The URL can be used to link to this page

Browse Search

Home My WebLink About20062774 SERVICE PLAN FOR PIONEER METROPOLITAN DISTRICT NO. 6 (Financing District) (COUNTY OF WELD, COLORADO) Approved: February 6, 2006 PREPARED BY: McGEADY SISNEROS,P.C. 1675 BROADWAY, SUITE 2100 DENVER, COLORADO 80202 (303) 592-4380 GATEWAY AMERICAN RESOURCES 9145 EAST KENYON AVE., SUITE 202 DENVER, CO 80237 (303) 843-9742 {00061935.DOC v:2) 2006-2774 TABLE OF CONTENTS Pace I. INTRODUCTION 1 _ A. General Information 1 II. DISTRICT BOUNDARIES/MAPS 2 III. PURPOSE OF THE DISTRICT 2 A. Generally 2 B. Proposed Structure 4 IV. PROPOSED LAND USE/POPULATION PROJECTIONS 6 V. DESCRIPTION OF PROPOSED SERVICES 7 A. Types of Improvements 8 _ 1. Water 8 2. Sanitation 9 3. Streets 10 4. Safety Protection 10 5. Park and Recreation 11 6. Transportation 11 7. Television Relay and Translation 11 8. Mosquito Control 12 9. Fire Protection 12 10. Other Powers 13 (a) Plan Amendments 13 (b) Phasing, Deferral 13 (c) Eminent Domain 13 (d) Additional Services 14 B. Standards of Construction/Statement of Compatibility 15 VI. ASSESSED VALUATION 15 VII. ESTIMATED COSTS OF FACILITIES 15 VIII. REGIONAL IMPROVEMENTS /INTERGOVERNMENTAL AGREEMENT 16 A. Coordinated Services of the Districts. 16 IX. OPERATION AND MAINTENANCE /ESTIMATED COSTS 17 X. FINANCIAL PLAN/PROPOSED INDEBTEDNESS 18 A. General Discussion. 18 B. Service District Participation 20 1. Revenue Bonds 20 2. Operations 21 C. Financing Districts Participation. 22 1. Limited General Obligation Bonds 22 '� - {00061935.DOCv:2} 2. Mill Levy Cap 24 3. Regional Improvements Mill Levy 25 4. Operations 27 XI. ELECTION QUESTIONS 28 XII. DISSOLUTION OF DISTRICT 28 XIII. DEFAULT OF DISTRICT 28 XIV. CONCLUSION 29 ' ' {00061935.DOC v:2) ii SCHEDULE OF EXHIBITS EXHIBIT A Legal Description of Property EXHIBIT B-1 Boundary and Vicinity Map EXHIBIT B-2 Service Area EXHIBIT C List of Improvements and Preliminary Engineer's Estimate of Costs; Depiction of Location of Public Improvements EXHIBIT D Financial Plans •r {00061935.DOC v:2} iii SERVICE PLAN FOR PIONEER METROPOLITAN DISTRICT NO. 6 I. INTRODUCTION A. General Information In accordance with the requirements of the Special District Control Act, Section 32-1-201, et seq., Colorado Revised Statutes, this Service Plan consists of a financial analysis and an engineering plan showing how the existing and proposed facilities and services of the proposed Pioneer Metropolitan District No. 6 (the "District") will be constructed and financed. This Service Plan complies with all applicable state and federal laws and the Special District Control Act and the Weld County Guidelines governing Service Plans for Title 32 Special Districts ("Guidelines"). The following items are included in this Service Plan: 1. A description of the proposed services; 2. A financial plan showing how the proposed services are to be financed, including the proposed operating revenue derived from property taxes of the District; 3. A preliminary engineering or architectural survey showing how the proposed services are to be provided; 4. A map of the District boundaries, the proposed Service Area, as hereinafter defined, and an estimate of the population and valuation for assessment of the District; 5. A general description of the facilities to be constructed and the standards of such construction, including a statement of how the facility and service standards of the District are compatible with facility and service standards of Weld County (the"County") and of any municipalities and special districts which are interested parties pursuant to Section " 32-1-204(1), Colorado Revised Statutes; •" {00061935.DOC v:2) I 6. A general description of the estimated cost of acquiring land, engineering services, legal services, administrative services, proposed indebtedness and estimated proposed maximum interest rates and discounts, and other major expenses related to the operation of the District; and 7. A description of any arrangement or proposed agreement with any political subdivision for the performance of any services between the District and such other political subdivision, and if applicable, a form of the agreement is attached hereto. II. DISTRICT BOUNDARIES/MAPS The total area proposed to be included within the District's boundaries at the time of organization is approximately 404 acres ("Property"). A legal description of the Property is attached hereto as Exhibit A. A map of the boundaries of the District and a vicinity map is attached as Exhibit B-1. A map of the proposed service area, which comprises the approximate 5,600 acre Pioneer development, is attached as Exhibit B-2 (referred to herein as "Service Area" or"Development"). If the County approves land uses for the Development (defined below) for commercial, single-family and multi-family residential uses then it is anticipated that the Districts would finance the improvements described herein in order to serve such Development. Each tract of land ("Tract") will describe the type of development that will be permitted with respect to that Tract. III. PURPOSE OF THE DISTRICT A. Generally The Development is entirely within the boundaries of the County. The District and the property within the Development are located generally north of I-76 at the intersection of CR 22 and CR 49. Water and sewer service will be provided by Resource Colorado Water and •- (00061935DOCv2) 2 Sanitation Metropolitan District("Resource") as discussed below. Resource has received a conditional service area designation from North Front Range Water Quality Planning Association to serve as the regional wastewater treatment provider to the Service Area("208 Permit"). The Service Area is within the area prescribed