $0 $0 $477 $46 $523 3 $484 $46 $531 so $0 so S484 $46 $531 4 $491 $47 $S39 so so so $491 $47 $539 s $499 $48 $547 so so $0 $499 $48 $547 6 SS06 $48 $555 $0 so $0 SS06 $48 $555 7 SSI4 $49 $563 so so $0 $514 $49 $563 8 $522 sso SS72 so $0 so $522 $50 $572 9 $529 $51 $580 so $0 so $529 $51 S580 10 $537 $51 $589 $0 so so $537 $51 $589 11 $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $510 $55 $625 so so so $510 $55 $625 IS $519 $55 $634 so $0 so SS79 $55 $634 16 $588 $56 S644 so so so S588 $56 $644 17 $596 $51 $654 so so $0 $596 $57 $654 18 $605 $58 S663 so so $0 $60S $58 $663 19 $614 $59 $673 so so so S614 $59 $673 20 $624 $60 $683 so so so $624 $60 $683 21 S633 $61 $694 so so so $633 $61 $694 22 $643 $62 $704 $0 so so $643 $62 $704 23 $652 S62 $715 $0 $0 so $652 S62 S715 24 $662 $63 $725 so so $0 $662 $63 $125 25 $672 S64 $736 $0 $0 so $672 S64 $736 26 $682 S65 $747 so so so $682 S65 $747 27 $692 $66 $758 so $0 so $692 $66 $758 28 $703 $67 $770 so $0 so $703 $67 $770 29 $713 $68 $781 so so so S713 $68 $781 30 $724 $69 $793 so so $0 S724 $69 $793 Exbibit D ASSESSMENT ROLL Vintage Public Improvement Dillrict Tax Reference lD No. R310631 Improvement Area I Lot No. 68 Phase Assessment Pan A PanB Total Annual Installment: $6,438.00 $0.00 S6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 so $0 so $475 $41 $516 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 so so $484 $46 $531 4 $491 $47 S539 so so so $491 $47 S539 5 $499 $48 $547 so $0 $0 $499 $48 $547 6 $506 $48 $555 so so so $506 $48 $555 7 S514 $49 S563 so so so $514 $49 S563 8 S522 $50 S572 so so so $522 $50 $512 9 $529 $51 S580 so so so $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 S598 so so so $545 $52 $598 12 $554 $53 $607 so so so SS54 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 so so so $570 $55 $625 IS $579 $55 $634 so so so $519 $55 $634 16 $588 $56 $644 $0 so so $588 $56 $644 17 $596 $51 $654 $0 so so $596 $51 S654 18 $60S $58 $663 so so so $605 $58 $663 19 $614 $59 $673 $0 so so $614 $59 $673 20 $624 $60 $683 so so so $624 $60 $683 21 $633 $61 S694 so so so $633 $61 $694 22 $643 $62 S704 $0 so so $643 S62 $704 23 $652 $62 $715 so so so $652 $62 $715 24 $662 $63 $725 $0 $0 so $662 $63 $725 25 $672 $64 $736 so so $0 $672 $64 $736 26 $682 $65 $747 so so so $682 $65 $747 27 $692 $66 $158 so $0 so $692 $66 $758 28 $703 $67 $770 so $0 so $703 $67 $770 29 $713 $68 $781 $0 so so $713 $68 S781 30 $724 $69 S793 so $0 so $724 $69 $793 ExbibitD ASSESSMENT ROLL Vintage Public lmprove10ent District Tax Reference ID No. R310632 Improvement Area I Lot No. 69 Phase Assessment Part A PartS Total Annual installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and lnlelest Costs Total and Interest Costs Total I $789 $68 $857 so so so $789 $68 $857 2 $792 $76 S868 $0 so so $792 S76 S868 3 $804 $77 S881 $0 so so S804 S77 $881 4 $816 $78 $894 so so so $816 $78 $894 5 $828 $79 $907 so $0 $0 $828 $79 $907 6 $840 $80 $921 so so so $840 S80 $9'21 7 $853 $82 S935 so so so $853 $82 $935 8 $866 $83 $949 $0 so $0 $866 S83 $949 9 $879 $84 S963 $0 so so $879 $84 $963 10 $892 $85 $977 $0 so so $892 $85 $977 II $905 $87 S992 so so so $905 $87 $99'2 12 S919 S88 $1,007 so $0 so $919 $88 $1,007 13 S933 S89 S1,022 so so so $933 $89 S1,022 14 $947 $91 SI,037 so so so $947 $91 $1,037 IS $961 $92 SI,053 so so so $961 $92 $1,053 16 $975 S93 SI,069 so so so $975 $93 $1,069 17 S990 S95 $1,085 so so so $990 $95 $1,085 18 $1,005 $96 $1,101 so so so $1,005 $96 S1,101 19 $1,020 $98 $1,118 $0 so so $1,020 $98 $1,118 20 $1,035 $99 $1,134 so so so $1,035 $99 $1,134 21 S1,051 $101 $1,151 so so so $1,051 $101 S1,151 22 $1,067 $102 $1,169 so $0 so $1,067 $102 $1,169 23 S1,083 $104 $1,186 $0 $0 so $1,083 $104 $1,186 24 $1,099 $105 $1,204 so $0 $0 $1,099 $105 Sl,204 25 $1,115 $107 $1,222 so $0 $0 $1,115 $107 Sl,222 26 $1,132 $108 $1,240 so so so $1,132 $108 Sl,240 27 $1,149 $110 S1,2S9 so so $0 $1,149 SllO S1,2S9 28 $1,166 $112 $1,278 so $0 $0 $1,166 $112 S1,278 29 $1.184 Sll3 $1,297 so so $0 $1,184 Sll3 $1,297 30 $1,201 SitS $1,317 so so $0 $1,201 SIIS $1,317 Esbibit D ASSESSMENT ROLL Vintage P11blic Improvcmeut Dutrict Tax Reference ID No. R310633 Improvement Area I Lot No. 70 Phase Assessment Part A Part B Total Annual installment: $6,438.00 $0.00 S6,438.00 Part A Part 8 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year wtd Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 S516 so so so $475 $41 $516 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 so $491 $47 $539 5 $499 $48 $547 so so so $499 $48 S547 6 $506 $48 $555 so so so $506 $48 $555 7 S514 $49 $563 so $0 $0 $514 $49 $563 8 $522 $50 $572 $0 so $0 $522 $50 $572 9 $529 SSI $580 $0 so so $529 $51 $580 10 $537 $51 $589 $0 so $0 $537 $51 $589 11 $545 $52 $598 so so $0 $545 $52 SS98 12 $554 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 sss $625 so so so $570 $55 $625 IS $579 $55 $634 so so so $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 S654 so so so $5% $57 $654 18 S605 $58 $663 so so $0 $605 $58 S663 19 $614 $59 $673 so so so $614 $59 $673 20 S624 $60 $683 so so so $624 $60 $683 21 $633 $61 S694 so so so $633 $61 S694 22 $643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 so so so $652 $62 S71S 24 $662 $63 $725 so so so $662 $63 $725 25 $672 $64 $736 so so so $672 $64 $736 26 $682 $65 $747 $0 so so S682 $6S $747 27 $692 $66 $758 so $0 so $692 S66 $758 28 $703 $67 $770 $0 so $0 $703 $67 $770 29 $713 $68 $781 so so so $713 $68 $781 30 $724 $69 $793 so so so $724 $69 $793 ExhibitD ASSESSMENT ROLL Vintage PubJit Improvement District Tax Reference ID No. R310634 Improvement Area I Lot No. 71 Phase I Assessment Part A PartB Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid s Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid IS Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid Exhibit D ASSESSMENT ROLL Vintage Public Impronmeot Di5trict Tax Reference 10 No. R31063S Improvement Area I Lot No. 72 Pbase Assessment Part A PartB Total Annual lnstallroeot: Prepaid $0.00 Prepaid Part A PartS Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid IS Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax. Reference ID No. R310636 Improvement Area 1 Lot No. 73 Phase 1 Assessment Part A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Coll~tion Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $475 $41 $516 $0 $0 $0 $475 $41 $516 2 $477 $46 $523 $0 so $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 $541 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 so $0 $0 $506 $48 $555 7 $514 $49 $563 $0 so $0 $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 II $545 $52 SS98 $0 $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 so $0 $0 $570 $55 $625 IS $579 $55 $634 $0 $0 so $579 $55 $634 16 $588 $56 $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 so so $0 $614 $59 $673 20 S624 S60 $683 $0 $0 $0 $624 $60 S683 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 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 $0 $0 $692 $66 $758 28 $703 $67 $770 $0 so $0 $703 $67 $770 29 $713 $68 $781 $0 $0 so $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793 E:~bibitD ASSESSMENT ROLL Viotage Publk Impronmeat District Tax Reference 10 No. R.J10637 Improvement Ma I Lot No. 74 Phase Assessment Part A PartS Total Annual installment: Prepaid $0.00 Prepaid 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 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepeid so $0 so Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid Exhibit D ASSESSMENT ROLL Vintage Public: Improvement District Tax Reference 1D No. R310638 Improvement Area Lot No. 75 Phase I Assessment Part A Part B Total Annual Installment: $14,743.00 so.oo Sl4,743.