Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
ORD 2019-19 PID update
TOWN OF TROPHY CLUB ORDINANCE NO. 2019-19 AN ORDINANCE OF THE TOWN COUNCIL OF THE TOWN OF TROPHY CLUB, TEXAS ACCEPTING AND APPROVING AN UPDATE OF THE SERVICE AND ASSESSMENT PLAN AND AN UPDATED ASSESSMENT ROLL FOR THE TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 ("PID") IN COMPLIANCE WITH CHAPTER 372 (AUTHORIZED IMPROVEMENT ASSESSMENT); MAKING AND ADOPTING FINDINGS; PROVIDING FOR THE INCORPORATION OF FINDINGS; ACCEPTING AND APPROVING THE ANNUAL SERVICE PLAN UPDATE AND UPDATED ASSESSMENT ROLL FOR PID ATTACHED AS EXHIBIT "A" HERETO; PROVIDING A CUMULATIVE REPEALER CLAUSE; PROVIDING SEVERABILITY, PROVIDING FOR ENGROSSMENT AND ENROLLMENT; AND PROVIDING AN EFFECTIVE DATE. WHEREAS, on May 7, 2007, after due notice, the Town Council of the Town of Trophy Club, Texas (the "Town Council") held the public hearing in the manner required by law on the advisability of the public improvements and services described in the petition as required by Sec. 372.009 of the Public Improvement District Assessment Act, Chapter 372, Texas Local Government Code, as amended (the "PID Act") and made the findings required by Sec. 372.009(b) of the PID Act and, by Resolution No. 2007-08 adopted by a majority of the members of the Town Council, authorized the PID in accordance with its finding as to the advisability of the public improvements and services; and WHEREAS, on November 5, 2007, after notice and a public hearing conducted in the manner required by law, the Town Council adopted Ordinance No. 2007-29, which was supplemented by Ordinance No. 2009-24 adopted by the Town Council on September 28, 2009 (as supplemented, the "Assessment Ordinance"); and WHEREAS, on December 13, 2007, the Town Council issued special assessment revenue bonds secured by the assessments levied pursuant to the Assessment Ordinance (the "2007 Bonds"); and WHEREAS, on December 22, 2015, the Town Council issued special assessment revenue refunding bonds (the "2015 Bonds"), to refund in full the 2007 Bonds, such 2015 Bonds being secured by the assessments levied pursuant to the Assessment Ordinance; and WHEREAS, Section 372.013 of the RID Act and the Service and Assessment Plan require that the Service and Assessment Plan and Assessment Roll be annually reviewed and updated; and WHEREAS, pursuant to the issuance of the 2015 Bonds, the Service and Assessment Plan should be updated to reflect the issuance of the 2015 Bonds; and WHEREAS, the Annual Service Plan Update and updated Assessment Roll attached as Exhibit "A" hereto conform the original Assessment Roll to the principal and interest payment schedule required for the 2015 Bonds, thereby reducing the amounts listed on the original Assessment Roll, and update the Assessment Roll to reflect prepayments, property divisions and changes to the budget allocation for District public improvements that occur during the year, if any; and WHEREAS, the Town Council now desires to proceed with the adoption of this Ordinance which supplements the Assessment Ordinance and approves and adopts the Annual Service Plan Update and the Updated Assessment Roll attached thereto, in conformity with the requirements of the PID Act, for the fiscal year beginning October 1, 2019, and ending September 30, 2020. NOW, THEREFORE, BE IT ORDAINED BY THE TOWN COUNCIL OF THE TOWN OF TROPHY CLUB, TEXAS: SECTION 1. INCORPORATION OF FINDINGS The findings and determinations set forth in the preambles above are incorporated herein for all purposes and are hereby adopted. SECTION 2. ANNUAL SERVICE PLAN UPDATE AND UPDATED ASSESSMENT ROLL The Annual Service Plan Update and Updated Assessment Roll attached hereto as Exhibit "A" are hereby accepted and approved and compliance with the PID Act in all matters is required. SECTION 3. CUMULATIVE REPEALER That this Ordinance shall be cumulative of all other Ordinances and shall not repeal any of the provisions of such Ordinances except for those instances where there are direct conflicts with the provisions of this Ordinance. Ordinances or parts thereof in force at the time this Ordinance shall take effect and that are inconsistent with this Ordinance are hereby repealed to the extent that they are inconsistent with this Ordinance. Provided however, that any complaint, action, claim, or lawsuit which has been initiated or has arisen under or pursuant to such Ordinance on the date of adoption of this Ordinance shall continue to be governed by the provisions of that Ordinance and for that purpose the Ordinance shall remain in full force and effect. ORD 2019-19 Page 2 of 4 SECTION 4. SEVERABILITY If any provision, section, subsection, sentence, clause, or phrase of this Ordinance, or the application of same to any person or set of circumstances is for any reason held to be unconstitutional, void, or invalid, the validity of the remaining portions of this Ordinance or the application to other persons or sets of circumstances shall not be affected thereby, it being the intent of the Town Council that no portion hereof, or provision or regulation contained herein shall become inoperative or fail by reason of any unconstitutionality, voidness, or invalidity of any other portion hereof, and all provisions of this Ordinance are declared to be severable for that purpose. SECTION 5. ENGROSSMENT AND ENROLLMENT The Town Secretary of the Town of Trophy Club is hereby directed to engross and enroll this Ordinance by filing this Ordinance in the ordinance records of the Town as required in the Town Charter. SECTION 6. EFFECTIVE DATE This Ordinance shall take effect, and the levy of the Assessments, and the provisions and terms of the Plan shall be and become effective on upon passage and execution hereof in accordance with the law. ADOPTED, PASSED, and APPROVED by the Town Council, by a vote of members voting "for", members voting "against", and with absentees on this 24th day of September 2019. )_____5 C. Nick Sanders, Mayor Town of Trophy Club, Texas 0 CI ? <G i 0 -4re ATTEST: t-. �- PP O 0b T AS • •RM: h \A * (t. 11 *U. :0, ,. AL li J Holly Fim"res, Town Secreta J. i - In •;f1V II, Town Attorney Town of Trophy Club, Texas To • rophy Club, Texas ORD 2019-19 Page 3 of 4 Exhibit "A" Annual Service Plan Update and Updated Assessment Roll Newport Beach | San Jose | San Francisco | Riverside Dallas | Houston | Raleigh | Tampa www.FinanceDTA.com Public Finance Public-Private Partnerships Development Economics Clean Energy Bonds ANNUAL SERVICE PLAN UPDATE (2019) TOWN OF TROPHY CLUB TROPHY CLUB PID NO.1 (PID4) THE HIGHLANDS AT TRO PHY CLUB Report Date:S EPTEMBER 3,2019 www.FinanceDTA.com 8117 Preston Road, Suite 300 Dallas, TX 75225 TOWN OF TROPHY CLUB ANNUAL SERVICE PLAN UPDATE (2019) TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 (PID4 ) THE HIGHLANDS AT TRO PHY CLUB Prepared for: The Town of Trophy Club 1 Trophy Wood Drive Trophy Club,TX 76262 TABLE OF CONTENTS SECTION I PLAN DESCRIPTION AND DEFINED TERMS .......1 A Introduction .....................................................................1 II UPDATE OF THE SERVICE PLAN .........................2 A Annual Budget for the Public Improvements .................................................................2 B Annual Installments .......................................................3 C Estimated vs. Actual Costs of Authorized Improvements .................................................................4 D Description of Projects ..................................................6 E Annual Budget for the Repayment of Indebtedness ...................................................................7 F Prepayments ....................................................................7 III UPDATE OF THE ASSESSMENT PLAN ................11 IV UPDATE OF THE ASSESSMENT ROLL ...............12 APPENDICES APPENDIX A ASSESSMENT ROLL 1 SECTION I PLAN DESCRIPTION AND DEFINED TERMS Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com I PLAN DESCRIPTION AND DEFINED TERMS A Introduction The Town of Trophy Club Public Improvement District No. 1 (the "PID"or “PID4”) was created pursuant to the Public Improvement District Assessment Act, Subchapter A of Chapter 372, Texas Local Government Code, as amended (the "PID Act") and a resolution of the Town Council (the "Council") on April 16, 2007 to finance certain public improvement projects for the benefit of the property in the PID.The Town of Trophy Club Public Improvement District No. 1 Special Assessment Revenue Bonds, Series 2007 (the "2007 Bonds") in the aggregate principal amount of $27,500,000 were issued to finance, refinance, provide or otherwise assist in the acquisition, construction,and maintenance of the public improvements provided for the benefit of the property in the PID (the "Authorized Improvements"). Refunding of the 2007 Bonds occurred in December 2015 through the issuance of the Town of Trophy Club Public Improvement District No. 1 Special Assessment Revenue Refunding Bonds, Series 2015 (the "2015 Bonds") in the aggregate principal amount of $26,154,979.All funds have been expended for the acquisition, construction and maintenance of the Authorized Improvements, and no further expenditures are anticipated to be made for such purposes. A service and assessment plan (the "Service and Assessment Plan") was prepared at the direction of the Town identifying the Authorized Improvements to be provided by the PID, the costs of the Authorized Improvements, the indebtedness to be incurred for the Authorized Improvements, and the manner of assessing the property in the PID for the costs of the Authorized Improvements.Pursuant to Sections 372.013, 372.014, and 372.015 of the PID Act, the Service and Assessment Plan is to be reviewed and updated annually. The update of the Service and Assessment Plan (the "Annual Service and Assessment Plan Update") for 2019 includes the 2019 assessment roll (the "2019 Assessment Roll") identifying the assessments on each parcel based on the method of assessment set forth in the Service and Assessment Plan, as amended, and pursuant to this Annual Service Plan Update.Section 372.015 of the PID Act states that the governing body of the municipality shall apportion the cost of an improvement to be assessed against property in an improvement district, and the apportionment shall be made on the basis of special benefits accruing to the property because of the improvement. The method of assessing the costs of the Authorized Improvements to the property in the PID is summarized in Section III of this Annual Service and Assessment Plan Update. 2 SECTION II UPDATE OF THE SERVIC E PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com II UPDATE OF THE SERVIC E PLAN A Annual Budget for the Public Improvements Table II-1 below shows the sources and uses of funds for the 2015 Bonds. As also shown in Table II-1, the current PID indebtedness is the $26,154,979 par amount of the 2015 Bonds, which are to be repaid from Assessments. Pursuant to the PID Act, a service plan must cover a period of at least five years (Sec. 372.013(b)). The projected Assessment Installments and annual debt service related to the Authorized Improvements are shown in Table II-2 on the following page. Table II -1: Sources and Uses of Funds SOURCES OF FUNDS Par Amount of Bonds $26,154,979.00 Reoffering Premium $4,482,842.45 Transfer from Lawfully Available Funds $2,781,503.81 TOTAL SOURCES OF FUNDS $33,419,325.26 USE OF FUNDS Total Underwriter's Discount $179,005.53 Costs of Issuance $550,000.00 Gross Bond Insurance Premium $413,130.74 Deposit to Debt Service Reserve Fund $2,200,000.00 Deposit to Net Cash Escrow Fund $29,734,499.88 Prepayment/Delinquency Fund $250,000.00 Collection Costs Fund1 $90,000.00 Deposit to Bond Fund $2,689.11 TOTAL USES OF FUNDS $33,419,325.26 1 “Collection Costs Fund” refers to the Administrative Fund as defined in the Indenture. 3 SECTION II UPDATE OF THE SERVIC E PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com Table II -2: Cash Flow Projections TAX YEAR DESCRIPTION TOTAL 2019 2020 2021 2022 2023 REVENUES Assessment Installments (Debt Service)$11,163,748 $2,167,823 $2,204,998 $2,232,423 $2,261,888 $2,296,618 Collection Costs $240,442 $46,667 $47,367 $48,078 $48,799 $49,531 Total Revenues $11,404,190 $2,214,490 $2,252,365 $2,280,500 $2,310,686 $2,310,686 EXPENDITURES Interest $4,130,748 $892,823 $864,998 $832,423 $792,888 $747,618 Principal $7,033,000 $1,275,000 $1,340,000 $1,400,000 $1,469,000 $1,549,000 Collection Costs $240,442 $46,667 $47,367 $48,078 $48,799 $49,531 Total Expenditures $11,404,190 $2,214,490 $2,252,365 $2,280,500 $2,310,686 $2,310,686 LESS CREDITS DUE TO REFUNDING $287,857 $57,571 $57,571 $57,571 $57,571 $57,571 TOTAL NET OF REFUNDING $11,116,333 $2,156,918 $2,194,793 $2,222,929 $2,253,115 $2,288,577 Note: *May not sum due to rounding. B Annual Installments The Assessment imposed on any parcel may be paid in full at any time.If not paid in full, the Assessments are payable in annual installments of principal and interest (the "Annual Installments") the last of which is scheduled for the 2032 tax year.Pursuant to the Service and Assessment Plan, each Assessment bears interest at the rate of interest borne by the 2015 Bonds.The 2019 Annual Installments shall be billed by the Town in 2019 and will be delinquent on February 1, 2020. Pursuant to the Service and Assessment Plan, the Annual Service Plan Update shall show the remaining balance of the Assessments, the Annual Installment and the Annual Collection Costs2 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 the Indenture. 4 SECTION II UPDATE OF THE SERVIC E PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com C Estimated vs. Actual Costs of Authorized Improvements The original estimated cost of the Authorized Improvements as set forth in the Service and Assessment Plan, including contingency, was $22,438,977, with $20,449,965 allocated to the PID as shown in Table II-3 on the following page. The 2016 Annual Service and Assessment Plan Update revised the cost for the Authorized Improvements to $22,704,189 which reflects actual costs to-date, with $20,703,427 allocated to the PID. As stated above in the Introduction to this Annual Service and Assessment Plan Update, all funds have been expended for the acquisition, construction and maintenance of the Authorized Improvements and no further expenditures are anticipated to be made for such purposes. 