by the 208 Permit. The Development is now vacant and is not presently served with the facilities and services to be provided by the District. Neither the County nor any other existing special district has plans to provide such services and facilities within a reasonable time and on a comparable basis. It is proposed that the District will work in cooperation with Pioneer Regional Metropolitan District and Pioneer Metropolitan District Nos. 1, 2, 3, 4 and 5 to serve the Development and will have the following powers: (1) to provide sanitation service to the Development; (2) to provide water services to the Development; (3)to provide street improvements in the Development, including some drainage improvements; (4)to provide safety protection facilities and services in the Development; (5) to provide transportation facilities in the Development; (6)to provide mosquito control facilities and services in the Development; (7)to provide park and recreation facilities and services; (8) to provide television relay and translation facilities in the Development; and (9) to provide limited fire protection services. The District will dedicate certain of the public improvements to the County or to such other entity, as appropriate. Portions of the Development are within Hudson Fire Protection District ("Hudson FPD") or Southeast Weld Fire Protection District ("SEWFPD"). Fire protection and emergency medical response services will be provided by Hudson FPD or SEWFPD, as applicable. Law enforcement services will be provided by the Weld County Sheriff's Department through an intergovernmental agreement with the Pioneer Law Enforcement Authority to be formed pursuant to Section 30-11-401 et seq., C.R.S. Specifically, {00061935.DOC v:2} 3 it is anticipated that the LEA would be formed thirty days following the canvass of votes cast at an election indicating approval of the creation of the LEA at the November 2006 election. B. Proposed Structure Services will be provided to the Development by seven metropolitan districts: Pioneer Regional Metropolitan District; the District; Pioneer Metropolitan District No. 1 ("District No. 1"); Pioneer Metropolitan District No. 2 ("District No. 2"); Pioneer Metropolitan District No. 3 ("District No. 3"); Pioneer Metropolitan District No. 4 ("District No. 4"); and Pioneer Metropolitan District No. 5 ("District No. 5"). All are sometimes referred to collectively as the "Districts." The Pioneer Regional Metropolitan District will be the "Service District" organized to finance and construct the public improvements throughout the Development and operate and maintain the water and sewer infrastructure within the Development. The District, District No. 1, District No. 2, District No. 3, District No. 4 and District No. 5, together with any other districts that are organized to provide financing for the public infrastructure and services, are sometimes hereinafter referred to collectively as the "Financing Districts." '— The seven districts will coordinate their efforts in order to finance and construct the Improvements (defined herein) and to provide public services to the Development in the most efficient manner possible. The construction of the infrastructure or provision of services within the Districts will occur in multiple phases. The Service District will be responsible for: (1) managing the construction of the public facilities and improvements within the Service Area and the operation of the water and sewer infrastructure and (2)providing funding to support costs related to the necessary services and improvements. Each Financing District will be responsible for financing its respective share of the improvements and associated operation and maintenance costs, as described in the respective Service Plan for each Financing District. It is {00061935.DOCv:2} 4 anticipated that the Districts will enter into a Facilities Funding, Construction and Operations Agreement ("FFCOA")which will set forth the arrangements for the financing, construction and operations of the improvements contemplated herein for the Development. The FFCOA will set forth that the Service District will have the authority to enter into agreements on behalf of the Districts for the provision of wholesale water and sanitation and storm drainage services and improvements and services within the Service Area directly or through the establishment of a water enterprise and a sewer enterprise. The Service District will enter into an intergovernmental agreement with Resource whereby Resource will provide water and sanitation and storm drainage service to the Service District, which will in turn, distribute water, collect sewage and otherwise service the individual residential or commercial users or customers within the Service Area, as more specifically set forth in Sections V.A.1. and V.A.2. herein. This multiple district structure is proposed because the projected absorption of the Development and the public improvements to be financed are reasonably projected to extend over more than six (6) years from the date of organization of the District and the Development has varying projected uses. In fact, the build-out for the Development is anticipated to exceed fifteen (15) years; therefore, as is permitted by the Guidelines, the Districts anticipate issuance of debt beyond fifteen (15)years in order to provide the services outlined in the Service Plans since such development phasing makes it impracticable to issue all debt within 15 years. Furthermore, the multiple district structure is proposed because it provides several benefits to the inhabitants of the Development and the County. Multiple districts will assure that: (1) the necessary services and improvements can be