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,088 $94 $1,182 $0 $0 so $1,088 S94 $1,182 2 $1,092 $105 $1,197 $0 so so Sl,092 SI05 $1,197 3 $1,109 $106 $1,215 $0 so so S1,109 S106 $1,215 4 $1.125 $108 $1,233 $0 so so $1,125 S108 $1,233 5 $1,142 $109 Sl,252 $0 so so Sl,l42 $109 $1,252 6 S1,159 $111 Sl.270 so so $0 $1,159 Stll Sl.270 7 S1,177 $113 S1,290 $0 $0 $0 $1.177 $113 S1,290 8 S1,195 $114 $1,309 $0 $0 $0 $1,195 $114 S1,309 9 $1,212 Sll6 $1,329 $0 $0 $0 $1,212 $116 S1,329 10 $1,231 $118 $1,348 $0 $0 $0 $1,231 $ll8 $1,348 11 $1,249 $120 $1,369 $0 $0 $0 $1,249 Sl20 $1,369 12 $1.268 Sl21 $1,389 $0 $0 $0 $1,268 Sl21 $1,389 13 $1,287 $123 $1,410 so so so $1,287 $123 $1,410 14 $1,306 $125 $1,431 $0 $0 $0 $1,306 $125 $1,431 15 $1,326 $127 $1,453 $0 so so Sl,326 $127 $1,453 16 $1,346 $129 $1,474 $0 so so $1,346 $129 $1,474 17 $1,366 $131 $1,497 so so $0 $1,366 $131 S1,497 18 $1,386 $133 $1,519 $0 so so S1,386 $133 $1,519 19 Sl,407 $135 $1,542 so $0 so $1,407 $135 $1,542 20 $1,428 $137 Sl,565 so $0 $0 $1,428 $137 $1,565 21 SI.4SO $139 $1,588 so $0 $0 $1,450 $139 $1,588 22 S1,471 $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 S1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1,661 25 S1,539 $147 $1,686 $0 $0 so $1,539 $147 $1,686 26 $1,562 $ISO $1,711 $0 $0 $0 $1,562 $150 $1,711 27 $1,S8S $152 $1,737 $0 $0 $0 SI,S85 $152 $1,737 28 $1,609 $154 $1,763 $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 so $1,657 $159 $1,816 E1bibit D ASSESSMENT ROLL Vintage Public lmprovtmtat Dutrid Tax Reference lD No. R310639 Improvement Area 1 Lot No. 76 Pbase Assessment Part A Part 8 Total Aooual Installment: $14,743.00 $0.00 $14,743.00 Part A PartB Total Aooual Annual Annual Calendar Principal Colle<:tion Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total l $1,088 $94 $1,182 $0 $0 so $1,088 $94 $1,182 2 $1,092 $105 $1,197 $0 $0 so $1,092 $105 $1,197 3 $1,109 $106 $1,215 $0 $0 $0 $1,109 $106 S1,215 4 $1,125 $108 $1,233 $0 so $0 $1,125 $108 S1,233 s $1,142 $109 $1,252 $0 so so S1.142 S109 $1,252 6 Sl,l59 Sill $1,270 so $0 so $1,159 Slll Sl,270 7 S1,171 $113 $1,290 so $0 so $1,177 Sl13 Sl.290 8 S1,195 $114 $1,309 $0 so $0 $1,195 Sl14 $1,309 9 $1,212 $116 $1,329 so so so $1,212 $116 $1,329 10 $1,231 SIJ8 Sl,348 so so so $1,231 $118 S1,348 11 $1.249 $120 $1,369 so so $0 $1,.249 $120 $1,369 12 S1,268 $121 $1,389 so so so $1,268 S121 S1,389 13 S1,287 $123 $1,410 so so so $1,287 $123 $1,410 14 $1,306 $125 $1,431 so so so $1,3% $125 $1,431 15 $1,326 $127 $1,453 $0 so so $1,326 $127 S1,453 16 $1,346 Sl29 S1,474 so $0 so $1,346 $129 $1,474 17 S1,366 $131 $1,497 $0 so $0 $1,366 $131 $1,497 18 $1,386 $133 $1,519 so so so $1,386 $133 $1,519 19 Sl,407 $135 $1,542 so so so $1,407 $135 $1,542 20 $1,428 $137 $1,565 so so so $1,428 $137 Sl,565 21 $1,450 $139 $1,588 so so so $1,450 $139 $1,588 22 $1,471 $141 $1,612 so $0 so S1,471 $141 $1,612 23 $1,493 $143 $1,636 so so $0 $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 so $0 $1,539 $147 $1,686 26 $1,562 $ISO $1,71 I $0 so so $1,562 $150 S1,711 27 $1,585 $152 $1,737 $0 so $0 SI,S85 $152 Sl,737 28 $1,609 $154 $1,763 $0 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 $0 $1,657 $159 $1,816 Exbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310640 Improvement Area I Lot No. 77 Phase I Assessment Part A PartB Total Annual Installment: $14,743.00 $0.00 $14,743.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,088 $94 $1,182 so $0 $0 $1,088 $94 $1,182 2 $1,092 $105 $1,197 $0 $0 $0 $1,092 $105 $1,197 3 Sl,109 $106 $1,215 so $0 $0 $1,109 $106 $1,215 4 S1,125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,233 s Sl,142 $109 $1,252 $0 $0 so $1.142 $109 $1,252 6 $1,159 Sill $1,270 $0 $0 $0 $1,159 $111 $1,270 1 $1.177 $113 $1,290 $0 $0 so $1,177 $113 $1,290 8 $1,195 $114 $1,309 $0 $0 $0 $1,195 $114 $1,309 9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329 10 $1,231 $ll8 $1,348 $0 $0 $0 $1,231 Sll8 $1,348 1l $1,249 S120 $1,369 so $0 $0 $1,249 $120 $1,369 12 $1,268 Sl21 $1,389 $0 $0 $0 $1,268 $121 $1,389 13 $1,287 $123 $1,410 $0 so $0 S1,287 $123 $1,410 14 $1,306 SI2S $1,431 $0 so $0 $1,306 $125 $1,431 IS Sl,326 S127 $1,453 $0 $0 so $1,326 $127 $1,453 16 Sl,346 $129 $1,474 $0 so so $1,346 $129 $1,474 17 $1,366 $131 $1,497 $0 $0 so $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 so $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 so $0 $0 SI,4SO $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 S1,636 24 $1,516 $145 $1,661 so $0 $0 $1,516 $145 $1,661 2S $1,539 $147 $1,686 $0 so $0 $1,539 $147 $1,686 26 $1,562 Sl50 $1,711 $0 so so $1,562 $150 $1,711 27 $1,585 $152 $1,737 $0 $0 $0 $1,585 $152 $1,737 28 $1,609 S154 $1,763 $0 so 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 so $1,657 Sl59 $1,816 Exhibit D ASSESSMENT ROLL Vintage Public lmprovemi!Dt DiJtrlct Tax Reference ID No. R310641 Improvement Alea 1 Lot No. 78 Phase Assessment Part A PartB Total Annual Installment $10,687.00 $0.00 S10,687.00 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 S789 $68 S857 $0 so so $189 $68 S857 2 S792 $76 S868 $0 $0 so $792 $76 $868 3 S804 $77 $881 so so so $804 $71 $881 4 $816 $78 $894 so $0 so $816 $78 S894 5 $828 $79 $907 so $0 so $828 $79 $907 6 $840 $80 $921 so so so $840 $80 $921 7 $853 $82 S935 so so so $853 $82 $935 8 $866 $83 S949 so so so S866 S83 $949 9 $879 $84 $963 so so so S879 $84 $963 10 $892 $85 S977 so so so $892 $85 S977 11 S905 $87 $992 so so so S905 S87 $992 12 $919 $88 $1,007 so so so $919 $88 $1,007 13 $933 $89 $1,022 so so so $933 S89 $1,022 14 $947 $91 $1,037 so so so $947 $91 $1,037 IS $961 S92 $1,053 so so so $961 $92 S1,0SJ 16 $915 S93 $1,069 so so so S975 S93 $1,069 17 $990 $95 S1,08S so so so $990 $95 $1,085 18 $1,005 S96 $1,101 so so so $1,005 $96 $1,101 19 S1,020 S98 $1,118 so so so $1,020 $98 $1,118 20 $1,035 $99 $1,134 so so so S1,03S $99 S1,134 21 $1,051 $101 $1,151 $0 so $0 $1,051 $101 $1,151 22 $1,067 $102 $1,169 $0 so $0 $1,067 $102 $1,169 23 SI,083 $104 $1,186 $0 so so $1,083 $104 $1,186 24 $1,099 $105 $1,204 so $0 so $1,099 $105 S1,204 25 $1,115 $107 $1,222 so so so $1,115 SI07 $1,222 26 Sl,l32 $108 S1,240 $0 $0 $0 $1,132 SI08 $1,240 27 $1,149 $110 $1,259 so $0 so $1,149 $110 $1,259 28 $1,166 $112 $1,278 $0 so so $1,166 $112 $1,278 29 S1.184 $113 $1,297 so so $0 $1,184 $113 $1,297 30 $1,201 SllS $1,317 $0 $0 $0 $1,201 SIIS $1,317 Exhibit D ASSESSMENT ROLL Vlotage Pub! it Improvement District Tax Reference lD No. R310642 Improvement Area 1 Lot No. 79 Phase Assessment Part A Part B Total Annual installment: $10,687.00 $0.00 $10,687.00 Part A PartS Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and lntuest Costs Total and Interest Costs Total and Interest Costs Total 1 $789 $68 S857 so $0 $0 S789 S68 $857 2 $792 $76 S868 so so so S792 S76 $868 3 $804 $77 S881 so so so $804 S77 $881 4 $816 $78 S894 so so $0 $816 S78 $894 5 $828 $79 $907 $0 so so $828 $79 $907 6 $840 $80 $921 $0 so so $840 $80 $921 1 $853 $82 $935 so so so $853 $82 $935 8 $866 $83 $949 so so so $866 $83 $949 9 $879 $84 $963 so so so $879 $84 $963 10 S892 $85 $977 so so so $892 $85 $977 II $905 $87 $992 $0 so $0 S90S $87 $992 12 $919 $88 $1,007 so so so S919 $88 S1,007 13 $933 $89 $1,022 so so so $933 $89 $1,022 14 $947 $91 $1,037 $0 so so $947 $91 $1,037 IS $961 $92 SI,053 so so so $961 $92 $1,053 16 S97S S93 $1,069 so so so $975 $93 $1,069 17 $990 $95 SI,08S so so so $990 $95 S1,085 18 $1,005 $96 SI,IOI so so so $1,005 $96 $1,101 19 $1,020 $98 $1,118 so so so $1,020 $98 $1,118 20 $1,035 $99 $1,134 so so $0 $1,035 $99 $1,134 21 $1,051 $101 $1,151 so so so SI,OSI $101 $1,151 22 $1,067 $102 $1,169 so so so $1,067 $102 $1,169 23 $1,083 $104 Sl,l86 so so so $1,083 $104 $1,186 24 $1,099 $105 S1,204 so so so $1,099 $105 $1,204 25 $1,115 $107 $1,222 so $0 so Sl,I1S $107 $1,222 26 $1,132 S108 $1,240 $0 so $0 $1,132 $108 $1,240 27 $1,149 SilO $1,2S9 so so $0 $1,149 $110 S1.259 28 $1,166 $112 $1,278 $0 so $0 $1,166 $112 $1,278 29 $1,184 $113 $1,297 $0 so so $1,184 $ll3 $1,297 30 $1,201 $115 $1,317 so so so $1,201 $115 $1,317 Exbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310643 Improvement Area I Lot No. 80 Phase Assessment Part A PartB Total Annual Installment: .$10,687.00 so.oo $10,687.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and l.nterest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 so $0 $789 $68 S857 2 $792 $76 S868 $0 so $0 $792 S76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 S881 4 $816 $78 S894 $0 so $0 $816 $78 $894 s S828 S79 .$907 $0 $0 so $828 $79 $907 6 $840 $80 .