5 SECTION II UPDATE OF THE SERVICE PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com Table II -3: Actual v. Estimated Costs of the Project P ROJECT A CTUAL C OSTS E XPENDED O RIGINAL E STIMATED PID C OST C OMPLETION S TATUS H ARD C OSTS T HOROUGHFARE I MPROVEMENTS Thoroughfare Improvements South of NW Pkwy $2,976,933 $3,046,144 100% Thoroughfare Improvements not South of NW Pkwy $5,197,124 $3,794,484 100% W ATER P ROJECTS Water Distribution System $1,064,797 $1,148,100 100% Elevated Water Tank $1,032,838 $960,000 100% Wastewater Collection System $941,591 $796,050 100% T RAILS ,L ANDSCAPING /I RRIGATION ,&S CREENING W ALLS Trail System and Open Space $922,863 $1,011,039 100% Thoroughfare Landscaping and Irrigation $1,393,452 $1,916,746 100% Screening Walls and Neighborhood Entry Features $1,201,681 $700,000 100% M ONUMENT Development Signature Monument $0 $0 100% P ARKS Public Parks $4,914,806 $4,914,916 100% Park Drainage Improvements $1,048,799 $925,049 100% T OTAL H ARD C OSTS $20,694,884 $19,212,528 100% S OFT C OSTS Construction Administration/Management $8,543 $50,000 100% Contingency 2 $1,187,437 100% G RAND T OTAL $20,703,427 $20,449,965 100% 2 Contingency funds have been expended and are reflected in the actual costs expended for each improvement category above. 6 SECTION II UPDATE OF THE SERVIC E PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com D Description of Projects The PID consists of approximately 1,409 residential units, two parks, entry monuments, and associated rights-of-way, landscaping, and infrastructure necessary to provide roadways, drainage and utilities to the PID. A brief description of the Authorized Improvement projects follows below. 1.Thoroughfare Improvements Northwest Parkway, Trophy Club Drive South of Northwest Parkway, and Intersection Improvements. 2.Thoroughfare Improvements Trophy Club Drive other than South of Northwest Parkway, Trophy Club Park Drive. 3.Water Distribution System 12"/16" water line; 12" water lines in Trophy Club Drive, along Marshall Creek Road West, and in School Site Oversizing. 4.Elevated Water Tank 5.Wastewater Collection System Sanitary sewer line within Trophy Club Drive and sewer line to existing system. 6.Trail System and Open Space Improvements to the trail system include the construction of new access paths (including paving) to the Town's existing parks and green space. 7.Thoroughfare Landscaping and Irrigation Thoroughfare streetscape, median landscaping, sidewalks, irrigation ponds, and irrigation wells. 8.Screening Walls and Neighborhood Entry Features Trophy Club Drive decorative masonry screening walls, Marshall Creek Road East thin screening wall, and neighborhood entry features. 9.Development Signature Monument (Tower) 10.Public Parks Improvements to the Northeast and Northwest parks including playgrounds, pavilions, restrooms, soccer fields, baseball fields, and aquatic facility. 7 SECTION II UPDATE OF THE SERVIC E PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com 11.Park Drainage Improvements The park drainage improvements consist of burying drainage improvements to the land on which the improvements are located so that the recovered land can be used for a park and commercial development. 12.Construction Administration/Management E Annual Budget for the Repayment of Indebtedness PID budgeted revenues and expenditures as well as a year-end cash flow analysis are shown by Table II-4 . The 2019 Annual Installments equal $2,156,918.33 and reflect a credit resulting from the refunding of the 2007 Bonds in December 2015. Table II -4: 2019 Budget for Annual Installments REVENUES Annual Installments to be Collected (Debt Service)$2,110,251.05 Annual Installments to be Collected (Collection Costs)$46,667.28 Total Annual Installments to be Collected $2,156,918.33 Add:Credit Due to Refunding $57,571.45 SUBTOTAL REVENUES $2,214,489.78 EXPENDITURES Interest Payment on June 1, 2019 ($452,786.25) Interest Payment on December 1, 2019 ($440,036.25) Principal Payment on June 1, 2019 ($1,275,000.00) Subtotal Debt Service ($2,167,822.50) Budgeted Collection Costs ($46,667.28) SUBTOTAL EXPENDITURES ($2,214,489 .78) F Prepayments Debt service on the 2015 Bonds reflects the redemption of bonds from Assessment prepayments and/or from funds transferred to the Redemption Fund. Bond redemptions occurred on May 31, 2016; September 2, 2016; March 15, 2017; June 30, 2017; and February 28,2018, as shown below in Table II-5.Table II-6 lists the parcels for which prepayment was received in 2016, 2017, 2018, and 2019. Prior to 2016, assessments were prepaid for parcels 533293, 533259, 533337, 583659, 583498, 470263, 470265, 470249, 534877,470253, 469327, 465559, 534876, 498935, 533413, 567359, 558503, 558502, 558370, 583378, 469281, 557674, 465572, and 558448. In addition, mandatory Assessment prepayments were made in connection with the reduction of one unit within 8 SECTION II UPDATE OF THE SERVIC E PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com Phase 3C Neighborhood 7 and the reclassification of Phases I, IIA, and IIB of the Neighborhood 8 parcels in 2010, 2012, and 2013, respectively. Table II -5: Principal Redeemed from Prepayments R EDEMPTION D ATE B ONDS R EDEEMED May 31, 2016 $16,000.00 September 2, 2016 $49,000.00 March 15, 2017 $33,000.00 June 30, 2017 $34,000.00 February 28, 2018 $43,000.00 T OTAL A MOUNT R EDEEMED $175,000 .00 9 SECTION II UPDATE OF THE SERVIC E PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com Table II -6 :2016 -2019 Prepaid Parcels P ARCEL N UMBER P RINCIPAL 635087 $16,974.15 583521 $20,807.03 533318 $27,377.67 635079 $16,727.35 635149 $16,727.35 558342 $16,727.35 635113 $16,727.35 469290 $26,568.79 635088 $16,572.69 470252 $20,232.28 T OTAL P RINCIPAL P REPAID $195 ,603 .37 According to the Service and Assessment Plan, 1,474 units were estimated to be built within the PID, representing a total of 986.19 Equivalent Units. Note, however, that Phases I, IIA, and IIB of the Preliminary Plat of The Highlands at Trophy Club Neighborhood 8 and corresponding to the amended Service and Assessment Plan Update approved by the Town on September 27, 2010, resulted in a reduction of Equivalents Units and a corresponding Assessment prepayment.Specifically, the reclassification of the Neighborhood 8 units reduced the number of expected units by 65 and the number of Equivalent Units by 12.04.In addition, assessments have been prepaid for 35 parcels representing 26.05 Equivalent Units. Therefore, the total estimated number of residential units is equal to 1,374 (1,474 -65 -35), and the total Equivalent Units is 948.10 (986.19 - 12.04 –26.05). These totals are shown in Table II-7 below. The principal and interest (P&I) portion of the Annual Installment to be collected for 2019 from each Equivalent Unit is equal to approximately $2,225.77 ($2,110,251.05 ÷ 948.10); that is, the amount of debt service (P&I) expenditures less the 2019 refunding credit ($2,167,822.50 -$57,571.45 = $2,110,251.05) divided by the total Equivalent Units, 948.10. The Annual Collection Cost to be collected from each Equivalent Unit for 2019 is equal to $49.22 (i.e., $46,667.28 ÷ 948.10). The total Annual Installment for 2019 to be collected from each Equivalent Unit is therefore equal to $2,274.99 ($2,225.77 + $49.22). The Annual Installment for each Lot Type is calculated by multiplying the Annual Installment for one Equivalent Unit ($2,274.99) by the equivalent unit factor for each Lot Type.The Equivalent Unit Factor for Lot Type 1 is 1.00 per dwelling unit.The Annual Installment to be collected from each Lot Type 1 is, therefore, equal to $2,274.99 ($2,274.99 x 1.00). The Annual Installment to be collected from each of the remaining 10 SECTION II UPDATE OF THE SERVICE PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com Lot Types is calculated in the same manner and is shown in Table II-7 below. Table II -7: Annual Installment per Lot Type L OT T YPE T OTAL E STIMATED U NITS (EU) EU PER U NIT T OTAL EU A NNUAL P&I PER EU A NNUAL C OLLECTION C OSTS PER EU A NNUAL I NSTALLMENT PER EU A NNUAL I NSTALLMENT PER U NIT T OTAL A NNUAL I NSTALLMENT Type 1 156 1.00 156.00 $2,225.50 $4 9 .22 $2,274.99 $2,274.99 $354,898.44 Type 2 49 4 0.76 37 5 .44 $2,225.50 $4 9 .22 $2,274.99 $1,728.99 $848,121.06 Type 3 36 6 0.62 226.92 $2,225.50 $4 9 .22 $2,274.99 $1,410.49 $516,239.34 Type 4 35 8 0.53 189.74 $2,225.50 $4 9 .22 $2,274.99 $1,205.74 $431,654.92 Type 5 3 0 0.44 0.00 $2,225.50 $4 9 .22 $2,274.99 $1,001.00 $0.00 Total 1,3 74 NA 94 8 .10 NA NA NA NA $2,156 ,913 .76 4 3 Lot Type 5 lots no longer exist. They were reclassified to Lot Type 4 lots. 4 Total may not foot to Table II-2 and Table II-4 due to rounding and prepayments. 11 SECTION III UPDATE OF THE ASSESSMENT PLAN Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com III UPDATE OF THE ASSESSMENT PLAN The Service and Assessment Plan, as amended by the Town pursuant to ordinance 2010- 24 adopted September 27, 2010, provides for the "Assessed Property" to be classified into one of five categories for purpose of allocating the Assessments, as follows: i.Lot Type 1 (12,000 square foot minimum lots), ii.Lot Type 2 (10,000 square foot minimum lots), iii.Lot Type 3 (8,400 square foot minimum lots), iv.Lot Type 4 (5,250 square foot minimum lots), and v.Lot Type 5 (3,000 square foot minimum lots). The Service and Assessment Plan identified Equivalent Units for each Lot Type as follows: Lot Type 1 Lots 1.00 per dwell ing unit Lot Type 2 Lots 0.76 per dwelling unit Lot Type 3 Lots 0.62 per dwelling unit Lot Type 4 Lots 0.53 per dwelling unit Lot Type 5 Lots 0.44 per dwelling unit The equivalent unit values are the ratio of the Assessments as allocated to each lot in each property class and are based on the average estimated unit value for each class. 12 SECTION IV UPDATE OF THE ASSESSMENT ROLL Town of Trophy Club, Trophy Club PID No. 1 (PID4)September 3,2019 Annual Service Plan Update (2019) www.FinanceDTA.com IV UPDATE OF THE ASSESSMENT ROLL The Assessment Roll is to be updated each year to reflect: The identification of each Assessed Parcel in the PID (including, if available, the tax parcel identification number for such Parcel),(ii) the Assessments, including any adjustments as provided for in the Service and Assessment Plan or in the Act; (iii) the Annual Installment for the relevant year (if such Assessment is payable) for each Parcel; (iv)prepayments of the Assessments as provided for in this Service and Assessment Plan and (B) any other changes helpful to the administration of the PID and permitted by law. The 2019 Assessment Roll is shown in Appendix A .Each Parcel is identified, along with the Assessment on each Parcel and the Annual Installment to be collected for 2019.Assessments are to be reallocated for the subdivision of any Parcels. According to the Service and Assessment Plan, upon the subdivision of any Parcel, the Administrator shall reallocate the Assessment for the Parcel prior to the subdivision among the new subdivided Parcels according to the following formula: A = B × (C ÷ D) Where the terms have the following meanings: A = the Assessment for each new subdivided Parcel. B = the Assessment for the Parcel prior to subdivision. C = the Equivalent Units allocated to each newly subdivided Parcel D = the sum or the Equivalent Units for all of the new subdivided Parcels The calculation of the Equivalent Units as to a Parcel shall be performed by the Administrator and confirmed by the Town Council based on the information available regarding the use of the Parcel.The estimate as confirmed shall be conclusive. The number of units to be built on a Parcel may be estimated by net land area and reasonable density ratios.Lot type shall be determined by the description that is most similar to the lots being classified. There have been no parcel subdivisions since the last update of the Assessment Plan in 2017. The list of current parcels within the PID, the anticipated land use, the estimated number of units by lot type to be developed on the current residential parcels, the corresponding total assessments and current annual installment are shown in the 2019 Assessment Roll attached hereto as Appendix A.The complete 2019 Assessment Roll is also available at the Town of Trophy Club, 1 Trophy Wood Drive, Trophy Club, Texas, 76262. APPENDIX A Town of Trophy Club Annual Service Plan Update (2019) Trophy Club Public Improvement District No. 1 (PID4) ASSESSMENT ROLL 470106 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470107 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470108 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470109 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470110 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470111 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470153 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470154 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 67687 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 73937 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 98639 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 98641 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 171483 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 305643 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 465509 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465510 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465511 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465512 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465513 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465514 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465515 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465516 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465517 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465518 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465519 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465520 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465521 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465522 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465523 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465524 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465525 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465526 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465527 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465528 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465529 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465530 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465531 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465532 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465533 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465534 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465535 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465536 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465537 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465538 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465539 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465540 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465541 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465542 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465543 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465544 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465545 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465546 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465547 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465548 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465549 