HomeMy WebLinkAboutOrdinance - 2008-O0005 - Amending Ordinance 2007-O0058 Approving Service Plan For Vintage Township Improv - 01/24/2008First Reading
January 24~ 2008
Icem No. 4.8
File and Return to
Dave Booher R.O.W.
City of Lubbock
OIIDIHANCK No. 2003-00005
Second Reading
February 14, 2008
Icem No. 5.9
AN ORDINANCE OF THE CITY OF LUBBOCK, TEXAS AMENDING
ORDINANCE NO. 2007-00058 ACCEPTING AND APPROVING A SERVICE
AND ASSESSMENT PLAN AND ASSESSMENT ROLL FOR VINTAGE
TOWNSHIP PUBLIC IMPROVEMENT DISTRICT
WHEREAS, after holding a public hearing in the manner required by the Public
Improvement District Assessment Act, Chapter 372, Texas Local Government Code (the "PID
Act"), on January 12, 2007, the City Council of the City of Lubbock, Texas (the "City")
authorized the creation of the Vintage Township Public Improvement District (the "District'');
WHEREAS, after holding a public hearing in the manner required by the PID Act, the
City Council, on June 26, 2007, pursuant to Ordinance No. 2007-00058, accepted and approved
the Service and Assessment Plan and Assessment Roll for the District; and
WHEREAS, upon further investigation by the developer of the District it has been
determined that the maps attached as Exhibits A and C to the Service and Assessment Plan were
incorrect and did not conform to the Assessment Roll;
WHEREAS, two sections of the Service and Assessment Plan needs to be revised to
conform to the requirements of the PID Act;
WHEREAS, the City Council desires that the necessary corrections to the Service and
Assessment Plan be made and finds and determines that this amendment is necessary for the
efficient and effective development of the District;
WHEREAS, the meeting at which this ordinance is considered is open to the public as
required by law, and public notice of the time, place, and purpose of said meeting was given as
required by Chapter 551 , Texas Government Code, as amended;
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF LUBBOCK,
TEXAS, THAT: ORDINANCE NO. 2007-00058 IS HEREBY AMENDED AS FOLLOWS:
Section 1. Exhibits A and C: Exhibits A and C to the Service and Assessment Plan
are hereby replaced in their entirety with the attached Exhibits A and C .
Section 2. Definition of Annual Collection Costs. The definition of Annual
Collection Costs in the Service and Assessment Plan is hereby amended by adding the following
sentence at the end of such definition: "Annual Collection Costs collected and not expended for
actual Annual Collection Costs shall be carried forward and applied to reduce Annual Collection
Costs in subsequent years to avoid the over-collection of Annual Collection Costs."
Section 3. Section VI.F.l.b. of the Service and Assessment Plan: Section VI.F.l.b.
of the Service and Assessment Plan is hereby amended to delete the following sentence in its
entirety: "the payment in full shall include accrued interest through the call date of the Bonds to
the extent not included in Annual Installments paid or to be paid . .,
... 0 • :Ill • c
"'0 c:'l Ill
~ -..... cs <..! cs ..... u:: u:
Section4.
execution hereof.
Effective Date. This Ordinance shall take effect upon passage and
AND IT IS SO ORDERED.
Passed by the City Council on first reading this 24th day of January , 2008.
Passed by the City Council on second reading this 14th day of February , 2008.
·-
ATTEST:
• ~c ~ ..
'. :
~ ~
APPROVED AS'T6 CONTENT:
~-
Assistant City Manager
Development Services
LUB200158000
Dallas I353764...2.IXX::
_-z-:,~4-
DAVID A:iLLEi,MAYoR
-2-
APPROVED AS TO FORM:
· er Taffe, Attorney,
on & Elkins, L.L.P.
nd Counsel
"ff.t.e:$TATE OF TEXAS
~TV OF LUBBOCK
~orJme Alan C. Weems • a Notary Public in and for Lubbock County, Texas on this
l::t~y·pe'rsonally appeared /ntz Lopez of the Southwestern Newspaper
~rporation, publishers of the Lubbock Avalancha.Joumal · Morning, and Suflday, who being by;:,~~ ::n;...
dld:'dispose and say that said newspaper has run continuously for more than fifty-two weeks p AN0<j,Re~U~~~t0.fe\1\
' ~\JJNDING OR!!'IIANI(;EolNOD
in&ertlon ot this Le al Notice ~o:~:&W"~cAcrll~~~e :~o~
.. :'.·. AUESSME~t ~~tL f O 1-----.. ,~ No at Lubbock Coun .us.f .. ~'e""rlbwNstt•P pur.LI ached ' y~;ROIIEMENT DISTRICT
p1ted copy of the Le 'Ill Notice is a true copy of the original and was printed in the Lubbock
..4:v31anche-Joumal on the following dates: D i D .
RECEIVED
~~~~--~~~~~--+-~~~~o~ -· . ...te~l;
tifsHJe Sales Mana er CITY SECRETARY ~CK AVALANCHE-JOURNAL XAS ,.·-. ' ffiin~Communication Corporation ~~}pet
Sl»b~ribed and sworn to before me this
IAsM.;
, .fORM 58-1 0
\ \ '.
NOTARY PUBLIC in and for the State of Texas
my commission Expires sn/2011
Ordinance No. 2008-Q0005
THE VINTAGE TOWNSHIP
PUBLIC IMPROVEMENT DISTRICT
CITY OF LUBBOCK, TEXAS
SERVICE AND ASSESSMENT PLAN
MAY9,2007
Section I
Section II
Section III
Section IV
Section V
Section VI
Section VII
Section VIII
Exhibit A
Exhibit B
Exhibit C
ExhibitD
THEV~AGETOWNSIDP
PUBLIC IMPROVEMENT DISTRICT
CITY OF LUBBOCK, TEXAS
SERVICE AND
ASSESSMENT PLAN
Table of Contents
Plan Description and Defined Tenns
Property Included in the PID
Description of the Improvement Project
Sources and Uses of Funds
Assessment Plan
Tenns of the Assessments
Assessment Roll
Miscellaneous Provisions
List of Exhibits
The PID Map
The Improvement Project
Diagram ofthe Improvement Project
Assessment Roll
1
6
7
10
12
15
19
20
Section I
PLAN DESCRIPTION AND DEFINED TERMS
A. Introduction
Chapter 372 of the Texas Local Government Code, "Improvement Districts in Municipalities and
Counties" (as amended, the "PID Act"), governs the creation of public improvement districts
within the State of Texas. The City of Lubbock created the Vintage Township Public
Improvement District (the "PlD") to acquire and finance public improvements associated with
the Vintage Township planned development and for the benefit of certain property in the PJD, all
of which is located within the City. (Capitalized terms used herein shall have the meanings
ascribed to them in Section I.B of this Service and Assessment Plan.)
This Service and Assessment Plan has been prepared pursuant to Sections 372.013, 372.014,
372.015 and 372.016 of the PID Act. According to Section 372.013 of the PID Act, a service
plan "must cover a period of at least five years and must also define the annual indebtedness and
the projected costs for improvements. The plan shall be reviewed and updated annually for the
purpose of determining the annual budget for improvements." The service plan is included in
Section IV of this Service and Assessment Plan.
Section 372.014 of the PID Act states that "an assessment plan must be included in the annual
service plan." The assessment plan is described in Section V of this Service and Assessment
Plan.
Section 372.015 of the PID Act states that ''the governing body of the municipality or county
shall apportion the cost of an improvement to be assessed against property in an improvement
district." The method of assessing the Costs of the improvements to the property in the PID is
included in Sections V and VI of this Service and Assessment Plan.
Section 3 72.0 16 of the PID Act states that "after the total cost of an improvement is determined,
the governing body of the municipality or county shall prepare a proposed assessment roll. The
roll must state the assessment against each parcel of land in the district, as detennined by the
method of assessment chosen by the municipality or county under this subchapter." The
Assessment Roll for the PID is included as Exhibit D of this Service and Assessment Plan. The
Assessments as shown on the Assessment Roll are based on the method of assessment described
in Section V of this Service and Assessment Plan.
The City Council shall make all determinations necessary herein.
The City Council intends for the obligations, covenants and burdens on the owner of the
Assessed Property, including without limitation such owner's obligations related to the payment
of the Assessments, to constitute a covenant running with the land. The Assessments levied
hereby shall be binding upon the owners of Assessed Property, and their respective transferees,
legal representatives, heirs, devisees, successors and assigns. The Assessments shall have lien
priority as specified in the PID Act.
This Service and Assessment Plan provides for improvements benefiting Improvement Areas 1
and 2. The City Council anticipates that improvements benefiting property within the PID and
not in Improvement Areas I and 2 will be provided for in one or more amendments or
supplements to this Service and Assessment Plan.
B. Definitions
The tenns used herein shall have the following meanings:
"Administrator" means the employee or designee of the City who shall have the responsibilities
provided for herein, in the Bond Ordinance, or in another agreement approved by the City.
"Annual Collection Costs" means the following actual or budgeted costs, as applicable, related
to the annual collection of outstanding Assessments paid in installments: the costs or anticipated
costs (i) of issuing, refunding or refinancing Bonds, (ii) of computing, levying, collecting and
transmitting the Assessments (whether by the City, the Administrator or otherwise), (iii) of
remitting the Assessments to the Trustee, (iv) of the City, the Administrator and Trustee
(including legal counsel) in the discharge of their duties, (v) of complying with arbitrage rebate
requirements, (vi) of complying with securities disclosure requirements, (vii) of the City in any
other way related to the collection of the Assessments in installments, including, without
limitation, maintaining the record of installments, payments and reallocations and/or
cancellations of Assessments, and the repayment ofthe Bonds, including without limitation, any
associated legal expenses, the reasonable costs of other consultants and advisors and
contingencies and reserves for such costs as deemed appropriate by the City Council.
"Annual Installment" means the sum of the Annual Installment Part A and the Annual
Installment Part B.
"Annual Installment Part A" means, with respect to each Parcel, each annual payment ofthe
Assessment Part A, as shown on the Assessment Roll attached hereto as Exhibit D or an Annual
Service Plan Amendment, and paid as provided in Section VI.F. The Annual Installment Part A
includes principal and interest on the Series A Bonds and a portion of the Annual Collection
Costs as shown on the Assessment Roll. Annual Collection Costs shall be allocated between the
Annual Installment Part A and the Annual Installment Part B in proportion to the Annual
Installment Part A and the Annual Installment Part B excluding Annual Collection Costs.
"Annual Installment Part B" means, with respect to each Parcel, each annual payment of the
Assessment Part B, as shown on the Assessment Roll attached hereto as Exhibit D or an Annual
Service Plan Amendment, and paid as provided in Section Vl.F. The Annual Installment Part B
includes principal and interest on the Series B Bonds and a portion of the Annual Collection
Costs as shown on the Assessment Roll.
"Annual Service Plan Amendment" has the meaning set forth in the first paragraph of Section
IV ofthis Service and Assessment Plan.
"Assessed Property" means, for any year, Parcels within the PID other than Non-Benefited
Property.
"Assessment'' means, with respect to each Parcel, the assessment imposed against such Parcel
pursuant to the Assessment Ordinance and the provisions herein, as shown on the Assessment
2
Roll, subject to reallocation among Parcels and reduction according to the provisions herein and
the PID Act, including both the Assessment Part A and the Assessment Part B.
"Assessment Ordinance" means the Assessment Ordinance approved by the City Council
approving and adopting this Service and Assessment Plan.
"Assessment Part A" means the portion of the Assessment imposed for the Improvement
Project A as shown the Assessment Roll.
"Assessment Part B" means the portion of the Assessment imposed for the Improvement
Project B as shown the Assessment Roll.
"Assessment Revenues" mean the revenues actually received by the City from Assessments.
"Assessment Roll" means the document included in this Service and Assessment Plan as
Exhibit D, as updated, modified or amended from time to time in accordance with the
procedures set forth herein and in the PID Act.
"Bond Ordinance" means the indenture, ordinance or similar document setting forth the tenns
and other provisions relating to the Bonds, as modified, amended and/or supplemented from time
to time.
"Bonds" means either or both the Series A Bonds and the Series B Bonds.
"City" means City of Lubbock, Texas.
"City Council" means the duly elected governing body ofthe City.
"Collection Costs" means the sum of Annual Collection Costs and Delinquent CoJiection Costs.
"Costs" mean the actual or budgeted costs, as applicable, of all or any portion of the
Improvement Project, as described in Exhibit B of this Service and Assessment Plan.
"Delinquent Collection Costs" mean interest, penalties and attorney's fees imposed with respect
to delinquent installments of the Assessments in the same manner as for delinquent ad valorem
taxes in accordance with §372.018(b) ofthe PID Act and the costs related to pursuing collection
of a delinquent Assessment and foreclosing the lien against the Assessed Property, including
attorney's fees.
"Developer" means Vintage Land Company, Ltd.
"Equivalent Units" means, as to any Parcel, the number of dwelling units built or that may be
built on the Parcel multiplied by the following factors for each land use classification as shown
below:
Land Use Class I
Land Use Class 2
Land Use Class 3
3
1.00 per dwelling unit
1.66 per dwelling unit
2.29 per dwelling unit
The computation of the Equivalent Units as to a Parcel shall be calculated by the Administrator
and confinned by the City Council based on the infonnation available regarding the use of the
Parcel and the estimate as confinned shall be conclusive as long as there is a reasonable basis for
such determination. The number of units to be built on a Parcel may be estimated by net land
area and reasonable density ratios. Any commercial property shall be classified as Land Use
Class 1 with 1,000 square feet of gross leasable area being equal to one dwelling unit.
"Improvement Area 1" means the area of the PID to be improved by Improvement Project
A, consisting of the property shown within Improvement Area 1 on the PID Map.
"Improvement Area 2" means the area of the PID to be improved by Improvement Project 8,
consisting of the property shown within Improvement Area 2 on the PID Map.
"Improvement Project" means those public improvements providing a special benefit to the
property in Improvement Area 1 or Improvement Area 2 and described in Exhibit B of this
Service and Assessment Plan and Section 372.003 ofthe PID Act.
"Improvement Project A" means the portion of the Improvement Project shown as the
Improvement Project A in Exhibit B, which consists of improvements to be provided within
Improvement Area l.
"Improvement Project B" means the portion of the Improvement Project shown as the
Improvement Project B in Exhibit B, which consists of improvements to be provided within
Improvement Area 2.
"Land Use Class" means Land Use Class 1, Land Use Class 2 and Land Use Class 3.
"Land Use Class 1" means residential dwelling units of2, I 00 square feet of living area or less.
"Land Use Class 2" mean residential dwelling units with between 2, I 0 I and 3,000 square feet
of living area.
"Land Use Class 3" mean residential dwelling units with greater than 3,00 J square feet of living
area.
"Mandatory Prepayment Event" means the prepayment due pursuant to Section VI .D of this
Service and Assessment Plan.
"Maximum Assessment" means the following amounts per Equivalent Unit for the Assessment
Part A and the Assessment Part B:
Part A
Part B
$8,880
$8,719
"Non-Benefited Property" means Parcels within the boundaries of the PID that accrue no
special benefit from the Improvement Project, including Owner Association Property, Public
Property, easements that create an exclusive use for a public utility provider, and property in the
PID not in Improvement Areas I or 2.
4
"Owner Association Property" means property within the boundaries of the PID that is owned
by or irrevocably offered for dedication to, whether in fee simple or through an exclusive use
easement, a property owners' association (if not used in a trade or business to produce income)
and available for use by property owners in general.
"Parcel" means a parcel identified by either a tax map identification number assigned by the
Lubbock County Central Appraisal District for real property tax purposes or by lot and block
number in a final subdivision plat recorded in the real property records of Lubbock County,
Texas or identified by any other reasonable means determined by the City Council.
"PID" has the meaning set forth in the second paragraph of Section LA of this Service and
Assessment Plan.
"PID Act" means Texas Local Government Code Chapter 372, Improvement Districts in
Municipalities and Counties, Subchapter A, Public Improvement Districts, as amended.
"PID Map" means the map included as Exhibit A to the Service and Assessment Plan
identifying the property included in the PID.
"Prepayment Amount" means the amounts due upon a Mandatory Prepayment Event as set
forth in Section VI.D of this Service and Assessment Plan.
"Public Property" means property within the boundaries of the PID that is owned by or
irrevocably offered for dedication to, whether in fee simple or through an exclusive use
easement, the federal government, State of Texas, the City, a school district, a public utility
provider or any other public agency or non-profit provider of public or charitable services (e.g. a
50lc-3 entity).
"Series A Bonds" means any bonds or other debt secured by Assessment Part A, whether in one
or more series, including refunding bonds, issued to finance the costs of the Improvement Project
A.
"Series B Bonds" means any bonds or other debt secured by Assessment Part B, whether in one
or more series, including refunding bonds, issued to finance the costs ofthe Improvement Project
B.
"Service and Assessment Plan" means this Service and Assessment Plan prepared for the PID
pursuant to Section 372.013,372.014,372.015 and 372.016 ofthe PID Act.
"Trustee" means the fiscal agent or trustee as specified in the Bond Ordinance, including a
substitute fiscal agent or trustee.
5
Section II
PROPERTY INCLUDED IN mE PID
The PID is located in the City ofLubbock, Texas. A map of the property included in the PID is
shown on Exhibit A to this Service and Assessment Plan.
The 275.5 acre development is expected to consist of approximately 1,200 residential units,
parks, and associated rights of way, landscaping, and infrastructure necessary to provide
roadways, drainage and utilities. Improvement Area 1 of the PID is expected to consist of the
first two phases of the development, which includes approximately 242 units, as shown in Table
II-A. Improvement Area 2 of the PID is expected to consist of the second phase of the
development, which includes approximately 137 units, as shown in Table II-A. The area within
Improvement Areas I and 2 is shown in the PID Map included as Exhibit A.
Bonds are initially being issued to provide Improvement Project A, which is located within
Improvement Area l, and Improvement Project B, which is located within Improvement Area 2.
As are result, Improvement Area 1 is assessed for Improvement Project A and Improvement
Area 2 is assessed for Improvement Project B.
For purposes of allocating the Assessments, the property in each improvement area has been
classified as either Assessed Property or Non-Benefited Property. Assessed Property is further
classified as Land Use Class 1, Land Use Class 2 and Land Use Class 3. The following table
shows the proposed units within each Land Use Class:
TableD-A
Proposed Residential Land Use
Land Use Class Unit Area Number of Units
Improvement Improvement
Area 1 Area2
Land Use Class 1 2,100 SF or less 125 69
Land Use Class 2 2,101 to 3,000 SF 83 47
Land Use Class 3 Greater than 3,000 SF 34 21
Total 242 137
The estimated number of units and the classification of each unit are based upon the land use
approvals for the project and the Developer's estimated highest and best use of the property
within the PID.
An explanation of the method of assessing property is included in Section V.
6
Section III
DESCRIPTION OF THE IMPROVEMENT PROJECT
Section 372.003 of the PID Act defines the public improvements that may be undertaken by a
municipality or City through the establishment of a public improvement district) as follows:
372.003. Authorized Improvements
(a) If the governing body of a municipality or county finds that it promotes the interests of
the municipality or county, the governing body may undertake an improvement project
that confers a special benefit on a definable part of the municipality or county or the
municipality's extraterritorial jurisdiction. A project may be undertaken in the
municipality or county or the municipality's extraterritorial jurisdiction.
(b) A public improvement project may include:
(i) landscaping;
(ii) erection of fountains, distinctive lighting, and signs;
(iii) acquiring, constructing, improving, widening, narrowing, closing, or rerouting
of sidewalks or of streets, any other roadways, or their rights-of-way;
(iv) construction or improvement of pedestrian malls;
(v) acquisition and installation of pieces of art;
(vi) acquisition, construction, or improvement of libraries;
(vii) acquisition, construction, or improvement of off-street parking facilities;
(viii) acquisition, construction, improvement, or rerouting of mass transportation
facilities;
(ix) acquisition, construction, or improvement of water, wastewater, or drainage
facilities or improvements;
(x) the establishment or improvement of parks;
(xi) projects similar to those listed in Subdivisions (i)-(x);
(xii) acquisition, by purchase or otherwise, of real property in connection with an
authorized improvement;
(xiii) special supplemental services for improvement and promotion of the district,
including services relating to advertising, promotion, health and sanitation,
water and wastewater, public safety, security, business recruitment,
development, recreation, and cultural enhancement; and
(xiv) payment of expenses incurred in the establishment, administration and
operation of the district.
7
After analyzing the improvements, the City has detennined that the improvements authorized by
the PID Act, shown on Exhibit B, should be acquired or constructed by the City and has further
detennined that Improvement Project A will be of special benefit to all Assessed Property within
Improvement Area 1 of the PID and Improvement Project B will be of special benefit to all
Assessed Property within Improvement Area 2 of the PID.
A. Acquisition and Construction of the Improvement Project
The authorized improvements to be provided to the property in Improvement Area I consist of
Improvement Project A. Improvement Project A is generally described as amenities and consists
of: the design and construction of parks and greens together with any ancillary structures,
features or amenities such as playgrounds, athletic facilities, pavilions, community facilities,
bridges, walkways, lighting, benches, trash receptacles and similar items located therein along
with all necessary grading, drainage and similar infrastructure involved in the construction of
such parks and greens; landscaping, hardscaping and irrigation; the design, construction and
maintenance of water features such as lakes, ponds and fountains; distinctive lighting and signs;
construction and improvement of pedestrian malls, passages or pathways including pedestrian
bridges; design, construction and improvement of vehicular bridges and low water crossings;
design, construction and improvement of community meeting halls or similar buildings; design,
construction and improvement of community monuments, towers, and other amenity-type
structures; acquisition and installation of art work; design, acquisition, installation and
improvement of telecommunication and similar technology systems; along with any special
supplemental services for improvement and promotion of Improvement Area A. Improvement
Project A may also include the acquisition of any land needed for constructing public
improvements thereon. Costs include regulatory fees, exactions, proffers, and professional fees.
The authorized improvements to be provided to the property in Improvement Area 2 consist of
Improvement Project B. Improvement Project B is generally described as infrastructure
consisting of design, demolition, or construction of public improvements, including earthwork,
cut and fill, stonn water drainage, public street any alleys, public walkways, water and sanitary
sewer, public utilities, lighting, signage, all for the specific benefit of Improvement Area 2.
Improvement Project B may also include the acquisition of any land needed for the constructing
the public improvements thereon. Costs include regulatory fees, exactions, proffers, and
professional fees.
As shown in Exhibit B, the construction costs of Improvement Project A are estimated to be
$2,930,822. The construction costs of Improvement Project B are estimated to be $2,655,769.
The detailed costs of each Improvement Project are shown in Exhibit B.
The City is hereby authorizing the construction and acquisition of the Improvement Project. The
Improvement Project will be provided to the extent funds are available from the Bonds to fund
such Improvement Project.
8
B. Maintenance of the Improvement Project
Initially, the cost of the maintenance, operation and other supplemental services relating to the
Improvement Project to be funded through assessments on Assessed Property is $0 because the
City is arranging with the local homeowners' association for such maintenance, operation and
supplemental services and such costs will be paid from funds provided by the homeowners'
association. The collection of assessments for such purposes will be necessary only in the event
that the homeowners' association fails to operate and maintain the public improvements in a
manner consistent with the City's standards for maintenance and operation of similar public
improvements throughout the City. In the event it becomes necessary for the City to collect
assessments for these purposes, a budget will be determined annually by the City and will be
included in a Service Plan Amendment along with amendments to the Assessment Roll reflecting
assessments (the "Maintenance Assessment") based on such budget for maintenance, operation
and necessary supplemental services, if any. The Maintenance Assessment shall be collected in
the manner and at the time provided for in the Service Plan Amendment and shall be subject to
the same penalties and procedures applicable to collection of the Annual Installments.
9
Section IV
SOURCES AND USES OF FUNDS
Section 372.013 of the PID Act requires this Service and Assessment Plan to "cover a period of
at least five years and must also define the annual indebtedness and the projected costs for
improvements. The plan shall be reviewed and updated annuaJly for the purpose of determining
the annual budget for improvements." Such annual update to this Service and Assessment Plan
is herein referred to as the "Annual Service Plan Amendment."
The table below shows estimated sources and uses of funds to finance the Improvement Project,
including the indebtedness to be incurred and the projected costs for the improvements.
Sources of Funds
Bond proceeds
Private funds
Total Sources of Funds
Uses of Funds:
Improvement Project
Costs of issuance1
Underwriter's discount1
Capitalized interest
Reserve Fund
Total Uses of Funds
Table IV-A
Sources and Uses of Funds
lmRrovement Project A lmRrovement Project B
Series A Bonds Series B Bonds
$2,750,000 $1,550,000
787.496 1,518,051
$3,537,496 $3,068,051
$2,930,822 $2,655,769
150,000 150,000
55,000 31,000
155,859 92,022
245,815 139,260
$3,537,496 $3,068,051
Total
$4,300,000
2,305,547
$6,605,547
$5,586,591
300,000
86,000
247,881
385,075
$6,605,547
Private funds are expected to pay the costs of issuance and the reserve fund for the Series A
Bonds and costs of issuance for the Series B Bonds. The Series A Bonds and the Series B Bonds
are each expected to be issued in 2007. All of these costs and indebtedness are expected to be
incurred over a period of five years or less. The Series A Bonds will finance the Improvement
Project A and Series B Bonds will finance the Improvement Project B. The Improvement
Projects will be provided to the extent bond proceeds are available to fund the improvements.
The Assessments shall be imposed in an amount equal to the Bonds to be issued, which includes
both the construction and financing costs of the Improvement Projects.
This sources and uses of funds table is subject to revision and the actual sources and uses of
funds for any line item may be different than shown above. The sources and uses of funds
shown above shall be updated upon the issuance of Bonds and each year in the Annual Service
Plan Amendment to reflect budget revisions and actual costs. The Annual Service Plan
1 Costs of issuance and underwriter's discount will be paid with private funds, not bond proceeds.
10
Amendment shall include an operating budget once Bonds have been issued, including revised
Annual Collection Costs, as determined and approved by the City. The amount of the
Assessments and the Annual Installments depend on a certain interest rate assumption, assumed
to be 5.50 percent herein. A higher interest rate would require the amount of the Bonds to be
issued to be reduced, resulting in a reduction in the Assessments and the public improvements
that could be provided from bond proceeds. In such event, the Service and Assessment Plan
shall be updated to reflect these changes.
11
A. Introduction
Section V
ASSESSMENT PLAN
The PID was created, each Assessment is being levied and Bonds issued pursuant to the PID Act.
Section 372.015 ofthe PID Act, "Determination of Assessment," provides as follows:
(a) The governing body ofthe municipality or county shall apportion the cost of an
improvement to be assessed against property in an improvement district. The
apportionment shall be made based on special benefits accruing to the property
because of the improvement.
(b) Cost of an improvement may be assessed:
(I) equally per front foot or square foot;
(2) according to the value of the property as determined by the governing
body, with or without regard to improvements on the property; or
(3) in any other manner that results in imposing equal shares of the cost on
property similarly benefited.
(c) The governing body may establish by ordinance or order:
(I) reasonable classifications and formulas for the apportionment of the cost
between the municipality or county and the area to be assessed; and
(2) the methods of assessing the special benefits for various classes of
improvements.
(d) The amount of assessment for each property owner may be adjusted following
the annual review of the service and assessment plan.
This section of this Service and Assessment Plan explains the allocation of the Assessments on
the basis of the special benefits accruing to property within the PID such that equal shares of the
costs are apportioned to property similarly benefited.
B. Allocation of Assessments
The total of the Assessments are equal to or less than the total costs of the Improvement Project,
including the costs related to the issuance of Bonds for each Improvement Project. The total of
the Assessment Part A is equal to or less than the total costs ofthe Improvement Project A and
the total of the Assessments Part B is equal to or less than the total costs of the Improvement
Project B.
The Assessments Part A are equal to or less than the costs of Improvement Project (including
any costs related to the issuance of Bonds for the Improvement Project) and the Assessments
Part B are equal to or less than the costs of Improvement Project B (including any costs related to
the issuance of the Bonds for the Improvement Project). Improvement Project A is allocated to
the Parcels within Improvement Area I, as these improvements are entirely located within and
12
made for the purpose of benefiting the property within Improvement Area 1. Improvement
Project B is allocated to the Parcels within Improvement Area 2, as these improvements are
entirely located within and made for the purpose of benefiting the property within Improvement
Area 2.
The Assessments are allocated to the Parcels within the Improvement Areas according to
reasonable classifications of the property in the PI D. These classifications are as follows:
Land Use Class 1
Land Use Class 2
Land Use Class 3
Unit size 2, 100 SF or less
Unit size 2, 101 SF to 3,000 SF
Unit size greater than 3, 001 SF
The Assessments, and therefore the costs of each Improvement Project, are allocated to the
Parcels equally per unit for units in each Land Use Class. The allocation of the Assessments
between each class is based on the relative size of the average unit in each class.
Allocating assessments on the basis of unit size should reasonably approximate the similarity of
benefit each property receives from the Improvement Projects. Studies have shown that larger,
more expensive homes produce additional trips on roads compared to smaller, less expensive
homes. A similar analogy can be made to other types of improvements, including improvements
that enhance the appearance and quality of a community. Larger homes are likely to on average
produce more trips on the roads, use more water and produce more storm and sanitary sewer.
Larger homes are likely to experience more increase in value from amenities provided to the
PID. For all ofthese reasons, allocating Assessments on the basis of unit size within each Land
Use Class should result in a reasonable allocation of costs in proportion to the benefit each
property receives.
Allocating Assessments on the basis of average unit size within each Land Use Class results in
Equivalent Units as follows:
Land Use Class I
Land Use Class 2
Land Use Class 3
1.00
1.66
2.29
Equivalent Units are simply the relative costs allocated on the basis of each unit. The
Assessments Part A are allocated to each Parcel in Improvement Area I on the basis of the
Equivalent Units of each Parcel within Improvement Area t. The Assessments Part B are
allocated to each Parcel in Improvement Area 2 on the basis of the Equivalent Units of each
Parcel within Improvement Area 2.