$921 so $0 so $840 $80 $921 7 $853 $82 $935 $0 $0 so $853 $82 $935 8 $866 S83 $949 $0 $0 so $866 $83 $949 9 $879 S84 $963 $0 so so $879 $84 $963 10 $892 $85 $977 so so $0 $892 $85 $977 11 S905 $87 S992 so so so $90S S87 $992 12 S919 $88 $1,007 $0 so $0 $919 $88 S1,007 13 $933 $89 $1,022 $0 so $0 $933 $89 $1,022 14 $947 S91 $1,037 $0 $0 $0 $947 S91 S1,037 IS $961 S92 $1,053 so $0 $0 $961 $92 $1,053 16 $915 S93 $1,069 so so so $975 $93 $1,069 17 $990 $95 $1,085 so so $0 $990 $95 SI,085 18 S1,005 $96 $1,101 so $0 so $1,005 $96 $1,101 19 $1,020 $98 $1,118 $0 $0 $0 $1,020 S98 $1,118 20 $1,035 S99 $1,134 $0 $0 $0 $1,035 $99 $1,134 21 $1,051 $101 $1,151 $0 $0 so $1,051 $101 $1,151 22 $1,067 $102 $1,169 $0 $0 so $1,067 $102 Sl,169 23 $1,083 $104 Sl,186 $0 $0 $0 $1,083 $104 Sl,l86 24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 S1,204 25 $1,115 $107 $1,222 $0 so $0 Sl,IIS $107 $1,222 26 $1,132 $108 S1,240 $0 $0 $0 $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 $0 $1,166 $112 $1,278 29 $1,184 $113 $1,297 $0 $0 $0 $1,184 $J13 $1,297 30 $1,201 $11S $1,317 so $0 $0 $1,201 $liS $1,317 Exhibit D ASSESSMENT ROLL Vintage Public Improvemeat District Tax Reference 10 No. R310644 Improvement Area 1 Lot No. 81 Phase Assessment Part A Part B Total Annuallnstallroent: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $789 $68 $857 $0 $0 $0 $789 $68 S857 2 S792 $76 $868 so so so $792 $76 $868 3 $804 $77 $881 so so so $804 $77 $881 4 $816 $78 $894 so so so $816 $78 $894 5 $828 $79 $907 so so $0 $828 S79 $907 6 $840 $80 $921 $0 so $0 $840 $80 $921 7 $853 $82 $935 $0 so $0 $853 $82 $935 8 S866 $83 $949 so $0 $0 $866 $83 $949 9 $879 $84 $963 so so $0 $879 $84 $963 10 S892 $85 $977 so so so $892 $85 $977 II $905 $87 S992 $0 so $0 $905 $87 $992 12 $919 $88 $1,007 so $0 $0 $919 $88 $1,007 l3 S933 $89 $1,022 so $0 so $933 $89 $1,022 14 $947 $91 SI,037 so so so $947 $91 Sl,037 15 $961 $92 $1,053 so so so $961 S92 S1,053 16 S"97S $93 SI,069 so so so $975 $93 S1,069 17 $990 $95 $1,085 so so so $990 $95 S1,085 18 $1,005 $96 $1,101 so so so $1,005 $96 $1,101 19 $1,020 $98 $1,118 so so $0 $1,020 S98 $1,118 20 $1,035 $99 $1,134 so so $0 $1,035 $99 $1,134 21 $1,051 $101 $1,151 so so $0 $1,051 $101 Sl,l51 22 $1,067 $102 $1,169 $0 so so $1,067 $102 $1,169 23 $1,083 $104 $1,186 so so so $1,083 $104 S1,186 24 $1,099 $105 $1,204 so so so SI,099 $105 S1,204 25 $1,115 $107 Sl,222 so so so S1,115 Sl07 $1,222 26 $1,132 $108 S1,240 so so so Sl,132 $108 Sl,240 27 $1,149 $110 $1,259 so so so $1,149 SilO S1,259 28 $1,166 $112 $1,278 so so $0 $1,166 $112 $1,278 29 $1,184 $113 Sl,297 $0 so so $1,184 $113 $1,297 30 $1,201 $liS $1,317 so so $0 $1,201 $115 $1,317 Exbibit D ASSESSMENT ROLL Vintage Public Improvement Distritt Tax Reference ID No. R310645 Improvement Area I Lot No. 82 Phase Assessment Part A PartB Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 S857 $0 so so S789 $68 $851 2 $792 $76 S868 $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 so so S828 $79 $907 6 $840 $80 $921 so so $0 $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 S935 8 $866 $83 $949 so $0 $0 $866 $83 $949 9 $879 $84 $963 so $0 $0 $879 S84 $963 10 $892 $85 $971 so $0 $0 $892 $85 S977 l1 $905 $87 $992 so $0 so $90S S87 $992 12 $919 $88 $1,007 $0 $0 so S919 $88 $1,007 13 $933 $89 $1,022 so so so S933 $89 $1,022 14 $947 $91 $1,037 $0 so so $947 $91 $1,037 IS $961 $92 $1,053 so so so S961 $92 $1,053 16 $975 $93 $1,069 so so $0 $975 $93 $1,069 17 $990 $95 $1,085 $0 so $0 $990 $95 $1,085 18 $1,005 $96 $1,101 $0 $0 $0 $1,005 $96 SI,IOI 19 $1,020 S98 $1,118 so so $0 $1,020 $98 $1,118 20 $1,035 $99 $1,134 so $0 so $1,035 $99 $1,134 21 $1,05! $101 Sl,ISI so $0 $0 S1,051 $101 $1,151 22 $1,067 $102 S1,169 ${) $0 $0 $1,067 $102 S1,169 23 $1,083 $104 S1,186 $0 so so $1,083 $104 $1,186 24 $1,099 $105 S1,204 $0 so $0 $1,099 $105 S1,204 25 $1,115 $107 $1,222 so $0 so $1,115 $107 $1,222 26 $1,132 $lOS $1,240 so $0 $0 $1,132 $108 S1,240 27 $1,149 $110 $1,259 $0 $0 $0 $1,149 SilO $1,259 28 $1,166 $112 $1,278 so $0 so S1,166 $112 $1,278 29 $1,184 $113 $1,297 so $0 so Sl,184 $113 $1,297 30 $1,201 $liS S1,317 so so so $1,201 $115 $1,317 Exhibit D ASSESSMENT ROLL Vintage Public lmprovtment District Tax Reference ID No. R3l0646 Improvement Area I Lot No. 83 Phase l Assessment Part A PartB Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 so so $0 $789 $68 $857 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 S881 4 $816 $78 $894 so $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $840 sso $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 $0 so so $879 $84 $963 10 $892 $85 $917 $0 $0 $0 $892 $85 S977 11 $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 $91 $1,037 $0 $0 $0 $947 $91 $1,037 15 $961 S92 $1,053 $0 so $0 $961 $92 $1,053 16 $915 $93 $1,069 $0 so so $975 $93 $1,069 17 $990 $95 $1,085 $0 so so $990 $95 $1,085 18 SI,005 $96 $1,101 $0 so $0 SI,005 $96 SI,IOI 19 $1,020 $98 $1,118 $0 so $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 so $0 $1,051 $101 $1,151 22 $1,067 $102 $1,169 $0 so $0 $1,067 $102 $1,169 23 $1,083 $104 $1,186 $0 so $0 $1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 so $0 $1,099 $105 $1,204 25 $1,115 $107 $1,222 so so $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 $1,240 27 $1,149 SilO $1,259 $0 $0 $0 $1,149 SilO $1,259 28 $1,166 Sl12 $1,278 $0 so $0 $1,166 $112 $1,278 29 $1,184 $113 $1,297 $0 $0 so $1,1&4 $113 $1,297 30 $1,201 $liS $1,317 $0 $0 $0 $1,201 $115 $1,317 Exhibit D ASSESSMENT ROLL Viotage Public lmprovemeot District Tax Reference lD No. R310647 Improvement Area 1 Lot No. 84 Phase Assessment Part A PartB Total Annual Installment: $14,743.00 so.oo $14,743.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,088 $94 $1,182 $0 $0 so $1,088 S94 $1,182 2 S1,092 $105 $1,197 $0 so so $1,092 $105 S1,197 3 S1,109 SI06 $1,215 $0 $0 so $1,109 $106 Sl,215 4 $1,125 Sl08 S1,233 so so so $1,125 S108 $1,233 5 $1,142 $109 $1,252 so $0 so $1,142 SI09 $1,252 6 $1,159 Sill S1,270 so so $0 $1,159 $111 Sl,270 7 $1,177 $113 $1,290 so so so $1,177 $113 $1,290 8 $1,195 $114 Sl,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 Sll8 $1,348 $0 so so $1,231 $118 $1,348 II Sl,249 $120 $1,369 $0 so so $1,249 $120 $1,369 12 $1,268 $121 $1,389 so $0 so $1,268 S121 $1,389 13 S1,287 S123 $1,410 $0 $0 so $1,287 S123 $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 Sl,453 16 S1,346 $129 $1,474 so so so $1,346 S129 S1,474 17 $1,366 $131 $1,497 so so so $1,366 $13l $1,497 18 $1,386 $133 $1,519 so so so $1,386 $133 $1,519 19 $1,407 $135 $1,542 so so $0 $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 so $1,450 $\39 $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 Sl43 $1,636 24 $1,516 $145 $1,661 so so so $1,516 $145 $1,661 25 $1,539 $147 Sl,686 so so so $1,539 $147 S1,686 26 $1,562 $150 $1,711 so so $0 $1,562 $150 $1,7ll 27 $1,585 $152 S1,737 so $0 $0 $1,585 $152 $1,737 28 $1,609 S154 $1,763 so so $0 $1,609 $154 $1,763 29 $1,633 $156 Sl,789 so so $0 $1,633 $156 $1,789 30 $1,657 $159 $1,816 so so so $1,657 $159 $1,816 F.xbibit D ASSESSMENT ROLL Vintage P11blic lmprovemeat Dutrkt Tax Reference ID No. R310648 Improvement Area l Lot No. 85 Phase Assessment Part A PartB Total Annual Installment: Sl4,743.00 $0.00 $14,743.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,088 $94 $1,182 so so so $1,088 $94 $1,182 2 $1,092 $105 $1,197 so so so $1,092 $lOS $1,197 3 $1,109 $106 $1,215 so so $0 $1,109 $106 $1,215 4 Sl,l25 $108 $1,233 so so $0 $1,125 $108 $1,233 s Sl,142 $109 S1,252 $0 $0 $0 Sl,142 $109 S1,252 6 $1,159 Sill $1,270 $0 so so $1,159 $111 $1,270 7 S1,177 $113 $1,290 $0 so $0 $1,177 $113 $1,290 8 Sl,l95 $1l4 $1,309 $0 so $0 $1,195 $114 $1,309 9 $1,212 $l16 $1,329 so so so $1,212 $116 $1,329 10 $1,231 $ll8 $1,348 so $0 so Sl,231 $ll8 S1,348 11 $1,249 $120 $1,369 so $0 so Sl,249 S\20 $1,369 12 $1,268 $121 $1,389 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 so so $1,306 Sl25 Sl,431 IS $1,326 $127 $1,453 so so so $1,326 S127 Sl,453 16 $1,346 $129 Sl,474 so so so $1,346 S129 Sl,474 17 $1,366 $131 $1,497 so so so $1,366 $\31 $1,497 18 $1,386 $133 $1,519 so so $0 .$1,386 $133 $1,519 19 $1,407 $135 $1,542 $0 so so S1,407 $135 $1,542 20 S1,428 $137 $1,565 so 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 $0 so so $1,471 $141 $1,612 23 $1,493 $143 $1,636 so $0 so $1,493 $143 $1,636 24 $1,516 $145 .