financed in the most favorable and efficient mariner; (2) costly infrastructure will not be constructed and financed prior to an established need; (3) all the (00061935.DOC v:2) 5 services and improvements needed for the Development will be available when needed through managed development; and (4) a reasonable mill levy and reasonable tax burden on all residential and commercial property within the Districts will be maintained through managed financing and coordinated completion of infrastructure improvements. The mechanics of the multiple district structure will be addressed in the FFCOA, which will be more specifically described in Section VIII herein. IV. PROPOSED LAND USE/POPULATION PROJECTIONS It is anticipated that the land use for the Development will provide for the development of a maximum of 200,000 square feet of commercial uses, 9,500 single-family residential units and 500 attached and/or multi-family units. The peak daytime residential population for the property within the Development is estimated at 25,000 persons, based upon a ratio of 2.5 people per residential unit. These projections are subject to revision based upon final land use approvals. It is anticipated that the District's boundaries may change from time to time as it undergoes inclusions and exclusions pursuant to parts 4 and 5 of Article 1, Title 32, C.R.S. Specifically, inclusions and exclusions will be permitted between and among the Districts within the Development boundaries. Inclusions and exclusions of property that are not described in this Service Plan ("Extraordinary Inclusion(s)") shall require 45 day notice publication and written notice to the County pursuant to Section 32-1-207(3)(b), C.R.S. If, within 45 days of the publication of such notice, the County expresses to the District a written objection to an Extraordinary Inclusion, then such action shall be considered a material modification of this Service Plan and shall be resolved only in accordance with Section 32-1-207(2), C.R.S. The vote by the District Board of Directors to seek such an Extraordinary Inclusion which precedes the notice to the County must occur at a public meeting of he District for which the District has {00061935.DOC v:2) 6 given written notification via US mail at least 14 days and not more than 30 days in advance of such a meeting to all electors, residents, and landowners. Such notification must include the time, date, and location of the meeting as well as a general description of the modifications to be discussed. Furthermore, other than service between and among the Districts, no extraterritorial service is anticipated to be provided by the Districts. However, the Districts may participate in the financing and construction of offsite road improvements that are required by the County to support development within the Service Area. Any extraterritorial service agreements not described herein ("Extraordinary Extraterritorial Service Agreements") by the District shall require 45 day notice publication and written notice to the County pursuant to Section 32-1- 207(3)(b), C.R.S. If, within 45 days of the publication of such notice, the County expresses to the District a written objection to an Extraordinary Extraterritorial Service Agreement, then such action shall be considered a material modification of this Service Plan and shall be resolved only in accordance with Section 32-1-207(2), C.R.S. The vote by the District Board of Directors regarding such Extraordinary Extraterritorial Service Agreement which precedes notice to the County must occur at a public meeting of he District for which the District has given written notification via US mail at least 14 days and not more than 30 days in advance of such a meeting to all electors, residents, and landowners. Such notification must include the time, date, and location of the meeting as well as a general description of the modification to be discussed. V. DESCRIPTION OF PROPOSED SERVICES The following paragraphs provide a description of the proposed services to be provided by the District. (00061935.DOC v:2} 7 A. Types of Improvements The District plans to provide for the design, acquisition, construction, installation, maintenance, and financing of certain water, sanitation, storm drainage, street, safety, park and recreation, transportation, television relay and translation, mosquito control and limited fire protection improvements and services within and without the boundaries of the District ("Primary Infrastructure Plan" or"Improvements"). This Service Plan describes those Improvements anticipated for construction and financing by the Districts, which Improvements will benefit the Development and the County. The Improvements generally depicted and described in Exhibit C have been presented for illustration only and the exact design, subphasing of construction and location of the Improvements will be determined at the time of platting and such decisions shall not be considered to be a material modification of the Service Plan. 1. Water. The District shall have the power to provide for the design, acquisition, construction, completion, installation, operation and maintenance of a complete potable and nonpotable water supply,purification, storage, transmission and distribution system, which may include, but shall not be limited to: wells, water pumps, purification plants, pump stations, transmission lines, distribution mains and laterals, fire hydrants, irrigation facilities, storage facilities, land and easements, and all necessary, incidental, and appurtenant facilities, together with extensions of and improvements to said system within and without the boundaries of the District. The water supply system will supply the water