The following table shows the allocation of the Assessments for each Land Use Class based on
the Equivalent Units for each class:
13
Table V-A
Assessment for each Land Use Class
Land Use Class Equivalent Assessment Assessment
Units Part A PartB
Land Use Class I 1.00 $8,073 $7,926
Land Use Class 2 1.66 $13,401 $13,234
Land Use Class 3 2.29 $18,488 $18,148
14
Section VI
TERMS OF THE ASSESSMENTS
A. Introduction
This section includes certain terms of the Assessments, including how Assessments are
reallocated upon the subdivision or consolidation of Parcels, mandatory prepayment of
Assessments, reduction of the Assessments for costs savings, payment of the Assessments, and
collection of the Assessments. An Assessment shall be imposed and may be collected annually
from real property within the PID through the application ofthe procedures described below.
B. The Amount of the Assessments
The Assessment for each Parcel within the PID shall be as shown on the Assessment Roll. No
Assessment shall be changed hereafter except pursuant to the provisions provided for herein or
as permitted under the PID Act. The City Council may reapportion the Assessments on some or
all of the Parcels, except for Parcels that are homesteads, upon the unanimous request of the
owners of the Parcels upon which the Assessments are to be reapportioned if there has been a
change in the estimate of the Equivalent Units of a Parcel. A reapportionment of the
Assessments by the City Council shall be made pursuant to the formula in Section VI.C of the
Service and Assessment Plan for reallocation of Assessments upon the subdivision of a Parcel.
C. Reallocation of Assessments upon a Subdivision or Consolidation of a Parcel
1. Subdivision of a Parcel
Upon the subdivision of any Parcel, the Assessment for the Parcel prior to the subdivision shall
be divided among each new Parcel pursuant to the following formula:
A= B x(C +D)
Where the terms have the following meanings:
A = the Assessment of each new Parcel
B = the Assessment of the original Parcel prior to the subdivision
C = the Equivalent Units of the new Parcel
D = the sum of the Equivalent Units for all of the new Parcels that result from the
subdivision
In all cases, the sum of each Assessment for the new Parcels calculated as provided above shall
equal the Assessment before the subdivision of the original Parcel. The calculation above shall
be made separately for the Assessment Part A and the Assessment Part B.
15
2. Consolidation of Parcels
Upon the consolidation of two or more Parcels, the Assessment Part A and the Assessment Part
B for the consolidated Parcel shall be the sum of the Assessment Part A and the Assessment Part
B for the Parcels prior to the consolidation, with each calculated separately.
D. Mandatory Prepayment of Assessment
If, at any time, the Assessment on a Parcel exceeds the Maximum Assessment Part A or Part B
and may not be reallocated to other Parcels pursuant to Section VI.B, a Mandatory Prepayment
Event will occur. For a Parcel with respect to which a Mandatory Prepayment Event has
occurred, the owner of the Parcel shall pay the Prepayment Amount to the City or Trustee in
immediately available funds, within thirty (30) days of such event. The Prepayment Amount
shall be the amount certified by the Administrator to be sufficient to reduce the Assessment to an
amount that does not cause the Maximum Assessment Part A and Part B to be exceeded.
If a Parcel is acquired by a party that is exempt from the payment of Assessments under
applicable Jaw or in the event an entire Parcel becomes Non-Benefited Property and the
Assessments may not be reallocated to other Parcels pursuant to Section VI.B, the Assessments
relating to such Parcel shall become immediately due and payable and shall be collected from
proceeds of a sale, condemnation, or other form of consideration paid for the Parcel or from any
other legally available sources of funds.
The Assessments due upon a Mandatory Prepayment Event shall be subject to the same
penalties, procedures, and foreclosure sale in case of delinquencies as are provided for ad
valorem taxes.
E. Reduction of Assessment
The Assessments Part A and Part B shall not exceed the total costs of Improvement Project A
and B, respectively, including any costs necessary to issue Bonds and to finance each
Improvement Project and shall be reduced if the City determines the costs of Improvement
Project, including the costs of issuing Bonds to finance the costs, will be Jess than the
Assessments. The Assessments shaH not be reduced to an amount less than the outstanding
Bonds. The reduction shall be made in the following manner.
If the Improvement Project was completed, the Assessments shall be reduced as follows. If
reductions are to be made in the Assessment Part A, each Assessment Part A shall be reduced by
an equal percentage such that the sum of the resulting Assessment Part A for every Parcel equals
the actual costs of the Public Improvements Part A to be incurred (but not less than the Series A
Bonds outstanding). If reductions are to be made in the Assessment Part B, each Assessment
Part B shall be reduced by an equal percentage such that the sum of the resulting Assessment
Part B for every Parcel equals the actual costs of the Public Improvements Part B to be incurred
(but not less than the Series B Bonds outstanding). Equal percentage shall be calculated by the
amount of the reduction as a percent of the Assessment Part A or Assessment Part B prior to the
reduction.
If the Improvement Project is not completed, the Assessment shall be reduced as follows. The
Assessment Part A or Assessment Part B shall be reduced as reasonably determined by the City
16
to reflect the Improvement Project A or the Public Improvement B completed for each Parcel.
The City may detennine that reducing the Assessment Part A or the Assessment Part B by equal
percentage for any group of parcels is a fair and practical means of reducing the Assessments.
The Assessment Part A and the Assessment Part shall not be reduced to an amount that is less
than the outstanding Series A Bonds and Series B Bonds, respectively.
F. Payment of Assessment
1. Payment of the Assessment in Full
Each Assessment may be paid as the Annual Installments as provided below or may be paid in
full at any time. The payment required to pay an Assessment in full may be adjusted as follows:
a. if the payment in full will result in a redemption of the Bonds under the Bond
Ordinance, the amount of the payment in full shall be reduced by the amount
provided for in the Bond Ordinance for a reduction in the reserve fund if such
reduction results in funds being available to apply to the redemption of Bonds;
and
b. the payment in full shall include accrued interest through the call date of the
Bonds to the extent not included in Annual Installments paid or to be paid. Any
investment earnings on the payment amount shall reduce the payment in full until
the applicable Bonds can be called and redeemed not otherwise required to apply
to the redemption of the Bonds.
lf an Annual Installment has already been billed by the tax collector, such Annual Installment
shall be due notwithstanding the payment of the Assessment, and the outstanding Annual
Installment shall be offset against the amount of the Assessment owed in calculating the payment
in full.
The payments required shall be deposited with the Trustee in accordance with the Bond
Ordinance. Upon the payment of such amount, the obligation to pay such Assessment for the
Parcel shall be deemed to be permanently satisfied (except as provided above), such Assessment
with respect to the Parcel shall be reduced to zero and the obligation to pay the Annual
Installment with respect to such Assessment in future years shall terminate.
2. Payment of the Annual Installments
Section 372.018 of the PID Act provides that an Assessment may be paid at any time and pennits
the City to collect interest and collection costs on outstanding assessments. Assessments not
paid in full will accrue interest, which will be collected each year after Bonds have been issued
with Collection Costs. The Annual Installments shall be payable in annual installments of
principal and interest as set forth on the Assessment Roll beginning with the tax year following
the issuance of Bonds. Bonds are anticipated to be issued in 2007 or 2008.
Each Assessment shall bear interest at the rate on the Bonds with a maximum of 9.00% per
annum, commencing with the issuance of the Bonds. The Assessment Roll sets forth for each
year the Annual Installment for each Parcel in the PID. Promptly upon the issuance of Bonds, if
the interest rate on the Bonds is less than 9.00%, the Administrator shall recalculate each Annual
17
Installment for such Assessment, and prepare and submit a revised Assessment Roll to the City
Council for approval as an amendment to this Service and Assessment Plan.
Annual Collection Costs shall also be collected with the Annual Installment. Annual Collection
Costs shaH be allocated to each Parcel pro rata based upon the amount the Annual Installment
due from a Parcel bears to the total amount of Annual Installments in the PID as a whole that are
payable at the time of such allocation. Delinquent Collection Costs will be collected by the City
on each delinquent Assessment.
G. Collection of Annual Installments
Each year the Administrator shall prepare and the City Council shall approve the Annual Service
Plan Amendment. The Annual Service Plan Amendment shall show the remaining balance of
the Assessment, the Annual Installment and the Annual Collection Costs to be collected from
each Parcel. Annual Collection Costs shall be allocated to each Parcel pro rata based upon the
amount the Annual Installment on a Parcel bears to the amount of Annual Installments in the PID
as a whole that are payable at the time of such allocation. Each Annual Installment shall be
reduced by any credits applied under an applicable Bond Ordinance, such as capitalized interest
and interest earnings on any account balances and by any other funds available to the PID.
The Annual Service Plan Amendment shall be prepared at a time determined by the City to allow
for the billing and collection of the Annual Installments.
Each Annual Installment and the Annual Collection Costs shall be coHected in the same manner
and at the same time as ad valorem taxes of the City and shall be subject to the same penalties,
procedures, and foreclosure sale in case of delinquencies as are provided for ad valorem taxes of
the City. The Assessments shaH have lien priority as specified in the PID Act. The City Council
may provide for other means of collecting the Annual Installments to the extent permitted under
the PID Act.
18
Section VII
THE ASSESSMENT ROLL
The Assessment Roll includes the Assessment and the Annual Installment for each Parcel in the
PID. The Assessment Roll shall be updated upon the issuance of Bonds. The Assessment Roll
shall also be updated each year to reflect any subdivisions or consolidations in the PID and the
Annual Installment due for each Parcel for each year as otherwise described in this Service and
Assessment Plan.
The Administrator shall prepare and the City Council shall approve updates to the Assessment
Roll each year to reflect:
(a) with respect to each Parcel
(i) the identification of each Parcel in the PID (including, if available, the tax
parcel identification number for such Parcel),
(ii) the Assessments, including any adjustments as provided for in this Service and
Assessment Plan of each Parcel;
(iii) the Annual Installment for the relevant year (if such Assessment is payable) for
each Parcel;
(iv) the prepayments of the Assessments as provided for in this Service and
Assessment Plan, and
(b) any other changes helpful to the administration of the PID and permitted by Jaw.
The Assessment Roll is shown on Exhibit D. The Annual Installment of the Assessment
will be updated each year to determine the actual amount to be collected for the year.
The Annual Installment of the Assessment is equal to principal and interest on the Bonds
due for the year and the Annual Collection Costs related to the PID.
The Assessment for each Parcel is based on the number of units of each class of property
expected to be built on each Parcel and the Assessment per unit class. The Assessment
per unit class is explained in the Section V of the Service and Assessment Plan.
19
Section VID
MISCELLANEOUS PROVISIONS
A. Administrative Review
An owner of a Parcel claiming that a calculation error has been made in the Assessment Roll,
including the calculation of the Annual Installment, shall send a written notice describing the
error to the City not later than thirty (30) days after the date any amount which is alleged to be
incorrect is due prior to seeking any other remedy. The Administrator shall promptly review the
notice, and if necessary, meet with the Parcel owner, consider written and oral evidence
regarding the alleged error and decide whether, in fact, such a calculation error occurred.
If the Administrator determines that a calculation error has been made and the Assessment Roll
should be modified or changed in favor of the Parcel owner, such change or modification shall
be presented to the City Council for approval. A cash refund may not be made for any amount
previously paid by the Parcel owner (except for the final year during which the Annual
Installment shall be collected), unless there are sufficient funds to meet the obligations of the
PID in a refund is made, but an adjustment shall be made in the amount of the Annual
Installment to be paid in the following year. The decision of the Administrator regarding a
calculation error relating to the Assessment Roll may be appealed to the City Council for
determination. Any amendments made to the Assessment Roll pursuant to calculations errors
shaH be made pursuant to the PID Act.
B. Termination of Assessments
Except for any delinquent Annual Installment and Delinquent Collection Costs, an Assessment
shall terminate on the date on which such Assessment is paid in full as provided for herein.
After the termination of the Assessment, and the collection of any delinquent Annual
Installments and Delinquent Collection Costs, the City shall provide a recordable notice of the
termination of the Assessment to the owner of the Parcel (or provide for the recordation of such
notice) within a reasonable period of time after the termination ofthe Assessment.
C. Amendments
Immaterial amendments may be made to the Assessment Methodology by the City Council
without further notice under the PID Act and without notice to owners of Parcels within the PID.
Immaterial amendments shall be those that
(a) clarify or correct minor inconsistencies in the matters set forth herein,
(b) provide for lawful procedures for the collection and enforcement of the
Assessments and other charges imposed herein so as to assure their efficient
collection, and
(c) do not impair the ability of the City Council to fulfill its obligations to impose and
collect the Assessments and charges imposed herein and to make it available for
the payment of the Bonds, if issued, Collection Costs and other costs relating to
20
the PID. Any amendments may not materially adversely affect the rights of the
owners of Bonds, if issued.
Supplemental assessments may be made by the City to correct omissions or mistakes in the
assessment relating to the total cost of the improvements pursuant to Section 3 72.0 19 of the Act.
Amendments may not be made to this Assessment Methodology that would increase the
Assessments as set forth herein.
D. Interpretation of Provisions
The City with the approval of the City Council shall make all interpretations and determinations
related to the application of this "Service and Assessment Plan," unless stated otherwise herein
or in the Bond Ordinance, and as long as there is a rational basis for the determination made by
the City, such determination shall be conclusive.
E. Severability
If any provision, section, subsection, sentence, clause or phrase of this Service and Assessment
Plan, or the application of same to a Parcel or any person or set of circumstances is for any
reason held to be unconstitutional, void or invalid, the validity of the remaining portions of this
Service and Assessment Plan or the application to other persons or sets of circumstances shall
not be affected thereby, it being the intent of the City Council in adopting this Service and
Assessment Plan that no part hereof, or provision or regulation contained herein shall become
inoperative or fail by reason of any unconstitutionality, voidness or invalidity of any other part
hereof, and all provisions of this Service and Assessment Plan are declared to be severable for
that purpose.
If any provision of this Service and Assessment Plan is determined by a court to be
unenforceable, the unenforceable provision shall be deleted from this Service and Assessment
Plan and the unenforceable provision shall, to the extent possible, be rewritten to be enforceable
and to give effect to the intent ofthe City.
21
Exhibit A
PIDMAP
Vintage Township Public Improvement District Boundary Map •t ....... P.:: ,:;/ •• 1 .. A II.~~. I ,'fl' I I Exhibit A • ' I I r-·· , tt----• --L.--.J·~· _"'_j!· / ... ~:.:· ">-. r--.!.~~ ·r--. ·· ~ . i~i I ____ ) . / -, r . -, • • • • t I • 1: ( ·--·~...:..~ I I _j!O'L 1 .••• 4 .. :=..-:~. L--;k :_ • -...-~-;JA":~ ... -I . I \ ,\ 'I' '~I ..J ~.:.;..'!.. ~ ., I i \ ' ' ' 275.539 acr~~ ' ..... ...... . ',..., /. ')\~ ~-~ ,, . \ ~ ~ ,1~·1 / ,, ~~ ~ ,., ( ' '<' \ f "'--I Commetdalland I "' ,/. ·~-' ·--_;r .....--·-.... ---,--·; r--,--·=--.-:-' ~ _ . . . ' . 1l1 . , . l' l'i !t p ,, [Pliforsmct =:J !Land out.idelhe dismct J r-----, _Jm.f1,[.0V~elll.Ant~ 1 _ r-----, lmDmvement Arelll 2 _ ........... _---.! 'i •Improvement Area 1 indudes improvements located in both Phases 1 and 2. • Improvement AtN 2 includes improvements located ONLY in Phase 2 _,_ __ ~.,.&"A::+---....,_ --it~ ........... ·--· ... '-" <#. I }'t' ! I' 41' lo! I o .r/, j t i t l I ~ II , • I • I • I ' 1;;1 • I ' I ' I 1 ., :J il ,;!. H:
Exhibit B
The lmJ:!rovemeot Project
Improvement Improvement
Project A Project B
Land $390,000
Site Preparation $288,511 79,906
Drainage 136,232 136,232
Streets and alleys 706,430
Walkways 59,523
Water and sewer 752,265
Lighting and street signs 154,683 4,107
Signage and monumentation 9,795
Park features 1,081,340
Roundabouts 67,795
Street trees and irrigation 412,091
Sub-total hard costs $2,150,447 $2,128,463
Project administration $84,884 11,577
Master planning 67,012
Architectural design 102,862 130
Engineering (civil) 239,216 235,905
Engineering (other) 4,210 8,952
Legal fees 7,720 1,278
Regulatory and impact fees 8,032 20,563
Insurance and bonding
Sub-total soft costs $513,936 $278,405
Contingency 266,439 248,901
Total $2,930,822 $2,655,769
These costs are estimated and the actual costs may be different than these estimates. Costs in one line
item may be reallocated to another line item to reflect the actual costs incurred.
Exbibit C
DIAGRAM OF THE IMPROVEMENT PROJECT
Improvement Area 1 0 Land provided !()( publiC improvement$ o SkeWo~ 0 Founder& Pa~ + Landscape (s~e preparation. plant materials, etc.) + Hardscape (Sidewalks. aCQlssorios, logh1ing, etc.) + Olhar: Playground + Other. Mooument & Related + Othf>f. Patio & Outdoor Fireplace + Irrigation 0 The Commons + Land$C3pa <••• preperatron, plant rna!erials. etc.) + Hardscape (Sidewalks, acceuortos, etc.) + Other: Playground & Pienic Area + Other: Garden Plaza • Irrigation 0 Mllll<etSquNe + Landscape (site preparatie>n, plant materrals, etc.) + Hardscape (Sidowalks, accessorOM, etc.) + Irrigation 0 Townhcme Pa~ + L.endscape (s~e preparation, plant materrals. etc.) + Harcls.cape {Sidewall<$, accessories, etc.) + Irrigation 0 Trarrgu!ar Pa~ + Landscape {site preparation. p4ant meterials, etc.) + Hardscape (Sidewalks, accessories. etc.) • lrrlgetion 0 Roundabouts (2) • Land$cape (sae preparation. plant male<iats, elc.) + Harclscape (roltov« paWICS, plantan, elc.) + Other. Pul>!ic Ar1 or vartical sltucture + Irrigation 0 Par1<.way along 1t41h Street + Landscape (s~e preparati<ln, plam materials, etc.) + Hardscepe (Sodewalks, 8ft fence) + trri9ation 0 Muter ltrigation System • Well, Pump & Pump-hOuse 0 StreetTrees 0 Street Ughtil'lg & Signave 0 Community Signage Cl Relalted SOft Cools Improvement Area 1 = ExhibitC Diagram of the Improvement Project Improvement Areas 1 & 2 Improvement Area 2= Improvement Area 2 0 Land provided lor p<Jblic imptoveme111a 0 SfleWor1<. 0 Streets. Culbs and Gutlers 0 Water Services 0 Sewer Servooes 0 Stotmwater Sewer Services
Exbibit D
ASSESSMENT ROLL
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax R~ference ID No. R310SS9 Improvement Area Lot No. Phase Assessment Part A Part B Total Annual Installment: so.oo $0.00 $0.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Coll~etion Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I so $0 so so so $0 so $0 $0 2 $0 $0 so $0 $0 so $0 so $0 3 so so so so so so so $0 so 4 $0 so $0 so so so so so so s so so so so $0 $0 $0 $0 $0 6 $0 $0 so $0 $0 $0 $0 $0 $0 7 $0 $0 so so so $0 so $0 so 8 so $0 so so so $0 so so so 9 $0 so so $0 $0 so $0 so $0 10 so $0 $0 $0 $0 $0 $0 $0 $0 II $0 $0 so so $0 $0 $0 $0 $0 12 $0 $0 so so $0 so so so $0 13 so $0 so so so $0 so so so 14 $0 so $0 so $0 $0 $0 so so IS $0 $0 $0 $0 $0 $0 $0 $0 $0 16 so $0 so $0 $0 $0 $0 $0 so 17 so so so so so so so so so 18 $0 $0 so so so $0 so so $0 19 $0 so $0 so so $0 $0 so $0 20 $0 so $0 $0 so $0 $0 $0 $0 21 so so $0 so so $0 $0 so $0 22 so $0 so so so $0 so so so 23 $0 $0 so so $0 so so so $0 24 $0 so so so $0 $0 $0 $0 so 25 $0 so $0 so $0 so so $0 so 26 so so $0 so so so so $0 so 27 so so so so so so so so so 28 $0 $0 so so ${) so so $0 $0 29 $0 so so so so $0 so $0 so 30 $0 so $0 so $0 so $0 so $0
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 1D No. R310S60 Improvement Area I Lot No. 2 Phase Assessment Part A Part B Total Annual installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I ntcrest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 so $477 $46 $523 3 $484 $46 $531 so so so $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 $0 $0 so $506 $48 $555 7 $514 $49 $563 $0 so so $514 $49 $563 8 $522 sso $572 $0 so so $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 $598 so so $0 $545 $52 $598 12 $554 $53 $607 $0 so $0 $554 $53 $607 13 $562 $54 $616 $0 so $0 $562 $54 $616 14 $570 $55 $625 $0 so so $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 so so $0 $588 $56 $644 17 $596 $51 $654 so so $0 $596 $57 $654 18 $605 $58 S663 $0 so $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 so so so $643 $62 $704 23 $652 $62 $715 so so so $652 $62 $715 24 S662 $63 $725 $0 so $0 $662 $63 $725 25 $672 $64 $736 $0 so $0 $672 $64 $736 26 S682 $65 $747 $0 so $0 $682 $65 $747 27 $692 $66 $758 so $0 so $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 S793 $0 $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL. Vintagt Public Improvement District Tax Reference 10 No. R310~1 Improvement Area I Lot No. 3 Phase A ssessrnent Pan A Part B Total Annual Installment $8,07300 $0.00 $8,073.00 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 I $470 $45 $515 $0 $0 so $470 $45 $515 2 $477 $46 SS23 $0 so so $477 $46 $523 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 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 so $0 $0 $514 $49 $563 8 $522 $50 $572 so $0 so $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 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 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 so $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $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 so so $0 $624 $60 $683 21 $633 $61 $694 so $0 so $633 $61 $694 22 $643 $62 $704 so $0 $0 $643 $62 $704 23 S6S2 $62 $715 $0 $0 so $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 so so $0 $682 $65 $747 27 $692 $66 $758 $0 so $0 $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310S62 Improvement Area Lot No. 4 Phase I Assessment Part A Part B Total Annual Installment $8,073.00 $0.00 $8,073.00 Part A PanB Total Annual Annual Annual Calendar Principal Collection Principal Collc:ction Principal Collection Year Year and I ntercst Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 so so $470 $45 $515 2 $477 $46 $523 so so so $477 $46 $523 3 $484 S46 $531 so so so $484 $46 $531 4 $491 $47 $539 so $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 sso $512 so so $0 $522 $50 $572 9 $529 $51 $580 so so $0 $529 $51 $580 10 $537 $51 $589 so so $0 $537 $51 $589 II $545 $52 $598 $0 $0 so $545 $52 $598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 so so $0 S562 $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 so $0 $0 $588 $56 $644 17 $596 $57 $654 so so $0 $596 $57 $654 18 $60S $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $0 $0 so $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 $0 so $0 $633 $61 $694 22 $643 $62 $704 so so so 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 $0 so $0 $672 $64 $736 26 $682 $65 $747 $0 so $0 $682 $65 S747 27 $692 $66 $758 $0 so so $692 $66 $758 28 $703 $67 $770 $0 $0 so $703 $67 $770 29 $713 $68 $781 so $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROI.L Vintage Public Improvement Distritt Tax Reference !0 No. R3l0563 Improvement Area I Lot No. 5 Phase Assessment Part A ?art B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual AIUIUal Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 so $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 S46 $531 so so so $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 so $0 $0 $514 $49 $563 8 $522 $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 $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 $616 $0 so $0 $562 $54 $616 14 $570 $55 $625 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 so so so $596 $57 $654 18 $605 $58 $663 $0 so so $605 $58 $663 19 $614 $59 $673 $0 so so $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 so so so $643 $62 $7G4 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 so $0 $682 $65 $747 27 $692 $66 $758 $0 so $0 $692 $66 $758 28 $703 $67 $770 $0 $0 so $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 so $0 $0 $724 $69 $793
Exltibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310564 Improvement Area I Lot No. 6 Phase Assessment Part A Part B Total Annual installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Colleclion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 so so $477 $46 $523 3 $484 $46 $531 so so so $484 $46 SS31 4 $491 $47 $539 so so $0 $491 $47 $539 5 S499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 S48 $555 $0 $0 $0 $506 $48 $555 7 $514 S49 $563 so so so S514 $49 $563 8 1522 $50 $572 $0 so so $522 sso $572 9 1529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 SS89 so $0 $0 $537 $51 $589 11 $545 $52 $598 so so $0 $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 $0 so so $570 $55 $625 IS $579 $55 $634 so $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 so $588 $56 $644 17 $596 $57 $654 so so so $5% $51 $654 18 $605 $58 $663 so $0 $0 $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 so so so S633 $61 S694 22 $643 $62 $704 so so $0 $643 $62 $704 23 S652 $62 $715 so $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 165 $747 so so so $682 S65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 $770 so so $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 so so $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District TIIX Reference ID No. R310565 Improvement Area Lot No. 7 Phase Assessment Part A Part B Total Annual installment: $8,073.00 $0.00 S8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and I ntcrest Costs Total l $470 $45 $515 so $0 so $470 $45 $515 2 $477 $46 $523 so $0 $0 $477 $46 $523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 $0 so $0 $491 $47 $539 5 $499 $48 $547 so $0 so $499 $48 $547 6 $506 $48 $555 $0 so $0 $506 $48 $555 7 $514 $49 $563 so so $0 $514 $49 $563 8 S522 $50 $572 so $0 $0 SS22 $50 S572 9 $529 $51 $580 so $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 SSI $589 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 $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 so so S588 $56 $644 17 $5% $57 $654 so so so $596 $57 $654 18 $605 $58 $663 $0 so $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 so $624 $60 $683 21 S633 $61 $694 $0 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 S662 $63 $725 $0 $0 $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 so $0 $0 $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $170 29 $713 $68 $781 $0 so $0 $713 $68 $781 30 $724 $69 $793 so $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintagt Public Improvement District Tax Reference ID No. R310566 Improvement Area I Lot No. 8 Phase Assessment Part A Part B Total Annual Installment S8,073.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principe! Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 so $0 so $477 $46 $523 3 $484 $46 $531 so so $0 S484 $46 $531 4 $491 $47 $539 so $0 $0 $491 $47 $539 5 $499 $48 $547 so so $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $SS5 7 S514 $49 $563 $0 so $0 S514 $49 $563 8 $522 $50 $572 so so so $522 $50 S572 9 $529 $51 $580 so $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 so so $0 $545 $52 $598 12 SSS4 $53 $607 so so $0 $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 SS70 $55 $625 $0 $0 $0 $570 $55 $625 IS $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 so $588 $56 $644 17 $596 $57 $654 so so so $596 $57 $654 18 $605 $58 $663 so so $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $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 $0 so so $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 S6S $747 so so so $632 $65 S747 27 $692 $66 $758 so so $0 $692 $66 S1S8 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 so $713 $68 $731 30 $724 $69 $793 so so so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310567 Improvement Area I Lot No. 9 Phase Assessment Part A PartB Total Annual Installment: $8.073.00 $0.00 S8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 so $0 $0 $491 $47 $539 5 S499 $48 $547 so so $0 $499 $48 $547 6 S506 $48 $555 $0 so $0 $506 $48 $555 7 $514 $49 $563 so so so $514 $49 $563 8 $522 $50 $572 so so so $522 $50 $572 9 $529 $51 $580 $0 $0 so S529 $51 $580 10 $537 $51 $589 $0 $0 so $537 $51 S589 II $545 $52 $598 so $0 $0 $545 $52 $598 12 $554 $53 $607 so so $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 so $0 $579 $55 $634 16 $588 $56 $644 $0 so $0 $588 $56 $644 17 SS% $57 $654 so so so $5% $57 $654 18 $605 $58 $663 $0 so so $605 $58 $663 19 $614 $59 S673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 so $0 $0 $624 $60 $683 21 $633 $61 $694 so $0 $0 $633 $61 $694 22 S643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 S63 $725 $0 so $0 $662 $63 S725 25 S672 $64 $736 $0 $0 $0 $672 $64 S736 26 $682 $65 $747 so so so $682 $65 $747 27 $692 $66 $758 $0 $0 so $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 so $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310568 Improvement Area I Lot No. 10 Phase Assess111ent Part A PartB Total Annual Installment: $8.073.00 $0.00 $8,073.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I ntercst Costs Total and Interest Costs Total $470 S45 $515 so $0 so $470 $45 $SIS 2 $477 $46 $523 so $0 $0 $477 $46 $523 3 $484 S46 $531 so so so S484 $46 $531 4 $491 $47 $539 $0 so $0 $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 so $0 $0 $506 $48 $555 7 $5\4 $49 $563 so $0 so $514 $49 $563 8 $522 $50 $572 so so so S522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 so $0 $537 $51 $589 II $545 $52 $598 $0 so $0 $545 $52 $598 12 $554 $53 $607 so so $0 $554 $53 $607 13 $562 $54 $616 $0 so $0 $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 so $588 $56 $644 17 $596 $57 $654 so so so $596 $57 $654 18 $605 $58 $663 so so $0 $605 $58 $663 19 $614 $59 $673 $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 so $0 $0 $643 $62 S704 23 $652 $62 S7\S so $0 so $652 $62 $715 24 $662 $63 $72S $0 $0 $0 $662 $63 $725 25 $672 S64 $736 so $0 $0 $672 $64 $736 26 S682 $65 $747 so so so $682 $65 $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 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 so $0 $0 $724 $69 $793
ExhlbitD ASSESSMENT ROLL Vintage Public lmprOV(rnent District Tax Reference ID No. IUI0569 Improvement Area I Lot No. II Phase Assessment Part A Part B Total Annual lnstalhnent: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 so $477 $46 $523 3 $484 $46 S531 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 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 so so $514 $49 $563 8 $522 $50 S572 so $0 $0 SS22 $50 $572 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 so $0 so $537 $51 $589 II $545 $52 $598 so so so $545 $52 $598 12 SS54 $53 $607 so $0 so $554 $53 $607 13 $562 $54 $616 $0 so so $562 $54 $616 14 $570 $55 $625 $0 so so $570 $55 $625 IS $579 $55 $634 so so so $579 $55 S634 16 $588 $56 $644 so so so $588 $56 S644 17 $596 $57 $654 so $0 so $5% $51 $654 18 $605 $58 $663 $0 $0 so $605 $58 S663 19 $614 $59 $673 so $0 $0 $614 $59 $673 20 $624 $60 $683 $0 so so $624 $60 $683 21 $633 $61 $694 so so so $633 $61 $694 22 $643 $62 $704 so so $0 $643 $62 $704 23 $652 S62 $715 $0 so $0 $652 $62 $715 24 $662 $63 $725 $0 $0 so $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 S682 $65 $747 $0 so $0 $682 $65 $747 27 S692 $66 S7S8 $0 so so S692 $66 $758 28 $703 $67 $770 $0 so $0 $703 $67 $770 29 $713 $68 $781 so $0 so $113 $68 $781 30 $724 $69 $793 $0 $0 so $724 $69 $793
Exhibit D ASSESSMENT ROLL. Vintage Public Improvement District T8X Reference 10 No. R310570 Improvement Area l Lot No. 12 Phase Assessment Part A Part B Total Annual Installment: S8.073.00 $0.00 $8,073.00 Part A PanB Total Annual Annual Annual Calendar Principal Collection Principal Co11cction Principal Collection Year Year and Interest CGsts Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 so $0 S470 $45 $515 2 $477 $46 $523 so $0 $0 $477 $46 S523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 S48 $547 $0 so $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 so so so $514 $49 $563 8 S522 $50 $512 so so so S522 $50 $572 9 $529 $51 S580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 S589 II $545 $52 S598 so so $0 S545 $52 S598 12 $554 $53 $607 so so $0 SSS4 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 S625 $0 so $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 so $588 $56 $644 17 $596 $57 $654 so so so S596 $57 $654 18 $605 $58 $663 so so so $605 $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 so $633 $61 $694 22 $643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 so $0 so $652 $62 $715 24 $662 $63 $72S $0 $0 $0 $662 $63 $12S 25 S672 S64 $736 so so $0 $672 $64 $736 26 $682 S65 $747 $0 so so S682 $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 so $0 so $713 S68 $781 30 $724 S69 $793 so so so $724 $69 $793
E~hibit D ASSESSMENT ROLL Vinhtge Public Improvtment District Tax Reference ID No. R310571 Improvement Area 1 Lot No. 13 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8.073.00 Pan A Part B Total Annual Annual Annual Calendar Principal Colleclion Principal Collection Principal Collection Year Year and Interest Cc.sts Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 so so so $477 $46 $52.3 3 $484 $46 $531 so so so $484 $46 S531 4 $491 $47 $539 $0 $0 so $491 $47 S539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 so so so $506 $48 $555 7 $514 $49 $563 so so $0 $514 S49 $563 8 $522 .$50 .$572 so $0 so $522 $50 $572 9 $529 $51 $580 so $0 so $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 $598 so $0 $0 $545 $52 $598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 $0 so $0 $562 $54 S616 14 $570 $55 $625 $0 so so S570 $55 $625 15 S579 $55 $634 so so so $579 $55 $634 16 S588 $56 $644 so $0 so S588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 $0 so so $605 $58 $663 19 S614 $59 $673 so so $0 $614 $59 $673 20 $624 $60 $683 $0 so so $624 $60 $683 21 S633 $61 $694 $0 so so S633 $61 $694 22 $643 $62 S704 so so so S643 $62 $704 23 $652 $62 $715 so $0 so $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 2S $672 S64 $736 $0 so $0 $672 $64 $736 26 $682 $65 S747 so so so $682 $65 $747 27 S692 S66 $758 so so so $692 $66 $758 28 $703 $67 $770 $0 so so $703 $67 $170 29 $713 $68 $781 so $0 so $713 $68 $781 30 $724 $69 $793 $0 $0 so S724 S69 $793
Exhibit D ASSESSMENT ROLL Vintage Publir Improvement Distrid Tax Reference ID No. R310572 Improvement Area Lot No. 14 Phase Assessment Part A Part B Total Annual installment: $8.073.00 $0.00 $8.073.00 Part A PanB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total l $470 $45 $515 so $0 $() $470 $45 SS\5 2 $477 $46 $523 so $0 so $477 $46 $523 3 $4S4 $46 $531 $0 so so $484 $46 $531 4 $491 S47 $539 $0 $0 so $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 S506 $48 $555 so so so $506 $48 $555 7 $514 $49 $563 so so $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 so so $537 $51 $589 II $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 so $0 $0 $554 $53 $607 13 $562 $54 $616 so $0 so $562 $54 $616 14 $570 $55 $625 so so so $570 $55 $625 15 $579 $55 $634 $0 so so $579 $55 $634 16 $588 $56 $644 so $0 so $588 $56 $644 17 $596 $57 $654 so $0 so $596 $57 $654 18 $605 $58 $663 so so so $605 $58 $663 19 S614 $59 S673 $0 $0 so S614 $59 $673 20 S624 $60 S683 so $0 so S624 $60 S683 21 $633 $61 $694 $0 so $0 $633 $61 $694 22 $643 $62 $704 so $0 $0 $643 $62 $704 23 $652 $62 $715 so $0 so $652 S62 $715 24 $662 $63 $725 $0 $0 so $662 $63 $725 2S $672 $64 $736 $0 $0 $0 $672 $64 S736 26 $682 $65 $747 so so so $682 $65 $747 27 S692 $66 $758 so so so $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 $781 so $0 so S713 $68 $781 30 $724 S69 $793 so so so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310573 Improvement Area Lot No. 15 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar l"rincipal Collection Principal Collection Principal Collection Year Year and I ntercst Costs Total and Interest Costs Total and Interest Costs Total l $470 $45 $515 $0 so $0 $470 $45 $515 2 $477 $46 $523 $0 so $0 $477 $46 $523 3 $~84 $46 $531 so so so $484 $46 $531 4 $491 $41 $539 so $0 so $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 1 $514 $49 $563 so $0 $0 $514 $49 $563 8 $522 $50 $572 so so so $522 $50 $572 9 $529 $51 $580 $0 so $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 11 $545 $52 $598 $0 so so $545 $52 $598 12 $554 $53 $607 so $0 so $554 $53 $607 13 $562 $54 $616 so $0 so $562 $54 $616 14 $570 $55 $625 so $0 $0 $570 $55 $625 15 $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $51 $654 so so $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 S663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 so $0 $0 $624 $60 $683 21 S633 $61 $694 so $0 $0 $633 $61 $694 22 $643 $62 $704 so so so $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 so so $672 $64 $736 26 $6&2 $65 $747 so so $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 $781 $0 so $0 $713 $68 $781 30 $724 $69 $793 $0 so $0 $724 $69 $793
Exb.ibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310574 Improvement Area I Lot No. 16 Phase Assessment Part A Part B Tollll Annual installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Ammal Calendar Principal Collection Principal Collection Principal Collection Year Year and I ntcrest Costs Total and Interest Costs Total and I ntercst Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 so $0 so $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 $0 $0 so $499 $48 S547 6 $506 $48 $555 $0 $0 so $506 $48 S555 7 $514 $49 $563 so so so $514 $49 $563 8 $522 $50 $572 so so so $522 $50 SS72 9 S529 $51 $580 $0 $0 so $529 $51 $580 10 S537 $51 $589 so so $0 $537 $51 $589 11 $545 $52 $598 $0 $0 so $545 $52 $598 12 $554 $53 $607 so so $0 $554 $53 S607 13 S562 $54 $616 $0 so so $562 $54 $616 14 $570 $55 $625 so $0 so $570 $55 $625 IS $579 $55 $634 $0 $0 so $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 so so so $596 $57 $654 18 S605 $58 $663 so so $0 $605 $58 $663 19 S614 $59 $673 so $0 so $614 $59 $673 20 $624 $60 $683 so $0 $0 $624 $60 $683 21 $633 $61 $694 so so $0 $633 $61 $694 22 $643 $62 $704 so $0 $() $643 S62 $704 23 $652 $62 $715 so $0 so $652 $62 $715 24 $662 $63 S725 so $0 $0 $662 $63 $725 25 $672 $64 $736 so so so $672 $64 $736 26 $682 $65 $747 $0 so so $682 $65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 $770 so so so $703 $67 $770 29 $713 $68 $781 so $0 $0 $713 $68 $781 30 $724 $69 S793 so $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Refen:ncc ID No. R310575 Improvement Area Lot No. 17 Phase I Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $470 $45 $515 $0 so $0 $470 $45 $515 2 $417 $46 $523 so $0 so $477 $46 $523 3 $484 $46 $531 so so 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 so so so $506 $48 $555 7 $514 $49 $563 so so so $514 $49 $563 8 $522 $50 $572 $0 so $0 $522 $50 $572 9 $529 $51 $580 $0 so $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 so $0 $0 $554 $53 $607 13 SS62 $54 $616 $0 $(} so $562 $54 $616 14 $570 $55 $625 so $0 so $570 $55 $625 IS $519 $55 $634 $0 so $0 $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 so $0 $0 $596 $51 $654 18 $60S $58 $663 so so $0 $605 $58 $663 19 $614 $59 $673 $0 so $0 $614 $59 $673 20 $624 S60 $683 so so $0 $624 $60 $683 21 $633 $61 $694 so $0 so $633 $61 $694 22 $643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 $0 $0 so $652 $62 $715 24 $662 $63 $725 $0 so $0 $662 $63 $725 25 S672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 so so so $682 $65 $747 27 $692 $66 $758 so $0 so $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 $781 so $0 $0 $713 $68 $781 30 $124 $69 $793 so $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Publit lmprovtmtnt District Tax Reference ID No. R310S76 Improvement Area lot No. 18 Pllase Assessment Part A Part B Total Annual Installment: $8,073.00 so.oo $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 so $0 $470 $45 $515 2 S477 $46 $52.3 so so $0 $477 $46 $523 3 $484 $46 S531 so so so $484 $46 $531 4 $491 $47 $539 $0 so so $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 S547 6 $506 $48 $555 so so so $506 $48 $555 7 $514 $49 $563 so so $0 $514 $49 SS63 8 $522 $50 $572 $0 so so S522 $50 $572 9 S529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 so so $537 $51 $589 II $545 $52 S598 so so so $545 $52 $598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 so so $0 $562 $54 $616 14 $570 $55 $625 so so so $570 $55 $625 IS $579 $55 $634 so so $0 $579 $55 S634 16 $588 $56 $644 $0 so $0 $588 $56 $644 17 S596 $57 $654 so $0 so $596 $57 $654 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 $673 $0 so so $614 $59 $673 20 $624 $60 $683 $0 so $0 $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 so so $643 $62 $704 23 $652 $62 $715 so $0 $0 $652 $62 $715 24 $662 $63 $725 $0 so so $662 $63 $725 25 $672 $64 $736 $0 so so $672 $64 $736 26 $682 $65 $747 so $0 so $6&2 $65 $747 27 S692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 so so $0 $703 $67 $770 29 $713 $68 $781 so $0 $0 $713 $68 $7SI 30 $724 $69 $793 so $0 $0 S72A $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 ~. R310577 Improvement Area Lot No. 19 Phase I Assessment Part A Part B Total Annual Installment: $8,073.00 so.oo $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and I ntcrest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 so $0 $477 $46 $523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 so so 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 $514 $49 $563 $0 $0 so $514 $49 S563 8 S522 $50 SS72 so so so $522 $50 $572 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 $0 $0 so $537 $51 $589 II $545 $52 $598 so $0 so $545 $52 $598 12 $554 $53 $607 so so $0 $554 $53 $607 13 $562 $54 S616 $0 $0 so S562 $54 $616 14 S570 $55 $625 so so so $570 $55 $625 15 $579 $55 $634 $0 so $0 $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 so so so $596 $57 $654 18 $60S $58 S663 so so $0 $605 $58 $663 19 $614 $59 S673 so $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 so $624 $60 $683 21 $633 $61 $694 so so so $633 $61 $694 22 S643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 so $0 so $652 $62 $715 24 $662 $63 $725 $0 so so $662 $63 $125 25 $672 $64 $736 so $0 $0 $672 $64 $736 26 $682 $65 S747 $0 $0 $0 $682 $65 S747 27 $692 $66 $758 so so so $692 $66 S758 28 $703 $67 $770 so so so $703 $67 $770 29 $713 $68 $781 so $0 $0 $713 S68 $781 30 $724 $69 $793 so $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintagt Public lmprovemtnt Distritt Tax Reference 10 No. R310578 Improvement Area I Lot No. 20 Pbasc Assessment Part A Part 6 Total Annual Installment: $8.073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $471 $46 $523 so so so $477 $46 $523 3 $484 $46 $531 so $0 so $484 $46 $531 4 $491 $47 $539 so so $0 $491 $47 $539 5 $499 $48 $547 so so so $499 $48 $547 6 S506 $48 $555 so so so $506 $48 $555 7 $514 $49 $563 so so so $514 $49 $563 8 $522 $50 $572 so $0 so $522 SSO S572 9 $529 $51 $580 so $0 so $529 $51 $580 10 $537 $51 $589 so so $0 $537 $51 $589 II $545 $52 $598 so so $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 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 $0 so $588 $56 $644 17 $596 $51 $654 $0 so $0 $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 $60 $683 $0 $0 so $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 $0 so so $643 $62 $704 23 $652 $62 S715 $0 $0 $0 S652 $62 $715 24 $662 $63 $725 so $0 so $662 $63 $725 25 $672 $64 $736 so so so $672 $64 $736 26 $682 $65 $747 so so $0 $682 S6S $747 27 $692 $66 $758 $0 so $0 $692 $66 $758 28 $703 $67 $770 $0 so $0 $703 $67 $770 29 S7l3 $68 $781 so $0 $0 $713 $68 $781 30 $124 $69 $793 so so so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public ln~provement District Tax Reference ID No. RJJ0579 Improvement Area Lot No. 21 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 S8.073.00 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 I $470 $45 $515 $0 $0 $0 $470 $45 $5\5 2 $477 $46 S523 so so $0 $477 $46 $523 3 S484 $46 $531 so $0 $0 $484 $46 $531 4 $491 $47 $539 $0 so $0 $491 $47 S539 5 S499 $48 $547 so so $0 $499 $48 $547 6 S506 $48 $555 so so so $506 $48 $555 7 S514 $49 S563 so $0 so S514 $49 SS63 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 S529 $51 $580 $0 $0 $0 $529 $51 $580 10 S537 $51 $589 so so so $537 $51 $589 II S545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 $0 $0 so $562 $54 S616 14 S570 $55 $625 so so so S570 $55 $625 IS S579 $55 $634 so so $0 S579 $55 S634 16 $588 $56 S644 $0 so $0 $588 $56 $644 17 $596 $57 $654 $0 so so $596 $57 $654 18 $605 $58 $663 so so so $605 $58 S663 19 S614 $59 $673 $0 so so $614 $59 $673 20 S624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 $0 so $0 S633 $61 $694 22 S643 $62 $704 $0 so so $643 $62 $704 23 $652 $62 $715 $0 so $0 $652 $62 S715 24 S662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 S747 so so $0 $682 $65 $747 27 $692 $66 S758 so so so $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 so so $713 $68 $781 30 S124 $69 $793 so so so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public lmprovtmcnt District Tax Reference ID No. R310580 Improvement Area Lot No. 22 Phase I Assessment Part A Part B Total Annual lnstal\menl: $8,073.00 $0.00 $8.073.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $SIS 2 $477 $46 $523 so so $0 $477 $46 $523 3 $484 S46 S531 so so $0 $484 $46 $531 4 $491 $47 S539 $0 $0 $0 $491 $47 $539 5 $499 S48 S547 so so so $499 $48 $547 6 S506 $48 $555 so so so $506 $48 $555 7 S514 $49 $563 so so so $514 $49 $563 8 $522 $50 $572 $0 $0 $0 $522 $50 $572 9 $529 $51 SS80 $0 $0 $0 S529 $51 $580 10 S537 $51 $589 so so so S537 $51 $589 II $545 $52 $598 so $0 so S545 $52 S598 12 $554 $53 $607 $0 $0 $0 $554 sn $607 13 $562 $54 $616 $0 so so $562 $54 S616 14 S570 $55 $625 $0 so so $570 $55 $625 15 $579 $55 S634 so $0 $0 $579 $55 $634 16 $588 $56 S644 so $0 $0 $588 $56 $644 17 $596 $57 $654 so $0 $0 $596 $51 $654 18 $605 $58 S663 so so so $605 $58 $663 19 $614 $59 $673 $0 so so $614 $59 $673 20 $624 $60 S683 $0 so $0 $624 $60 $683 21 $633 $61 $694 so $0 so $633 $61 $694 22 $643 $62 $704 so so so $643 $62 S704 23 $652 $62 $715 so so $0 $652 $62 $715 24 $662 $63 $72S $0 $0 $0 $662 $63 $125 25 $672 $64 $736 so $0 $0 S612 $64 $736 26 $682 $65 $747 $0 $0 so $682 $65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 S770 so $0 $0 $703 $67 $770 29 $713 $68 $781 so so so $713 $68 $781 30 sn4 $69 $793 $0 so so sn4 $69 $793
Exhibit D ASSESSMENT ROL.L Vintage Public: Improvement District Tax Reference ID No. R310531 Improvement Area I Lot No. 23 Phase Assessment Part A Part B Total Annual Installment $8,073.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 so so $470 $45 $515 2 $477 $46 $523 so so so $477 $46 $523 3 $484 $46 $531 so $0 so $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $~47 so so $0 $499 $48 $547 6 $506 $48 $555 $0 so so $506 $48 $555 7 $514 $49 $563 $0 $0 so $514 $49 S563 8 $522 $50 $572 $0 so so $522 $50 $572 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 S589 so so $0 S537 $51 $589 II $545 $52 $598 so $0 $0 $545 $52 $598 12 SSS4 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 $0 $0 so $562 $54 S616 14 $570 $55 S625 so so so $570 $55 $625 IS $579 $55 $634 so so so $579 $55 S634 16 SS88 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $5% $57 $654 18 $605 $58 $663 $0 $0 so $605 $58 $663 19 $614 $59 $673 $0 $0 so $614 $59 $673 20 $624 $60 $683 so $0 so $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 S643 $62 $104 $0 so so $643 $62 $704 23 $652 $62 S71S $0 $0 so $652 $62 $715 24 $662 $63 $725 $0 $0 so $662 $63 S72S 25 $612 $64 $736 $0 so $0 $672 $64 $736 26 $682 $65 $747 so $0 $0 $682 $65 $747 27 $692 $66 S758 $0 so so $692 $66 $758 28 $703 $67 $770 $0 so $0 $703 $67 $770 29 $713 $68 $781 so so $0 $713 $68 $781 30 $724 $69 $793 $0 so so $724 $69 $793
Exllibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310582 Improvement Area Lot No. 24 Phase Assessment Part A Part B Total Annual installment: $8.073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 S45 S515 $0 $0 $0 S470 $45 $515 2 S471 $46 $523 $0 so $0 S477 $46 $523 3 S484 $46 SS31 so so so $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 S48 $555 $0 so so $506 $48 $555 7 $514 S49 $563 so so $0 $514 $49 S563 8 $522 $50 $572 so so so $522 $50 $572 9 $529 $51 $580 $0 so so $529 $5\ $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 II S545 $52 $598 so so $0 $545 $52 $598 12 $554 $53 $607 so so $0 $554 $53 $607 13 SS62 $54 $616 so $0 $0 $562 $54 $6\6 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 IS $579 $55 $634 so so $0 $579 $55 $634 16 SS88 $56 $644 $0 so so $588 $56 $644 17 $596 $57 ~54 so so so $5% SS7 $654 18 $605 $58 $663 $0 $0 $0 S605 $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 S694 so so $0 $633 $61 S694 22 $643 $62 $704 so $0 $0 $643 $62 $704 23 $652 $62 $715 $0 so so $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 S672 $64 $736 26 $682 $65 $747 so so so S682 $65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 $770 so $0 so $703 $67 $770 29 $713 $68 $781 so so $0 $713 $68 $781 30 $724 $69 $793 $0 so $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Publir lmprovtment District Tax Reference lD No. R31058J Improvement Area Lot No. 25 Phase Assessment Part A Part B Total Annuallnstallment: $13.401.00 so.oo Sl3,40 1.00 Part A Part B 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 $780 $75 S855 so so $0 $780 S75 $855 2 $792 $76 $868 so so so $792 $76 $868 3 $804 $77 $881 $0 so so $804 $71 $881 4 $816 $78 $894 $0 $0 $0 $816 S78 $894 5 $828 $79 $907 $0 so so $828 S79 S907 6 S840 $80 S921 so so so S840 S80 S921 7 $853 $82 $935 $0 $0 so $853 $82 $935 8 S866 $83 $949 so so $0 $866 $83 $949 9 $879 S84 $963 so so so $879 $84 $963 10 $892 $85 $977 so $0 $0 $892 $85 $917 II $905 $87 $992 so $0 so $905 $87 $992 12 $919 $88 $1,007 so $0 so S919 $88 SI,007 13 $933 $89 $1.022 $0 $0 so S933 $89 $1,022 14 $947 $91 $1,037 so $0 $0 $947 $91 $1,037 IS S961 $92 $1,053 so so so $961 $92 $1,053 16 $975 $93 S1,069 so so so S975 $93 $1,069 17 $990 $95 $1,085 $0 $0 so $990 S95 $1,085 18 $1.005 S96 $1.101 $0 so $0 $1,005 $96 $1,101 19 $1.020 $98 $1,\18 so so so $1,020 $98 $1,\18 20 $1,035 S99 $1,134 so so so Sl.035 $99 $1,134 21 $1,051 $101 $1,151 $0 $0 so $1.051 $101 Sl,ISI 22 $1,067 $102 $1,169 $0 so $0 $1,067 $102 S1,169 23 $1.083 $104 $1.186 so so so $1,083 $104 $1.186 24 $1,099 SI05 $1,204 $0 so so $1,099 $105 $1,204 25 SI.IIS $107 $1,222 $0 so so S1,115 $107 $1,222 26 $1.132 $108 $1,240 so so $0 $1.132 $108 Sl,240 27 $1,149 $110 $1,259 $0 $0 $0 .$1,149 $110 $1,259 28 .$1,166 $112 .$1.278 so $0 $0 S1.166 $112 S1.278 29 $1,184 $113 $1,297 so $0 so $1.184 S1 !3 S1.297 30 $1.201 $115 $1.317 $0 so $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public lmprovtment District Tax Reference ID No. R310584 Improvement Area I Lot No. 26 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8.073.00 Pan A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 so $0 $0 $470 $45 $515 2 $477 $46 $523 so so so $477 $46 $523 3 $484 $46 $531 $0 $0 so $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 $499 $48 $547 so $0 $() $499 $48 $547 6 $506 S48 $555 so so $0 $506 $48 $555 7 SSI4 $49 SS63 so so $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 so $537 SSI $589 II $545 $52 $598 so $0 so $545 $52 $598 12 $554 $53 $607 so so $0 $554 $53 $607 13 $562 $54 $616 $0 so $0 $562 $54 $616 14 $570 $55 $625 so so $0 $570 $55 S62S IS $579 $55 $634 $0 $0 $0 $579 $55 $634 16 $588 $56 $644 so $0 so $588 $56 $644 17 SS96 $57 $654 so $0 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 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 $0 $0 so $633 $61 S694 22 $643 $62 $704 so so $0 $643 S62 $704 13 $652 $62 S715 so so so $652 $62 S71S 24 $662 $63 $725 $0 so $0 $662 $63 $725 25 $672 $64 $736 $0 so so $672 $64 $736 26 $682 $65 $747 so so so $682 $65 $747 27 S692 $66 $758 $0 $0 $0 S692 $66 $758 28 S703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 $781 so so so $713 $68 $781 30 $724 S69 $793 so so so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintagt Public Improvement District Tax Referene<: ID No. R310585 Improvement Area I lot No. 27 Phase Assessment Part A Part B Total Annuallnstalhnent: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Colle<:tion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $470 $45 $515 $0 $0 $0 $470 $45 SSIS 2 $477 $46 $523 so so so $477 $46 $523 3 $484 $46 $531 so $0 so $484 $46 $531 4 $491 $47 $539 $0 so $0 $491 $47 $539 s $499 $48 $547 $0 so $() $499 $48 $547 6 $506 $48 $555 so so so $506 $48 $555 7 $514 $49 $563 so $0 so $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 $51 $589 so so so $537 $51 $589 II $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 .$0 $554 $53 $607 13 $562 $54 $6\6 $0 so $0 $562 $54 $616 14 $570 $55 $625 so so so $570 $55 $625 15 $579 $55 $634 $0 so $0 $519 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 $673 so $0 $0 $614 $59 $673 20 $624 $60 $683 $0 so $0 $624 $60 $683 21 $633 $61 $694 $0 $0 $0 $633 $61 $694 22 $643 $62 $704 so $0 so $643 $62 $704 23 $652 $62 $715 so $0 $0 $652 $62 $715 24 $662 $63 $72S $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 so $0 $672 $64 $736 26 $682 $65 $747 $0 so so $682 $65 $747 27 $692 $66 $758 so $0 so $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 $781 so so $0 $713 $68 $781 30 $724 $69 $793 so so $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public lmpronmcnt District Tax Reference ID No. R310586 Improvement Area I Lot No. 28 Phase Assessment Part A Part B Total Annual Installment $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $SIS so so $0 $470 $45 $515 2 $477 $46 $523 so so $0 $477 $46 $523 3 $484 $46 $531 so so $0 $484 $46 $531 4 $491 $47 $539 $0 $0 so $491 $47 $539 5 $499 $48 $547 $0 $0 so S499 $48 $547 6 $506 $48 $555 so so so $506 $48 $555 7 $514 $49 S563 so so $0 $514 $49 $563 8 $522 $50 $572 $0 so $0 $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $5\ $580 10 $537 $51 $589 so so so $537 $51 $589 II S545 $52 $598 so so so $545 $52 $598 12 $554 $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 IS $579 $55 $634 so so so $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 S644 17 $596 $57 $654 $0 $0 so $596 $57 $654 18 $605 $58 $663 so so so S605 $58 $663 19 $614 $59 $673 $0 $0 so $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 so $0 $0 $633 $61 $694 n $643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 so so $0 $652 $62 $715 24 $662 $63 $725 $0 so so $662 $63 $725 25 $672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 $747 so so so $682 S65 S747 27 S692 S66 $758 $0 so $0 $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $770 29 S713 $68 $781 so so so $713 $68 $781 30 $724 $69 $793 so so $0 $724 S69 S793
Exhibit D ASSESSMENT ROLL Vint1ge Public Improvement District Tax Reference ID No. RJJ0587 Improvement Area Lot No. 29 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8.073.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 so so $0 $470 S45 $515 2 $417 $46 $523 so so 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 $0 $499 $48 $547 6 $506 $48 $555 $0 so so $506 $48 $555 7 $514 $49 $563 so $0 $0 $5\4 $49 $563 8 $522 $50 $572 $0 so $0 $522 $50 $512 9 $529 S5\ $580 so so $0 $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 $598 so so $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 so so $570 $55 $625 15 $579 sss $634 so so so $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 S663 so so so $605 $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 $0 so $0 S633 $61 $694 22 $643 $62 $704 so so $0 ~3 $62 $704 23 $652 S62 $715 so $0 so $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 so so so $682 $65 $747 27 $692 $66 $758 so $0 $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 so $713 $68 $781 30 $724 $69 $793 so so so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintlgt Public lmprovtmtnt District Tax Reference ID No. R310588 Improvement Area Lot No. 30 Phase I Assessment Part A PartS Total Annual Installment $8,073.00 $0.00 $8.073.00 Part A PartS Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 so $470 $45 $515 2 $477 $46 $52.3 so so $0 $477 $46 $52.3 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $5.39 so so $0 $491 $47 $539 5 $499 $48 $547 so $0 $0 $499 $48 $547 6 $506 $48 $555 so so so $506 $48 $555 7 $514 $49 $563 $0 so so $5\4 $49 $563 8 $522 $50 S572 $0 $0 so $522 $50 $572 9 $529 $51 $580 $0 $0 so $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 $598 so so $0 $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 so so so $570 $55 $625 IS $579 $55 $634 so so so $579 $55 $634 16 $588 $56 $644 so so $0 S588 $56 S644 17 $596 $57 $654 so $0 $0 $596 $57 $654 18 $605 $58 $663 so so so $605 $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 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 $0 $0 so $662 $63 $725 25 $672 $64 $736 so so so $672 $64 $736 26 S682 $65 $747 so so $0 $682 $65 $747 27 $692 $66 $758 so so so $692 $66 $158 28 $703 $67 $770 $0 so $0 $703 $67 $770 29 $713 $68 $781 so so so $713 $68 $781 30 $724 S69 $793 so so so $724 $69 $79.3
Exhibit D ASSESSMENT ROLL Vlnt•ge Public Improvement Distrid Tax Reference ID No. R310S89 Improvement Area Lot No. 31 Phase Assessment Part A Part 8 Total Annual Installment: $0.00 so.oo $0.00 Part A Part B Total Annual Annual Alllnlal Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total so $0 so $0 $0 $0 $0 so $0 2 so so $0 so so so so so $0 3 $0 $0 $0 so $0 $0 so $0 so 4 so so so so so so $0 so $0 5 so so so so so so so so so 6 $0 $0 so so so so $0 $0 $0 7 so $0 $0 so $0 $0 so $0 so 8 so $0 so so $0 so so so so 9 $0 $0 $0 $0 $0 $0 $0 so $0 10 so $0 so $0 so so so $0 so ll so so so so so so so so so 12 so so $0 so so so so so so 13 so so so $0 $0 so $0 $0 so 14 so so $0 so $0 so so so so IS $0 so $0 $0 $0 so so $0 $0 16 so $0 so so so $0 so so $0 17 so $0 so so so so $0 so $0 18 so $0 so so $0 so $0 so so 19 $0 $0 so so $0 so $0 so $0 20 so so so so $0 so so so $0 21 $0 $0 so so so so so $0 $0 22 so $0 so so so so so $0 so 23 $0 so so so so so so $0 $0 24 $0 $0 so $0 $0 $0 so so $0 25 so so so so so so so so so 26 so so $0 $0 so so $0 so so 27 $0 $0 so so $0 $0 so so $0 28 so so so so so $0 so $0 $0 29 so $0 so so so $0 so so so 30 $0 so so $0 $0 $0 $0 $0 $0
Exhibil D ASSESSMENT ROLL Vintage Pub1it lmpronment District Tax Reference ID No. R310590 Improvement Area I Lot No. 32 Phase Assessment Part A Part B Total AMuallnstallment: $8.073.00 $0.00 $8.073.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 so $0 so $470 $45 $515 2 S477 $46 $523 so so so $477 $46 S523 3 $484 S46 $531 so so so $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 5 S499 $48 S547 $0 $0 so $499 $48 S547 6 SS06 $48 S555 $0 $0 so $506 $48 S555 7 S514 $49 $563 so so so $514 $49 $563 8 $522 $50 $572 $0 so $0 $522 $50 $572 9 $529 $51 $580 so so $0 $529 $51 $580 10 $537 $51 S589 so so so $537 $51 $589 11 $545 $52 $598 so so so $545 $52 SS98 12 $554 $53 $607 so so $0 $554 $53 S607 13 S562 $54 $616 so so $0 $562 $54 $616 14 $570 $55 $625 so so so S570 $55 $625 IS $579 $55 $634 $0 so $0 $579 $55 $634 16 $588 $56 $644 so $0 so $588 $56 $644 17 $596 $57 $654 so $0 so $596 $57 $654 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 S673 so so so $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 so so $0 $633 $61 $694 22 S643 $62 $704 so so so $643 S62 $704 23 $652 $62 $715 $0 so so $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 S747 so so so $682 $6S $747 27 $692 $66 $758 so so so $692 S66 $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 so so $124 $69 $793
Exhibit D ASS!i:SSMENT ROLL Vint1ge Public Improvement District Tax. Reference ID No. R310591 Improvement Area Lot No. 33 Phase Assessment Part A PanS Total Annual Installment: $8,073.00 $0.00 S8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 S477 $46 S523 $0 so $0 $477 $46 $523 3 $484 $46 $531 so so so S484 $46 SS31 4 $491 $47 $539 so so $0 $49\ $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 S506 $48 S555 so so $0 $506 $48 $555 7 $514 $49 $563 so so so $5\4 $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 so so SS37 $51 $589 II S545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 so $0 so $562 $54 $616 14 $570 $55 $625 so so so $570 sss $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 so so $596 $57 $654 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 S673 20 $624 $60 $683 $0 so $0 $624 $60 $683 21 $633 $61 $694 $0 so $0 $633 $6\ $694 22 $643 $62 $704 so so so $643 $62 $704 23 $652 S62 $715 so so so $652 $62 $715 24 S662 $63 $725 $0 so $0 S662 $63 S725 25 S672 $64 $736 so $0 $0 $672 $64 $736 26 $682 $65 $747 $0 so so $682 $65 $747 27 $692 $66 $758 so so $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 S703 $67 $770 29 $713 $68 $781 $0 so $0 $713 $68 S781 30 $724 $69 $793 so so so $724 $69 S793
Exhibit D ASSF..SSMENT ROLL Vintage Public lmpronmenl District Tax Reference ID No. R310592 Improvement Area I Lot No. 34 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $470 $45 $515 so $0 $0 $470 $45 $515 2 $477 $46 $523 so so $0 $477 $46 $523 3 $484 $46 S531 so so so $484 $46 $531 4 $491 $47 $539 so so so $491 $47 $539 5 $499 $48 $547 so $0 so $499 $48 $547 6 $506 $48 $555 $0 $0 so SSO<i $48 $555 7 $514 $49 $563 $0 so so $514 $49 $563 8 $522 $50 $572 $0 so so $522 $50 $572 9 $529 SSt SS80 so so so $529 SSt $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 $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 S625 IS $579 $55 $634 so so so $579 $55 $634 16 $588 $56 $644 so $0 so $588 $56 $644 17 $596 $57 $654 $0 so so $596 $51 $654 18 $605 $58 $663 $0 so so $605 $58 $663 19 $614 $59 $673 so so $0 $614 $59 $673 20 $624 $60 S683 so so so $624 S60 S683 21 $633 $61 $694 so so so $633 S61 S694 22 $643 $62 $704 so so $0 $643 $62 $704 23 $652 $62 $715 $0 so so $652 $62 $715 24 $662 $63 $725 so $0 $0 $662 $63 $725 25 S672 $64 $736 $0 $0 $0 $672 S64 $736 26 $682 $65 S747 so so so $682 $65 $747 27 $692 $66 $758 so so so $692 $66 S7S8 28 $703 $67 $170 so so so $703 $67 $170 29 $713 $68 $781 so $0 so $713 S68 $781 30 S724 $69 $793 so $0 so S724 $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 Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Tot~ I and Interest Costs Total and 1 nterest Costs Total $470 $45 $515 $0 $0 so $470 $45 $515 2 $477 $46 $523 so so $0 $477 $46 $523 3 $484 S46 $531 so so so $484 $46 $531 4 $491 $47 S539 so so so $491 $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 $5\4 $49 $563 8 SS22 $50 $572 so $0 so $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 so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 $0 $0 $0 $570 $55 $625 IS $579 $55 $634 $0 so $0 $579 $55 $634 16 $588 $56 $644 $0 $0 so $588 $56 $644 17 $596 $57 $654 so $0 $0 $596 $57 $654 18 $605 $58 S663 so $0 so $605 $58 $663 19 $614 $59 $673 so so so $614 $59 $673 20 $624 $60 $683 so so so $624 S60 $683 21 $633 $61 $694 so so so $633 $61 $694 22 S643 $62 $704 so $0 so $643 $62 $704 23 $652 $62 $715 $0 $0 so $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 so $0 $0 $682 $65 S747 27 $692 $66 $758 so so $0 $692 $66 $758 28 $703 $67 $770 $0 so $0 S703 S67 sno 29 $713 $68 S781 so so so $713 $68 $781 30 S724 $69 $793 so so so $724 $69 $793
J:xhibit D ASSESSMENT ROLL Vint11ge Public: lmpronmenl Dislritt Tax Reference ID No. R310594 Improvement Area Lot No. 36 Phase Assessment Part A Part B Total Annual Installment $8,073.00 $0.00 $8.073.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I ntercst Costs Tolal and Interest Costs Total I $470 $45 $515 $0 so $0 $470 $45 $515 2 $477 $46 S523 $0 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 s $499 $48 $547 $0 $0 so $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 so $522 $50 $572 9 $529 $51 $580 so so $0 $529 $51 $580 10 $537 $51 $589 $0 so $0 $537 $51 $589 II $545 $52 $598 $0 so $0 $545 $52 $598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 so $0 so $570 $55 $625 IS $579 $55 $634 so so $0 $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 S654 18 $605 $58 $663 $0 so $0 $605 $58 $663 19 $614 $59 $673 $0 so $0 $614 $59 $673 20 $624 $60 $683 $0 so so $624 $60 $683 21 $633 $61 $694 so so so $633 $61 $694 22 $643 $62 $704 $0 so so $643 $62 $704 23 $652 $62 $715 so $0 so $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 S736 26 S682 $65 S747 so so so S682 S65 S747 27 S692 $66 $758 so so so $692 S66 $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 so so so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310595 Improvement Area I Lot No. 37 Phase Assessment Part A Part B Total Annuallnstallrncnt: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 so $0 $0 $471 $46 $523 3 $484 $46 S531 so $0 so $484 $46 $531 4 $491 $47 $539 so so so $491 $47 S539 5 $499 $48 $547 $0 so $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 ssss 7 $514 $49 $563 $0 $0 $0 $514 $49 S563 8 $522 $50 $572 $0 so so $522 $50 $572 9 $529 $51 $580 $0 so so $529 $51 $580 10 $537 SSt S589 so so so $531 S51 $589 II $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 $0 $0 $0 $554 SS3 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $6\6 14 $570 $55 $625 so $0 $0 $570 $55 $625 IS $519 $55 $634 so so so $579 $55 $634 16 $588 $56 S644 $0 so $0 $588 $56 $644 17 $596 $51 $654 $0 so $0 $596 $57 $654 \8 $605 $58 $663 $0 so so $605 $58 $663 19 $614 $59 $613 $0 so so $614 $59 $673 20 $624 $60 S683 so so $0 $624 S60 $683 21 S633 $61 S694 so so so $633 $61 $694 22 $643 $62 $704 so so $0 $643 $62 $704 23 $652 S62 $715 so $0 $0 $652 $62 $715 24 $662 $63 $125 $0 $0 $0 $662 $63 $725 25 $672 S64 $736 $0 $0 $0 $672 $64 S736 26 $632 S65 $747 $0 so so $682 $65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 $710 $0 so so $703 $67 S770 29 $713 $68 $781 $0 so $0 $713 $68 $781 30 $724 $69 $793 $0 so $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public lmprov~m~nt Distrid Tax Reference ID No. RJ\0596 Improvement Area I Lot No. 38 Phase Assessment Part A PanB Total Annual Installment: $8.073.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I ntcrcst Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 so so $477 $46 $523 3 S484 $46 $531 so so so $484 $46 $531 4 S491 $47 S539 so so so $491 $47 S539 5 $499 $48 $547 so so so $499 $48 $541 6 $506 $48 $555 so so so $506 $48 $555 7 $514 $49 $563 $0 $0 so $514 $49 $563 8 $522 $50 $572 $0 so so S522 $50 S572 9 S529 $51 $580 so so so $529 $51 S580 10 $537 $51 $589 so so $0 $537 SSI $589 II $545 $52 $598 $0 so so $545 $52 $598 12 $554 $53 S607 $0 so so $554 $53 $607 13 S562 $54 S616 $0 so so $562 $54 $616 14 $510 $55 $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 $5% $57 $654 so $0 so $596 $57 $654 18 $60S $58 $663 $0 so so $605 SS8 $663 19 $614 $59 $673 $0 $0 so $614 $59 $673 20 $624 $60 $683 $0 so so $624 $60 S683 21 1633 $61 $694 so so so S633 S61 $694 22 $643 $62 $704 so $0 so $643 $62 S704 23 $652 $62 $7\S so $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 so $662 $63 $725 25 $672 $64 $736 so so so $672 $64 $736 26 $682 $65 $747 so so $0 $682 $65 $747 27 $692 $66 $758 $0 so $0 $692 $66 $758 28 $703 $67 S770 $0 so $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 S724 $69 $793 $0 $0 $0 $724 $69 S793
Exbibit 0 ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310597 Improvement Area I Lot No. 39 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 so $0 $470 $45 $515 2 $477 $46 $523 $0 so so $477 $46 $523 3 $484 $46 $531 so so so $484 $46 S531 4 S491 $47 $539 so so so S491 $47 $539 5 S499 S48 $547 $0 $0 so $499 $48 SS47 6 $506 $48 ssss $0 $0 so $506 $48 $555 7 $514 $49 $563 $0 $0 so $514 $49 $563 8 $522 $50 $512 $0 so $0 $522 $50 $512 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 S589 so $0 so $537 $51 $589 II $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 $0 $0 so $554 $53 $607 13 $562 $54 $616 $0 $0 so $562 $54 $616 14 $570 $55 $625 $0 so so $570 $55 S625 IS $579 $55 $634 so so so $519 $55 $634 16 $588 $56 $644 so so so $588 $56 S644 17 $596 $57 S654 $0 $0 so $596 $51 $654 18 $605 $58 $663 $0 so $0 $605 $58 $663 19 $614 $59 $673 so so $0 $614 $59 $673 20 $624 $60 $683 so so so $624 $60 S683 21 $633 $61 $694 so so so $633 S61 $694 22 S643 $62 $704 $0 so so $643 $62 $704 23 $652 S62 $715 so $0 so $652 $62 $715 24 $662 S63 $725 $0 so $0 $662 $63 $725 25 $672 $64 S736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 so $0 $6&2 $65 S747 27 $692 $66 $758 so so so $692 $66 $758 28 S703 S67 $710 so so so $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 Vintage Publk Improv~ment District Tax Reference ID No. R310598 Improvement Area Lot No. 40 Phase Assessment Part A Part B Total Annual Installment: S8.07J.OO $0.00 S8.07J.OO Part A Part B 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 1 S470 $45 $515 $0 $0 $0 $470 $45 $515 2 $417 $46 $523 $0 so so $477 $46 $523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 $0 $0 $0 $491 $47 $539 s $499 $48 $547 $0 $0 so $499 $48 $547 6 $506 $48 $555 so so so $506 $48 $555 7 $514 $49 SS63 $0 so $0 $514 $49 $563 8 $522 $50 $572 so $0 $0 $522 $50 $572 9 $529 $51 $580 so $0 $0 $529 $51 $580 10 $537 $51 $589 so so so $537 $.51 $589 11 $545 $52 $598 $0 $0 so $545 $52 $598 12 $554 $53 $607 so so $0 $554 $53 $607 13 $562 $54 $616 so so $0 $562 $54 $616 14 $570 $55 $625 so so so $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 $0 so $0 $596 $57 $654 18 $605 $58 $663 so so so $605 $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 so so $643 $62 $704 23 $652 $62 $715 so so $0 $6S2 $62 $715 24 $662 $63 $72S $0 $0 $0 $662 $63 $725 2S $672 $64 $736 so $0 so $672 $64 $736 26 $682 $6S $747 $0 so so $682 $65 $747 27 $692 $66 S758 so so so $692 $66 $758 28 $703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 $781 so $0 $0 $713 $68 $781 30 S724 $69 $793 $0 $0 so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310599 Improvement Area Lot No. 41 Pltase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8.073.00 Part A PartB Total Armual Annual Annual Calendar Principal Collection Principal Collection Principal Collection YeaJ Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 so $0 so $470 $45 $SIS 2 $477 $46 $523 so $0 so $477 $46 $523 3 $484 $46 $531 so so $0 $484 $46 SSJI 4 $491 $47 $539 so $0 so $491 $47 $539 5 $499 $48 $547 so so so $499 $48 $547 6 $506 S48 $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 SS29 $51 $580 $0 so so $529 $51 $580 10 $537 $51 $589 $0 so $0 $537 $51 $589 II $545 $52 $598 $0 so so $545 $52 $598 12 $554 $53 $607 so $0 so SS54 $53 $607 13 $562 $54 $616 so $0 so $562 $54 $616 14 $570 $55 $625 so $0 so S570 $55 $625 IS $579 $55 $634 so so so $579 sss $634 16 $588 $56 $644 so so so $588 $56 S644 17 $596 $57 $654 so so so $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 S663 19 S614 $59 $673 $0 $0 $0 $614 $59 S673 20 $624 $60 $683 $0 so $0 $624 $60 S683 21 S633 $61 $694 so $0 $0 $633 $61 S694 22 $643 $62 S704 so $0 so $643 $62 $704 23 $652 $62 $715 so so so $652 $62 $715 24 $662 $63 $725 $0 so $0 $662 $63 $725 2S $672 $64 $736 $0 $0 $0 S672 $64 $736 26 $682 S65 $747 so $0 so S6B2 $65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 S67 sno $0 $0 so $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 Vintage Public Improvement Distrid Tax Reference ID No. R310600 Improvement Area Lot No. 42 Phase Assessment Part A Part B Total Annuallnstallment: S8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and I ntc:rest Costs Total I $470 S4S $515 so so $0 $470. $45 $515 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 so $0 $0 $499 $48 SS47 6 $506 $48 $555 so so $0 $506 $48 $555 7 S514 S49 $563 so $0 so $514 $49 $563 8 $522 $50 $572 so so so $522 $50 $572 9 $529 $51 S580 so so $0 $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 $598 $0 $0 so $545 $52 $598 12 $554 $53 $607 so so so $554 $53 $607 13 $562 $54 $616 so so so $562 $54 $616 14 $570 $55 $625 $0 so $0 $570 $55 $625 IS $579 $55 $634 $0 $0 so $579 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 S654 so so $0 S596 $57 $654 18 $605 $58 $663 so so so S605 $58 $663 19 $614 $59 $673 so $0 $0 $614 $59 $673 20 $624 S60 $683 $0 so $0 $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 $715 so $0 so $652 S62 $715 24 $662 $63 $725 so $0 so $662 $63 $725 25 $672 $64 $736 $0 $0 so $672 S64 $736 26 $682 $65 $747 so $0 so $682 $65 $747 27 $692 $66 $758 $0 so so $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 so $0 $724 $69 $793