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465550 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465551 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465552 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465553 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465554 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465555 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465556 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465557 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465558 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465560 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465561 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465562 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465563 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465564 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465565 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465566 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465567 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465568 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465569 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465570 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465571 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465573 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465574 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465575 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465576 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465577 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465578 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465579 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465580 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465581 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465582 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 465583 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 466259 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 466260 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 466261 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 469275 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469276 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469277 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469278 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469279 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469280 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469282 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469283 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469284 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469286 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469287 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469288 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469289 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469291 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469292 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469293 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469294 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 469295 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 469296 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469297 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469298 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469299 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469300 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469301 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469302 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469303 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469304 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469305 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 469306 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469307 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469308 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469309 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469310 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469311 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469312 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469313 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469314 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469315 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469316 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469317 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469318 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469319 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469320 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469321 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469322 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469323 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469324 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469325 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469326 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469328 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469329 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469330 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469331 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469332 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469333 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469334 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469335 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469336 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469337 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 469338 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 469343 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 469372 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 470048 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470049 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470050 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470051 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470052 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470053 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470054 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470055 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470056 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470057 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470058 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470059 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470060 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470061 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470062 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470063 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470064 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470065 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470066 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470067 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470068 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470069 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470070 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470071 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470072 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470073 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470074 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470075 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470076 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470077 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470078 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470079 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470080 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470081 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470082 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470083 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470084 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470085 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470086 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470087 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470088 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470089 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470090 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470091 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470092 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470093 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470094 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470095 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470096 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470097 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470098 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470099 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470100 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470101 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470102 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470103 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470104 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 470105 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 533348 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533349 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533350 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 470155 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470156 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470157 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470158 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470159 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470160 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470161 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470162 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470163 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470164 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470165 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470166 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470167 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470168 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470169 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470170 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470171 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470172 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470173 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470174 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470175 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470176 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470177 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470178 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470179 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470180 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470181 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470182 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470183 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470184 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470185 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470186 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470187 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470188 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470189 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470190 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470191 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470192 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470193 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470194 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470195 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470196 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470197 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470198 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470199 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470200 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470201 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470202 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470203 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 470204 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470205 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470250 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470251 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470254 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470255 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470256 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470257 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470258 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470259 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470260 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470261 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470262 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470264 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470266 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470267 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470268 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470269 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 470270 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470271 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470272 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470273 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470274 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470275 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470276 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470277 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470278 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470279 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470280 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470281 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470282 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470283 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470284 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470285 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470286 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470287 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470288 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470289 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470290 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470291 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470292 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470293 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470294 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470295 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470296 