$1,661 so $0 so S1,516 $145 S1,661 2S $1,539 $147 Sl,686 so so so Sl,539 $147 $1,686 26 $1,562 $150 $1,711 so so $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 so so $1,609 $154 $1,763 29 $1,633 $156 $1,789 so so $0 $1,633 $156 $1,789 30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816 Esbibit D ASSESSMENT ROLL Viatage Public Improvemrnt District Tax Reference lD No. R310649 Improvement Area 1 Lot No. 86 Phase Assessment Part A PartB Total Annuallnstalbnent: Sl0,687.00 so.oo $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $789 $68 S857 so $0 so $789 $68 $857 2 $792 $76 $868 $0 so so $792 $76 $868 3 $804 $77 $881 so so so S804 $71 $881 4 $816 $78 $894 so so $0 $816 $78 $894 5 $828 $79 $907 $0 $0 so $828 $79 $907 6 $840 $80 $921 $0 so so $840 $80 $921 7 $853 $82 $935 $0 so $0 $853 $82 $935 8 $866 $83 $949 so so $0 $866 $83 $949 9 $879 $84 $963 so so $0 $879 $84 $963 10 $892 $85 $977 so so so $892 $85 $917 II $905 $87 $992 so so $0 $905 S87 $992 12 $919 $88 S1,007 so so so $919 $88 $1,007 13 $933 $89 $1,022 so so $0 $933 $89 $1,022 14 $947 $91 $1,037 so so so $947 $91 $1,037 15 $961 $92 $1,053 $0 so so $961 S92 SI,053 16 $975 $93 $\,069 so so so $975 $93 $1,069 17 $990 $95 $1,085 so so so $990 $95 $1,085 18 $1,005 $96 $1,101 $0 so so S1,005 $96 S1,101 19 $1,020 $98 $1,118 $0 so so $1,020 $98 $1,1l8 20 $1,D35 $99 $1,134 so so so SI,035 $99 $1.134 21 S1,0S1 $101 $1,151 $0 so $0 $1,051 $101 $1,151 22 $1,067 $102 $1,169 $0 so $0 SI,067 $102 $1,169 23 $1,083 $104 $1,186 so so $0 $1,083 $104 $1,186 24 $1,099 $105 Sl,204 $0 $0 $0 $1,099 S105 $1,204 25 $1,115 $107 Sl,222 so $0 so $1,115 SI07 $1,222 26 Sl,132 SI08 S1,240 so $0 $0 $1,132 $108 Sl,240 27 Sl,l49 SilO S1,259 so $0 $0 $1,149 $ItO $1,259 28 Sl,166 $112 S1,278 so $0 $0 $1,166 $112 S1,278 29 $1,184 $113 $1,297 so so $0 $1,184 $113 $1,297 JO $1,201 $115 $1,317 $0 so so $1,201 $115 S1,317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310650 Improvement Area I lot No. 87 Phase I Assessment Part A Part B Total Annual Installment: $14,743.00 $0.0{) $14,743.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,0&8 $94 $1,182 $0 $0 $0 $1,088 $94 $1,182 2 $1,092 $105 $1,197 $0 $0 $0 $1,()92 $105 $1,197 3 $1,109 $106 $1,215 $0 $0 $0 $1,109 $1()6 $1,215 4 $1,125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,233 s $1,142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252 6 $1,159 $111 $1,270 $0 $0 $0 $1,159 $111 $1,270 7 $1,177 $113 $1,290 $0 $0 $0 $l,l77 $113 $1,290 8 $1,195 $114 $1,309 $0 so $0 $1,195 $114 $1,309 9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329 10 $1,231 $118 $1,348 $0 $0 $0 $1,231 $118 $1,348 11 $1,249 $120 $1,369 $0 $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 so $0 $0 $1.287 $123 $1,410 14 $1,306 $125 $1,431 $0 $0 $0 $1,306 $125 $1,431 15 $1,326 $127 $1,453 $0 $0 $0 $1,326 $127 $1,453 16 $1,346 $129 $1,474 $0 $0 $0 $1,346 $129 $1,474 17 $1,366 $131 $1,497 $0 $0 $0 $1,366 $131 $1,497 18 S1,386 S133 $1,519 $0 $0 $0 S1,386 $133 $1,519 19 $1,407 SIJS $1,542 $0 $0 $0 $1,407 $135 $1,542 20 $1,428 S137 $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 S141 $1,612 23 $1,493 $143 $1,636 $0 $0 so $1,493 $143 $1,636 24 $1,516 $145 $1,661 so $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 S150 $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 Sl,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 $!59 $1,816 E1bibit D ASSESSMENT ROLL Vintage Publit Improvement Distrirt Tax Reference 10 No. R3106S1 Improvement Aru 1 I.AtNo. 88 Phase Assessment Part A Part B Total Annual Installment: so.oo so.oo so.oo Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Yeai Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I so so $0 so so so so so so 2 $0 $0 so so $0 $0 so $0 so 3 $0 $0 so $0 so so so so so 4 $0 so so so so so so so so 5 $0 so so $0 $0 $0 so $0 so 6 so $0 so $0 $0 so $0 so so 7 so $0 so $0 so $0 $0 so so 8 so so so so so $0 $0 $0 so 9 so so so so so $0 $0 $0 so 10 so so so so so so so so so II so so so so so $0 so so so 12 so so so so so so so $0 so 13 so so so so so so so $0 so 14 so so so so so so so so so IS so so $0 so so so so so so 16 $0 so so so so so so so so 17 $0 $0 so so so so so so so 18 so so so so so so so so so 19 so so so so so so so so so 20 $0 $0 so so so so so $0 so 21 so $0 so $0 so so $0 so so 22 so so so so so so so so so 23 so so so so so so so $0 $0 24 so so so so so so so $0 $0 25 so so so $0 so $0 so $0 so 26 so $0 so so so so so so so 27 so so so so so so so $0 so 28 so so so so $0 $0 $0 so so 29 so so so so $0 so $0 $0 so 30 so so so so so so so so so Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference lD No. R3106S2 Improvement Area I Lot No. 89 Phase 1 Assessment Part A PartB Total AMuaJ Installment: $14,743.00 so.oo $14,743.00 Part A Part B Total Annual AMual Annual Calendar Principal Collection Principal Collection Principal Collei:tion Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $1,088 $94 S1,182 so so so $1,088 S94 S1,182 2 $1,092 $105 Sl,l97 $0 so so $1,092 SlOS S1,197 3 $1,109 $106 S1,215 so $0 $0 $1,109 $106 $1,215 4 $1,125 $108 S1,233 so $0 $0 $1,125 $108 $1,233 s $1,142 $109 $1,252 $0 $0 $0 $1,142 S109 $1,252 6 $1,159 $111 $l,270 so $0 $0 $1,159 $111 $1,270 7 $1,177 $113 $1,290 so $0 $0 $1,177 $113 $1,290 8 S1.195 Sl14 $1,309 so $0 $0 $1,195 $114 $1,309 9 S1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1,329 10 $1,231 $118 $1,348 $0 $0 $0 $1,231 $118 $1,348 II $1,249 S120 $1,369 $0 $0 so Sl,249 $120 $1,369 12 $1,268 $121 $1,389 so $0 so $1,268 $121 $1,389 13 Sl,287 $123 $1,410 $0 $0 so $1,287 $123 $1,410 14 S1,306 Sl2S $1,431 $0 $0 so $1,306 $125 $1,431 IS $1,326 $127 $1,453 $0 $0 so $1,326 $127 $1,453 16 $1,346 $129 S1,474 $0 so so $1,346 $129 Sl,474 17 S1,366 $131 Sl,497 $0 so so $1,366 $131 $1,497 18 $1,386 $133 Sl,SI9 $0 $0 so $1,386 S133 Sl,519 19 $1,407 $135 $1,542 $0 $0 so $1,407 S135 $1,542 20 $1,428 $137 $1,565 $0 $0 so $1,428 S137 $1,565 21 $1,450 $139 $1,588 $0 so $0 $1,450 $139 $1,588 22 $1,471 $141 $1,612 so $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 2S $1,539 $147 $1,686 $0 $0 so S1,539 $147 $1,686 26 SI,S62 $ISO $1,711 $0 $0 so $1,562 $150 $1,711 27 $1,S85 $152 $1,737 so $0 $0 $1,585 $152 S1,737 28 $1,609 $154 $1,763 $0 so $0 $1,609 $154 $1,763 29 Sl,633 $156 $1,789 $0 $0 so $1,633 $156 Sl,789 30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816 E:~hibit D ASSESSMENT ROLL Vintage Public hnprovemeot Dutricl Tax Reference 10 No. R3106S3 Improvement Area 1 Lot No. 90 Phase Assessment Part A Part 8 Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $516 so $0 so $475 $41 $516 2 $477 $46 $523 so so so $477 $46 $523 3 $484 $46 $531 $0 $0 so $484 $46 $531 4 $491 $47 $539 so $0 so $491 $47 $539 5 $499 $48 $547 so so $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 S555 7 $514 $49 $563 so so so $514 $49 $563 8 S522 $50 $572 so so $0 $522 $50 $572 9 $529 $51 $580 $0 so so $529 $51 $580 10 $537 $51 $589 $0 so so S537 $51 S589 II $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 so so so SS54 $53 S607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 so so $0 $570 sss $625 IS $579 $55 $634 so $0 $0 $579 $55 $634 16 $588 $56 S644 so so so $588 $56 $644 17 $596 $57 $654 so so $0 $596 $51 S6S4 18 $605 $58 $663 so so $0 $60S $58 $663 19 $614 $59 $673 so so so $614 $59 $673 20 $624 $60 $683 $0 so $0 $624 $60 $683 21 $633 $61 $694 so so $0 $633 $61 $694 22 $643 $62 $704 $0 so so $643 S62 S704 23 $652 $62 $715 so so so $652 $62 S715 24 $662 $63 S725 so $0 so $662 S63 $725 25 S672 $64 S736 so so so $672 $64 $736 26 $682 $65 $747 so 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 $781 so so so $713 $68 $781 30 $724 $69 $793 so so $0 S724 $69 $793 ExbjbitD ASSESSMENT ROLL Vintage l'ublie Improvement District Tax Reference ID No. R310654 Improvement Area 1 Lot No. 91 Phase 1 Assessment Pan A Part B Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartS Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $789 $68 $857 $0 so $0 $789 $68 $857 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $ll81 so $0 so S804 $77 S881 4 $816 $78 $894 so $0 so S816 S78 $894 5 $828 $79 $907 so $0 so S828 $79 $907 6 $840 $80 S921 so so so $840 $80 $921 7 $853 $82 $935 so so so $853 $82 $935 8 $866 $83 $949 so so so S866 $83 $949 9 $879 $84 S963 so so so S879 S84 $963 10 $ll92 $liS $977 so so so S892 $85 $977 11 $905 $87 $992 so so so S905 $87 $992 12 $919 $88 $1,007 so $0 so S919 S88 $1,007 13 $933 $89 $1,022 so $0 so S933 $89 SI,022 14 $947 $91 $1,037 so $0 so $947 S91 $1,037 15 $961 $92 S1,053 so so so $961 $92 $1,053 16 $975 $93 $1,069 so so so $975 $93 $1,069 17 $990 $95 $1,085 so so so $990 $95 SI,Ol!S 18 $1,005 $96 $1,101 $0 so so S1,005 $96 $1,101 19 $1,020 $98 $1,118 $0 so so S1,020 $98 $1,118 20 S\,035 $99 Sl,l34 so so so S1,035 $99 SI,IJ4 21 $1,051 $101 $1,151 so so so $1,051 $101 $1,151 22 $1,067 $102 $1,169 so so so $1,067 $102 $1,169 23 $1,083 $104 $1,186 so so so $1,083 $104 S1,186 24 $1,099 $105 $1,204 so so so $1,099 SIOS $1,204 25 $1,115 $107 $1,222 so $0 so $1,11S $107 $1,222 26 $1,132 $108 S1,240 so $0 $0 $1,132 $108 $1,240 27 $1,149 $110 $1,259 so $0 so $1.149 SilO $1,259 28 $1,166 $112 $1,278 so so so S1,166 $l12 $1,278 29 $1,184 $113 $1,297 $0 so so $1,184 Sll3 $1,297 30 $1,201 $115 $1,317 so so so S1,201 SllS $1,317 ExltibitD ASSESSMENT ROLL Vintage Public Improvement Dutrict Tax Reference ID No. R31065S Improvement Area I Lot No. 92 Phase I Assessment Part A PartS Tolal Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB 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 $789 $68 $857 $0 $0 $0 S789 $68 S857 2 $792 $76 $868 $0 $0 $0 S792 $76 S868 3 $804 $77 $881 so $0 $0 $804 $77 $881 4 $816 $78 $894 so so $0 $816 $78 $894 5 $828 $79 $907 $0 so so $828 $19 $907 6 $840 $80 S921 so so so S840 $80 $921 1 S853 $82 $935 so so so S853 S82 $935 8 $866 $83 $949 so so so $866 S83 $949 9 $879 $84 $963 so so so $879 $84 S963 10 $892 $85 $977 so so so $892 $85 $977 11 $905 $87 S992 so so so $905 S87 S992 l2 $919 $88 Sl,007 so so so $919 S88 $1,007 13 $933 $89 $1,022 so so so $933 $89 S1,022 14 $947 $91 $1,037 $0 so so $947 $91 S1,037 IS $961 $92 $1,053 so so so S961 S92 SI,053 16 $975 $93 Sl,069 so so so S975 $93 SI,069 17 $990 $95 SI,085 so so so $990 $95 Si,085 18 S1,00S $96 $1,101 so so so $1,005 $96 Sl,101 19 S1,020 $98 $1,118 so so so $1,020 $98 $1,118 20 $1,035 $99 $1,134 so so so $1,035 $99 S1,134 21 $1,051 SIOI S1,151 so so so $1,051 S101 $1,151 22 SI,067 $102 S1,169 $0 $0 so $1,067 $102 S1,169 23 $1,083 $104 $1,186 so so so S1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 so so $1,099 $105 $1,204 25 $1,115 $107 S1,222 so $0 $0 $1,115 $107 S1,222 26 S1,132 SI08 Sl,240 so $0 so $1,132 $108 Sl,240 27 $1,149 $110 $1,259 so so so S1,149 $110 $1,259 28 $1,166 $112 $1,278 so so so S1,166 Sll2 $1,278 29 $1,184 $113 $1,297 so $0 so $1,184 SI13 $1,297 30 $1,201 SllS $1,317 so so $0 $1,201 SllS $1,317 Exhibit D ASSESSMENT ROLL Vintage Publit Improvement Dutrid Tax Reference TO No. R310656 Improvement Area 1 Lot No. 93 Phase Assessment Pan A PartB Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $415 $41 $516 so $0 so $475 $41 $516 2 $477 $46 $523 so $0 so $477 $46 $523 3 $484 $46 $531 so so $0 $484 $46 $531 4 $491 $47 $539 so $0 $0 $491 $47 $539 s $499 $48 $541 so $0 so $499 $48 $547 6 $506 $48 S55S $0 so $0 $506 $48 $555 7 $514 $49 S563 so so so $514 $49 $563 8 $522 $50 $512 $0 so so $522 $50 S572 9 $529 $51 $580 so so so $529 $51 $580 10 $531 $51 $589 so so so $537 $51 $589 II $545 $52 $598 so so so $S4S $52 $598 12 $554 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 so so so S562 $54 $616 14 $510 $55 $625 so so so $570 $55 $625 IS $579 $55 S634 so so so $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $51 $654 so so so $596 $51 $654 18 $605 $58 $663 so so so S605 $58 $663 19 $614 $59 S673 $0 so so $614 $59 $673 20 $624 $60 $683 so so $0 $624 $60 $683 21 $633 $61 $694 so so so S633 $61 $694 22 $643 S62 $704 so so so $643 $62 S704 23 $652 $62 S715 so so so S652 $62 S715 24 $662 $63 $125 so so so $662 S63 $725 25 $672 $64 $736 so $0 so $672 $64 S736 26 $682 $65 $747 so $0 so $682 $65 $747 27 $692 $66 $758 $0 so so $692 $66 $158 28 $703 $67 $710 so so $0 $703 $67 $170 29 $713 $68 $781 $0 so so $713 $68 $781 30 $724 $69 S793 so $0 so $724 $69 $793 ExbibitD ASSESSMENT ROLL Vlotage Public Improvement District Tax Reference ID No. R310657 Improvement Area I Lot No. 94 Phase Assessment Part A PartS Total Annual Iostallmeot: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual AMual AMual Clllcndar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total aod Interest Costs Total aod Interest Costs Total $789 $68 $857 so so $0 $789 S68 $857 2 S792 S76 $868 $0 $0 so S792 $76 $868 3 $804 S77 $881 $0 so so $804 $77 $881 4 S816 $78 $894 $0 so $0 $816 $78 $894 5 $828 $79 $907 $0 so $0 $828 $79 $907 6 $840 $80 S921 so $0 $0 $840 $80 $921 7 $853 $82 $935 so $0 $0 $853 $S2 S935 8 $866 $83 S949 so $0 $0 $866 $83 $949 9 $879 $84 S963 so so so $879 $84 $963 10 $892 $85 $977 $0 so so $892 S85 $977 ll $905 S87 $992 so so so $905 $87 $992 12 S919 S88 $1,007 so 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 IS $961 $92 $1,053 so so so $961 $92 $1,053 16 $975 $93 $1,069 so $0 so S975 $93 $1,069 17 $990 $95 $1,085 so so so $990 $95 $1,085 18 $1,005 $96 $1,101 so so so $1,005 $96 $1.101 19 $1,020 $98 $1,118 so so so $1,020 $98 $1,118 20 $1,035 $99 $1,134 so so so $1,035 S99 S1,134 21 $1,051 $101 $1,151 $0 so so $1,051 $101 Sl,151 22 $1,067 $102 $1,169 so so so $1,067 $102 $1,169 23 $1,083 $104 $1,186 $0 so so $1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204 25 $1,l15 $107 $1,222 so $0 $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 so so $0 $1,132 $108 $1,240 27 $1,149 $110 $1,259 so so $0 $1,149 $110 $1.259 28 $1,166 $112 $1,278 so so so $1,166 $112 $1,278 29 $1,184 $1t3 $1,297 so so so $1,184 $113 $1,297 30 $1,201 $115 $1,317 $0 $0 so $1,201 $115 S1,317 Exhibit D .-\SSESSMENT ROLL Vintage Public Improvement District Tax Reference JD No. R3106S8 Improvement Area I Lot No. 95 Phase 1 Assessment Part A PartS Total Annuallnstallment: Prepaid $0.00 Prepaid Part A PlrtB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total l Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 5 Prepaid Prepaid Prepaid .$0 so so Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid II Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid so so .$0 Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid IS Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid Esbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference lD No. R310659 Improvement Area 1 Lot No. 96 Phase 1 Assessment Part A Part B Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal CoUection Principal Collection Principal CoUection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 S68 S8S7 so $0 so $789 $68 $857 2 $792 $76 S868 so $0 so S792 $76 $868 3 $804 $77 $881 so $0 so $804 S77 $881 4 $816 $78 $894 so so $0 S816 $78 $894 5 S828 $19 $907 so $0 so $828 $79 $907 6 $840 S80 $921 so so so $840 $80 $921 7 $853 S82 $935 $0 so so $853 S82 $935 8 S866 $83 $949 so so so $866 S83 $949 9 $879 $84 S963 $0 so so S879 $84 $963 10 S892 $85 $977 $0 so so S892 $85 $977 II S905 $87 S992 $0 so so S905 $87 $992 12 $919 $88 $1,007 so so so $919 $88 S1,007 13 $933 S89 $1,022 so so so $933 S89 $1,022 14 $947 $91 SI,037 so so $0 $947 $91 $1,037 15 $961 $92 S1,053 so so so S961 $92 SI,053 16 $915 $93 SI,069 so so so $975 S9J $1,069 17 $990 S95 $1,085 so so so $990 S95 SI,085 18 S1,005 S96 $1,101 so so so $1,005 S96 SI,I01 19 $1,020 $98 S1,ll8 so so so $1,020 S98 Sl,118 20 $1,035 $99 $1,134 so so so $1,035 S99 S1,134 21 $1,051 $101 $1,151 $0 $0 so $1,051 S101 $l,l51 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 $104 $1,186 24 $1,099 $105 $1,204 so so $0 $1,099 $105 $1,204 25 $1,115 $107 S1,222 so so so $1,115 $107 $1,222 26 $1,132 $108 S1,240 so $0 $0 $1,132 $108 $1,240 27 S1,149 $110 $1,259 $0 $0 so $1,149 $110 $1,259 28 $1,166 $112 S1,278 so $0 so $1,166 $112 $1,278 29 $1,184 $113 $1,297 so so so $1,184 $113 $1,297 30 $1,201 $liS $1,317 so $0 so $1,201 $1l5 $1,317 Esbibit D ASSESSMENT ROLL VIntage Public Improvement District Tax Refere·oce lD No. R310660 Improvement Area Lot No. 97 Phase Assessment Part A Part B Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 so so $789 $68 $857 2 $792 $76 S868 $0 so $0 S792 $76 $868 3 $804 $77 $881 $0 $0 $0 S804 $77 $881 4 $816 $78 $894 so so $0 $816 S78 $894 s $828 $79 $907 so so $0 $828 $79 $907 6 $840 $80 $921 so so so $840 $80 $921 7 $853 $82 $935 $0 so so $853 $82 $935 8 $866 $83 $949 so so so $866 $83 S949 9 S879 $84 $963 $0 so so $879 $84 S963 10 $892 $85 $977 $0 so $0 $892 $85 $977 II $905 $87 $992 so so $0 $905 $87 S992 12 $919 $88 Sl,007 so so $0 $919 $88 $1,007 13 $933 $89 $1,022 so so $0 $933 $89 S1,022 14 $947 $91 $1,037 so $0 $0 S947 $91 $1,037 15 $961 $92 $1,053 so so $0 $961 $92 S1,053 16 $975 $93 $1,069 so so so $975 $93 S1,069 17 $990 $95 $1,085 so so so $990 $95 $1,085 18 $1,005 $96 $1,101 so so so SI,005 $96 S1,101 19 $1,020 $98 $1,118 $0 so so $1,020 $98 S1,118 20 $1,035 $99 Sl,l34 so so so SI,035 $99 $1,134 21 $1,051 $101 $1,151 $0 so so $1,051 $101 $1,151 22 $1,067 $102 $1,169 so so so $1,067 $102 $1,169 23 $1,083 $104 $1,186 $0 $0 $0 $1,083 $104 $1,186 24 $1,099 $lOS $1,204 $0 $0 $0 $1,099 $105 $1,204 25 Sl,ll5 $107 $1,222 so $0 $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 so $0 $0 $1,132 $108 $1,240 27 $1,149 $110 S1,259 $0 $0 so $1,149 SllO $1,259 28 $1,166 $112 $1,278 so so so $1,166 $1t2 $1,278 29 $1,184 $113 $1,297 so so so $1,184 $113 Sl,297 30 $1,201 $115 $1,317 so so so S1,201 Sll5 $1,317 Exbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310661 Improvement Area I Lot No. 98 Phase Assessment Part A PartB Total Annual Installment: Sl0,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $792 $76 $868 $0 so $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 S77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 s $828 $79 $907 $0 so $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 $949 $0 so $0 $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 $0 $0 $0 $892 $85 $977 ll $905 $87 $992 $0 $0 $0 $90S $87 $992 12 $919 $88 $1,007 $0 $0 $0 $919 $88 S1,007 13 $933 $89 Sl,022 $0 $0 $0 $933 $89 $1,022 14 $947 $91 $1,037 $0 $0 $0 $947 $91 $1,037 IS $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 so $0 $0 $990 $95 $1,085 18 $1,005 $96 $1,101 $0 $0 so $1,005 $96 SI,IOI 19 $1,020 $98 $1,118 $0 $0 so $1,020 $98 $l,ll8 20 $1,035 $99 $1,134 $0 $0 so $1,035 $99 $1,134 21 $1,051 $101 $1,151 so $0 so $1,051 $101 $1,lSI 22 $1,067 $102 $1,169 $0 $0 so $1,067 $102 Sl,l69 23 $1,083 S104 $1,186 so so so $1,083 SI04 $1,186 24 $1,099 S105 $1,204 so $0 $0 $1,099 $105 $1,204 25 $l,IIS $107 $1,222 $0 $0 $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 $110 $1,259 28 $1,166 $112 $1,278 $0 $0 $0 $1,166 Sll2 Sl,278 29 $1,184 $1J3 $1,297 $0 $0 $0 $1,184 $113 $1,297 30 $1,201 $liS $1,317 $0 $0 $0 $1,201 $liS $1,317 E:~bibit D ASSESSMENT ROLL Vintage Publit lmprovtment District Tax Reterence ID No. R310662 Improvement Area I Lot No. 99 Phase I Assessment Part A PartB Total Annual installment: S10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $71 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 s $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 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 $0 $0 $0 $892 $85 $977 11 $90S $87 $992 $0 $0 so $905 $87 $992 12 $919 $88 SI,007 $0 $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 $0 so $0 $933 $89 $1,022 14 $947 $91 $1,037 $0 $0 $0 $947 $91 $1,037 IS $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 $() $990 $95 $1,085 18 $1,005 $96 $1,101 $0 $0 $0 $1,005 $96 $1,101 19 $1,020 $98 $1,118 so so $0 S1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 $0 so $1,035 $99 $1,134 21 $1,051 $101 $1,151 $0 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 so $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 Sl,240 $0 $0 $0 $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 $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 $0 so $1,201 $115 $1,317 ExbibitD ASSESSMENT ROLL Vintage Public lmpronment District Tax Reference ID No. R310663 Improvement Area 1 Lot No. 100 Phase 1 Assessment Part A Part B Total Annual installment: SI0,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 S857 $0 so so $789 $68 S857 2 $792 $76 $868 $0 $0 so $792 $76 $868 3 $804 $77 $881 so $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 s $828 $79 $907 $0 $0 $0 $828 S79 $907 6 $840 $80 $921 $0 $0 so $840 $80 $921 7 $8S3 $82 $935 so $0 $0 $853 $82 $935 8 $866 $&3 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $917 so $0 $0 $892 $85 $977 11 $905 $87 $992 $0 $0 $0 $905 $87 $992 12 $919 $88 $1,007 $0 $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 so $933 $89 $1,022 14 $947 S91 $1,037 $0 so $0 $947 $91 $1,037 15 $961 $92 $1,053 so so $0 $961 $92 $1,053 16 $975 $93 $1,069 so $0 $0 $975 $93 $1,069 17 $990 $95 $1,085 $0 so $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 so $0 $1,020 $98 Sl,l18 20 $1,035 $99 $1,134 $0 $0 $0 $1,035 $99 $1,134 21 $1,051 $101 S1,151 $0 $0 $0 $1,051 S101 $1,151 22 $1,()67 $102 Sl,169 $0 $0 $0 $1,067 $102 Sl,l69 23 $1,083 $104 S1,186 $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 Sl,222 $0 $0 $0 $1,11S S107 $1,222 26 $1,132 $108 S1,240 $0 $0 $0 $1,132 $108 $1,240 27 $1,149 $110 $1,259 $0 $0 $0 $1,149 SllO $1,259 28 $1,166 $112 $1,278 $0 $0 so $1,166 $1)2 $1,278 29 $1,184 $113 S1,297 $0 $0 $0 $1,184 $113 $1,297 30 $1,201 $liS $1,317 so $0 $0 $1,201 $115 $1,317 Exhibit D ASSESSM£NT ROLL Vintage Public Improvement District Tax Reference ID No. R310664 Improvement Area I Lot No. 101 Phase Assessment Part A Part B Total Annual Installment: Sl4,743.00 $0.00 $14,743.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,088 $94 $1,182 $0 so $0 $1,088 $94 Sl,l82 2 $1,0~)2 :nos $1,197 $0 so $0 S1,092 $105 $1,197 3 $1,109 $106 $1,215 so $0 $0 S1,109 $106 $1,215 4 $1,125 $108 $1,233 so so $0 S1,l25 $108 $1,233 5 $1.142 $109 $1,252 so $0 $0 S1,142 $109 $1,252 6 $1,159 $111 $1,270 so so $0 Sl.l59 $111 Sl,270 7 $1,177 $113 $1,290 so so $0 S1,177 $113 $1,290 8 $1,195 $114 $1,309 so $0 $0 S1,195 $114 S1,309 9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 Sl,329 10 $1,231 Sll8 $1,348 $0 so $0 Sl,231 $118 $1,348 11 $1,249 $120 $1,369 so $0 $0 S1,249 $120 S1,369 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 so $0 $0 $1,306 $125 Sl,431 IS $1,326 $127 $1,453 $0 $0 $0 $1,326 $127 $1,453 16 Sl,346 $129 $1,474 so $0 $0 $1,346 $129 $1,474 17 $1,366 $131 $1,497 so $0 $0 Sl,366 Sl31 $1,497 18 $1,386 $133 $1,519 so $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 so $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 so $0 so $1,471 $141 $1,612 23 $},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 so $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 so $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 $0 $0 $0 $1,633 $156 $1,789 30 $1,657 $159 $1,816 $0 $0 $0 $1,657 $159 $1,816 ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference lD No. R310665 Improvement Area I Lot No. 102 Phase Assessment Part A PartB Total Annual Installment: $10,687.00 so.oo SI0,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 so $789 $68 $857 2 $792 $76 $868 $0 $0 so $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 s $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 S840 $80 S921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 so $0 $0 $879 $&4 $963 10 $892 $85 $977 so so $0 $892 $85 $977 II $905 $87 S992 so $0 $0 $90S $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 $91 $1,037 so so $0 $947 $91 $1,037 IS S961 S92 S1,053 so so $0 $961 $92 $1,053 16 $975 $93 S1,069 $0 so $0 $915 $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 $1,101 19 $1,020 $98 $1,118 so so $0 $1,020 $98 $1,118 20 S1,03S $99 $1,134 $0 $0 so Sl,035 $99 $1,134 21 $1,051 $101 $1,151 $0 so $0 $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 so so $0 S1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 $0 so SI,099 $105 $1,204 25 Sl,JtS $107 $1,222 $0 so $0 S1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 so so S1,1.32 S108 $1,240 27 $1,149 $110 $1,259 $0 so so $1,149 $110 $1,259 28 $1,166 $112 $1,278 $0 $0 so $1,166 $112 S1,278 29 $1,184 $113 $1,297 $0 $0 $0 $1,184 $113 $1,297 30 $1,201 $liS $1,317 $0 $0 $0 $1,201 $115 $1,317 Exbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310666 Improvement Area l Lot No. 103 Phase Assessment Part A Part B Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartS Total Annual Annual Annual Calendar Principal Colleaion Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 so $0 $0 $789 $68 $8S7 2 $792 $76 $868 so $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 so $0 $828 $79 $907 6 $840 $80 $921 so so $0 $840 $80 $921 7 $853 $82 $935 $0 so $0 $853 $82 $935 8 $866 $83 $949 $0 so $0 $866 $83 $949 9 S879 $84 $963 $0 so so $879 $84 $963 10 $892 $85 $977 so so so $892 S85 $977 ll $905 $87 $992 so $0 so $905 S87 $992 12 $919 $88 $1,007 so so so $919 $88 $1,007 13 $933 $89 $1,022 so so $0 $933 $89 $1,022 14 $947 $91 SI,037 so so so S947 $91 S1,037 15 S961 $92 $1,053 so so so $961 $92 S1,0S3 16 $975 $93 S1,069 so so so $975 $93 $1,069 17 S990 $95 $1,085 so so so $990 $95 S1,085 18 $1,005 $96 $1,101 so so so $1,005 $96 $1,101 19 S1,020 $98 $1,118 so so $0 $1,020 $98 $1,118 20 $1,035 $99 $1,134 so so $0 SI,035 S99 $1,134 21 SI,051 $101 $1,151 $0 so $0 $1,051 $101 $1,151 22 $1,067 $102 $1,169 so so $0 SI,067 $102 S1,169 23 SI,083 $104 $1,186 $0 so $0 SI,083 $104 Sl,l86 24 SI,099 $105 $1,204 $0 so $0 S1,099 $105 $1,204 25 Sl,llS $107 $1,222 so so $0 St,llS $107 S1,222 26 $1,132 $108 $1,240 $0 $0 so $1,132 S108 Sl,240 27 Sl,l49 $110 $1,259 so $0 so $1,149 SilO $1,2S9 28 $1,166 $112 $1,278 so so $0 $1,166 $112 $1,278 29 $1,184 $113 S1,297 $0 so so $1,184 $113 S1,297 30 $1,201 $115 $1,317 $0 $0 so $1,201 $liS $1,317 Exhibit I> ASSESSMENT ROLL Vintage Public Improvement District Tax Reference lD No. R310667 Improvement Area I Lot No. 104 Phase Assessment Part A PartB Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 $0 $789 $68 $857 2 $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 $S3 $949 $0 $0 so $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 $90S S87 $992 12 $919 $88 $1,007 so $0 $0 $919 $88 $1,007 l3 $933 $89 $1,022 $0 $0 so $933 $89 $1,022 14 $947 $91 $1,037 $0 so so $947 $91 $1,037 IS $961 S92 $1,053 $0 $0 $0 $961 $92 $1,053 16 $975 S93 $1,069 $0 so so $975 $93 $1,069 17 $990 $95 $1,085 $0 so $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 S1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 $0 $0 S1,035 $99 S1,134 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 $1,186 $0 $0 $0 $1,083 $104 Sl,186 24 $1,099 $105 $1,204 so $0 so $1,099 $105 $1,204 2S $1,115 $107 $1,222 so $0 $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 so so $1,132 $108 S1,240 27 $1,149 $110 $1,259 so so so $1,149 $110 $1,2S9 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 SllS $1,317 $0 $0 so $1,201 $liS $1,317 ExhibitD ASSESSMENT ROLL Viatage Publit lmprovemrat Dlstritt Tax Reference ID No. R310668 Improvement Area I Lot No. lOS Phase Assessment Part A Part B Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $789 $68 $857 so so so $789 $68 $857 2 $792 $76 $868 so so so $792 $76 $868 3 $804 $77 S881 $0 $0 so $804 $77 $881 4 $816 $78 $894 so so $0 $816 $78 $894 5 $828 $79 $907 so $0 so $828 $79 $907 6 $840 $80 $921 $0 so $0 $840 $80 $921 7 $853 $82 $935 $0 so $0 $853 $82 S935 8 $866 $83 $949 so $0 so S866 S83 S949 9 $879 $&4 $963 so $0 $0 $879 $84 S963 10 $892 $85 $977 $0 so so $892 S85 S977 11 $905 $87 S992 so $0 so $90S S87 $992 12 $919 $88 S1,007 so so so $919 $88 S1,007 13 $933 $89 $1,022 so so so $933 $89 $1,022 14 $947 $91 $1,037 so so so $947 $91 S1,037 IS S961 $92 SI,053 so so so $961 $92 Sl,OS3 16 $975 $93 $1,069 so so $0 $975 $93 $1,069 17 $990 $95 $1,085 so so so $990 $95 SI,085 18 $1,005 $96 $1,101 so so so $1,005 $96 $1.101 19 $1,020 $98 $1,118 so so $0 $1,020 $98 Sl,l18 20 $1,035 $99 $1,134 so so $0 Sl,035 $99 $1,134 21 $1,051 $101 $1,151 so so so $1,051 $101 $1,151 22 $1,067 $102 $1,169 $0 so so S1,067 $102 $1,169 23 $1,083 $104 S1,186 $0 $0 $0 $1,083 $104 $1,186 24 $1,099 $105 S1,204 $0 so $0 $1,099 $105 $1,204 25 $1,115 $107 Sl,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 $110 S1,259 $0 $0 $0 $1,149 $110 Sl,259 28 $1,166 $112 Sl,278 $0 so so $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 so $0 $0 $1,201 $115 S1,317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R3l0669 Improvement Area l Lot No. 106 Phase Assessment Part A PartB Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 $0 $0 so $789 $68 $857 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 so $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 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 $0 $0 $0 $892 $85 $977 11 $90S $87 $992 $0 $0 $0 $90S $87 $992 12 $919 $88 $1,007 $0 so $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 $947 $91 $1,037 15 $961 $92 $1,053 $0 $0 $0 $961 $92 $1,053 16 $975 $93 $1,069 so $0 $0 $975 $93 $1,069 17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085 18 $1,005 $96 $1,101 so $0 $0 $1,005 $96 $1,101 19 $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 $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 $lOS $1,204 25 $1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 $0 so $1,132 $108 $1,240 27 $1,149 $110 $1,259 $0 $0 so $1,149 $110 $1,2S9 28 $1,166 $112 $1,278 $0 $0 so $1,166 $112 $1,278 29 $1,184 $113 $1,297 $0 $0 $0 $1,184 $113 $1,297 30 $1,201 SllS $1,317 $0 $0 $0 $1,201 $115 $1,317 Eshibit D ASSESSMENT ROLL Vintage Public lmprovtmeut District Tax Reference ID No. R310670 Improvement Area 1 Lot No. 107 Phase 1 Assessment Part A PartS Total Annual Installment: $6,438.00 $0.00 $6,438.00 Part A Part B Total Annual Annual Annual Calendar Principal Co11eclion Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $475 $41 $516 $0 $0 so $475 $41 S516 2 $477 $46 $523 $0 so $0 $477 $46 S523 3 $484 $46 $531 $0 $0 $0 $484 $46 SS31 4 $491 $47 $539 $0 $0 $0 $491 $47 SS39 5 $499 $48 $541 so so so $499 $48 $547 6 S506 $48 $555 so so $0 $506 $48 $555 7 S514 $49 S563 so $0 $0 $514 $49 $563 8 $522 $50 S572 so $0 $0 S522 $50 $572 9 $529 $51 $580 so so so S529 $51 S580 10 SS37 $51 $589 so so so $537 $51 S589 II $545 $52 $598 so so so SS4S $52 S598 12 $554 $53 S607 $0 so so $554 $53 $607 13 S562 $54 $616 so so so $562 $54 S616 14 $570 $55 $625 $0 $0 so S570 $55 $625 15 $579 $55 $634 so so so $579 $55 $634 16 $588 $56 $644 $0 so so $588 $56 S644 17 $596 $51 $654 $0 so so $596 $57 $654 18 S605 $58 $663 so so so $605 $58 $663 19 $614 $59 $673 so so so $614 $59 $673 20 $624 $60 $683 so so $0 $624 $60 S683 21 S633 $61 $694 so so so $633 S61 $694 22 $643 $62 $704 so $0 so $643 $62 $704 23 $652 $62 $715 so $0 $0 $652 $62 $715 24 $662 $63 S725 so $0 so $662 $63 $125 25 $672 S64 $736 so so so $672 $64 $736 26 S682 $65 $747 $0 $0 so $682 $65 $747 27 S692 S66 $758 $0 $0 so $692 $66 $758 28 $703 $67 $770 $0 $0 so $703 $67 S770 29 $713 $68 $781 so so $0 $713 $68 $781 30 $724 $69 $793 so $0 so $724 $69 $793 Exhibit D ASSESSMENT ROLL Vintage Public lmprovemeot District Tax Reference ID No. R310671 Improvement Area 1 Lot No. 108 Phase Assessment Part A PartB Total Annual Installment: $10,687.00 $0.00 $10,687.00 PactA 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 I $789 $68 $857 so $0 so $789 $68 $857 2 $792 $76 $868 so so so $792 S76 $868 3 $804 $11 $881 so $0 $0 $804 S77 $881 4 $816 S78 $894 $0 so so S816 S78 $894 s $828 $79 $907 $0 so $0 $828 $79 $907 6 $840 $80 $921 so so so $840 $80 $921 7 $8S3 $82 $935 so so so $853 $82 $935 8 $866 $83 $949 so so so ~66 $83 $949 9 $879 $84 $963 so so so S879 $84 $963 10 $892 $85 $977 so $0 so $892 $85 $977 11 $90S $87 $992 so so so $90S $87 $992 12 $919 $88 SI,007 so so $0 $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 so $933 $89 S1,022 14 $947 $91 $1,037 $0 $0 so $947 S91 SI,037 IS $961 $92 $1,053 so $0 so $961 $92 $1,053 16 $915 $93 $1,069 so $0 so $975 $93 S1,069 17 $990 $95 $1,085 so so so S990 S95 $1,085 18 $1,005 $96 $1,101 so so so $1,005 $96 $1,101 19 $1,020 S98 $1,118 so so so $1,020 S98 $1,118 20 S1,035 S99 $1,134 so so so $1,035 $99 $1,134 21 $1,051 $101 $1,151 so so $0 Sl,051 S101 $1,151 22 $1,067 $102 $1,169 so so so S1,067 $102 $1,169 23 $1,083 $104 $1,186 so so $0 $1,083 $104 Sl,l86 24 $1,099 $105 $1,204 so $0 so $1,099 $105 Sl,204 25 $1,115 $107 $1,222 so so so $1,115 $107 $1,222 26 S1,132 $108 $1.240 so so so Sl,132 $108 $1,240 27 $1,149 $110 $1,259 so $0 so $1,149 SilO $1,259 28 $1,166 $112 $1,278 so $0 so $1,166 $112 S1,278 29 $1,184 $113 $1,297 so $0 so $1,184 $113 $1,297 30 $1,201 SIIS $1,317 so so so $1,201 $115 $1,317 Exhibit D ASSESSMENT ROLL Vintage Public lmprovemut District Tax Reference ID No. R310672 Improvement Area 1 Lot No. 109 Phase Assessment Part A PartS Total Annual Installment: Prepaid $0.00 Prepaid Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 2 Prepaid Prepaid Prepaid $0 $0 so Prepaid Prepaid Prepaid 3 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 4 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid s Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 6 