E1hibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R31060l Improvement Area L<lt No. 43 Phase I Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Prim;ipal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 so so so $484 $46 $531 4 $491 $47 $539 $0 $0 so $491 $47 $539 5 $499 $48 $547 $0 $0 $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 so so $0 $514 $49 $563 8 $522 $50 $572 so so so $522 $50 ssn 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 so $0 $537 $51 S589 11 $545 $52 $598 $0 $0 $0 $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 $0 $0 $0 $570 $55 $625 IS $579 $55 $634 $0 $0 so $579 $55 $634 16 SS88 $56 $644 $0 so $0 $588 $56 $644 17 $596 $57 $654 so $0 $0 $596 $57 $654 18 $605 $58 $663 so so $0 $605 $58 $663 19 $614 $59 $673 so so $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 $0 so so S633 $61 $694 22 $643 $62 $704 so so so $643 $62 S704 23 $652 $62 $715 $0 so so $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 so $0 $0 $682 $65 $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 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage PubHe lmprovtment District Tax Reference ID No. RJJ0602 Improvement Area I Lot No. 44 Phase Assessment Part A PartB Total Annual Installment S8,073.00 so.oo $8,073.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $470 $45 S515 so $0 $0 S470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 so so $484 $46 $531 4 S491 $47 $539 $0 so so $491 $47 $539 5 $499 $48 $547 so so so $499 $48 $547 6 $506 $48 $555 so so so $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 so $0 $522 $50 $572 9 S529 $51 S580 so so so $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 $598 $0 so so $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 so so $0 $579 $55 $6.34 16 $588 $56 $644 so so so $588 $56 S644 17 $596 $51 S6S4 so so $0 $596 $57 $654 18 S605 $58 $663 $0 so so $605 $58 $663 19 S614 $59 $673 $0 so so $614 $59 $673 20 $624 $60 $683 $0 so so S624 $60 $683 21 $633 $61 S694 so so $0 S633 $61 $694 22 $643 $62 $704 $0 so $0 $643 $62 S704 23 $652 $62 $715 $0 so $0 $652 $62 $715 24 $662 $63 $125 $0 $0 $0 $662 $63 $725 2S $672 $64 $736 so $0 $0 $672 $64 $736 26 S682 $65 $747 so $0 so $682 $65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 $77() so so $0 $703 $67 $770 29 $713 $68 $781 $0 so $0 $713 $68 S781 30 $724 $69 $793 so so so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310603 Improvement Area Lot No. 45 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total AMual Annual Annual Calendar J>rincipal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Cc>sts Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 so $0 S484 S46 $531 4 $491 $47 $539 so so so $491 $47 S539 5 $499 $48 S547 $0 so so $499 $48 $547 6 $506 $48 $555 $0 $0 so $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 so so $522 $50 $572 9 $529 $51 S580 so so $0 $529 $51 $580 10 $537 $51 $589 so so so $537 $51 S589 II $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 $0 so $554 $53 $607 13 $562 $54 $616 $0 so $0 $562 $54 $616 14 $570 $55 $625 so $0 $0 $570 $55 $625 IS $579 $55 $634 so $0 $0 $579 $55 $634 16 $588 $56 S644 so so so $588 $56 $644 17 $596 $57 $654 $0 $0 so $596 $57 $654 18 $605 $58 S663 $0 $0 so $605 $58 $663 19 $614 $59 $673 so so $0 $614 $59 $673 20 $624 $60 $683 $0 $0 so $624 $60 S683 21 $633 $61 $694 so so 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 S63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 so $0 $0 $672 $64 $736 26 $682 $65 $747 so $0 $0 $682 $65 $747 27 S692 $66 $758 so so so $692 $66 $758 28 $703 $67 S770 $0 so $0 $703 S67 $770 29 $713 $68 $781 $0 so so $713 $68 S781 30 $724 $69 $793 $0 so $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 1D No. R310604 Improvement Area Lot No. 46 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 so $0 so $470 $45 $515 2 $477 $46 $523 $0 $0 so $477 $46 $523 3 $484 $46 $531 $0 so so $484 $46 $531 4 $491 $47 S539 so so so $491 S47 $539 5 $499 $48 $547 $0 so so $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 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 SS89 II $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 so $562 $54 $616 14 $570 $55 $625 $0 so so $570 sss $625 15 S579 $55 $634 $0 so so $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 so so $0 $596 $57 $654 18 S605 $58 $663 so $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 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 $747 so $0 so $682 $65 $747 27 $692 $66 $758 so so $0 $692 $66 $758 28 $703 $67 $770 so $0 so $703 $67 $770 29 $713 $68 $781 so $0 so $713 $68 $781 30 $724 $69 $793 $0 $0 so $724 $69 $793
Exblbit D ASSESSMENT ROLL Vintage Public Improvement Districr Tax Reference ID No. RJJ0605 Improvement Area I Lot No. 47 Phase Assessment Part A Part B Total ArulUallnstallment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 so $0 $477 $46 $523 3 $484 $46 $531 so so $0 $484 $46 $531 4 $491 $47 $539 $0 so so $491 $47 $539 5 $499 $48 $547 $0 so $0 $499 $48 $547 6 $506 $48 $555 $0 $0 so $506 $48 $555 7 $514 $49 $563 $0 $0 so $514 $49 $563 8 $522 $50 $572 $0 $0 so $522 $50 S572 9 $529 SSI $580 so $0 so $529 $51 $580 10 $537 $51 SS89 so so so $537 $51 $589 II $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $607 $0 so $0 $554 $53 $607 13 $562 $54 $616 $0 so $0 $562 $54 $616 14 $570 $55 $625 $0 so $0 $570 $55 $625 IS $579 $55 $634 so so $0 $579 $55 $634 16 $588 $56 $644 so so 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 so $0 $614 $59 $673 20 $624 $60 $683 so $0 $0 $624 $60 $683 21 $633 $61 $694 $0 so $0 $633 $61 $694 22 $643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 so $0 so S652 $62 $115 24 $662 $63 $125 so $0 so $662 $63 $725 25 $672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 $747 so $0 so $682 $65 $747 27 $692 $66 $758 so so so $692 S66 S758 28 S703 $67 $770 so $0 $0 $703 $67 $770 29 $713 $68 S781 $0 so $0 $713 $68 $781 30 $724 $69 S793 $0 $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vint•ge Public Improvement District Tax Reference ID No. R310606 Improvement Area Lot No. 48 Phase Assessment Part A Part B Total Annual Installment: $0.00 $0.00 $0.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I ntcrest CosiS Total and Interest Costs Total I so so $0 so $0 $0 $0 so $0 2 $0 so $0 so $0 $0 so $0 so 3 so $0 $0 so so so so so so 4 so so so $0 so so so $0 so 5 $0 $0 so so so so so so so 6 $0 $0 so $0 so so $0 so $0 7 $0 $0 $0 $0 so $0 $0 $0 $0 8 $0 $0 $0 $0 $0 so so $0 so 9 so so so $0 so $0 $0 so so 10 so so so so so so $0 so so II so $0 so so $0 so $0 so so 12 $0 $0 $0 so $0 $0 $0 $0 $0 13 $0 so $0 $0 $0 $0 $0 $0 $0 14 $0 so $0 $0 so $0 $0 $0 $0 15 so $0 so $0 so $0 $0 so so 16 so $0 so so so so so so so 17 so so $0 $0 so so so $0 $0 18 $0 $0 $0 $0 $0 so $0 so $0 19 $0 $0 so so $0 $0 so $0 $0 20 $0 $0 $0 so so so $0 so so 21 $0 $0 $0 so so so $0 so $0 22 so so so so so so so so so 23 so $0 so $0 $0 $0 $0 so so 24 so so so $0 $0 $0 $0 so so 25 so so so $0 so so $0 $0 so 26 so so so $0 so so $0 so so 27 $0 so so so so so $0 $0 so 28 so so so so so so so so so 29 $0 so $0 so so so $0 $0 so 30 $0 $0 $0 so $0 $0 so so $0
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310607 Improvement Area Lot No. 49 Phase Assessment Part A Part B Total Annual Installment: $18,488.00 $0.00 $18,488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I ntcrest Costs Total and I nlerest Costs Total $1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $1,179 2 $1,092 $105 Sl,\97 $0 so $0 $1,092 $105 $1,197 3 $1,109 $106 $1,215 so so $0 $1.109 $106 $1,215 4 $1.125 $108 $1,233 so so so $1,125 $108 $1,233 5 $1.142 $169 $1,252 so so so $1.142 $109 $1,252 6 $1,159 Sill $1,270 so $0 so $1,159 $111 $1,270 7 $1,177 $113 $1,290 $0 $0 $0 $1,177 $113 $1.290 8 $1,195 $114 $1,309 $0 $0 $0 $1,195 $114 $1.309 9 $1,212 Sll6 $1,329 so $0 so $1.212 $116 $1,329 10 $1,231 $118 $1,348 so $0 $0 Sl,231 $118 $1,348 II Sl,249 $120 $1,369 so $0 so $1,249 $120 $1,369 12 $1,268 $121 Sl.389 so so so $1,268 $121 $1,389 13 $1,287 $123 $1,410 so so so S1,287 $123 $1,410 14 $1.306 $125 Sl,431 $0 so so $1,306 $125 $1,431 IS $1,326 $127 $1,453 $0 $0 $0 $1,326 $127 $1,453 16 $1,346 $129 $1,474 so $0 $0 $1,346 $129 $1,474 17 $1,366 $131 $1,497 $0 so $0 $1.366 $131 $1,497 18 $1,386 $133 $1,519 $0 $0 $0 $1,386 $133 $1,519 19 $1,407 $135 Sl,542 so $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 St.S88 so so so $1,450 $139 $1.588 22 $1,471 Sl41 $1,612 so so so $1,471 $141 $1,612 23 $1,493 $143 $1,636 so so so Sl,493 $143 S1,636 24 SI,SI6 $145 $1,661 $0 $0 so $1,516 $145 $1.661 25 $1,539 $147 $1,686 so so $0 $1,539 $147 $1,686 26 $1.562 $150 $1,711 $0 $0 so $1.562 $150 Sl,711 27 $l,S85 $152 Sl,737 $0 $0 $0 $1,585 $152 S\,737 28 Sl,609 $154 $1,763 so so so $1,609 Sl54 $1,763 29 $1,633 $156 $1,789 so so so $1,633 $156 Sl.789 30 $1,657 $159 $1,816 $0 so so $1.657 $159 $1,816
EshibitD ASSESSMENT ROLL Vintage Pub1ir lmprovtment District Tax Reference ID No. R310608 Improvement Area I Lot No. so Phase I Assessment Part A Part B Total AMuallnstallment: $18,488.00 $0.00 S\8,488.00 Part A PanB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $1,179 2 $1.092 $lOS $1,197 $0 $0 $0 SU)92 $lOS $1.197 3 $1,109 $106 $1,215 $0 $0 $0 $1,109 $106 $1,215 4 $1,125 $108 Sl,233 $0 $0 $0 $1,125 $108 $\,233 5 S\,142 $109 $1,252 $0 $0 $0 $\,142 $109 $1,252 6 $1,159 Sill $1,270 so $0 so $1,\59 Sill $1,270 7 $1,177 $113 $1.290 so so so $1.177 $113 $1,290 8 $1,195 $114 $1.309 so so so $1,195 S\14 $1,309 9 $\,212 $\16 $1,329 so so so $1.212 $116 $\,329 10 $1,231 $118 $1,348 $0 so so $1.231 S118 $1,348 II $1,249 $120 $1,369 $0 $0 $0 $1,249 SJ20 $1,369 12 $1,268 $121 $1.389 $0 $0 so $1.268 $121 $1,389 13 $1,287 $123 $1,410 $0 $0 $0 $1,287 Sl23 $1,410 14 $1.306 $125 $1,431 $0 $0 $0 $1J06 $125 $1,431 IS $1,326 $127 $1.453 $0 so $0 $1,326 $127 $1,453 16 $1,346 $129 $\,474 $0 so so $1,346 S129 $1,474 17 $1,366 $131 $1,497 $0 so so $1,366 Sl31 $1,497 18 SI,J86 $133 $1,519 so so so $1,386 $133 Sl,519 \9 $1,407 Sl35 $1,542 so so so $1.407 $135 S\.542 20 $1,428 $137 $1,565 so so so $1.428 $137 $1,565 21 $1,450 $139 $1.588 $0 $0 so $1,450 $139 $1,588 22 $1,471 $141 $1,612 so $0 $0 $1,471 $141 $1,612 23 $1,493 $143 $1,636 so $0 so $1,493 S143 $1,636 24 $1,516 $145 $1,661 so so so $1,516 $145 $1,661 25 $1,539 $147 $1,686 $0 so $0 $\,539 $147 $1,686 26 $1,562 $150 $1,71 I $0 so $0 $1.562 $150 Sl,711 27 $1,585 $152 $1,737 $0 so $0 $1,585 $152 $1,737 28 $1,609 $154 $1,763 $0 $0 so $1,609 $154 $1,763 29 $1,633 $156 $1.789 $0 so so $1,633 $156 $1,789 30 $1,657 $159 S1,816 so so so $1,657 $159 $1,816
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310609 Improvement Area Lot No. 51 Phase Assessment Part A Part B Total Annual Installment: $18.488.00 $0.00 $\8.488.00 Part A PartS Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and I ntcrcst Costs Total and Interest Costs Total and Interest Costs Total 1 $1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $1,179 2 $1.092 $105 $1,197 $0 so $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 so so so $1.125 $108 $1,233 5 $1,142 $109 $1,252 so so so $1,142 $109 $1,252 6 Sl,\59 Sill $1,270 so $0 $0 $1,159 $111 S\.270 7 s 1,177 $113 $1,290 $0 $0 so $1,177 $113 $1,290 8 $1,195 $114 $1,309 $0 $0 so $1,195 $114 Sl,309 9 $1,212 $116 $!,329 $0 so $0 $1,212 $116 $1,329 10 $1,231 $118 $1,348 so so $0 $1,231 $118 $1,348 11 $1,249 $120 $1,369 so so $0 $1,249 $120 $1,369 12 Sl.168 $121 $\,389 so $0 $0 $1,268 $121 $1,389 13 $1,287 $123 $1,410 $0 so so $1,287 S\23 $1,410 14 $\,306 $12S $1,431 so $0 $0 $1,306 $125 $1,431 IS $1,326 $127 $1,453 $0 so $0 $1.326 $127 $1.453 16 $1,346 $129 $1,474 $0 so $0 $1,346 $129 Sl,474 17 $1,366 Sl31 $1,497 $0 $0 $0 $1,366 $131 Sl,497 18 $1,386 $133 $1,519 so $0 so $1,386 $133 $1,519 19 $1,407 $135 SI,S42 so $0 $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 $139 $1,588 22 $1,471 $141 $1,612 so so $0 $1,471 $141 $1,612 23 $1,493 $143 $1,636 so $0 so $1,493 Sl43 $1.636 24 $1,516 $145 S1,661 $0 so so $1,516 Sl45 $1,661 25 $1,539 $147 $1,686 so $0 so $1,539 $147 $1,686 26 $1,562 $150 Sl,711 so $0 $0 $1.562 $150 $1,711 27 $1,585 $152 S1,737 $0 $0 $0 $1,585 $152 $1,737 28 $1.609 $154 $1,763 $0 $0 $0 $1,609 $154 S1.763 29 $1,633 $156 $1,789 so so so $\,633 $156 $1,789 30 Sl,657 $159 $1,816 $0 so so $1,657 $159 $1,816
Exhibit D ASSESSMENT ROLL Vintage Public Improvement Distritt Tax Reference 10 No. R310610 Improvement Area 1 Lot No. 52 Phase I Assessment Part A Part B Total Annual Installment: $18.488.00 $0.00 $18.488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,076 $103 $1,179 $0 $0 $0 $1J)76 $103 $1,179 2 $1,092 $lOS $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 $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 $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 $1,386 $133 $1,519 $0 $0 $0 $1.386 $133 $1,519 19 $1,407 $135 $1,542 $0 $0 $0 $1,407 $135 $1,542 20 $1,428 $137 $1.565 $0 $0 $0 $1,428 $137 $1,565 21 $1,450 $139 $1.S88 $0 $0 $0 $1,450 $139 $1.588 22 $1,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612 23 $1,493 $143 $1,636 $0 $0 $0 $1.493 $143 $1,636 24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1,661 25 $1,539 $147 $1,686 $0 $0 $0 $1,539 $147 $1,686 26 $1.S62 $150 $1,711 $0 $0 $0 $1,562 $150 $1,711 27 $1,S8S $1S2 $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
Exhibit D ASSESSMENT ROLL Vintage Public lmprovemrnt District Tax Reference ID No. R310611 Improvement Area I Lot No. 53 Phase Assessment Part A Part B To!al Annual Installment Sl8,488.00 so.oo $18,488.00 Part A Part B Total Annual Annual Annual Cal~ndar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $1,076 $103 $1,179 $0 so so $1,076 $103 $1.179 2 $1,092 $105 $1,197 $0 so $0 $1,092 $105 $1,197 3 Sl.l 09 $106 $1.215 so so so $1.109 SI06 $1.215 4 $1.125 $108 $1,233 $0 so so $1.125 S108 $1.233 5 S1,142 $109 S1,252 $0 $0 so $1,142 $109 S1,252 6 Sl.l59 Sill $1,270 so so so Sl.l59 $111 $1,270 7 $1,177 $113 $1,290 so so so Sl.l77 $113 S1,290 8 S\,195 $114 Sl,309 $0 $0 so Sl.195 Sll4 Sl.309 9 $1,212 $116 Sl,329 $0 so so Sl.212 $116 Sl.329 10 $1,231 Sll8 $1,348 so so so $1,231 $118 $1,348 II $1.249 $120 $1.369 so so $0 Sl.249 $120 $1.369 12 $1,268 $121 $1,389 so so so $1,268 $121 $1,389 13 $1,287 $123 $1,410 so so $0 $1.287 $123 $1,410 14 $1,306 $125 Sl,431 so so $0 $1,306 $125 $1,431 15 Sl,326 $127 $1,453 so so so $1.326 $127 $1,453 16 $1.346 $129 $1,474 so so so S1.346 $129 $1,474 17 Sl,366 $131 S1,497 $0 so $0 $1,366 $131 $1,497 18 Sl,386 $133 Sl,519 $0 $0 so $1,386 $133 $1,519 19 $1,407 $135 $1,542 $0 so so $1,407 $135 $1,542 20 Sl.428 $137 S1.565 so so so $1,428 $137 $1,565 21 $1.450 $139 Sl.S88 so $0 so $1,450 S139 $1.588 22 Sl,471 $141 S1,612 so so so S1,471 $141 $1,612 23 Sl.493 $143 $1,636 $0 so so $1,493 $143 S1.636 24 $1,516 $145 $\,661 $0 so so $1,516 $145 $1,661 25 $1,539 $147 $1,686 $0 so $0 $1,539 $147 $1.686 26 $1,562 $150 $1,711 $0 $0 so Sl.562 $150 $1,711 27 SI,S85 Sl52 Sl,737 so so $0 $1,585 $152 $1,737 28 $1,609 $154 $1,763 so so so $1,609 $154 Sl,763 29 $1,633 $156 $1,789 so so $0 $1,633 $156 $1,789 30 $1,657 $159 $1,816 so $0 so $1,657 $159 $1,816
Exhibit D ASSESSM£NT ROLL Vintage Publir Improvement District Tax Reference JD No. R310612 Improvement Area I Lot No. 54 Phase Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13.401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $780 $75 S8SS $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 so $0 so $804 S77 $881 4 $816 $78 S894 so so so S&l6 $78 $894 5 $828 $79 $907 so $0 so $828 $79 $907 6 $840 $80 $921 $0 so so $840 S80 $921 7 $853 $82 $935 $0 so $0 $853 $82 $935 8 $866 $83 S949 so $0 so $866 $83 S949 9 $879 S84 $963 $0 so so $879 $84 $963 10 $&92 $85 $977 $0 so so $892 $85 $977 II $905 S87 S992 $0 so $0 $905 $87 $992 12 $919 $88 $1,007 $0 $0 $0 $919 $88 $1,007 13 $933 $&9 SI.022 so $0 $0 $933 S89 $1,022 14 $947 $91 $1,037 so $0 so $947 $91 $1,037 IS S961 $92 $1,053 so so $0 $961 $92 $1.053 16 $975 $93 Sl,069 so so $0 $975 $93 $1.069 17 S990 $95 $1,085 so $0 so S990 $95 $1,085 18 $1,005 $96 $1,101 $0 $0 $0 $1,005 S96 $1,101 19 $1,020 $98 $1,118 $0 so $0 $\,020 $98 $1,118 20 $1.035 $99 $1,134 $0 so $0 $1,035 $99 $1.134 21 $1.051 $101 $1.15 I $0 so so $1.051 $\01 $1.151 22 $1,067 $102 $1,169 $0 so so $1,067 $102 Sl,l69 23 $1,083 $104 $1.186 $0 $0 so $1,083 $104 $\,186 24 $\,099 $105 $1,204 so $0 so $1,099 $105 $1,204 25 $1.115 $107 Sl,222 $0 $0 $0 $1,115 $107 $1,222 26 $1,132 SI08 Sl,240 $0 $0 so $1,132 $108 $1,240 27 $1,149 $110 $1,259 so $0 so $1,149 Sl!O $1,259 21! $1.166 $112 $1,278 so so $0 $1,166 $112 Sl,278 29 S1.184 $113 $1,297 $0 $0 $0 $1,184 $113 S1,297 30 $1,201 $115 $\,317 $0 so $0 $\,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. RJ10613 Improvement Area I Lot No. 55 Phase Assessment Part A Part B Total Annual Installment: $13.401.00 $0.00 $13.401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and 1 ntcrest Costs Total and Interest Costs Total I $780 $75 $855 $0 so $0 $780 $75 $855 2 $792 $76 $868 $0 so $0 $792 $76 $868 3 $804 $77 $881 $0 $0 so $804 $77 $881 4 $816 $18 S894 so so so $816 $78 $894 5 $828 $79 $907 $0 $0 so $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $840 $80 $921 7 $853 $82 $935 so so $0 $853 $82 $935 8 $866 $83 $949 so $0 $0 $866 $83 $949 9 $879 $84 $963 $0 so so $879 $84 $963 10 $892 $85 $977 so so so $892 $85 $977 II $905 $87 $992 $0 so so $905 $87 $992 12 $919 $88 $1,007 $0 $0 so $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1.022 14 $947 $91 $1,037 $0 $0 so $947 $91 $1.037 IS $961 $92 $1.053 so so so $961 $92 $1.053 16 $975 $93 S1.069 $0 so so $975 $93 $1.069 17 $990 $95 S1,08S $0 $0 $0 $990 $95 $1,085 18 $1.005 $96 $1.101 $0 so $0 $1.005 $96 $1.101 19 $1.020 $98 $1,118 $0 so $0 $1,020 $98 $1.118 20 $1,035 $99 $1.134 $0 so so $1.035 $99 Sl.l34 21 $1.05 I $101 $1.15 I so so $0 $1.051 $101 $1.151 22 $1,067 $102 $1,169 so so so $1,067 $102 $1,169 23 Sl,083 $104 $1,186 so so $0 $1.083 SI04 Sl.l86 24 $1.099 $105 $1,204 $0 so $0 $1.099 $1(}5 $1.204 25 $1.115 $107 S1.222 so $0 $0 $1.115 SI07 $1.222 26 $1.132 Sl08 $1.240 $0 $0 $0 $1.132 S108 $1.240 27 $1,149 SllO s 1,259 so so so $1,149 SilO SI,2S9 28 Sl.l66 Sl12 S1.278 so so so Sl.l66 $112 Sl.278 29 $1,184 Sl 13 $1,297 $0 $0 $0 $1,184 Sll3 $1,297 30 $1.201 $115 $1.317 $0 $0 $0 $1.201 S115 $1,311
Exhibit D ASSESSMENT ROLL Vintage Publk Improvement DisiTitt Tax Reference ID No. R310614 Improvement Area I Lot No. 56 Phase Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $780 $75 $855 so $0 so $780 $15 $855 2 $792 $76 $868 $0 $0 $0 $792 S76 $868 3 $804 $71 S881 $0 so so $804 $17 $881 4 $816 $78 $894 $0 so so $816 $78 $894 5 $828 $79 $907 $0 so so S828 $79 $907 6 S840 $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 S963 so $0 so $879 $84 S963 10 $892 $85 $977 so so so $892 $85 $977 II $905 $87 $992 $0 so so $905 S87 $992 12 S919 $88 S1,007 so so so $919 S88 $1,007 13 S933 $89 $1,022 $0 so $0 $933 S89 SJ,022 14 $947 $91 $1,037 $0 $0 $0 $947 S91 SI,037 IS $961 $92 $1.053 $0 so $0 S961 $92 S1,053 16 $975 $93 $1,069 so so so $975 $93 SI,069 17 $990 $95 $1,085 so $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 $0 $0 $0 $1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 so so $1,035 $99 $1.134 21 $1,051 $101 $1,151 so so so $1,051 SIOI $1,151 22 $1,067 SJ02 $1,169 $0 so so $1,067 $102 $1,169 23 $1.083 $104 $1,186 $0 so $0 $1,083 $\04 $1.186 24 $1,099 SI05 $1,204 $0 $0 $0 $1,099 $105 $1,204 25 $1,1 IS $107 S1,222 so $0 $0 $1,1 IS $107 $1,222 26 $1.132 $108 $1,240 so $0 $0 $1.132 $108 $1,240 27 $1,149 $110 $1,259 so so so $1,149 $110 $1,259 28 Sl,166 S112 $1.278 so so so $1,166 $112 Sl,278 29 Sl,l84 $113 $1,297 $0 so so $1,184 Sl\3 Sl.297 30 $1,201 $\15 $1,317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public lmprovemtnt Dist.ric:t Tax Reference 10 No. R310615 Improvement Area I Lot No. 57 Phase Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and I ntcrcst Costs Total and I ntercst Costs Total and I ntcrest Costs Total I $780 $75 $855 $0 $0 $0 $780 $75 $855 2 S792 $76 S868 $0 so $0 $792 $76 $868 3 $804 $71 $881 so so so $804 $77 S88l 4 $&16 $78 S&94 so so $0 $816 $7& $894 5 $&28 $79 S907 so so so $828 $79 $907 6 $840 $80 $921 $0 so $0 $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 S83 $949 $0 $0 so $866 $83 $949 9 $879 $84 $963 so so so $&79 $84 $963 10 $892 $85 $977 $0 so so $892 $85 $917 II $905 $87 $992 so $0 so $905 S87 $992 12 $919 $88 $1,007 $0 so $0 $919 S88 $1,007 13 $933 S89 $1,022 $0 $0 $0 $933 $89 $1,022 14 $947 $91 $1,037 $0 so $0 $947 $91 $1,037 15 $961 $92 $1,053 so so so $961 $92 $1.053 16 $915 $93 $1,069 so so so $975 S93 $1,069 17 $990 $95 S1,085 so so so S990 S95 $1,085 18 $1,005 $96 Sl,101 $0 $0 so $1,005 $96 $1,101 19 $1,020 $98 $1,118 $0 so so $1,020 $98 $1,118 20 $1.035 $99 $1.134 so $0 so $1,035 $99 SJ,I34 21 $1,051 $101 $1,151 $0 so so $1.051 $101 $1,151 22 $1,067 SI02 $1,169 so $0 so $1,067 SI02 $1,169 23 $1,083 $104 $1,186 $0 $0 $0 $1.0&3 $104 S1,186 24 $1,099 $105 $1,204 $0 so $0 $1,099 $lOS $1,204 25 $1,\IS $107 $1,222 $0 so $0 $1.115 $107 $1.222 26 $1,132 $108 Sl,240 $0 so $0 $1,132 $108 $1,240 27 $1,149 SilO $1,259 $0 so so $1,149 $110 $1,259 28 $1,166 $112 $1,278 so so $0 $1,166 $112 $1,278 29 $1,184 $113 $1,297 so so $0 $1,184 $113 $1,297 30 $1,201 $115 $1,317 so $0 so $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement Distritt Tax Reference ID No. R310616 Improvement Area I Lot No. 58 Phase Assessment Part A PartB Total Annual Installment: so.oo $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 I ntcrest Costs Total and Interest Costs Total I $0 so so $0 so $0 $0 $0 $0 2 $0 $0 so $0 $0 $0 $0 $0 $0 3 so $0 $0 so $0 so $0 so $0 4 so so $0 so so so $0 so $0 5 $0 $0 $0 so so so $0 so $0 6 so $0 so $0 so so $0 $0 so 7 so $0 so $0 $0 so $0 $0 $0 & $0 so so so so so so so $0 9 $0 $0 so so so $0 $0 $0 $0 10 so $0 so so $0 $0 so so $0 II $0 $0 $0 so $0 $0 $0 $0 so 12 $0 $0 so so $0 $0 so $0 so 13 so so so so so so $0 so so 14 $0 $0 $0 so $0 $0 $0 $0 $0 15 $0 so $0 $0 $0 so so so $0 16 $0 $0 so $0 $0 so $0 $0 $0 17 so $0 so so so so so $0 so 18 so $0 $0 so $0 so $0 so $0 19 so $0 $0 $0 $0 $0 $0 so $0 20 $0 so $0 $0 so $0 $0 $0 so 21 $0 $0 $0 $0 so $0 $0 so so 22 so $0 so so so $0 so so so 23 so $0 so so $0 so so $0 so 24 $0 so so so $0 so so $0 $0 25 $0 $0 $0 $0 $0 $0 $0 $0 $0 26 $0 $0 $0 so $0 $0 $0 so $0 27 $0 so $0 $0 $0 $0 $0 so so 28 $0 so $0 $0 so $0 $0 so $0 29 $0 $0 $0 $0 so $0 so $0 so 30 so $0 so so $0 $0 $0 $0 $0
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R.310622 Improvement Area I Lot No. 59 Pbase Assessment Part A Part B Total Annual Installment: $0.00 $0.00 $0.00 Part A PartB Total Ann11al Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I ntercst Costs Total and Interest Costs Total I so $0 $0 so so $0 so so $0 2 $0 $0 so $0 so $0 so so $0 3 $0 $0 so $0 so so so so so 4 so so so so so so so so so 5 $0 so $0 $0 so so so $0 $0 6 $0 so $0 so so $0 so so $0 7 $0 $0 $0 $0 so $0 $0 $0 $0 8 $0 $0 $0 so $0 $0 $0 $0 $0 9 so $0 so so $0 $0 $0 so $0 10 so so so so so so so so $0 II $0 so $0 so so so $0 so $0 12 so $0 so $0 $0 so $0 $0 so 13 $0 so $0 $0 so $0 $0 $0 so 14 so so $0 $0 so so $0 $0 $0 IS so so $0 $0 so so so $0 so 16 so so so so so $0 $0 $0 so 17 $0 $0 so $0 $0 $0 $0 so so 18 $0 $0 so so $0 $0 so so so 19 $0 $0 $0 $0 $0 $0 $0 so $0 20 $0 $0 so so $0 $0 so $0 so 21 $0 $0 so $0 so $0 so $0 so 22 $0 so $0 $0 $0 so $0 $0 so 23 so so $0 so $0 so $0 so $0 24 $0 $0 $0 $0 so so $0 so $0 25 $0 $0 so $0 so so $0 $0 so 26 $0 $0 so $0 so so $0 $0 so 27 so so so so so so $0 so $0 28 so $0 $0 so $0 $0 $1) so $0 29 so $0 $0 $0 $0 $0 $0 $0 so 30 $0 $0 $0 $0 so $0 $0 $0 $0
Exhibit D ASSESSMENT ROLL VIntage Public Improvement District Tax Reference 10 No. R310623 Improvement Area I Lot No. 60 Phase Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13.401.00 Part A PanS Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Cos IS Total and Interest Costs Total $780 $75 $855 $0 so so $780 $15 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 S804 $77 S881 so $0 so $804 $77 $881 4 $816 $78 $894 so $0 so $816 $78 $894 5 $828 $79 $901 so so so $828 $79 $907 6 S840 $80 $921 so so so $840 $80 $921 7 $853 $82 $935 so $0 so $853 $82 $935 8 $866 $83 $949 so $0 $0 $866 S83 $949 9 $879 $84 S963 so $0 $0 $879 S84 $963 10 S892 $85 $977 so $0 $0 $892 $85 $977 II $905 $87 $992 $0 so so $905 $81 $992 12 $919 $88 $1,007 so $0 so $919 S88 $1,007 13 $933 ssq $1,022 so so so $933 $89 $1,022 14 S947 S91 S1,037 so $0 so $947 $91 $1,037 15 S961 $92 $1,053 so $0 so S961 $92 SJ,053 16 $975 $93 $1,069 $0 $0 $0 S975 $93 $1,069 17 $990 $95 $1,085 $0 $0 $0 S990 S95 $1,085 18 $1,005 $96 $1,101 $0 so $0 $1.005 $96 SI.IOI 19 $1,020 $98 $1,118 so so $0 S1,020 $98 $1,118 20 $1,035 $99 $1.134 so so so $1,035 $99 $1.134 21 $1,051 SIOI $1.151 so so so $1,051 $101 $1.151 22 $1,067 $102 $1,169 $0 so so $1,067 $102 $1,169 23 $1,083 $104 $1,186 $0 $0 so $1,083 $104 $\,186 24 $1,099 $105 $1,204 $0 $0 so $1,099 $lOS $1,204 25 $1,115 $107. $1,222 so $0 so $1.115 $107 $1.222 26 $1,132 $108 $1,240 so $0 so S1.132 $108 $1,240 27 St,149 $110 $1,259 so $0 so S1,149 $110 $1,259 28 $1,166 $112 $1,278 so $0 so $1,166 $112 $1,278 29 $1,184 St 13 S1,297 so so so $1,184 $113 $1,297 30 S1.201 StiS $1,317 so $0 so $1.201 $115 $1,317
EllbibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310624 Improvement Area I Lot No. 61 Phase Assessment Part A Part B Total Annual Installment: $13.401.00 $0.00 $13,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $780 $75 $855 $0 so so $780 $75 $855 2 S792 $76 $868 $0 $0 so $792 $76 $868 3 $804 $77 $881 so $0 $0 $804 $77 $881 4 $816 S78 $894 so so so S816 S78 $894 5 $828 $79 $907 so so so $828 $79 $907 6 $840 $80 $921 so so $0 $840 S80 $921 7 S853 $82 $935 so so $0 $853 $82 S935 8 $866 $83 $949 $0 $0 $0 $866 $83 $949 9 S879 S84 S963 so so $0 $879 $84 $963 10 S892 $&5 $977 so so so $&92 $85 $977 II $905 $87 $992 so so so $905 $87 $992 12 $919 S88 $1.007 $0 so $0 $919 $88 $1.007 13 $933 $89 $1,022 $0 so $0 $933 $89 $1.022 14 $947 $91 SI,037 $0 so so S947 $91 $1.037 15 $961 $92 $1,053 $0 so so S961 $92 $1.053 16 $975 $93 $1,069 so so so $975 $93 $1,069 17 $990 $95 $1.085 so $0 so $990 $95 $1.085 18 $1,005 $96 $1,101 so so $0 $1,005 S96 $1,101 19 $1,020 $98 Sl.ll8 $0 so $0 S1,020 $98 St. I 18 20 $1,035 $99 $1.134 so $0 $0 $1,035 $99 $1.134 21 $1,051 $101 $1.151 $0 $0 so $1.051 $101 $1.151 22 SI,067 SI02 $1,169 so so so $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 so so so SI.099 $105 $1.204 25 $1,115 $107 $1,222 $0 so so $1,1 IS $107 $1,222 26 $\,132 $108 $1,240 $0 so $0 $1,132 $108 $1,240 27 $1,149 SilO $1,259 so so so $1,149 $110 $1,259 28 $1,166 $112 $1,278 so so so $1,166 $112 $1,278 29 $1,184 $113 $1,297 so $0 so $1.184 $113 $1.297 30 $1,201 $115 $1,317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement Distrkt Tax Reference 10 No. R310625 Improvement Area I Lot No. 62 Phase Assessment Part A Part B Total Annu11l Installment: $13,401.00 $0.00 $13,401.00 Part A Part B Total Annual Annual Aunual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I ntcrest Costs Total and Interest Costs Total $780 $75 $855 $0 $0 $0 S780 S75 S855 2 $792 $76 S868 so $0 $0 S792 S76 $868 3 $804 $77 S881 so $0 so $804 $77 S881 4 $816 $78 S894 so so so S816 S78 S894 s $&28 $79 $907 so so $0 $&28 S79 $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 $0 so $0 $866 $83 $949 9 $879 $84 $963 $0 so so $879 $84 $963 10 $892 S85 S977 so so $0 $892 $85 $977 II $90S $87 S992 so so $0 $905 $87 $992 12 $919 $88 $1,007 $0 $0 so $919 $88 Si,007 13 S933 $89 $1,022 so $0 so $933 $89 S1,022 14 $947 $91 $1,037 so $0 so $947 $91 $1,037 15 $961 $92 $1,053 so so $0 $961 $92 $1,053 16 $975 $93 S1,069 so so so $975 $93 $1,069 17 $990 $95 Si,085 so so so $990 $95 SI,085 18 $1,005 $96 $1,101 $0 $0 $0 $1,005 S96 $1,101 19 $1,020 $98 $1,118 $0 so $0 $1,020 S98 $1,118 20 $1.035 $99 $1,134 $0 so $0 $1,035 $99 Sl,l34 21 $1,051 $101 S1,151 $0 so so $1,051 $101 S1,151 22 $1,067 $102 S1,169 $0 so so $1.067 $102 S1,169 23 S1,083 SI04 $1,186 so so $0 $1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 so so $1,099 $105 $\,204 25 S1,115 $107 S\,222 so $0 so $1,115 $107 $1,222 26 $1,\32 S\0& $1.240 so so so Sl.\32 SI08 $1.240 27 $1,149 SilO S1,259 so so so $1,149 SilO $1.259 28 $1,166 $112 S1,278 so so so $1,166 $112 Sl,278 29 $1,184 $113 Sl,297 $0 $0 so $1,184 $113 $1,297 30 $1,201 $115 $1,317 $0 $0 so $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310626 Improvement Area I Lot No. 63 Phase Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $\3,401.00 Part A Part 8 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I S780 S75 $855 so $0 so $780 $75 S855 2 $792 S76 $868 so so so S792 $76 $868 3 $804 $77 $881 so so so $804 $77 $881 4 $816 $78 $894 $0 so $0 $816 $78 $894 5 $828 $79 $907 $0 so $0 S828 $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 so $0 $0 $866 $83 $949 9 $879 $84 $963 so so $0 $879 $84 $963 10 $892 $85 S977 so $0 $0 S892 $85 $977 II $905 $87 $992 $0 so so S905 $87 S992 12 $919 $88 $1,007 $0 so so $919 S88 $\,007 13 $933 $89 $1,022 so so $0 $933 $89 $1,022 14 $947 S91 $1.037 $0 so $0 $947 $9\ $1,037 15 $961 S92 $1,053 so $0 $0 $961 $92 $1.053 16 $975 S93 $1,069 so $0 $0 $975 $93 S1,069 17 $990 $95 $\,085 so $0 $0 $990 $95 $1,085 18 $1,005 $96 $1,101 so so $0 $1,005 $96 $1,101 19 $\,020 $98 $1.118 so so so $1,020 $98 SU\8 20 $\,035 $99 S1.134 $0 so so $1,035 $99 $1,134 21 $1,051 SIOI $1,151 $0 so so $1.051 S\01 $1,151 22 $1,067 $102 $1,169 so so so $1.067 $102 $1.169 23 S1,083 $104 $\,186 so $0 $0 S1,083 $104 $1,186 24 SI,099 $105 $1.204 $0 $0 $0 $1,099 $105 $1,204 25 $1,ll5 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222 26 $1.132 $108 Sl.240 so $0 $0 $1.132 $108 $\,240 27 $1,149 SilO $1,259 so so so $1.149 $110 $1,259 28 $1,166 $112 $1,278 $0 so $0 $1,166 $112 $1,278 29 $1,184 $113 $1,297 $0 $0 so $1,184 $113 $1,297 30 $1,201 $115 $1,317 so $0 so $1,201 $\IS $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310627 Improvement Area 1 Lot No. 64 Phase Assessment Part A PartB Total AMual Installment: S8.073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 so $0 $470 $45 $515 2 $477 S46 $523 so $0 so $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 $541 $0 $0 so $499 $48 SS47 6 $506 $48 $555 $0 $0 so $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 so so so $537 SSt S589 II $545 $52 $598 so so $0 $545 $52 S598 12 $554 $53 $607 so so $0 $554 $53 $607 13 $562 $54 $616 $0 so $0 $562 $54 $616 14 $570 $55 S62S $0 $0 so SS70 $55 $625 IS S579 $55 S634 $0 so $0 $579 $55 $634 16 $588 $56 $644 so so $() $588 $56 $644 17 $596 $57 $654 $0 $0 so SS96 $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 so $624 $60 $683 21 $633 $61 $694 so $0 so $633 S61 $694 22 $643 $62 S704 so so so $643 S62 $704 23 $652 S62 S715 so so so $652 $62 $715 24 $662 $63 $125 $0 so $0 $662 $63 $725 25 $672 $64 $736 $0 so $0 $672 $64 $736 26 $682 $65 $747 $0 so so $682 $65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 sno so so so $703 $67 $770 29 $713 $68 $781 so $0 $0 S713 $68 S781 30 $724 $69 $793 $0 $0 so $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310628 Improvement Area I Lot No. 65 Phase Assessment Part A PanB Total Annual Installment: $8.073.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Co\lection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $470 $45 $515 $0 $0 $0 $470 $45 $SIS 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 so so $0 $484 $46 $531 4 $491 $47 $539 so so so $491 $47 $539 5 $499 $48 $547 $0 $0 so $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 S563 8 $522 $50 $572 so $0 $0 $522 $50 $512 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 so so so $531 SSI SS89 II $545 $52 $598 so so so $545 $52 $598 12 $554 $53 $601 $0 so $0 $554 $53 $607 13 $562 $54 $616 $0 $0 so $562 $54 $616 14 $570 $55 $625 $0 so $0 $570 $55 $625 15 $579 $55 $634 $0 $0 so $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 $0 so so $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $0 so $0 $614 $59 $673 20 $624 $60 $683 so so $0 $624 $60 $683 21 $633 S61 $694 so so $0 $633 $6\ $694 22 $643 S62 S704 so so so $643 $62 $704 23 $652 $62 S715 so so so $652 $62 $715 24 $662 $63 $725 $0 so so $662 $63 $725 25 S672 $64 $736 $0 $0 so $672 $64 $736 26 $682 $65 S747 $0 so so $682 $65 $747 27 S692 $66 $758 $0 so so $692 $66 S758 28 $703 $67 $770 so so so $703 $67 $770 29 $713 $68 $781 so $0 so $713 $68 S781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROI,L Vintage Public Improvement District Tax Reference JD No. R310629 Improvement Area I Lot No. 66 Phase Assessment Part A Part B Total Annual Installment $8.073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 so so $0 $470 $45 $515 2 $477 $46 $523 so $0 $0 $477 $46 $523 3 $484 $46 SS31 so $0 so $484 $46 $531 4 $491 $47 S539 so so 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 so $514 $49 $563 8 $522 $50 $512 $0 so so $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 $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 15 $579 $55 $634 so so so $579 $55 $634 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 so so so $596 $51 $654 18 $605 $58 $663 $0 so $0 $605 $58 S663 19 $614 $59 $673 $0 so so $614 $59 S673 20 $624 $60 $683 $0 so so $624 $60 $683 21 $633 $61 $694 $0 so so $633 $61 $694 22 S643 $62 $704 so so so $643 S62 $704 23 $652 $62 $715 so $0 so S652 $62 $715 24 S662 $63 $125 $0 so $0 $662 $63 $725 25 $672 $64 S736 $0 so $0 $672 $64 $736 26 $682 S65 S747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 so so $0 $692 $66 $758 28 $703 $67 $770 so $0 so $703 $67 S770 29 $713 $68 $781 $0 $0 so $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Eshibit D ASSESSMENT ROLL Vintagt Public lmprovtment District Tax Reference ID No. R310630 Improvement Area Lot No. 67 Phase Assessment Part A Part B Total Annual lnstalhncnt: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 so $0 $470 $45 $515 2 $477 $46 $523 so so so $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 $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 & $522 $50 $512 so so so $522 $50 $572 9 $529 $51 $580 so so $0 $529 $51 $580 10 $537 $51 $589 so so $0 $537 $51 $589 11 $545 $52 $598 so $0 $0 $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 $0 so $570 $55 $625 15 $579 $55 $634 $0 $0 so $579 $55 $634 16 $588 $56 $644 $0 so $0 $588 $56 S644 17 $596 $57 $654 so so so $596 $57 $654 18 $605 $58 $663 so so $0 $60S $58 $663 19 $614 $59 $673 so $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 S60 $683 21 $633 $61 $694 so $0 so $633 $61 $694 22 $643 $62 $704 so $0 so S643 $62 $704 23 $652 $62 $715 so so so S652 $62 $715 24 $662 $63 $725 $0 so $0 $662 $63 $725 25 $672 $64 $736 $0 so $0 $672 $64 $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 $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. RJI0631 Improvement Area I Lot No. 68 Phase Assessment Part A Part B Total Annual Installment: $8.073.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $470 $45 $515 $0 $0 $0 $470 $45 SSIS 2 $477 $46 $523 $0 $0 $0 $477 $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 so $0 so $506 $48 S555 7 $514 $49 $563 so $0 $0 $514 $49 $563 8 $522 $50 $572 so so $0 $522 $50 $572 9 $529 $51 $580 so so $0 $529 $51 $580 10 S537 $51 $589 $0 $0 so $537 $51 SS89 II $545 $52 $598 so so so $545 $52 $598 12 $554 $53 S607 so so so $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 $0 so $570 $55 $625 IS $519 $55 $634 $0 so so $579 $55 $634 16 $588 $56 S644 so so so $588 $56 $644 17 $596 $57 $654 so $0 so $596 $57 $654 18 $60S $58 $663 $0 so so $605 $58 $663 19 $614 $59 $673 $0 so $0 $614 $59 $673 20 $624 $60 $683 so $0 $0 $624 $60 $683 21 $633 $61 $694 $0 $0 so S633 $61 $694 22 $643 $62 $704 so so so $643 $62 $704 23 $652 $62 $715 $0 so so $652 S62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 so so $0 $672 S64 $736 26 $682 $65 $747 so $0 $0 $682 $65 $747 27 $692 S66 $758 so so so $692 $66 $758 28 $703 $67 $770 so so so $703 $67 $770 29 $713 $68 $781 so $0 so $713 $68 $781 30 $724 $69 $793 $0 so so $724 $69 $793
Eshlbit D ASSESSMENT ROI.L Vintage Public Improvement District Tax Reference ID No. R310632 Improvement Area I Lot No. 69 Phase Assessment Part A Part B Tollll Annual installment: $13,401.00 so.oo $13,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I nteresl Costs Total and Interest Co siS Total I $780 $75 S855 $0 so so $780 $75 $855 2 S792 $16 $868 $0 so so $792 $76 $868 3 $804 $77 S881 $0 so $0 $804 S77 S881 4 S816 S78 $894 so so so $816 $78 $894 5 $828 $79 $907 so $0 so $828 $79 $907 6 S840 $80 $921 so $0 so $840 $80 $921 7 $853 $82 $935 $0 $0 so $853 $82 $935 8 $866 $83 S949 $0 $0 $0 $866 S83 $949 9 $879 $84 S963 so so $0 $879 $84 S963 10 $892 $85 $977 so so so $892 $85 $977 II $90S $87 $992 $0 so $0 $90S $87 $992 12 $919 S88 $1,007 $0 so so $919 $88 SI,007 13 S933 S89 SI.022 $0 so so $933 $89 $1,022 14 $947 $91 $1,037 $0 $0 so $947 $91 $1,037 15 $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 $95 $1,085 18 SI,005 $96 $1.101 $0 $0 so $1,005 S96 $1,101 19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $\,118 20 $1,035 $99 $1,134 $0 so $0 $1,035 $99 $1,134 21 $1,051 SIOI $\,IS 1 $0 so $0 $1,051 $101 $1,151 22 $1,067 $102 $1,169 so so so $1,067 $102 $1,169 23 $1,083 $104 SU86 so so $0 $1,083 $104 $1,186 24 $1,099 $105 $1,204 so so so $1.099 $105 $1,204 25 $1,115 $107 $1,222 so $0 $0 $1,115 $107 $1,222 26 $\,132 $108 Sl,240 so so $0 $1,132 SI08 $1,240 27 $1,149 SilO $1,259 so $0 so $\,149 $110 Sl,259 28 S1.166 S112 $1,278 so so so $1,166 $112 Sl.278 29 $1,184 $113 $1,297 $0 $0 $0 $1,184 SIJ3 $1,297 30 SJ,201 $115 $1,317 $0 $0 so $1,201 $115 $1,317
ExbibitD ASS£SSMENT ROLL VIntage Publir Improvement District Tax Reference ID No. RJI0633 Improvement Area I Lot No. 70 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8.073.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 so $0 so S484 $46 $531 4 $491 $47 $539 so $0 so $491 $47 $539 5 $499 $48 SS47 so so so $499 $48 $547 6 $506 $48 $555 so so $0 $506 $48 $555 7 $514 $49 $563 so $0 so $514 $49 $563 8 $522 $50 $512 so $0 so $522 $50 $572 9 $529 $51 $580 $0 $0 $0 $529 $51 $580 10 $537 $51 $589 $0 $0 $0 $537 $51 $589 II $545 $52 $598 $0 $0 $0 $545 $52 $598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 so so $0 $562 $54 $616 14 $570 $55 $625 $0 so $0 $570 $55 $625 IS S579 $55 $634 $0 so so $579 $55 $634 16 $588 $56 $644 so $0 $0 $588 $56 $644 17 $596 $51 $654 so $0 so $596 $57 $654 18 S605 $58 $663 so $0 $0 $605 $58 $663 19 $614 $59 $673 $0 $0 so $614 $59 $673 20 $624 $60 $683 so $0 so $624 $60 $683 21 $633 $61 S694 so so so $633 $61 $694 22 $643 $62 $704 $0 $0 so $643 $62 $704 23 $652 $62 $715 $0 $0 so $652 $62 $715 24 $662 $63 $125 $0 $0 $0 $662 $63 $725 25 S672 $64 S736 $0 so so $672 S64 $736 26 S682 $65 $747 $0 $0 so $682 $65 $747 27 $692 $66 $758 so $0 so S692 $66 $758 28 $703 $67 $770 so so so $703 $67 $770 29 $713 $68 $781 so so $0 $713 S68 $781 30 S724 $69 $793 so $0 $0 $724 S69 $793
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310634 Improvement Area I Lot No. 71 Phase Assessment Part A Part B Total AMuallnstallment: S8,073.00 $0.00 $8.073.00 Part A Part 8 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 so $0 $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 $0 so so $484 $46 $531 4 $491 $41 $539 $0 so $0 $491 $47 $539 s $499 $48 $547 $0 so so $499 $48 $547 6 $506 $48 SS55 so so so $506 $48 $555 7 $514 $49 $563 so so so $514 $49 $563 8 SS22 $50 S572 so so so $522 $50 $572 9 SS29 $51 $580 so so so $529 $51 $580 10 S537 $51 $589 $0 so so $537 $51 S589 11 $545 $52 $598 so so $0 $545 $52 $598 12 $554 $53 $607 $0 so $0 $554 $53 $607 13 $562 $54 $616 $0 so $0 $562 $54 $616 14 $570 $55 $625 $0 so $0 $570 $55 $625 15 $579 $55 $634 $0 so $0 $579 $55 S634 16 $588 $56 $644 $0 $0 $0 $588 $56 S644 17 $596 $51 $6S4 $0 so $0 $596 $57 S654 \8 $605 $58 S663 so so $0 $605 $58 $663 19 $614 $59 $673 so $0 so $614 $59 $673 20 $624 $60 $683 $0 so $0 $624 $60 S683 21 $633 $61 S694 $0 $0 $0 $633 $61 S694 22 $643 $62 $704 $0 so $0 $643 $62 $704 23 $652 $62 $715 $0 $0 so $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 S682 $65 $747 27 $692 $66 $758 so $0 so $692 $66 $758 28 $703 $67 $170 so so so $703 $67 $770 29 $713 $68 $781 so so so $713 S68 $781 30 $724 $69 S793 so so so S724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public lmpronment District Tax Reference ID No. R310635 Improvement Area I Lot No. 72 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $.46 $523 $0 $0 so $477 $46 $523 3 $484 $46 $531 $0 so so S484 $46 $531 4 $491 $47 S539 so so so $491 $47 $539 5 $499 $48 S547 so so $0 $499 $48 $547 6 $506 $48 $555 $0 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 so $0 $514 $49 SS63 8 $522 $50 $512 so so $0 $522 $50 $572 9 $529 $51 $580 $0 so $0 $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $539 11 S545 $52 $598 $0 so so $545 $52 S598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 $0 so $0 $570 $55 $625 IS $579 $55 $634 so so $0 $579 $55 $6.34 16 $588 $56 $644 so so so $588 $56 $644 17 $596 $57 $654 $0 so $0 $596 $57 $654 18 S605 $58 $663 $0 so $0 S605 $58 $663 19 $614 $59 $673 $0 $0 $0 S614 $59 $673 20 $624 $60 $683 $0 so so $624 $60 $683 21 $633 $61 $694 so $0 so $633 S61 $694 22 S643 S62 $704 so so so $643 $62 $704 23 $652 $62 $715 so so so $652 S62 $715 24 $662 $63 $725 so so so $662 $63 $725 25 $672 $64 $736 so so so $672 $64 $736 26 S682 $65 $747 $0 so $0 $682 $65 S747 27 S692 $66 $758 so so $0 $692 $66 $753 28 $703 $67 sno so so so $703 S67 $770 29 $713 $68 $781 so $0 so $713 $68 S781 30 $724 $69 $793 so $0 $0 $724 $69 $793
Exhibit D ASSESSMENT ROLL Vintage Public lmprovtmtnt District Tax Reference ID No. R310636 Improvement Area Lot No. 73 Phase Assessment Part A Part B Total Annual Installment $8.073.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 so $0 $470 $45 $515 2 $477 $46 $523 $0 so so $471 $46 $523 3 $484 $46 $531 so so so $484 S46 S531 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 $0 $0 $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 so $522 sso $572 9 $529 $51 $580 $0 so so $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 $598 so so $0 $545 $52 $598 12 $554 $53 S607 $0 so $0 $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $570 $55 $625 so so $0 $570 $55 $625 15 $579 $55 $634 so so so $579 $55 $634 16 $588 $56 $644 so so so $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 so $614 $59 $673 20 $624 $60 $683 $0 so so $624 $60 $683 21 $633 $61 $694 so so so S633 $61 $694 22 $643 $62 S704 so so so $643 $62 $704 23 $652 $62 $715 so $0 so $652 $62 $715 24 $662 $63 S72S $0 $0 $0 $662 $63 S725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 so $0 so $682 S65 $747 27 $692 $66 $758 $0 so so $692 $66 $758 28 $703 $67 $770 so so so $703 S67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D ASSESSM£NT ROLL Vintage Public Improvement District Tax Rererence ID No. R310637 Improvement Area Lot No. 74 Phase I Assess111en t Part A Part B Total Annual Installment: $13.401.00 $0.00 $13.401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $780 $15 $855 so so so $780 $75 $855 2 $792 $76 $868 $0 so $0 $792 $16 $868 3 $804 $17 $881 $0 so so $804 $77 $881 4 $816 $78 S894 so so so $816 $78 $894 s $828 S79 $907 so so $0 $828 $79 $907 6 $840 $80 $921 $0 so $0 $840 $80 $921 7 $853 $82 $935 $0 $0 so S853 $82 $935 8 S866 $83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 so so so $879 $84 $963 10 $892 $85 $977 so $0 so $892 $85 S977 II $90S $87 $992 so so so $90S $87 $992 12 $919 $88 S1,007 $0 $0 so $919 $88 $1,007 13 $933 $89 $1,022 $0 so so $933 $89 $1,022 14 $941 $91 $1,037 $0 so $0 $947 $91 $1,037 15 $961 $92 $1,053 $0 so $0 $961 $92 SI,OS3 16 $975 $93 $1,069 so so so $975 $93 SI,069 17 $990 $95 $1,085 so so $0 $990 $95 $1,085 18 $1,005 $96 $1,101 so $0 so $1.005 $96 $1.101 I9 $1,020 $98 $I,Il8 $0 $0 $0 $1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 so so $\,035 $99 $1,134 21 $1,051 $101 $\,IS I so so so SI,OSI $101 $1,151 22 $1,067 $102 S1,169 so so so Sl,067 $102 $1,169 23 $1,083 $104 $1,186 so so so $1.083 S104 Sl.186 24 $1,099 $105 $1,204 $0 $0 $0 $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 so so $0 $1.132 S108 $1.240 27 $1,149 $110 $1,259 so so $0 $1,149 $110 $1,259 28 $1.166 Sll2 $1,278 so so so Sl.166 $112 S1,278 29 $1,184 $113 $1,297 $0 so so $1,184 $113 $1,297 30 $1,201 $115 $1,317 $0 $0 $0 $1.201 $11S $1,317
Exhibit D ASSESSMENT ROLL Vintage Public lmpronmtnt District Tax Reference 10 No. R310638 Improvement Area I Lot No. 15 Phase Assessment Part A PartB Total Annual installment: $18,488.00 $0.00 $18,488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Cos IS Total and Interest Co siS Total and Interest Costs Total I $1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $1.179 2 $1,092 $105 $1,197 $0 $0 $0 $1,092 $105 $1,197 3 $1,109 $106 $1,215 $0 so $0 $1,109 $106 $1,215 4 $1,125 $108 $1.233 $0 so $0 $1,125 $108 $1,233 5 $1,142 $109 $1,252 so so $0 $1,142 $109 $1,252 6 $1,159 $111 $1,270 $0 so so $1,159 $111 $1,270 7 $1.177 $113 $1,290 so so so $1,177 $113 $1,290 8 $1,195 $114 $1,309 so so so $1.195 $114 $1,309 9 $1,212 $116 $1,329 so $0 so $1,212 $116 $1,329 10 Sl,231 SIIB $1,348 so $0 so $1,231 $118 $1,348 II $1,249 Sl20 Sl,369 so so so $1,249 $120 $1,369 12 $1,268 $121 $1,389 $0 so $0 $1,268 $121 $1,389 13 $1,287 $123 $1,410 so so so Sl,287 $123 $1.410 14 $1,306 $125 $1,431 so so so $1.306 $125 Sl,431 IS $1,326 $127 $1,453 so so so $1,326 $127 $1,453 16 $1,346 $129 $1,474 $0 so $0 $1,346 $129 $1.474 17 $1,366 $131 Sl,497 so $0 $0 $1,366 $131 $1,497 18 $1,386 $133 $1,519 so so $0 $1,386 $133 $1,519 19 S1,407 $135 $1,542 $0 so $0 $1,407 $135 $1,542 20 $1,428 $137 $1,565 $0 $0 so $\,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 so $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 Sl,S39 $147 $1,686 $0 so $0 $1,539 $147 $1,686 26 $1,562 $150 $1,71 I so so $0 $1,562 $150 $1,711 27 S1,585 $152 $1,737 so so $0 $1,585 $152 $1,737 28 $1,609 $154 $1,763 so so so $1,609 $154 $1,763 29 $1,633 $156 $1,789 $0 $0 $0 $1,633 $156 $1,789 30 $1,657 $159 $1.816 $0 $0 $0 $1,657 $159 $1,816
Ellhibil D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310639 Improvement Area I Lot No. 76 Phase Assessment Part A PartS Total Annual Installment: $18,488.00 $0.00 $18,488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,076 $103 $1,179 $0 $0 so $1,076 $103 $1,179 2 $1.092 $105 $1,197 so so $0 $1,092 $105 $1,197 3 $1,109 $106 $1,215 so $0 so $1,109 S106 $1,215 4 $1,125 SIOS $1,233 so so so $1,125 $108 $1,233 5 $1,142 S109 $1.252 so so so $1.142 SI09 $1,252 6 $1,159 $111 Sl,270 so $0 so S1,1S9 $111 $1,270 7 $1.177 $113 $1,290 $0 so so $1.177 $113 $1.290 8 $1,195 $114 $1,309 $0 $0 $0 $1,195 St14 $1,309 9 $1,212 $116 $1,329 $0 so $0 $1,212 $116 $1.329 10 $1,231 $118 $1,348 so $0 so $1,231 $118 $1,348 II Sl,249 $120 $1,369 so so so $1,249 Sl20 $1,369 12 $1,268 $121 $1,389 so so so $1.268 Sl21 $1,389 13 $1,287 $123 $1,410 so so so $1.287 Sl23 Sl.410 14 $1,306 $125 $1,431 so so so $1.306 $125 $1,431 IS $1.326 $127 $1,453 so so so $1,326 $127 Sl,453 16 $1,346 Sl29 $1,474 so $0 so $1,346 Sl29 S1,474 17 $1,366 St31 $1,497 so so $0 $1.366 $131 S1,497 18 Sl,386 $133 $1,519 so $0 $0 $1,386 sm $1,519 19 $1,407 $135 $1,542 so so so Sl,407 S135 $1,542 20 $1,428 $137 $1,565 $0 so so $1,428 $137 $1,565 21 $1,450 $139 $1.588 so so so $1,450 $139 SI.S88 22 S1,471 $141 $1,612 so so so $1.471 $141 S1,612 23 $1,493 $143 S1,636 so so $0 $1,493 S143 $1,636 24 $1,516 $145 Sl,661 so so so $1,516 $145 $1,661 25 $1,539 $147 $1,686 $0 $0 so $1,539 $147 S1,686 26 $1,562 $150 $1.711 so $0 $0 $1,562 $ISO $1,711 27 $1,585 $152 $1,737 $0 so so Sl.S85 $152 $1,737 28 $1,609 $154 S1,763 so so so $1,609 $154 $1,763 29 $1,633 $156 $1,789 so $0 so $1.633 $156 $1,789 30 S1,657 SIS9 $1,816 so so so $1.657 $159 $1,816
Exhibit D ASSESSMENT ROLL Vintagt Public lmprovtm~nt District Tax R~ference 10 No. R310640 Improvement Area I Lot No. n Phase Assessment Part A Part B Total Annual Installment: $18,488.00 $0.00 Sl8.488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $1,076 $103 $1,179 so so $0 S1,076 $103 $1,179 2 $1,092 $105 $1,197 so so $0 $1.092 $105 $1,197 3 $1,109 $106 $1,215 so so $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 Sl,l77 $113 $1,290 $0 so so $1,177 $113 $1.290 8 $1,195 $114 $1,309 $0 $0 so $1,195 $114 S1,309 9 $1.212 $116 $1.329 $0 $0 so $1,212 $116 Sl.329 10 $1,231 $118 $1,348 so so $0 $1.231 $118 Sl,348 II $1,249 $120 $1,369 so so so $1,249 S120 $1,369 12 $1,268 $121 SJ.389 so so so $1,268 S121 Sl,389 13 $1,287 $123 $1,410 so so $0 $1,287 $123 $1,410 14 Sl,306 $125 Sl,431 so so $0 $1.306 $125 $1.431 IS $1,326 Sl27 S1,453 so so so $1.326 $127 S\.453 16 $1,346 $129 $1,474 $0 so so $1,346 $129 $1,474 17 $1,366 $131 $1.497 $0 so $0 $1,366 $131 $1.497 18 $1,386 $133 $1,519 $0 so so $1,386 $133 $1,519 19 $1,407 $135 $1,542 so $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 so $0 $1.450 $139 $1,588 22 $1,471 $141 $1,612 $0 $0 $0 $1.471 $141 $1,612 23 $1,493 $143 $1,636 so $0 $0 $1,493 Sl43 $1,636 24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1.661 25 $1,539 $147 $1,686 $0 $0 $0 $1,539 $147 $1,686 26 $1,562 $ISO $1,711 so $0 $0 $1,562 $ISO $1,71 I 27 $1,585 $152 $1,737 $0 $0 $0 $1,585 $152 $1,737 28 $1,609 $154 $1,763 $0 so $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 so $0 $0 $1,657 $159 $1,816
Exhibit D ASSESSMENT ROLL Vintagt Public Improvement District Tax Reference 10 No. R310641 Improvement Area Lot No. 78 Phase Assessment Part A Part B Total Annual Installment: $13.401.00 $0.00 $13,401.00 Part A PartB 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 $780 $15 $855 $0 $0 $0 $780 $15 $855 2 $792 $76 S868 so $0 $0 $792 $76 $868 3 S804 $77 $881 so $0 $0 $804 $17 $881 4 $816 $78 S894 $0 so $0 $816 $78 $894 5 $828 S79 S907 so so so $828 $79 $907 6 $840 $80 $921 $0 so $0 $840 $80 $921 7 $853 $82 $935 $0 so so $853 $82 S935 8 $866 S83 $949 so so so $866 $83 $949 9 $879 $84 $963 $0 so so $879 $84 $963 10 $892 $85 $977 so $0 $0 $892 $85 $977 II $905 $87 $992 so $0 $0 S905 $87 $992 12 S9\9 S88 $1,007 so so so S919 $88 $1,007 l3 $933 $89 $1,022 so $0 $0 $933 $89 S1,022 14 S947 $91 $1,037 $0 so $0 $947 $91 $1,037 15 $961 $92 $1,053 $0 so $0 $961 $92 S1,053 16 S975 S93 $1,069 $0 so $0 S975 $93 $1,069 17 $990 $95 $1.085 so so so $990 $95 $1.085 18 $1,005 $96 $1,101 so so $0 $1,005 $96 $1,101 19 $1,020 S98 $1.118 so $0 $0 $1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 $0 $0 $1,035 $99 $1.134 21 $1,051 S\01 $1,151 so so so $1.051 $101 S1.151 22 $1.067 SI02 $1.169 so so so S\,067 $102 $1.169 23 $1,083 $104 $1,186 so so so SI,083 $104 $1,186 24 $1,099 $105 $1,204 $0 so $0 $1,099 $\OS $1,204 25 $1,115 $107 S1,222 $0 $0 so $1,115 $107 Sl,222 26 $1,132 $108 S\.240 $0 so so Sl,l32 $108 $1,240 27 $1.149 SilO SI.2S9 so $0 so $1,149 SilO S1.259 28 $1,166 $112 $1,278 $0 $0 $0 $1,166 $112 $1,278 29 $1.184 S113 $1,297 $0 $0 so $1.184 $113 $1,297 30 $1,201 $115 $1,317 so $0 $0 $1,201 $115 S1,317