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470297 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470298 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470299 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 470300 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498867 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 498868 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498869 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498870 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498871 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498873 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498874 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498875 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498876 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498877 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498878 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498879 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498880 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 498911 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498912 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498913 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498914 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498915 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498916 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498917 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498918 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498919 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498920 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498922 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498923 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498924 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498925 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498926 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498927 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498928 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498929 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498930 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498931 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498932 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498933 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498934 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498936 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498937 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498938 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498939 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498940 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498945 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498946 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498947 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498948 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498949 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498950 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498951 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498952 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498953 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498954 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498955 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 498956 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 523472 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 525439 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533255 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533256 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533257 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533258 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533262 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533264 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533287 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533289 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533290 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533291 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533292 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533294 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533295 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533296 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533297 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533298 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533307 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533309 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533310 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533311 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533312 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533313 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533314 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533315 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533316 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533317 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533319 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533320 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533321 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533322 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533323 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533324 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533325 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533326 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533327 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533328 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533329 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533330 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533331 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533332 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533333 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533334 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533335 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533336 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533338 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533339 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533340 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533341 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533342 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533343 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533344 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533345 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533346 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533347 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558340 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558341 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 533351 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533352 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 533353 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533354 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533355 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533356 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533357 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533358 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533359 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533360 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533361 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533362 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533363 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533364 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533365 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533366 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533367 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533368 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533369 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533370 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533371 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533372 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533373 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533374 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533375 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533376 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533377 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533378 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533379 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533380 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533381 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533382 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533383 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533384 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533385 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533386 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533387 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533388 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533389 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533390 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533391 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533392 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533393 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533394 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533395 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533396 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533397 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533398 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533399 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533400 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533401 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533402 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533403 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533404 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533405 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533406 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533407 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533408 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533409 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533411 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533412 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533414 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533415 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533416 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533417 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533418 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533419 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533420 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533421 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533422 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 533425 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533428 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533429 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533430 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533431 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533432 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533433 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533434 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533464 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533480 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533490 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533498 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533500 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 533501 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 534852 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534853 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534854 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534855 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534856 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534857 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534858 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 534859 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534860 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534861 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534862 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534863 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534864 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534865 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534866 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534867 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534868 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534869 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534870 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534871 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534872 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534873 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534874 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534875 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534878 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534879 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534880 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534881 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534882 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534883 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534884 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534885 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534886 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534887 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534888 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534889 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534890 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534891 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534892 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534893 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534894 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534895 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534896 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534897 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 534898 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 536563 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 536564 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 536565 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536566 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536567 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536568 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536569 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536570 