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 7 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 8 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 9 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 10 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 11 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 12 Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 13 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 14 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 15 Prepaid Prepaid Prepaid $0 $0 $0 Prepaid Prepaid Prepaid 16 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 17 Prepaid Prepaid Prepaid so $0 $0 Prepaid Prepaid Prepaid 18 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 19 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 20 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 21 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 22 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 23 Prepaid Prepaid Prepaid so so $0 Prepaid Prepaid Prepaid 24 Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 25 Prepaid Prepaid Prepaid $0 so so Prepaid Prepaid Prepaid 26 Prepaid Prepaid Prepaid $0 so $0 Prepaid Prepaid Prepaid 27 Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 28 Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid 29 Prepaid Prepaid Prepaid so so so Prepaid Prepaid Prepaid 30 Prepaid Prepaid Prepaid so $0 so Prepaid Prepaid Prepaid E1bibit D ASSESSMENT ROLL Vlotage P11blit lmprovemeat District Tax Reference 10 No. R310673 Improvement Area 1 Lot No. 110 Phase I Assessment Part A PartB Total Annual Installment: $10,687.00 $0.00 $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total Blld Interest Costs Total and Interest Costs Total l $789 $68 $857 $0 so so S789 $68 $857 2 $792 $76 $868 so $0 $0 $792 $76 $868 3 $804 $77 $881 so so $0 $804 $77 $881 4 $816 $78 $894 so so so S816 $78 $894 5 $828 $79 $907 so so so S828 $79 $907 6 $840 $80 $921 so so $0 S840 $80 S921 1 S853 $82 $935 so so $0 S853 $82 S935 8 $866 $83 $949 $0 $0 so S866 $83 $949 9 $879 $84 $963 so so so S879 S84 $963 10 $892 $85 $977 so so so $892 $85 S977 1l $905 $87 $992 so so $0 S905 $87 $992 12 $919 $88 SI,007 so so so $919 $88 $1,007 13 $933 $89 $1,022 so $0 so $933 $89 S1,022 14 $947 $91 $1,037 so so so $947 $91 SI,037 IS $961 $92 $1,053 so so so $961 S92 $1,053 16 $975 $93 $1,069 so so so $975 $93 $1,069 17 $990 $95 $1,085 so so so $990 S95 S1,085 18 Sl,OOS S96 $1,101 $0 so so SI,OOS $96 $1,101 19 S1,020 $98 $1,118 so so so $1,020 $98 $1,118 20 $1,035 $99 $1,134 so so so $1,035 $99 $1,134 21 $1,051 $101 $1,151 so so so $1,051 $101 $1,151 22 Sl,067 $102 $1,169 so so so $1,067 $102 $1,169 23 $1,083 $104 $1,186 so so so $1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 so $0 $1,099 $105 $1,204 2S $1,115 $107 $1,222 so so so $1,115 $107 $1,222 26 $1,132 $108 $1,240 so so so $1,132 $108 $1,240 27 $1,149 $110 $1,259 so so so $1,149 $110 $1,259 28 $1,166 $112 $1,278 so $0 so $1,166 $112 $1,278 29 $1,184 $113 $1,297 $0 $0 so S1,184 $113 $1,297 30 $1,201 $115 $1.317 $0 $0 so $1,201 $liS $1,317 Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310674 Improvement Area 1 Lot No. Ill Phase I Assessment Part A Part B Total Annual Installment: SI0,687.00 so.oo $10,687.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $789 $68 $857 so so $0 $789 $68 $857 2 $792 $76 $868 $0 $0 so $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 S894 so $0 so $816 $78 $894 5 $828 $79 $907 $0 $0 so $828 $79 $907 6 $840 $80 $921 so $0 so $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 so $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 $0 $0 so $892 $85 $977 11 $90S $87 $992 $0 $0 $0 $90S $87 $992 12 $919 $88 $1,007 $0 $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 so so so $933 $89 $1,022 14 $947 $91 $1,037 $0 so $0 $947 $91 $1,037 IS S961 $92 $1,053 $0 $0 $0 $961 $92 $1,053 16 S975 $93 $1,069 $0 so $0 $975 $93 $1,069 17 $990 $95 $1,085 $0 so $0 $990 $95 $1,085 18 Sl,OOS $96 $1,101 $0 so so SI,OOS $96 $1,101 19 $1,020 $98 $1,118 so $0 $0 SI,020 S98 $1,118 20 $1,035 S99 $1,134 so so so $1,035 $99 $1,134 21 S1,051 $101 $1,151 $0 $0 so $1,051 $101 $1,151 22 SI,067 $102 $1,169 $0 $0 $0 $1,067 $102 Sl,l69 23 SI,083 $104 $1,186 $0 $0 so $1,083 $104 $1,186 24 $1,099 $105 $1,204 so $0 $0 $1,099 $lOS $1,204 2S $1,115 S107 $1,222 $0 $0 $0 $1,liS SI07 $1,222 26 $1,132 $108 $1,240 $0 so $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 29 S1,184 $113 $1,297 $0 $0 $0 $1,184 $113 $1,297 30 $1,201 $115 $1,317 $0 $0 $0 $1,201 SllS $1,317 Exbibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R311999 bnprovement Area I and2 Lot No. 112 ·255 Phase 2 Assessment Part A Part B Total Annual Installment: $1,256,114.00 $1 ,279,00 l. 00 $2,535,115.00 Pan A PartB Total Annual Annual Annual Calendar Principal Collection Principal CoUection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $92,681 $8,021 $100,702 $0 $0 $0 $92,681 $8,021 $100,702 2 $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 $196,729 $23,814 $220,543 6 $98,789 $9,459 $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 $111,519 $103,940 $15,158 $119,098 $205,115 $24,902 $230,617 9 $103,301 $9,891 $113,192 $105,499 $15,385 $120,884 $208,800 $25,276 $234,076 10 $104,8S 1 $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 $123,769 $115,357 $16,823 $132,180 $228,311 $27,638 $255,949 16 $114,648 $10,977 $125,625 $117,088 $17,075 $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 $120,627 $17,591 $138,218 $238,740 $28,900 $267,641 19 $119,885 $11,478 $131,364 $122,436 $17,855 $140,291 $242,321 $29,334 $271,655 20 $121,684 $11,651 $133,334 $124,273 $18,123 $142,396 $245,956 $29,774 $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 $137,364 $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,SI6 $131,898 $19,235 $151,134 $261,049 $31,601 $292,650 25 $131,088 $12,551 $143,639 $133,877 $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 $137,923 $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,S40 $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 ApRendix C CERTIFICATE OF SATISFACTION AND RELEASE State ofTexas ) County of Lubbock ) This CERTIFICATE OF SATISFACTION AND RELEASE is made as_ day of ___ by the CITY OF LUBBOCK. TEXAS (the "City'') in reference to the VINTAGE TOWNSHIP PUBLIC IMPROVEMENT DISTRICT (the District), created pursuant to Chapter 372, Texas Local Government Code, as amended, (the ''PID Act"). By confirming a certain Service and Assessment Plan (the "Service and Assessment Plan'') accepted and approved by the City Council of the City pursuant to an ordinance adopted on June 26, 2007, as amended pursuant to an ordinance adopted on February 14, 2008 (the "Assessment Ordinance'), an assessment lien was approved on property within the boundaries of the District. The Assessment has been prepaid for the parcel described on Exhibit A hereto (the "Released Real Estate'), and the City now intends to release the corresponding Assessment lien. NOW, THEREFORE, in consideration of the foregoing, the City hereby acknowledges that the Assessment has been paid in full with respect to the Released Real Estate and the Assessment lien with respect to the Released Real Estate is hereby released. SIGNED, SEALED, AND DELIVERED AS OF THIS __ DAY OF ______ 20_. Mayor, City of Lubbock C-1 STATEOFTEXAS ) ) COUNTY OF LUBBOCK ) ACKNOWLEDGMENT BEFORE lvffi, the undersigned Notary Public on this day personally appeared as , and attested by as , of Cl1Y OF LUBBOCK, a political subdivision of the State of Texas, on behalf of the political subdivision, known to me to be the persons whose name is subscribed to the foregoing instrument and acknowledged to me that they executed the same for the purposed therein expressed and in the capacity therein stated. Witness my hand and official seal this the ___ day of------___ _ Notary Public, State ofTexas AFTER RECORDING, PLEASE RETURN TO: Keenan Rice MuniCap, Inc. 1825 W Walnut HiU Lane Suite 120 Irving, TX 75038 C-2 Ordinance No. 2008-o0079 Exhibit A -Description of Released Real Estate Exhibit A Description of Released Real Estate ,:ILED AND RECORDED :, OFFICIAL PUBLIC RECOROS ~~ Kelly p· · ~n1on, County Clerk L~bbock County TEXAS August 21, 2014 09:14:03 AM FEE: $541 ·00 2014030498 C-3