ExhibitD ASSESSMI:NT ROLL Vintage Public lmprO\'(mtnl District Tax Reference ID No. R310642 Improvement Area I lot No. 79 Phase Assessment Part A PanB Total Annual Installment: $13,401.00 $0.00 $13,401.00 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 $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 so so $0 S792 $76 $868 3 $804 $77 $881 $0 so $0 $804 S77 $881 4 $816 $78 $894 $0 so $0 S816 $78 $&94 5 $828 $79 $907 $0 so so $828 $79 $907 6 $840 $80 $921 $0 so so $840 $80 $921 7 $853 $82 $935 $0 $0 so $853 $82 $935 8 $866 $83 $949 $0 $0 so $866 $83 $949 9 $879 $84 $963 so so so $879 $84 $963 10 $892 $85 $917 so $0 so $892 $85 $977 II $905 $87 $992 so $0 so $905 $87 $992 12 $919 $88 $1,007 so $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 S91 $1,037 15 $961 $92 $1,053 so so $0 $961 $92 SJ,053 16 $975 $93 $1,069 $0 so $0 $975 $93 $1,069 l7 $990 $95 $1,085 $0 so $0 S990 $95 SI,085 18 $1,005 $96 $1,101 $0 so $0 $1,005 $96 $1,101 19 $1,020 $98 $1,118 $0 so $0 $1,020 $98 S1,118 20 $1,035 $99 $1,134 $0 so $0 $1,035 S99 $1,134 21 $1,051 $101 $1,15 I so so $0 $1.051 S101 $1,151 22 $1.067 $102 $1,169 so so so $1,067 $102 $1,169 23 S1,083 $104 $1,186 $0 $0 so $1,083 S\04 $1,186 24 $1,099 $105 $1,204 $0 $0 so $1,099 $\OS Sl,204 25 $1,115 $107 $1,222 $0 $0 $0 Sl,ll5 $107 $1,222 26 $1.132 $108 $1,240 $0 $0 so $1,132 $108 Sl,240 27 $1,149 $ll0 $1,259 $0 $0 so $1,149 $110 $1,259 28 $1,166 Sll2 $1,278 so so so S\,166 S112 $1,278 29 $1,184 $113 $1.297 so $0 $0 $1,184 $113 $1,297 30 S1.20l $115 $1,317 $0 so $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public lmprovtment District Tax Reference ID No. R310643 Improvement Area I Lot No. 80 Phase Assessment Part A Part B Total Aruma! Installment: $13,401.00 $0.00 $13.401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 so so so $792 $76 $868 3 $804 $71 $881 so so so $804 $77 $881 4 $816 S78 S894 so so so $816 $78 $894 5 $828 $79 $907 $0 so so $828 $79 $907 6 $840 $80 $921 $0 so $0 $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $8S3 $82 $93S 8 $866 $83 $949 $0 $0 so $866 $83 $949 9 $879 $84 $963 so so so $879 $84 $963 10 S892 $85 $971 so so so $S92 $85 S977 II $905 $87 $992 $0 so so $905 $87 $992 12 $919 $88 $1,007 $0 $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 $0 $933 S89 $1,022 14 $947 $91 $1,037 so $0 $0 $947 $91 Sl,037 IS S961 $92 $1,053 $0 $0 so S961 $92 SI,053 16 $975 $93 $1,069 so so so $975 $93 Sl,069 17 S990 $95 $1,085 $0 so so $990 $95 $1,08S 18 $1,005 $96 Sl,IOI $0 so $0 SI,005 S96 $1,101 19 $1.020 $98 Sl.l18 $0 so so $1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 so so $1,035 $99 S1.134 21 $1,051 $101 $1.151 so so so $1,051 S101 $1,1 S I 22 SI,067 $102 $\,169 so so so $1,067 S102 $\,169 23 $1,083 $104 $1,186 so so $0 $1,083 $\04 $1,186 24 $1.099 $105 $1,204 $0 $0 so $\,099 $\OS $1,204 25 $\,liS $107 $1,222 $0 so $0 $1,11S $107 $1,222 26 $\,\32 SI08 $1,240 so $0 $0 $1.132 $108 $1,240 27 $1,149 SilO $1,259 so so so $1.149 S110 $1.259 28 $1,166 $112 $1,278 so so $0 Sl,\66 $112 $1,278 29 S\,184 $113 S\,297 so so so $1,\84 S113 S1,297 30 $1,201 $115 $1,317 $0 $0 $0 $1,201 S\15 $1,317
Exhibit D ASSESSMENT ROLL Vintage f>ublic Improvement District Tax Referen~ 10 No. R310644 Improvement Area 1 Lot No. 81 Phase Assessment Part A PartB Total Annual Installment: Sl3,401.00 $0.00 Sl3,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collcct.ion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $780 S75 $855 so $0 $0 $780 $75 $855 2 $792 $76 $868 so $0 $0 $792 $16 $868 3 $804 $17 $881 so $0 so $804 $17 $881 4 $816 $78 $894 so $0 $0 S816 $78 $894 s $&28 $79 $907 $0 $0 so $828 $79 S907 6 $840 $80 $921 $0 $0 $0 $840 $80 $921 7 $853 $82 $935 $0 so $0 $853 S82 $935 & $866 $83 $949 so so so $866 $83 $949 9 S879 $84 S963 so so so $879 $84 $963 10 S892 sss S977 so $0 so $892 $85 $977 II $905 $87 S992 $0 $0 so $90S $87 $992 12 $919 $88 $1,007 so $0 so $919 $88 SI,007 t3 S933 $89 $1,022 so so so $933 S89 $1,022 14 $947 $91 $1,037 so $0 $0 S947 $91 SI,037 IS $961 S92 Sl,OS3 $0 $0 $0 S961 $92 $1,053 16 S975 $93 $1,069 so $0 $0 S975 $93 $1,069 17 S990 $95 $1,085 so so $0 S990 $95 $1,085 18 $1,005 $96 $1,101 so so so $1,005 S96 $1,101 19 $1,020 $98 Sl.ll8 $0 $0 so SJ,020 $98 S1,118 20 $1,035 $99 $1,134 $0 $0 so SI,03S $99 $1.134 21 SI,051 SIOI $1,151 $0 $0 $0 $1,051 $101 $1.151 22 S1,067 SI02 SI,J69 so $0 so $1,067 $102 $1,169 23 SI,083 SI04 $1,186 so so so $1,083 $104 Sl,l86 24 $\,099 $105 Sl,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 so so $0 $1,132 $108 $1,240 27 $1,149 SliO $1,259 $0 $0 so $1,149 SliO $1,259 28 Sl,l66 Sll2 $1,278 so $0 $0 $1,166 $112 Sl,278 29 $1,184 $113 $1,297 $0 $0 so $1,184 $113 $1,297 30 $1,201 $115 $1,317 $0 $0 $0 $1,201 $115 $1,317
E1hibit 0 ASSESSMENT ROLL Vintage Public lmpronment District Tax Reference JD No. R310645 Improvement Area I Lot No. 82 Phase Assessment Part A Part B Total Annual Installment: S13.401.00 $0.00 $13.401.00 Part A Part B Total Annual Annuel Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and I nlerest Costs Total and Interest Costs Total $780 $75 $855 $0 so $0 $780 S7S S855 2 S792 $76 $868 so $0 so $792 S76 S868 3 S804 $77 S881 so so so $804 S77 $881 4 $816 $78 $894 so so so $816 $78 $894 5 $828 S79 $907 $0 $0 so $828 $79 $907 6 $840 $80 $921 $0 $0 so S840 $80 $921 7 $853 S82 $935 $0 so $0 S853 $82 S93S 8 $866 S83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 $0 so $0 $879 $84 $963 10 $892 $85 $917 so so so $892 $85 $977 II $905 $87 $992. $0 so so S905 $87 $992 12 $919 $88 $1,007 so so $0 $919 $88 $1,007 13 S933 $89 $1,022 $0 $0 $0 $933 $89 $1.022 14 S947 $91 $1,037 so $0 so $947 $91 $1,037 IS $961 $92 $1,053 $0 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 $95 $1,085 18 $1,005 $96 $1,101 $0 $0 so $1,005 S96 $1.101 19 $1,020 $98 $1,118 $0 so so $1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 so $0 $1,035 $99 $1,134 21 $1,051 $101 Sl.l51 so so so $1.051 $101 $1,151 22 $1,067 Sl02 Sl,l69 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 $0 so $1,099 $105 $1,204 25 $1.115 $107 $1,222 $0 $0 so $1,115 $107 $1,222 26 $1.132 $108 $1,240 $0 so $0 $1.132 $108 SJ.240 27 S1,149 $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 so so $1,184 $113 $1,297 30 $1,201 $115 S1,317 so so so $1,201 $115 $1,317
Exhibit D ASSI:SSMENT ROLL Vint1gt Public Improvement DisiTkt Tax Reference ID No. R310646 Improvement Area I Lot No. 83 Phase Assessment Part A Part B Total Annual Installment: $13.401.00 $0.00 $13,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $780 $75 $855 so so $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 so so $804 $77 $881 4 $816 $78 $894 so $0 so $816 $78 $894 5 S828 S79 $907 so $0 so $828 $79 $907 6 $840 $80 S921 so $0 so $840 $80 $921 7 $853 $82 $935 so $0 so $853 $82 $935 8 $866 $83 $949 $0 $0 so $866 $83 S949 9 $879 $84 $963 $0 so so $879 $84 $963 10 $892 $85 $971 $0 $0 so $892 $85 S977 11 $905 $87 $992 $0 so so $905 $87 $992 12 $919 $88 $1,007 $0 so $0 S919 $88 $1,007 13 $933 $89 $1,022 $0 so $0 $933 S89 $1.022 14 $947 S91 $1,037 $0 so $0 S947 $91 $1,037 IS S961 $92 $1,053 so $0 $0 $961 $92 $1,053 16 $975 $93 $1,069 so so so $915 $93 $1,069 17 $990 $95 $1,085 so so $0 $990 S95 $1,085 18 SI,005 $96 $1,101 so so $0 $1.005 $96 $1,101 19 $1.020 $98 $1,118 $0 $0 $0 $1.020 $98 $1,118 20 $1,035 $99 $1,134 $0 so so $1,035 $99 $1,134 21 $1,051 $101 SI,ISI so so so Sl,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 SI04 $1,186 24 $1,099 $lOS $1,204 $0 so so $1,099 S105 $1,204 25 $1,115 $107 $1,222 $0 so so $1.115 $107 Sl.222 26 $1,132 $108 $1,240 $0 so so $1.132 $108 $1.240 27 $1,149 SilO $1,259 so so so $1,149 SilO $1,259 28 $1,166 $112 $1,278 so $0 so $1,166 $112 $1,278 29 $1.184 $113 $1,297 so so so $\,184 $113 $1,297 30 $1,201 $115 S1,317 so so $0 $1.201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310647 Improvement Area I Lot No. 84 Phase As~ssment Part A Part B Total Annual Installment: $18,488.00 $0.00 $18.488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1.076 $103 $1.179 so $0 $0 $1.076 $103 $1.179 2 $1,092 $105 $1,197 so $0 $0 $1.092 $105 $1.197 3 $1,109 $106 $1,215 so $0 $0 $1,109 $106 $1,215 4 $1,125 $108 $1,233 $0 $0 $0 $1.125 $108 $1,233 5 $1,142 $109 $1,252 $0 so $0 $1,142 $109 $1,252 6 $1,159 $111 $1,270 $0 so so $1.159 $11 I Sl,270 7 $1,177 $113 $1,290 $0 so so $1,177 $113 $1,290 8 $1,195 $114 $1,309 so so so $1.195 $114 $1.309 9 $1,212 $116 $1.329 so so so $1,212 S116 $1.329 10 $1,231 $118 $1,348 $0 $0 $0 $1,231 $118 $1,348 II $1,249 $120 $1,369 $0 so so $1,249 $120 Sl,369 12 S1,268 $121 S1,389 so so so $1,268 S121 Sl,389 13 $1,287 $123 $1,410 so so so $1.287 SJ23 $1.410 14 $1,306 $125 $1,431 so $0 so $1.306 $125 $1,431 IS $1,326 Sl27 S1,453 so so so $1,326 $127 $1,453 16 S1,346 $129 Sl,474 $0 so $0 $1,346 $129 Sl,474 17 $1,366 $131 Sl,497 so so $0 $1,366 $131 Sl,497 18 $1,386 $133 $1,519 so so so $1.386 $133 $1,519 19 $1,407 $135 $1,542 $0 so so $1,407 $135 $1,542 20 $1,428 $137 $1,565 $0 so so $1,428 $137 $1,565 21 $1,450 $139 $1,588 $0 so so $1,450 $139 $1,588 22 Sl,471 $141 $1,612 $0 so so $1,471 $141 $1,612 23 $1,493 $143 $1,636 so $0 $0 $1.493 Sl43 $1,636 24 $1,516 $145 $1,661 so $0 $0 $1,516 $145 $1,661 25 $1,539 $147 Sl,686 $0 $0 $0 $1.539 $147 $1.686 26 $1,562 $ISO $1,711 so $0 $0 $1,562 $150 $1.711 27 $1,585 $152 $1,737 so $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 so $0 $1,657 $159 $1,816
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310648 Improvement Area I Lot No. 85 Phase Assessment Part A PartB Total Annual Installment: $18.488.00 $0.00 $18.488.00 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 $1.076 $103 $1,179 so $0 $0 $1,076 $103 $1.179 2 SI.092 $105 $1.197 $0 $0 so $1,092 $105 $1,197 3 $1,109 $106 $1,215 so $0 so $1,109 $106 $1,215 4 $1,125 $108 Sl.233 so so so $1,125 $108 $1,233 5 $1.142 $109 $\,252 so so so $1,142 $109 $1,252 6 $1,159 $11 I $1,270 so so so $1.159 $111 $1.270 7 Sl.l77 SJ13 $1,290 so so so $t.J77 $113 Sl.290 8 $1.195 $114 S1,309 so so so $1.195 $114 $1,309 9 Sl.212 $116 $1.329 so $0 so $1,212 $116 $1.329 10 $1,231 $118 $1,348 $0 $0 $0 $1,231 $118 $1,348 II $1,249 $120 $1,369 $0 $0 so $1,249 $120 $1.369 12 $1,268 $121 $1,389 $0 $0 $0 $1,268 $121 $1,389 13 $1.287 $123 $1,4\0 $0 so so $1.287 $123 $1.410 14 $1,306 $125 $1,431 so so so Sl.306 $125 $1,431 15 $1,326 $127 $1,453 so so so $1,326 S\27 $1,453 16 $1,346 $129 $1,474 so so so $1,346 Sl29 $1.474 17 $1,366 $131 $1,497 $0 $0 so $1,366 $131 Sl,497 18 $1.386 $133 $1,519 so so so Sl,386 Sl33 $1,519 19 Sl.407 Sl35 $1,542 so $0 so $1,407 $135 $1,542 20 Sl,428 $137 $1,565 so $0 so $1,428 Sl37 $1.565 21 Sl.450 $139 $1,588 so so so $1.450 $139 Sl.S88 22 $1,471 Sl41 $1,612 so so so $1,471 $141 Sl,612 23 Sl.493 $143 $1,636 so so so $1.493 $143 $1,636 24 $1.516 $145 $1,661 so $0 so $1,516 $145 $1.661 25 $1.539 $147 $1,686 so $0 so $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 S1,737 28 $1.609 $154 Sl.763 so so so S1.609 $154 $1,763 29 $1.633 Sl56 $1,789 $0 so $0 S1,633 $156 $1,789 30 $1.657 $159 $1,816 so $0 $0 $1.657 $159 $1,816
Exhibit D ASSESSMENT ROL.L Vintage Publk Improvement District Tax Reference ID No. R310649 Improvement Area I Lot No. 86 Phase Assessment Part A PartB Total Annual Installment: $13,401.00 so.oo $13,401.00 Part A Part 8 Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $780 $75 S855 so so $0 $780 $75 $855 2 $792 $76 $868 $0 so so $792 $76 $868 3 $804 $77 $881 $0 so $0 $804 $77 S881 4 $816 $78 $894 so so so $816 $78 $894 5 S828 S79 $907 so so so $828 $79 $907 6 $840 $80 $921 so $0 $0 $840 $80 $921 7 $853 $82 $935 so so so S853 $82 $935 8 $866 $83 $949 $0 so $0 $866 $83 S949 9 $879 $84 $963 so so $0 S879 $84 S963 10 $892 $85 $977 so so so $892 $85 $917 II $905 $87 $992 $0 so so $905 $87 $992 12 $919 $88 $1,007 $0 so $0 $919 S88 $1,007 13 $933 S89 SI,022 so $0 $0 S933 $89 Sl.022 14 $947 $91 $1,037 $0 so so $947 $91 $1,037 IS $961 $92 $1.053 so so so $961 $92 $1,053 16 $975 S93 $1.069 so so $() $975 S93 $1,069 17 $990 $95 $1,085 $0 $0 so $990 S9S $1,085 18 $1,005 $96 $1.101 $0 so so $1.005 $96 $1,101 19 $1,020 $98 $1,118 so $0 so $1,020 $98 $1,118 20 $1,035 $99 $1.134 so $0 so $1,035 $99 $1,134 21 $1,051 $101 $1.151 so so $0 $1,051 $101 Sl.151 22 $1,067 $102 $1,169 so so so $1,067 $102 $1,169 23 $1,083 SI04 Sl,l86 $0 so $0 $1,083 $104 $1.186 24 $1,099 $105 $1,204 $0 so 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 $0 $0 $1.132 $103 $1,240 27 $1,149 $110 $1,259 so so so $1,149 $110 $1,259 28 $1,166 $112 $1,278 so so so Sl.l66 $112 $1,278 29 $1,\84 $113 $1,297 so so so $1,184 $113 $1,297 30 $1.201 $115 $1,317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310650 Improvement Area I Lot No. 87 Phase Assessment Part A Part B Total Annual installment: Sl8.488.00 SO.OO $18,488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,076 $103 $1.179 so $0 $0 $1,076 $103 $1,179 2 $1,092 $105 $1,197 so $0 so $1,092 $105 $1,197 3 SI,I09 $106 $1,215 so $0 $0 $1,109 $106 $1.215 4 $1.125 $108 $1,233 $0 $0 $0 $1,125 $108 $1,233 5 $1,142 SI09 $1,252 $0 so so $1,142 $109 $1,252 6 $1,159 $111 $1,270 so so $0 $1,159 $111 $1,270 7 $1,177 $113 $1,290 so so $0 $1.117 $113 $1,290 8 $1.195 $114 S1,)09 $0 so so $1,195 $114 $1,309 9 Sl.212 Sll6 Sl.329 so so so $1,212 Sll6 $1,329 10 $1,231 $118 $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 S121 $1,389 so so so $1,268 $121 $1,389 13 $1,287 $123 Sl.410 so so so $1,287 $123 $1.410 14 S1.306 $125 $1,431 so so so $1,306 $125 $1.43 I IS $1,326 Sl27 $1,453 so so so $1.326 $127 S\.453 16 Sl,346 $129 $1,474 so so so $1,346 $129 $1.474 17 Sl,366 $131 $1,497 so so so $1,366 $131 $1,497 18 $1,386 Sl33 $1,519 so so so $1.386 $133 $1,519 19 $1,407 $135 Sl.542 so $0 so $1,407 $135 $1,542 20 $1,428 Sl37 $1,565 so $0 $0 $1.428 S137 $1,565 21 $1,450 $139 S1,588 so so so $1.450 $139 $1.588 22 $1,471 $141 S1,612 $0 so so $1,471 $141 $1,612 23 $1.493 $143 $1,636 $0 $0 $0 $1,493 $143 $1,636 24 $1,516 $145 S1.661 $0 $0 $0 $1.516 SI4S $1,661 25 $1,539 $147 $1,686 $0 $0 so $1,539 Sl47 $1.686 26 $1,562 $150 $1,711 $0 so $0 $1,562 $150 $1,711 27 Sl,585 $152 Sl,737 $0 so $0 $1,585 $152 $1,737 28 $1,609 $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 30 $1,657 $159 $1,816 so $0 so $1,657 $159 $1,816
E1hibit D ASSESSMENT ROLL Vintage Publit Improvement District Tax Reference ID No. R3106SI Improvement Area I lot No. Phase 88 Assessment Part A PanB Total Annual Installment: $0.00 $0.00 $0.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $0 $0 $0 ${) $0 $0 $0 $0 $0 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 5 $0 $0 $0 $0 $0 $0 $0 $0 $0 6 $0 $0 $0 $0 $0 $0 $0 $0 $0 7 $0 $0 $0 $0 $0 $0 $0 $0 $0 8 $0 $0 $0 $0 $0 $0 $0 $0 $0 9 $0 $0 $0 $0 $0 $0 $0 $0 $0 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 II $0 $0 $0 $0 $0 $0 $0 $0 $0 12 $0 $0 $0 $0 $0 $0 $0 $0 $0 13 $0 $0 $0 $0 $0 $0 $0 $0 $0 14 $0 $0 $0 $0 $0 $0 $0 $0 $0 IS $0 $0 $0 $0 $0 $() $0 $0 $0 16 $0 $0 $0 $0 so $0 $0 $0 $0 17 so $0 $0 $0 so $0 $0 $0 $0 18 $0 $0 so $0 $0 $0 $0 $0 $0 19 $0 $0 $0 $0 $0 $0 $0 $0 $0 20 $0 $0 $0 $0 $0 $0 $0 $0 $0 21 $0 $0 $0 $0 $0 $0 $0 $0 $0 22 $0 $0 $0 $0 $0 $0 $0 $0 $() 23 $0 $0 $0 so $0 $0 $0 $0 $0 24 $0 $0 $0 so $0 $0 $0 $0 $0 25 $0 $0 $0 ${) $0 $0 $0 ${) so 26 $0 $0 $0 $0 $0 $0 $0 $0 $0 27 so $0 $0 $0 $0 ${) $0 $0 $0 28 $0 $0 $0 $0 so $0 $0 $0 $0 29 $0 $0 $0 $0 $0 ${) $0 $0 $0 30 $0 ${) $0 $0 $0 $0 $0 $0 $0
Exhibit D ASSESSMENT ROLL Vintage Public lmprovemut District Tax Reference ID No. RJI0652 Improvement Area I Lot No. 89 Phase I Assessment Part A Part B Total Annual Installment: $18,488.00 $0.00 $18,488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1.076 $103 $1,179 $0 $0 $0 $1,076 $103 $1,179 2 $1,092 $105 $1,197 $0 so $0 $1.092 $105 $1,197 3 $1,109 $106 $1,215 so so so $1.109 $106 $1.215 4 $1,125 $108 $1,233 so so so $1,125 $108 $1,233 5 $1,142 SI09 $1,252 $0 $0 $0 Sl,l42 $109 $1,252 6 $1.159 $111 $1,270 $0 $0 so $1.159 Sill $1.270 7 $1,177 $113 $1,290 $0 $0 so $1,177 Sll3 Sl,290 8 $1,195 $114 $1,309 so so so $1,195 $114 $1.309 9 $1.212 $116 $1,329 so so so $1,212 $116 $1,329 10 $1,231 Sl18 $1,348 so so so Sl,231 $118 $1,348 II S1,249 Sl20 Sl,369 $0 $0 so $1.249 $120 S1,369 12 $1,268 $121 $1,389 so so so S1.268 Sl21 $1,389 13 Sl,287 $123 $1.410 so so so $1,287 $123 $\,410 14 $1,306 $125 $1,431 so so so $1,306 $125 $1,431 15 $1,326 $127 $1,453 so so so $1,326 $127 $1.453 16 $1,346 $129 $1,474 so so so $1,346 $129 $1,474 17 $1,366 $131 $1,497 so so so $1,366 $131 $1,497 18 $1,386 $133 $1,519 $0 $0 so $1,386 $133 $1.519 19 $1,407 $135 $1,542 so $0 so $1,407 Sl35 $1,542 20 $1,428 $137 $1,565 $0 $0 $0 $1.428 $137 $1.565 21 $1,450 Sl39 $1,588 $0 $0 $0 $1,450 $139 $1,588 22 $1,471 Sl41 $1,612 $0 $0 $0 $1,471 Sl41 S1,612 23 $1,493 $143 $1,636 so so $0 $1,493 $143 Sl,636 24 $1,516 Sl45 $1,661 so so $0 $1,516 $145 $1,661 25 $1,539 $147 $1,686 so $0 so $1,539 $147 $1,686 26 $1,562 $150 $1,711 so $0 so $1,562 $ISO Sl,711 27 $1,585 $152 $1,737 $0 $0 so $1,585 $152 $1,737 28 $1,609 $154 $1,763 $0 $0 so Sl.609 $154 $1.763 29 $1,633 $156 $1,789 $0 $0 so $1.633 $156 $1,789 30 $1,657 $159 $1,816 $0 $0 so $1,657 $159 $1,816
Exhibit D ASSESSMENT ROLL Vintage Publit Improvement District Tax Reference ID No. R310653 Improvement Area I Lot No. 90 Phase Assessment Part A PanB Total Annual installment: $8,073.00 $0.00 $8.073.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $45 $515 $0 $0 $0 $470 $45 $515 2 $477 $46 $523 so $0 so $477 $46 $523 3 $484 $46 $531 $0 so so $484 $46 $531 4 $491 $47 $539 so so so $491 $41 $539 5 $499 $48 S547 $0 so so $499 $48 $547 6 $506 $48 $555 $0 so so $506 $48 $555 7 $514 $49 $563 $0 $0 $0 $514 $49 $563 8 $522 $50 $572 $0 $0 so $522 $50 $512 9 $529 $51 $580 so so so $529 $51 $580 10 $537 $51 $589 so so so $537 $51 $589 II $545 $52 $598 $0 so so $545 $52 $598 12 $554 $53 $607 so $0 so $554 $53 $607 13 $562 $54 $616 so $0 $0 $562 $54 $616 14 $570 $55 $625 so $0 $0 $570 $55 $625 IS $579 $55 $634 $0 $0 so $579 $55 $6.34 16 S588 $56 S644 so so so $588 $56 $644 17 SS% $57 $654 $0 so so $596 $57 $654 18 $60S $58 S663 $0 $0 $0 $605 $58 $663 19 S614 $59 $673 $0 so $0 $614 $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 so so $0 $643 $62 $704 23 $652 $62 $715 so so so $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 so $682 $65 $747 27 $692 $66 $758 so so so $692 $66 $758 28 $703 $67 sno so so so $703 $67 $770 29 $713 $68 $781 $(} $0 $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. R310654 Improvement Area I Lot No. 91 Phase Assessment Part A Part B Total Annua11ostallment: $13,40l.OO $0.00 $13,401.00 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 $780 S75 $855 $0 $0 so $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 S804 S77 S881 so $0 so $804 $71 $881 4 $816 $78 $894 so $0 so $816 $78 $894 5 $828 $19 $907 so so so $&28 S79 $907 6 $840 $80 $921 so $0 $0 $840 S80 $921 7 $853 $82 $935 $0 $0 so $853 $82 $935 8 $866 $83 $949 $0 $0 $0 $866 $83 S949 9 $879 $84 $963 $0 so $0 $879 $84 S963 10 $892 $85 $977 so $0 $0 $892 $85 $977 II S905 $87 $992 so $0 $0 $905 $87 $992 12 S919 $88 $1,007 so so $0 $919 S88 $1.007 13 $933 $89 SI,022 so so so S933 $89 $1,022 14 $947 $91 $1,037 so so $0 $947 $91 $1,037 IS $961 $92 $1,053 $0 $0 so $961 S92 $1,053 16 $915 $93 $1,069 $0 $0 $0 $975 $93 $1,069 17 $990 $95 $1,085 $0 $0 so $990 $95 $1.085 18 $1,005 $96 S1,101 $0 $0 $0 $1,005 S96 $1,101 19 $1,020 $98 Sl,118 $0 $0 so $1,020 S98 $1,118 20 $1,035 $99 $1,134 $0 $0 so $1,035 $99 $1,134 21 $1,051 SI01 $1,15 I so so so $1,051 SlOt $1,151 22 $1.067 S102 $1,169 so $0 so $1,067 $102 S1,169 23 $1,083 $104 $1,186 $0 $0 so $1,083 $104 $1,186 24 $1,099 Sl05 $1,204 so $0 so $1,099 $105 $1,204 25 $1,ll5 $107 $1,222 so so so $1,115 $107 $1,222 26 $1,132 $108 $1,240 so so $0 S1.132 $108 $1.240 21 $1,149 $110 $1,259 so so so $1,149 SliO $1,259 28 $1,166 $112 $1,278 so so so $1,166 $112 $1,278 29 Sl,l84 $113 S1,297 so so so Sl,184 $113 Sl,297 30 Sl,201 $115 $1,317 $0 so so Sl,201 $115 Sl,317
Exhibit D ASSESSMENT ROLL VIntage Publit lmpro,·emcnt District Tax Reference ID No. R3106S5 Improvement Area Lot No. 92 Phase I Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13.401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $780 $75 $855 $0 $0 $0 $780 $75 $855 2 S792 $76 $868 $0 $0 $0 $792 $76 $868 3 S804 $77 $881 $0 so $0 $804 $77 $881 4 $816 $78 S894 $0 so so $816 $78 $894 5 $828 $79 $907 $0 so $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $840 $80 $921 7 $853 $82 $935 so $0 $0 $853 $82 $935 8 $866 $83 $949 so $0 $0 $866 $83 $949 9 $879 $84 $963 so $0 so $879 $84 $963 10 S892 $85 $977 so so so $892 $85 $977 II $905 $87 $992 $0 $0 so $905 $87 $992 12 $919 $88 $\,007 $0 so $0 $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022 14 $947 $91 $\,037 so so $0 $947 $91 $1,037 IS $961 $92 $1,053 so so $0 $961 $92 SI.OS3 16 ms $93 Sl,069 so so so $975 $93 Sl,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 \9 $1,020 $98 $1.118 $0 $0 so $1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 $0 so $1,035 $99 Sl,l34 21 $1,051 SIOI $1,151 $0 so so $1,051 $101 $1,151 22 SI,067 SI02 Sl,l69 so so so S1.067 $102 Si,l69 23 $1,083 $104 $1,186 so 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 Sl,222 $0 $0 $0 $1,115 $107 $1,222 26 $1,132 SI08 $1,240 $0 so $0 $1.132 $108 $1,240 27 $1,149 SilO $1,259 $0 so so $1,149 $110 S1,259 28 $1,166 $112 $1,278 so so so $1,166 $112 $1,278 29 $1,184 $113 $1,297 so so $0 $1,184 Sll3 $1,297 30 $1,201 $liS $1,317 so $0 $0 $1,201 Sl\5 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public lmprovtmcnt District Tax Reference ID No. R310656 Improvement Area I Lot No. 93 Phase Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A PartB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total l $470 $45 $515 $0 $0 so $470 $45 $515 2 $477 $46 $523 $0 $0 $0 $477 $46 $523 3 $484 $46 $531 so $0 so $484 $46 $531 4 $491 $47 $539 so so so $491 $47 S539 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 so so $0 $522 $50 $572 9 $529 $51 $580 so so $0 $529 $51 $580 10 SS37 SSI $589 so so so $537 $51 S589 II $545 $52 $598 so so $0 $545 $52 $598 12 $554 $53 $607 $0 $0 so $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 S616 14 $570 $55 $625 so $0 so $570 $55 S625 IS $579 $55 $634 $0 so so $579 $55 $634 16 $588 $56 $644 so so so $588 $56 S644 17 S596 $57 $654 so so so $596 $57 S6S4 18 $605 $58 $663 so so so $605 $58 $663 19 $614 $59 $673 so $0 $0 $614 $59 $673 20 S624 S60 $683 so so so $624 $60 $683 21 $633 $61 $694 so so $0 $633 $61 S694 22 $643 $62 S704 so so so $643 $62 S704 23 $652 S62 $715 $0 so so $652 $62 $715 24 $662 S63 $125 so $0 $0 $662 $63 $725 25 $672 $64 $736 $0 so $0 $672 $64 $736 26 S682 $65 $747 so $0 so $682 $65 $747 27 $692 $66 $758 $0 so so $692 $66 $758 28 $703 $67 $770 so so so $703 $67 S770 29 $713 $68 $781 so $0 so $713 S68 $781 30 $724 $69 $793 $0 $0 so $724 $69 $793
ExhibitD ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310657 Improvement Area I Lot No. 94 Phase Assessment Part A Part B Total Annual Installment $13,401.00 $0.00 $13,401.00 Pan A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $780 $75 $855 $0 $0 $0 S780 $75 $855 2 $792 $76 $868 so $0 $0 $792 $76 $868 3 $804 $77 $881 so so so $804 $77 $881 4 $816 $78 $894 so $0 so $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 so so so $866 $83 $949 9 $879 $84 $963 so $0 $0 $879 $84 $963 10 $892 $85 $917 so $0 $0 $892 $85 $977 II $905 S87 $992 so so $0 $905 $87 $992 12 $9\9 $88 $1.007 $0 $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 so $0 so $933 $89 $1,022 14 $947 S91 $1,037 $0 so so $947 $91 $1,037 15 $961 S92 S1,053 $0 so so S961 $92 $1,053 16 $975 $93 $1,069 $0 so $0 $975 $93 $1,069 17 $990 $95 $1,085 so so so $990 S95 $1,085 18 S1,005 $96 $1,101 so $0 so $1,005 $96 $1,101 19 $1,020 $98 $1,118 so $0 so $1,020 $98 $1,118 20 $1,035 S99 $1,134 $0 $0 $0 $1,035 $99 $1,134 21 $1,051 $101 $1.151 so $0 $0 $1.051 $101 $1.151 22 $1.067 $102 Sl.\69 so $0 so $1,067 $102 $1.169 23 $1,083 $104 $1,186 so so $0 $1,083 $104 $1,186 24 $1,099 SI05 S1,204 $0 so $0 S1,099 $105 $1,204 25 $1,115 $107 $1,222 $0 $0 so $1,115 SI07 $1,222 26 $1.132 $108 $1.240 so so so $1,132 $108 $1.240 27 $1,149 SllO $1,259 so so so $1,149 StlO $1,259 28 $1,166 $112 $1,278 $0 $0 so $1,166 $112 $1,278 29 $1,184 $113 $1,297 so $0 so $1.184 S113 $1,297 30 $1,201 S1 15 $1,317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vint1ge Public Improvement District Tax Reference ID No. R310658 Improvement Area I Lot No. 95 Phase Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 Sl3,401.00 Part A PanB Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $780 $15 $855 $0 $0 so $780 $75 $855 2 S792 S76 S868 $0 so $0 $792 $76 $868 3 $804 $77 $881 so so so $804 $77 S881 4 $816 S78 $894 $0 so so $816 $78 $894 5 $828 $79 $907 $0 $0 so $828 S79 S907 6 $840 S80 S921 $0 $0 so $840 $80 $921 7 $853 $82 $935 $0 so $0 $853 $82 $935 8 $866 $83 $949 $0 $0 $0 $866 $83 S949 9 $879 $84 $963 so so $0 $879 S84 $963 10 $892 $85 $977 so so so $&92 sss $911 II $905 $87 $992 so so $0 $905 $81 $992 12 $919 $88 $1,007 so $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 so so $0 $933 $89 $1,022 14 $947 $91 $1,037 so so so $947 $9\ S\.037 15 $961 $92 $1,053 $0 so so S961 S92 $1,053 16 $975 $93 $1,069 $0 so so $975 $93 S1,069 17 $990 $95 $1,085 so so so S990 $95 $\,085 18 $1,005 S96 $1,101 so so so SI,005 $96 $1,101 19 $1,020 $98 $1,118 $0 so $0 S1.020 $98 St.ll8 20 SI,035 $99 S\,134 $0 so so $1,035 S99 $1,134 21 $1,051 $101 $1.151 so so so $1,051 $101 $1.151 22 $1.067 $102 Sl,J69 $0 so so $1,067 $102 SJ,J69 23 S1,083 $104 Sl,J86 so so so $1,083 $104 $1,186 24 $1,099 SIOS $1,204 so $0 so $1.099 $lOS $1,204 25 $1,115 SI07 $1,222 so so so $1,115 $107 $1,222 26 $1.132 $108 $1,240 $0 $0 so $\,132 $108 $1,240 27 $1,149 $110 $1,259 so so so $1.149 $110 $1,259 28 SI,J66 S112 S1,278 so so so S1,166 Sl\2 Sl,278 29 $1,184 $113 $\,297 $0 $0 $0 $1,184 Sll3 Sl,297 30 $1,201 $115 Sl,317 so so $0 $1,201 Stl5 $1,317