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536571 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536572 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 536573 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 536574 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 536575 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 536576 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536577 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536578 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536579 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536580 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536581 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536582 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536583 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536584 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536585 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536586 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 536587 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 536588 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 557641 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557642 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557643 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557644 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557645 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557646 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557647 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557648 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557649 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557650 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557651 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557652 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557653 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557654 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557655 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557656 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557657 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557658 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557659 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557660 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557661 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557662 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557663 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557665 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557666 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557667 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557668 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557669 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557670 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557671 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557672 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557673 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557675 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557676 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557677 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557678 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557679 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557680 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557681 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557682 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557683 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557684 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557685 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557686 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 557687 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 558332 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558333 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558334 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558335 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558336 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558337 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558338 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558339 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 567363 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558343 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558344 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558345 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558346 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558347 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558348 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558349 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558350 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558351 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558352 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558353 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558354 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558355 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558356 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558357 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558358 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558359 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558360 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558361 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558362 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558363 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558364 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558365 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558366 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558367 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558368 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558369 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558371 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558372 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558373 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558374 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558375 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558376 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558377 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558378 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558379 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558380 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558381 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558382 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558383 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558384 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558385 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558386 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558387 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558388 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558389 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558390 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558391 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558392 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558393 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558394 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558395 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558396 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558397 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558398 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558399 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558400 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558401 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558402 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558403 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558404 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558405 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558406 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558407 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558408 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558409 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558410 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558411 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558412 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558413 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558414 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558415 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558416 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558417 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558418 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558419 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558420 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 558421 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558422 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558423 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558424 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558425 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558426 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558427 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558428 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558429 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558430 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558431 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558432 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558433 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558434 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558435 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558436 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558437 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558438 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558439 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558440 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558441 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558442 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558443 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558444 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558445 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558446 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 558447 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558448 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 ($9.82)($9.82)$0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 ($9.82)($9.82) Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 558449 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558450 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558451 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558452 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558453 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558454 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558455 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558456 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558457 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558458 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558459 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558460 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558461 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558462 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558463 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558464 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558465 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558466 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 558467 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558468 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558469 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558470 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558471 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558472 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558473 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558474 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558475 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558476 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558477 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558478 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558479 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558480 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558481 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558482 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558483 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558484 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558485 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558486 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558487 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558489 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558490 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558491 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558492 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558493 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558494 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558495 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558496 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558497 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558498 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558499 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558500 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558501 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558504 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558505 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558506 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558507 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558508 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558509 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558510 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558511 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558512 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558513 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558514 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558515 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558516 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558517 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558518 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558519 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558520 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558521 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558522 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558523 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558524 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558525 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558526 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558527 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558528 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558529 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558530 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558531 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558532 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558533 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558534 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558535 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558536 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558537 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558538 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 558539 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558540 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558541 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558542 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558543 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558544 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 558545 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 567352 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 567353 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567354 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567355 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567356 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567357 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567358 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567360 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567361 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 567362 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583376 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583377 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583379 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 567364 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567365 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567366 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567367 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567368 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 567369 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 567370 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 567371 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 567372 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 567373 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 580345 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580346 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580347 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580348 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580349 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580350 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580351 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580352 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580353 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580354 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580355 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580356 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580357 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580358 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580359 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580360 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580361 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580362 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580363 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580364 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580365 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580366 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580367 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580368 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580369 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580370 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580371 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 580372 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580373 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580374 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580375 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580376 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580377 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580378 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580379 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580380 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580381 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580382 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580383 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 580384 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580385 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580386 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580387 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580388 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580389 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580390 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580392 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 580393 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580394 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580395 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580396 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580397 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580398 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580399 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580400 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580401 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580402 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 580403 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580404 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580405 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580406 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580407 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580408 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580409 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580410 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580411 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580412 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580413 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 580414 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 581612 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583215 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583216 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583217 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583218 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583219 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583220 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583221 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583222 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583223 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583224 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583225 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583226 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583227 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583228 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583229 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583230 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583231 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583232 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583233 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583234 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583235 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583236 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583237 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583238 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583239 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583240 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583241 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583242 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583243 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583244 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583245 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583246 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583247 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583248 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583249 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583250 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583251 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583252 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583253 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583254 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583255 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583256 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583257 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583258 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583259 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583260 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583261 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583262 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583263 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583264 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583265 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583266 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583267 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583268 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583269 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583270 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583271 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583272 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583273 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583274 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583275 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583276 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583277 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583278 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583279 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583280 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583281 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583282 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583283 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583284 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583285 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583286 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583287 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583288 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583289 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583290 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583291 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583292 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583293 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583294 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583295 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583296 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583297 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583298 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583299 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583300 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583301 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583302 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583303 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583304 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583305 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583306 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583307 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583308 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583309 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583310 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583311 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583312 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583313 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583314 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583315 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583316 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583317 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583318 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583319 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583320 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583321 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583322 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583323 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583324 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583325 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583326 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583327 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583328 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583329 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583330 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583331 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583332 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583333 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583334 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583335 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583336 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583337 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583338 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583339 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583356 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583375 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583383 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583384 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583385 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583386 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583387 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583388 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583389 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583390 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583391 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583392 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583393 