Exhibit D ASSESSMENT ROLL Vintagf Public lmprovtment District Tax Reference ID No. R310659 Improvement Area I Lot No. 96 Phase Assessment Part A PartB Total Annual Installment: $13,401.00 $0.00 $13,401.00 Part A Part B Total Annual Annual Annual Cal~ndar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $780 $75 $855 $0 $0 $0 $780 $15 $855 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 so $816 $78 $894 5 $828 $79 $907 $0 $0 so $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $840 S80 $921 7 $853 $82 $935 $0 $0 so $853 $82 $935 8 $866 $83 $949 so $0 $0 $866 $83 $949 9 $879 $84 $963 so so $0 $879 $84 $963 10 $892 $85 $977 so so so $392 $85 $977 II $905 $87 $992 $0 so so $905 $87 $992 12 S919 $88 $1,007 $0 $0 so $919 $88 $1,007 13 S933 $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 so so so $961 $92 $1,053 16 $975 $93 $1,069 so so so $975 $93 $1,069 17 $990 $95 $1,085 $0 so so $990 S95 $1,085 18 $1,005 $96 $1,101 $0 $0 $0 $1,005 $96 $1.101 19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118 20 S\.035 $99 $1,134 $0 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 $0 $1,067 $102 $1,169 23 $1,083 $104 $1,186 so so $0 $1.083 $104 $1,186 24 $1,099 $105 $1,204 $0 so $0 S1,099 S105 $1,204 25 $1.115 $107 $1,222 $0 $0 $0 $1,115 $107 Sl,222 26 $1,132 $108 $1,240 so so so $1,132 $108 $1,240 27 $1,149 $110 $1,259 $0 so so $1,149 $110 $1,259 28 Sl,l66 S112 $1,278 $0 so so $1,166 $112 Sl,278 29 $1,184 $113 $1,297 so so so $1,184 $113 $1,297 30 $1,201 $115 $1,317 $0 so $0 $1,201 $115 $1,317
Exhibil D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310660 Improvement Area I Lot No. 97 Phase Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13.401.00 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 $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 so $792 $76 $868 3 $804 $77 $881 so $0 so $804 $77 $881 4 $816 $78 $894 so so so $816 $78 $894 5 $828 $79 S907 so so so $828 $79 $907 6 $840 $80 S921 so so $0 $840 $80 $921 7 $853 $82 $935 $0 so $0 $853 $82 $935 8 $866 $83 $949 so so $0 $866 $83 $949 9 $819 $84 $963 so so $0 $879 S84 $963 10 $892 $85 $977 $0 so so S892 $85 $977 II $905 $87 S992 $0 so $0 $905 $87 $992 12 $919 $88 Sl,007 $0 $0 $0 $919 S88 $1,007 13 $933 $89 $\,022 so $0 $0 $933 $89 $1,022 14 $947 $91 $1,037 so $0 $0 $947 $91 $1,037 15 $96\ $92 $1,053 so $0 $0 $961 $92 $1,053 16 $975 $93 $1,069 so so so $975 $93 $1.069 17 $990 $95 $1,085 so so so S990 S95 $1,085 18 S1,005 $96 $1,101 $0 so so $1,005 $96 $1.101 19 $1,020 $98 $1,118 $0 $0 so $1,020 $98 $1,118 20 $\,035 S99 $1,134 $0 $0 $0 $1,035 $99 Sl,l34 21 $1.05 I $101 S1,151 so so so $1,051 $101 $1,151 22 $1,067 $102 S\,169 so $0 $0 S1,067 $102 $1,169 23 $1,083 $104 $\,186 so $0 $0 $1,083 $104 $1,186 24 S1,099 $105 $1,204 so $0 $0 $1,099 $105 $1,204 25 $1.115 $107 $1,222 so $0 $0 $1.115 $107 $1,222 26 $1.132 $108 $1,240 $0 so $0 $1.132 $108 $1,240 27 $1,149 $110 $1.259 so so so $1,149 SllO $1,.259 28 $\,166 Sll2 SJ,278 so so $0 $1,166 $112 $1,278 29 $1,184 $113 Sl,297 so so so $1,184 $113 $1,297 30 $1.201 $115 $1,317 $0 so so $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310661 Improvement Area I Lot No. 98 Phase I Assessment Part A PartB Total Annua11nstallment: $\3,401.00 $0.00 $13.401.00 Part A Part B Total Annual AIUiua1 Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $780 $15 $855 $0 so $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 so $0 $0 $804 $77 $881 4 $816 S78 $894 so so so $816 $18 $894 s $828 $79 $907 $0 $0 so S828 $79 S907 6 $840 $80 $921 $0 $0 $0 $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 S935 8 $866 $83 $949 so so so $866 $83 $949 9 $879 $84 $963 so so $0 $879 $84 $963 10 S892 $85 $977 $0 $0 $0 $892 $85 $977 11 $905 $87 $992 $0 so $0 $905 $87 $992 12 $919 $88 $1,007 $0 so $0 $919 $88 $1,007 13 $933 $89 $1.022 so so $0 $933 $89 $1,022 14 $947 $91 $1,037 $0 $0 so $947 $91 $1,037 15 $961 $92 $1,053 $0 $0 so S961 S92 SI,O.S3 16 S975 $93 $1,069 so so $0 S975 $93 S1,069 17 $990 S95 $1,085 so so so $990 $95 $1,085 18 S1,005 $96 $1,101 so so $0 $1,005 $96 $1,101 19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 so $0 $1,035 $99 $1,134 21 $1,051 $101 $1.151 $0 $0 $0 $1,051 $101 S1,151 22 $1,067 Sl02 Sl,169 so so $0 $1,067 Sl02 $1,169 23 $\,083 $104 $1,186 so $0 so $1,083 SI04 $1.186 24 $1,099 $lOS $1,204 so $0 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 so $0 Sl,l32 $108 $1,240 27 S\,149 SilO $1,259 $0 so $1) $1,149 SilO $1,259 28 Sl,\66 $112 $\,278 so $0 $0 $1,166 S\12 $1,278 29 $1,184 $113 $1,297 $0 so $0 $1,184 $113 $1,297 30 $1,201 $115 $1.317 so $0 $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R.310662 Improvement Area 1 Lot No. 99 Phase Assessment Part A Part B Total Annual installment: $13,401.00 so.oo $13,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and I ntercst Costs Total and Interest Costs Total and Interest Costs Total $780 $75 $855 $0 $0 $0 $780 S75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 so $0 $0 $816 $78 $894 5 $828 $79 $907 so so $0 $828 $79 $907 6 S840 $80 $921 $0 $0 so $840 $80 $921 7 $853 $82 $935 $0 $0 so $853 $82 $935 8 $866 S83 $949 $0 so so $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 so $0 $0 $892 $85 $977 II $905 $87 $992 so $0 so $905 $87 $992 12 $919 $88 $1,007 so so so $9\9 $88 $1,007 13 $933 $8<) $1.022 so so so $933 $89 $1,022 14 $947 $91 $1,037 so so so $947 $91 $1,037 15 $961 $92 $1,053 so so so $961 $92 $\,053 16 $975 $93 $\,069 $0 $0 so $975 $93 $1,069 17 $990 $95 S1,085 $0 $0 $0 $990 $95 SI,085 18 $1,005 $96 $1,101 $0 $0 $0 $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 $0 so $1,035 $99 $1,134 21 $1,051 $101 Sl.l51 so so so $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 so $0 $0 $1,083 $104 $1,186 24 $1,099 $lOS $1,204 so $0 $0 $1,099 SI05 $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 $108 $1,240 27 $1,149 $110 $1,259 so $0 $0 $1,149 $110 $1,259 28 $1,166 $112 $1,278 so so $0 Sl,l66 $112 $1,278 29 $1.184 $113 $1,297 $0 so so $1,184 $113 $1,297 30 $1,201 $115 $1,317 $0 $() so $1.201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310663 Improvement Area 1 Lot No. 100 Phase I Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13,401.00 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 $780 $75 $855 $0 $0 $0 $780 $75 $8SS 2 $792 $76 $868 so so $0 $792 $76 $868 3 $804 $77 $881 so $0 $0 $804 $77 $881 4 $816 $78 $894 so $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 so $0 so $840 $80 $921 7 $853 $82 $935 so so so $853 $82 $935 8 $866 $83 $949 so $0 so $866 $83 $949 9 $879 $84 $963 so $0 so $879 $84 $963 10 $892 $85 S977 so so so $892 $85 $977 II $905 $87 $992 so so so $905 $87 $992 12 $919 S88 $1,007 so so so $919 $88 $1,007 13 $933 $89 $1.022 so so so $933 S89 SI.022 14 $947 $91 $1,037 so so so $947 $91 $1,037 15 $961 $92 $1,053 $0 so so $961 $92 $1,053 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 SI,005 $96 Sl.IOI so $0 $0 $1,005 $96 $1,101 19 $1,020 $98 $1,118 so $0 $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 $0 $0 $1.051 SIOl S1,151 22 $1,067 $102 $1,169 $0 so so $1,067 $102 S1,169 23 $1,083 S104 $1.186 so so $0 S1,083 SI04 $1,186 24 $1,099 $105 Sl,204 $0 so $0 Sl,099 $105 $1,204 25 $1.115 SI07 $1,222 $0 $0 $0 SI.IIS $107 $1,222 26 $1.132 $108 $1,240 $0 so $0 $1,132 $108 S1.240 27 $1,149 $110 $1,259 $0 so $0 $1,149 $110 $1,259 28 $1.166 $112 $1,278 $0 so $0 $1,166 $112 $1,278 29 Sl,l84 $113 $1,297 so so $0 $1,184 $113 Sl,297 30 $1.201 $115 Sl,317 $0 so $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public lmprovtment District Tax Reference ID No. R310664 Improvement Area I Lot No. 101 Phase Assessment Part A Part B Total Annual Installmcnl: $18,488.00 $0.00 $18,488.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $1,076 $103 $1,179 $0 $0 $0 $1,076 $103 $1,179 2 $1,092 $105 $1.197 $0 $0 $0 $1,092 $105 $1,197 3 $1.109 $106 $1,215 $0 $0 $0 $1.109 $106 $1,215 4 $1.125 $108 $1,233 $0 $0 $0 $1.125 $108 $1.233 5 $1,142 $109 $1,252 $0 $0 $0 $1,142 $109 $1,252 6 $1,159 $111 $1,270 $0 $0 $0 $1,159 $111 $1,270 7 $1,177 $113 $1,290 $0 $0 $0 $1.177 $113 $1,290 8 $1.195 $114 $1,309 $0 $0 $0 $1,195 $114 $1.309 9 $1,212 $116 $1,329 $0 $0 $0 $1,212 $116 $1.329 10 $1,231 $118 $1,348 $0 $0 $0 $1,231 $1111 $1,348 II $1,249 $120 $1,369 $0 $0 $0 $1,249 $120 $1,369 12 $1,268 $121 $1,389 $0 $0 $0 $1,268 $121 $1,389 13 $1,287 $123 $1,410 $0 $0 $0 $1,287 $123 $1.410 14 $1,306 $125 $1,431 $0 $0 $0 $1,306 $125 $1,431 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 $1,386 $133 $1,519 $0 $0 $0 $1,386 $133 $1,S19 19 $1,407 $135 $1,542 $0 $0 $0 $1,407 $135 $1.542 20 $1,428 $137 $1,565 $0 $0 $0 $1,428 $137 $1.565 21 $1,450 $139 $1,588 $0 $0 $0 $1,450 $139 $1,588 22 $1,471 $141 $1,612 $0 $0 $0 $1,471 $141 $1,612 23 $1,493 $143 $1,636 $0 $0 $0 $1,493 $143 $1,636 24 $1,516 $145 $1,661 $0 $0 $0 $1,516 $145 $1,661 25 $1,539 $147 $1,686 $0 $0 $0 $1,539 $147 $1.686 26 $1,562 $150 $1,711 $0 $0 $0 $1,562 $150 $1.711 27 $1,585 $1S2 $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
Exhibit D ASSESSMENT ROLL Vintage Publit lmprovtment District Tax Reference ID No. R310665 Improvement Area I Lot No. 102 Phase Assessment Part A Part B Total Annual Installment: $13.401.00 $0.00 $13,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Co~ts Total and Interest Costs Total and Interest Costs Total I $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 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 $866 $83 $949 9 $879 $84 $963 $(} $0 $0 $879 $84 $963 10 $892 $85 $977 $0 $0 $0 $892 $85 $977 II $905 $87 $992 $0 $0 $0 $905 $87 $992 12 $919 $88 $1,007 $0 $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 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 $0 $990 $95 $1,085 18 $1.005 $96 $1,101 $0 $0 $0 $1,005 $96 $1,101 19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1.118 20 $1,035 $99 $1.134 $0 $0 $0 $1,035 $99 $1,134 21 $1,051 $101 SUS I $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 $1()4 $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 $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 $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 $1.201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. RJI0666 Improvement Area Lot No. 103 Phase Assessment Part A Part B Total Annual Installment: S\3,401.00 $0.00 $13.401.00 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 $780 $15 $855 $0 so $0 $780 $75 $8SS 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 so so $0 $828 $19 $907 6 $840 $80 $921 $0 $0 $0 S840 $80 $921 7 $853 $82 $935 so $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 so $0 $0 $879 $84 $963 10 $892 S8S $971 so $0 $0 $892 $85 $977 II $905 $87 $992 $0 so so $905 $87 $992 12 S919 $88 $1,007 so so $0 $919 $8.8 Sl,007 13 $933 $89 $1,022 so so so $933 $89 $1,022 14 $947 $91 $1,037 so so so S947 $91 $1,037 IS $961 $92 $1.053 $0 so so $961 $92 $1,053 16 $975 $93 $1,069 so so $0 S97S S93 $1,069 17 $990 $95 $1,085 $0 so $0 $990 $95 $1,085 18 S1,005 $96 $1,101 $0 $0 $0 $1,005 $96 $1.101 19 S1,020 $98 $1,118 $0 so $0 $1,020 S98 $1,118 20 SI,035 S99 $1.134 $0 $0 $0 $1,035 $99 S1,134 21 $1,051 $101 $1,151 $0 $0 $0 $1.051 $\01 $1,151 22 S\,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 $lOS $1.204 $0 $0 $0 $1,099 $105 $1,204 25 $1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 $1.240 27 $1,149 $110 $1,259 $0 $0 $0 $1,149 $1\0 $1,259 28 $1,166 $112 $1.278 $0 $0 so $1,166 $1\2 $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 $1\S $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310667 Improvement Area Lot No. 104 Phase 1 Assessment Part A Part B Total Annua11nstallment: $13,401.00 $0.00 $13.401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collee1ion Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $780 $15 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $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 $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 $947 $91 $1,037 15 $961 $92 $1,053 $0 $0 $0 $961 $92 $1,053 16 $975 $93 $1,069 $0 $0 $0 $975 $93 $1,069 17 $990 $95 $1,085 $0 $0 $0 $990 $95 $1,085 18 $1.005 $96 $1,101 $0 $0 $0 $1,005 $96 $1,101 19 $1,020 $98 $1,118 $0 $0 $0 $1,020 $98 $1,118 20 $1,035 $99 $1,134 $0 $0 $0 $1,035 $99 $1,134 21 $1,051 $101 $1,151 $0 $0 $0 $1,051 $101 $1,151 22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169 23 $1,083 $104 $1,186 $0 $0 $0 $1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204 25 $1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 $0 $0 $1.132 $108 $1,240 27 $1,149 $110 $1,259 $0 $0 $0 $1,149 $ll0 $1,259 28 $1,166 $112 $1,278 $0 $0 $0 $1,166 $112 $1,278 29 $1,184 $113 $1,297 $0 $0 so $1,184 $113 $1,297 30 $1.201 $liS $1,317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310668 Improvement Area I Lot No. lOS Phase I Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13.401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $780 $15 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $0 $804 $77 $881 4 $816 $78 $894 $0 $0 $0 $816 $78 $894 5 $828 $79 $907 $0 $0 $0 $828 $79 $907 6 $840 $80 $921 $0 $0 $0 $840 $80 $921 7 $853 $82 $935 $0 $0 $0 $853 $82 $935 8 $866 $83 $949 $0 $0 $0 $866 $83 $949 9 $879 $84 $963 $0 $0 $0 $879 $84 $963 10 $892 $85 $977 $0 $0 $0 $892 $85 $977 II $905 $87 $992 $0 $0 $0 $905 $87 $992 12 $919 $88 $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 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 $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 $0 $0 $0 $1.035 $99 $1.134 21 $1,051 $101 $1,151 $0 $0 $0 $1,051 $101 $1,151 22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169 23 $1,083 $104 $1,186 $0 $0 $0 $1,083 $104 $1,186 24 $1,099 $105 $1,204 $0 $0 $0 $1,099 $105 $1,204 25 $1.115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 $1.240 27 $1,149 $ll0 $1,259 so $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 $1 IS $1.317 $0 $0 $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintagt Public Improvement District TalC Reference 10 No. R310669 Improvement Area I Lot No. 106 Phase Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13,401.00 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 $780 $75 $855 $0 $0 $0 $780 $75 $855 2 $792 $76 $868 $0 so $0 $792 $76 $868 3 $804 $77 $881 $0 $0 $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 $840 $80 $921 so so $0 $840 $80 $921 7 $853 S82 $935 $0 so so $853 $82 $935 8 $866 $83 $949 $0 so $0 $866 $83 $949 9 $879 $84 $963 so so so $879 $84 $963 10 $892 $85 $977 so so $0 S892 $85 $977 II $905 S87 $992 so so $0 $905 $87 $992 12 $919 S88 $1,007 so so so $919 $88 $1,007 13 S933 $89 $1,022 so so so $933 $89 $1,022 14 $947 $91 $1,037 so so $0 $947 $91 $1.037 15 $961 $92 $1,053 $0 so $0 $961 $92 $1,053 16 $975 $93 $1,069 $0 so $0 $975 $93 $1,069 17 $990 $95 $1,085 $0 so so $990 $95 $1,085 18 SI,005 S96 $1,101 $0 so so $1,005 $96 $1,101 19 $1,020 $98 $1,118 so so $0 $1,020 $98 S1,118 20 $1,035 $99 $1,134 so so $0 $1,035 $99 $1,134 21 SI,051 $101 $1,151 $0 $0 $0 $1,051 SIOI $1,151 22 $1,067 $102 $1,169 $0 $0 $0 $1,067 $102 $1,169 23 $1,083 $104 Sl,l86 $0 $0 $0 $1,083 $104 $1,186 24 $1.099 $105 $1,204 $0 so $0 $1,099 $105 $1,204 25 $1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222 26 $1,132 $108 $1,240 $0 $0 $0 $1,132 $108 $1,240 27 $1,149 $110 $1,259 $0 $0 $0 $1,149 $110 $1,259 28 $1,166 $112 $1,278 $0 so $0 $1,166 $112 $1,278 29 S1,184 S113 $1,297 $0 $0 so $1,184 $113 $1,297 30 $1,201 $115 $1,317 $0 $0 so $1,201 Sl IS $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference ID No. R310670 Improvement Area lot No. 107 Phase I Assessment Part A Part B Total Annual Installment: $8,073.00 $0.00 $8,073.00 Part A Part B Total Annual Ann11al Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $470 $4S $SIS $0 $0 $0 $470 $45 $SIS 2 $477 $46 $S23 $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 II $545 $52 $598 $0 $0 $0 $54S $52 $598 12 $554 $53 $607 $0 so so $554 $53 $607 13 $562 $54 $616 $0 $0 $0 $562 $54 $616 14 $510 $55 $625 $0 $0 $0 $570 $55 $625 IS $579 $55 $634 $0 $0 $0 $S79 $55 $634 16 $588 $56 $644 $0 $0 $0 $588 $56 $644 17 $596 $57 $654 $0 $0 $0 $596 $57 $654 18 $605 $58 $663 $0 $0 $0 $605 $58 $663 19 $614 $59 $673 $0 $0 $0 $614 $59 $673 20 $624 $60 $683 $0 $0 $0 $624 $60 $683 21 $633 $61 $694 so $0 so $633 $61 $694 22 $643 $62 $704 $0 $0 $0 $643 $62 $704 23 $652 $62 $715 $0 $0 $0 $652 $62 $715 24 $662 $63 $725 $0 $0 $0 $662 $63 $725 25 $672 $64 $736 $0 $0 $0 $672 $64 $736 26 $682 $65 $747 $0 $0 $0 $682 $65 $747 27 $692 $66 $758 $0 $0 $0 $692 $66 $758 28 $703 $67 $770 $0 $0 $0 $703 $67 $770 29 $713 $68 $781 $0 $0 $0 $713 $68 $781 30 $724 $69 $793 $0 $0 $0 $724 $69 $793
Exhibit D ASSF.SSl\fENT ROLL Vinugt Public lmpro,·emtnt Distrid Tax Reference 10 No. R310671 Improvement Area 1 Lot No. 108 Phase Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total 1 $780 $75 $855 so $0 $0 S780 $75 $855 2 $792 $76 $868 so $0 $0 $792 $76 $868 3 $804 $77 $881 so $0 $0 $804 $77 S881 4 $816 $78 $894 so $0 $0 $816 $78 S894 5 $828 $79 $907 so $0 $0 S828 $79 $907 6 $840 $80 $921 so $0 $0 $840 $80 $921 7 $853 $82 $935 so $0 $0 $853 S82 S935 8 $866 $83 $949 so $0 $0 $866 $83 S949 9 S879 $84 $963 so $0 $0 $879 $84 $963 10 S892 $85 $977 so $0 so S892 $85 $971 II $905 $87 $992 so $0 so S905 $87 $992 12 $919 $88 Sl,007 so $0 so $919 $88 Sl,007 13 $933 $89 SI,022 so so $0 $933 $89 $1,022 14 S947 $91 $1,037 so so $0 S947 $91 $1.037 15 $961 $92 $1,053 so so $0 $961 $92 $1,053 16 $975 $93 $1,069 so so $0 S975 $93 $1,069 17 $990 $95 $1,085 so so so S990 S9S $1.085 18 $1,005 $96 SI,IOI so so $0 $\,005 S96 $1,101 19 $1.020 $98 $1.]18 so $0 $0 $1.020 $98 $1,118 20 $1,035 $99 $1,134 so $0 $0 $1,035 $99 $1,134 21 $1,051 $101 $1.151 so so $0 $1.051 $101 $1,151 22 $1,067 $102 Sl,l69 so so $0 $1,067 $102 $1,169 23 $1,083 $104 $1,186 $0 $0 $0 $1,083 $104 $1,186 24 $1.099 $105 $1,204 so $0 $0 $1.099 $105 $1,204 25 $1,115 $107 $1,222 so so $0 $1,115 $107 $1,222 26 $\,132 $108 $1.240 so so $0 $1.132 $108 $1,240 27 $1,149 $110 Sl,259 so so $0 $1,149 $110 $1,259 28 $1,166 $112 S1,278 so so $0 $1,166 $112 $1,278 29 $1,184 $113 $1,297 so so $0 $1,184 $113 $1,297 30 $1,201 $115 $1,317 so so $0 $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Tax Reference 10 No. R310672 Improvement Area I Lot No. 109 Phase Assessment Part A Part B Total Annual Installment: Sl3,40l.OO $0.00 Sl3,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $780 $75 $855 $0 $0 so $780 $15 $855 2 $792 $76 $868 $0 $0 so $792 $76 $868 3 $804 $77 $881 $0 $0 so $804 $77 $881 4 S816 $78 S894 $0 $0 so $816 $78 $894 5 $828 $79 $907 $0 so so $828 $79 $907 6 $840 S80 $921 so so so $840 $80 S92l 7 $853 $82 $935 so so so $853 S82 $935 8 $866 $83 $949 $0 so so $866 $83 $949 9 $879 $84 $963 so so $0 $879 $84 $963 10 $892 $85 $977 $0 so so $892 $85 $977 II $905 $87 $992 $0 $0 so $905 $87 $992 12 $919 $88 $1,007 $0 so so $919 $88 $1,007 13 $933 $89 $1,022 $0 so $0 $933 $89 SJ,022 14 S947 $91 $1,037 $0 so $0 $947 $91 $1,037 IS S961 $92 $1,053 so so so $961 S92 S1,053 16 $975 $93 $1,069 $0 so $0 $915 $93 SJ,069 17 $990 $95 $1,085 so so so S990 $95 SJ,085 18 $1,005 $96 $1,101 so so so $1,005 $96 SJ.lOI 19 $1.020 $98 $1,118 so so $0 SI.020 $98 Sl.ll8 20 $1,035 $99 $1,134 so $0 so $1,035 S99 Sl,\34 21 $1.051 S101 $1.151 so $0 so $1,051 $101 $1,151 22 $1,067 $102 $1,169 $0 so so $1,067 $102 SJ,I69 23 $1,083 $104 $1,186 so $0 $0 $1,083 $104 $1,186 24 $1.099 $lOS $1,204 so $0 $0 $1.099 $105 $1,204 25 $1,1 IS $107 $1,222 so so $0 $1,115 $107 $1,222 26 SU32 $108 $1.240 $0 $0 $0 $1.132 $108 $1,240 27 $1,149 $110 $1,259 so $0 so $1,149 SllO $1,259 28 $1,166 $112 $1,278 so $0 $0 $1,166 $112 $1,278 29 $1,184 $113 $1,297 so so $0 $1,184 $113 $1,297 30 $1,201 $liS $1,317 so $0 so $1,201 SIIS $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District T8X Reference ID No. R310673 Improvement Area I Lot No. 110 Phase I Assessment Part A Part B Total Annual Installment: $13,401.00 $0.00 $13,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total I $780 S75 $855 $0 $0 so $780 $75 S855 2 $792 $76 $868 so $0 so $792 $76 S868 3 $804 $77 $881 so so $0 $804 $77 $881 4 $816 $78 $894 so $0 so $816 $78 S894 5 $828 $79 $907 so $0 $0 $828 $79 $907 6 $840 $80 $921 so $0 so S840 $80 $921 7 S853 $82 $935 so so so $853 $82 $935 8 $866 $83 $949 so so so $866 $83 $949 9 $879 $84 $963 so so $0 $879 $84 $963 10 $892 $85 $977 $0 $0 so $892 S85 S977 II $90S $87 S992 so $0 so $905 $87 $992 12 $919 $88 SI,007 $0 $0 $0 $919 $88 $1,007 13 $933 $89 $1,022 $0 $0 $0 $933 $89 $1,022 14 $947 $91 SI.037 $0 $0 $0 $947 $91 $1,037 15 $961 $92 $1,053 $0 $0 $0 $961 $92 $1,053 16 $975 $93 SI,069 so $0 so $975 $93 $1,069 17 $990 $95 $1,085 so $0 $0 $990 $95 $1,085 \8 $1,005 S96 $1,101 so so $0 SI,005 $96 $1,101 19 $1.020 $98 $1.118 so so so $1.020 S98 $1,118 20 $1,035 $99 $1,134 so so so SI,03S $99 Sl,l34 21 $1.051 $101 $1.151 so $0 $0 $1,051 SI01 $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 $lOS $1.204 $0 $0 $0 $1.099 $105 $1,204 25 $1,115 $107 $1,222 $0 $0 $0 $1,115 $107 $1,222 26 $1.132 $108 $1.240 so so $0 $1.132 $108 $1,240 27 $1,149 $110 $1,259 $0 $0 so $1,149 SilO $1,259 28 $1,166 $112 Sl,278 $0 $0 so Sl,166 $112 $1,278 29 $1,184 $113 $1.297 so so $0 $1,184 Sll3 $1,297 30 $1,201 $liS $1,317 so $0 so $1,201 $115 $1,317
Exhibit D ASSESSMENT ROLL Vintage Public Improvement District Ta.« Reference 10 No. R310674 Improvement Area Lot No. Ill Phase Assessment Part A Part B Total Annuallnstallment: $13.401.00 $0.00 Sl3,401.00 Part A Part B Total Annual Annual Annual Calendar Principal Collection Principal Collection Principal Collection Year Year and Interest Costs Total and Interest Costs Total and Interest Costs Total $780 $75 $855 $0 $0 $0 $780 $75 $8SS 2 $792 $76 $868 $0 $0 $0 $792 $76 $868 3 $804 $77 $881 so so $0 $804 $77 $881 4 $816 $78 $894 so $0 $0 $816 $78 $894 5 $828 $19 $907 $0 so so $828 $79 $907 6 $840 $80 $921 $0 $0 so $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 so so $0 $879 $84 $963 10 $892 $85 $917 so $0 $0 $892 $85 $977 II $905 $87 $992 so so $0 $905 $87 $992 12 $919 $88 $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 $0 so so $961 $92 $1,053 16 $975 $93 $1,069 so so so S975 $93 $1,069 17 $990 $95 $1,085 so so $0 $990 $95 $1,085 18 $1.005 $96 $1.101 so so so $1.005 $96 $1,101 19 SI,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 so so $0 $1,051 $101 $1,151 22 SI,067 $102 $1,169 so $0 so $1,067 SI02 $1,169 23 SI,083 $104 $1,186 so so so $1,083 $104 $1,186 24 SI,099 $105 $1,204 so so so $1,099 Sl05 $1,204 25 $1.115 $107 $1.222 $0 $0 $0 $1.115 $107 $1,222 26 $1,132 $108 $1,240 so $0 so $1,132 $108 Sl,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 SJI2 $1,278 29 $1,184 $113 $1,297 $0 so $0 $1,184 $113 $1,297 30 $1.201 $115 $1.317 $0 so so $1.201 $115 $1,317
Ordinance No. 2008-oooos Exhibit D ASSESSMENT ROLL Vintage Publk lmprovtmtnt District Tax Reference 10 No. R311999 Improvement Area I and2 Lot No. 112-255 Phase 2 Assessment Part A Part B Total Annual lnstalhncnt: $1.575.132.00 $1.550,000.00 $3,125.132.00 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 $91,702 $8,780 $100,482 $93.653 $13.658 $107,311 $185,355 $22,438 $207,792 2 $93,077 $8,912 $101,989 $95,058 $13,863 $108,920 $188,135 $22,774 $210,909 3 $94.473 $9.045 $103.519 $96.483 $14.071 $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 $23,815 $220,543 6 $98,789 $9.458 $108,247 $100.891 $14,713 $115,604 $199,679 $24.172 $223,851 7 $100,271 $9.600 $109,871 $102,404 $14,934 $117,338 $202,675 $24.534 $227.209 8 $101.775 $9.744 $111.519 $103.940 $15.158 $119.098 $205.715 $24,902 $230.617 9 $103,301 $9,891 $113,192 $105.499 $15.385 $120,884 $208.800 $25,276 $234.076 10 $104,85 I $10,039 $114,890 $107,082 $15,616 $122,698 $211,932 $25,655 $237,587 11 $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 $1\0,318 $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 $141,516 $131,898 $19,235 $151,134 $261,049 $31,601 $292,650 25 $131.088 $12.S5 I $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 $\2,930 $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 $33.540 $310.608 29 $139,132 $13.321 $152,453 $142,092 $20,722 $162,814 $281,224 $34.043 $315,267 30 $141.219 $13.521 $154.740 $144,223 $21.033 $165,256 $285.442 $34,554 $319.996