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583394 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583395 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583396 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583397 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583398 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583399 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583400 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583401 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583402 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583403 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583404 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583405 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583406 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583407 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583408 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583409 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583410 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583411 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583412 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583413 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583414 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583415 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583416 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583417 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583418 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583419 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583420 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583421 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583422 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583423 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583424 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583425 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583426 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583427 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583428 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583429 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 583470 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583471 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583472 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583473 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583474 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583475 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583476 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583477 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583478 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583479 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583480 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583481 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583482 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583483 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583484 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583485 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583486 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583487 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583488 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583489 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583490 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583491 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583492 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583493 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583494 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583495 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583496 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583497 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583499 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583500 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583501 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583502 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583503 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583504 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583505 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583506 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583507 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583508 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583509 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583510 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583511 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583512 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583513 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583514 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583519 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583520 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583522 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583523 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583524 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583525 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583526 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583527 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583528 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583529 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583530 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583531 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583532 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583533 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583534 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583535 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583536 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583537 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583538 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583539 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583540 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583541 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583542 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583543 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583544 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583545 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583546 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583547 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583548 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583549 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583550 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583551 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583552 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583553 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583554 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583555 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583556 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583557 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583558 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583559 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583560 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583561 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583562 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583563 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583564 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583565 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583566 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583567 2019 Principal Interest Net Debt Service 2015 $400.27 $1,145.07 $1,545.34 $0.00 $0.00 $1,545.34 $27,402.15 2016 $249.98 $1,967.77 $2,217.75 $49.22 ($60.72)$2,206.25 $27,001.88 2017 $82.16 $2,166.59 $2,248.76 $47.78 ($60.72)$2,235.81 $26,751.90 2018 $26.98 $2,251.87 $2,278.84 $48.49 ($60.72)$2,266.62 $26,669.74 2019 $1,344.79 $941.70 $2,286.49 $49.22 ($70.54)$2,265.17 $26,642.76 2020 $1,413.35 $912.35 $2,325.70 $49.96 ($60.72)$2,314.94 $25,297.96 2021 $1,476.64 $877.99 $2,354.63 $50.71 ($60.72)$2,344.61 $23,884.61 2022 $1,549.41 $836.29 $2,385.71 $51.47 ($60.72)$2,376.45 $22,407.97 2023 $1,633.79 $788.54 $2,422.34 $52.24 ($60.72)$2,413.86 $20,858.56 2024 $1,716.06 $729.71 $2,445.78 $53.03 ($60.72)$2,438.08 $19,224.77 2025 $1,822.59 $668.05 $2,490.65 $53.82 ($60.72)$2,483.75 $17,508.70 2026 $1,912.25 $612.03 $2,524.28 $54.63 ($60.72)$2,518.18 $15,686.11 2027 $2,006.12 $550.75 $2,556.87 $55.45 ($60.72)$2,551.59 $13,773.86 2028 $2,106.32 $482.61 $2,588.92 $56.28 ($60.72)$2,584.48 $11,767.75 2029 $2,216.01 $409.67 $2,625.68 $57.12 ($60.72)$2,622.08 $9,661.43 2030 $2,325.70 $314.13 $2,639.83 $57.98 ($60.72)$2,637.09 $7,445.42 2031 $2,478.64 $194.02 $2,672.66 $58.85 ($60.72)$2,670.79 $5,119.71 2032 $2,641.07 $66.03 $2,707.10 $59.73 ($60.72)$2,706.11 $2,641.07 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $27,402.15 $15,915.17 $43,317.32 $905.99 ($1,042.11)$43,181.20 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 1 583568 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583569 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583570 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583571 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583573 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583574 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583575 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583576 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583577 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583578 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583579 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583580 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583581 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583582 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583583 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583584 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583585 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583586 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583587 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583588 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583589 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583590 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583591 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583592 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583593 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583594 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583595 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583596 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583597 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583598 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583599 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583600 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583601 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583602 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583603 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583604 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583605 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583606 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583607 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583608 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583609 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583612 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583613 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583614 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583615 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583616 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583617 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583618 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583619 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583620 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583621 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583622 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583623 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583624 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583625 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583626 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583627 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583628 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583629 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583630 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583631 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583632 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583633 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583634 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 583643 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583644 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583645 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583646 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583380 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583381 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583382 2019 Principal Interest Net Debt Service 2015 $212.15 $606.89 $819.03 $0.00 $0.00 $819.03 $14,523.14 2016 $132.49 $1,042.92 $1,175.41 $26.09 ($32.18)$1,169.31 $14,310.99 2017 $43.55 $1,148.29 $1,191.84 $25.32 ($32.18)$1,184.98 $14,178.51 2018 $14.30 $1,193.49 $1,207.79 $25.70 ($32.18)$1,201.31 $14,134.96 2019 $712.74 $499.10 $1,211.84 $26.09 ($37.38)$1,200.54 $14,120.66 2020 $749.08 $483.54 $1,232.62 $26.48 ($32.18)$1,226.92 $13,407.92 2021 $782.62 $465.33 $1,247.95 $26.88 ($32.18)$1,242.65 $12,658.84 2022 $821.19 $443.23 $1,264.42 $27.28 ($32.18)$1,259.52 $11,876.23 2023 $865.91 $417.93 $1,283.84 $27.69 ($32.18)$1,279.34 $11,055.04 2024 $909.51 $386.75 $1,296.26 $28.10 ($32.18)$1,292.18 $10,189.13 2025 $965.97 $354.07 $1,320.04 $28.53 ($32.18)$1,316.39 $9,279.61 2026 $1,013.49 $324.38 $1,337.87 $28.95 ($32.18)$1,334.64 $8,313.64 2027 $1,063.24 $291.90 $1,355.14 $29.39 ($32.18)$1,352.34 $7,300.15 2028 $1,116.35 $255.78 $1,372.13 $29.83 ($32.18)$1,369.77 $6,236.91 2029 $1,174.49 $217.12 $1,391.61 $30.28 ($32.18)$1,389.70 $5,120.56 2030 $1,232.62 $166.49 $1,399.11 $30.73 ($32.18)$1,397.66 $3,946.07 2031 $1,313.68 $102.83 $1,416.51 $31.19 ($32.18)$1,415.52 $2,713.45 2032 $1,399.77 $34.99 $1,434.76 $31.66 ($32.18)$1,434.24 $1,399.77 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $14,523.14 $8,435.04 $22,958.18 $480.17 ($552.31)$22,886.04 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 4 635155 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635156 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635157 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635158 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635159 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635160 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635161 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635162 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583647 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583648 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583649 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583650 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583651 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583652 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583653 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583654 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583655 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583656 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583657 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583658 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583660 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583661 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583662 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583663 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583664 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583665 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583666 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583667 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583668 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583669 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583670 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583671 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583672 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583673 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583674 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583675 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583676 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583677 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 583678 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583679 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583680 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583681 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583682 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583683 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583684 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583685 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583686 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583687 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583688 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583689 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583690 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583691 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583692 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 583693 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 620681 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 621956 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 622299 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622300 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622301 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622302 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622303 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622304 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622305 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622306 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622307 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622308 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622309 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622310 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622311 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622312 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622313 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622314 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622315 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622316 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622317 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622318 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622319 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622320 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622321 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622322 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622323 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622324 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622325 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622326 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622327 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622328 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622329 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 622330 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 631471 2019 Principal Interest Net Debt Service 2015 $304.21 $870.25 $1,174.46 $0.00 $0.00 $1,174.46 $20,825.63 2016 $189.98 $1,495.51 $1,685.49 $37.41 ($46.15)$1,676.75 $20,521.42 2017 $62.44 $1,646.61 $1,709.05 $36.31 ($46.15)$1,699.22 $20,331.44 2018 $20.50 $1,711.41 $1,731.91 $36.86 ($46.15)$1,722.62 $20,269.00 2019 $1,022.04 $715.69 $1,737.73 $37.41 ($53.61)$1,721.53 $20,248.50 2020 $1,074.15 $693.38 $1,767.53 $37.97 ($46.15)$1,759.35 $19,226.45 2021 $1,122.24 $667.27 $1,789.52 $38.54 ($46.15)$1,781.91 $18,152.30 2022 $1,177.56 $635.58 $1,813.14 $39.12 ($46.15)$1,806.10 $17,030.06 2023 $1,241.68 $599.29 $1,840.98 $39.70 ($46.15)$1,834.53 $15,852.51 2024 $1,304.21 $554.58 $1,858.79 $40.30 ($46.15)$1,852.94 $14,610.82 2025 $1,385.17 $507.72 $1,892.89 $40.90 ($46.15)$1,887.65 $13,306.61 2026 $1,453.31 $465.14 $1,918.45 $41.52 ($46.15)$1,913.82 $11,921.44 2027 $1,524.65 $418.57 $1,943.22 $42.14 ($46.15)$1,939.21 $10,468.14 2028 $1,600.80 $366.78 $1,967.58 $42.77 ($46.15)$1,964.20 $8,943.49 2029 $1,684.17 $311.35 $1,995.51 $43.41 ($46.15)$1,992.78 $7,342.69 2030 $1,767.54 $238.74 $2,006.27 $44.07 ($46.15)$2,004.19 $5,658.52 2031 $1,883.77 $147.45 $2,031.22 $44.73 ($46.15)$2,029.80 $3,890.98 2032 $2,007.21 $50.18 $2,057.39 $45.40 ($46.15)$2,056.64 $2,007.21 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $20,825.63 $12,095.52 $32,921.15 $688.56 ($792.00)$32,817.71 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 2 635052 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635053 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635054 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635055 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635056 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635057 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635058 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635059 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635060 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635061 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635062 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635063 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635064 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635065 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635066 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635067 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635068 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635069 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635070 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635071 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635072 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635073 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635074 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635075 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635076 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635077 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635078 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635080 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635081 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635082 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635083 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635084 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635085 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635086 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635089 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635090 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635091 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635092 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635093 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635094 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635095 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635096 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635097 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635098 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635099 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635100 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635101 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635102 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635103 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635104 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635105 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635106 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635107 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635108 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635109 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635110 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 635111 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 635112 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 635114 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635115 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635116 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635117 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635118 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635119 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635120 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635121 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635122 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635123 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635124 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635125 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635126 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635127 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635128 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635129 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635130 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635131 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635132 2019 Principal Interest Net Debt Service 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2016 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2017 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2019 $0.00 $0.00 $0.00 $0.00 #N/A #N/A $0.00 2020 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2021 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2022 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2023 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2024 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2025 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2026 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2027 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2028 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2029 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2030 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2031 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2032 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $0.00 $0.00 $0.00 $0.00 #N/A #N/A Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels Non-Residential or Prepaid 635133 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635134 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635135 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635136 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635137 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635138 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635139 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635140 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635141 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635142 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635143 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635144 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635145 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635146 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635147 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635148 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635150 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635151 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635152 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635153 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 635154 2019 Principal Interest Net Debt Service 2015 $248.17 $709.94 $958.11 $0.00 $0.00 $958.11 $16,989.33 2016 $154.99 $1,220.02 $1,375.01 $30.52 ($37.65)$1,367.88 $16,741.16 2017 $50.94 $1,343.29 $1,394.23 $29.62 ($37.65)$1,386.20 $16,586.18 2018 $16.73 $1,396.16 $1,412.88 $30.07 ($37.65)$1,405.30 $16,535.24 2019 $833.77 $583.85 $1,417.62 $30.52 ($43.73)$1,404.41 $16,518.51 2020 $876.28 $565.66 $1,441.93 $30.98 ($37.65)$1,435.26 $15,684.74 2021 $915.52 $544.35 $1,459.87 $31.44 ($37.65)$1,453.66 $14,808.46 2022 $960.64 $518.50 $1,479.14 $31.91 ($37.65)$1,473.40 $13,892.94 2023 $1,012.95 $488.90 $1,501.85 $32.39 ($37.65)$1,496.59 $12,932.31 2024 $1,063.96 $452.42 $1,516.38 $32.88 ($37.65)$1,511.61 $11,919.35 2025 $1,130.01 $414.19 $1,544.20 $33.37 ($37.65)$1,539.92 $10,855.40 2026 $1,185.59 $379.46 $1,565.05 $33.87 ($37.65)$1,561.27 $9,725.39 2027 $1,243.79 $341.46 $1,585.26 $34.38 ($37.65)$1,581.99 $8,539.80 2028 $1,305.92 $299.22 $1,605.13 $34.89 ($37.65)$1,602.38 $7,296.00 2029 $1,373.93 $253.99 $1,627.92 $35.42 ($37.65)$1,625.69 $5,990.09 2030 $1,441.94 $194.76 $1,636.70 $35.95 ($37.65)$1,635.00 $4,616.16 2031 $1,536.76 $120.29 $1,657.05 $36.49 ($37.65)$1,655.89 $3,174.22 2032 $1,637.46 $40.94 $1,678.40 $37.03 ($37.65)$1,677.79 $1,637.46 2033 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Total $16,989.33 $9,867.41 $26,856.74 $561.72 ($646.10)$26,772.35 Annual Installment Assessment Balance (a) Calendar Year 2019 corresponds to Bond Year 2020. Calendar Year 2019 Annual Installments will become due by January 31, 2020. Calendar Year (a) PID Bonds Collections Costs Refunding Credit Exhibit A Lot Type:Parcel ID: Calendar Year: Annual Installments for Individual Parcels 3 8117 PRESTON ROAD, S UITE 300 DALLAS, TX 75225 PHONE :(800) 969-4DTA Public Finance Public -Private Partnerships Development Economics Clean Energy Bonds www.FinanceDTA.com