needs for the Service Area as development occurs. Water facilities and service arrangements to the entire Service Area will be provided by the Service District. The Service District will acquire water rights and water services as necessary and build the water facilities for the Service Area. It is anticipated that the r {00061935 DOCv:2) 8 District will develop and implement, in association with the Service District, municipal standards for the provision of water service, which standards will govern the Service District's construction of water facilities and provision of water service in association with any Colorado Department of Health or other applicable regulations. The water facilities will be constructed in phases. The Service District will enter into an intergovernmental agreement with Resource, whereby Resource will construct the facilities necessary to transport its water("Water Supply") from Resource's facilities to the Service Area connection point ("Resource IGA"). The water supply is generally located on certain of the properties commonly known as the Prospect Valley properties in Weld and Adams Counties. The Resource IGA will address the financing of the water facilities in accordance with the terms of the Resource Service Plan. The Service District will maintain the water facilities, or cause such facilities to be maintained. 2. Sanitation. The District shall have the power to provide for the design, acquisition, construction, completion, installation, operation and maintenance of a complete sanitary sewage collection, treatment, transmission, and disposal system which may include, but shall not be limited to, treatment plants, collection mains and laterals, lift stations, transmission lines, sludge handling and disposal facilities, and/or storm sewer, flood and surface drainage facilities and systems, including detention/retention ponds and associated irrigation facilities, and all necessary, incidental, and appurtenant facilities, land and easements, together with extensions of and improvements to said system within and without the boundaries of the District. It is anticipated that the District will develop and implement, in association with the Service District, municipal standards for the provision of sewer service, which standards will govern the District's construction of sewer facilities and provision of sewer service, in association with the Colorado Department of Health. '- {00061935.DOC v:2) 9 Pursuant to the Resource IGA, Resource will provide final wastewater treatment service to the Service Area. The Service District will maintain the sanitation and storm drainage facilities, or cause such facilities to be maintained. 3. Streets. The District shall have the power to provide for the acquisition, construction, completion, installation and/or operation and maintenance of street improvements, including curbs, gutters, culverts,and other drainage facilities, sidewalks, bike paths and pedestrian ways, bridges, overpasses, interchanges, median islands,paving, lighting, grading, landscaping and irrigation, together with all necessary, incidental, and appurtenant facilities, land and easements, together with extensions of and improvements to said facilities within and without the boundaries of the District. Such street improvements will be constructed to County standards, unless otherwise approved by the County. It is anticipated that, unless and/or until acceptance by the County, the Districts or an owner's association within the Property ("OA") will, by agreement, own, operate and maintain the streets constructed by any of the Districts. The District may supplement the County's maintenance of the streets as the District deems necessary or desirable to benefit its service users. It is anticipated that all streetscaping or street landscaping improvements will be maintained by one of the Districts or OA within the Development. 4. Safety Protection. The District shall have the power to provide for the acquisition, construction, completion, installation and/or operation and maintenance of facilities and/or services for a system of traffic and safety controls and devices on streets and highways, including signalization, signing and striping, together with all necessary, incidental, and appurtenant facilities, land and easements, together with extensions of and improvements to said facilities within and without the boundaries of the District. Unless and/or until acceptance by the {00061935.DOC v:2) 10 County, all safety protection improvements will be maintained by the Districts or OA, by agreement. 5. Park and Recreation. The District shall have the power to provide for the design, acquisition, construction, completion, installation, operation and maintenance of parks and recreational facilities and programs including, but not limited to, parks, bike paths and pedestrian ways, open space, landscaping, cultural activities, community recreational centers, water bodies, irrigation facilities, and other active and passive recreational facilities and programs, and all necessary, incidental and appurtenant facilities, land and easements, together with extensions of and improvements to said facilities within and without the boundaries of the District. All such parks and recreational facilities and landscaping will be owned and maintained by the Districts or OA, by agreement unless and/or until such improvements are accepted by the County. 6. Transportation. The District shall have the power to provide for the design, acquisition, construction, completion, installation, operation and maintenance of a system to transport the public by bus, rail, or any other means of conveyance, or combination thereof, or pursuant to contract, including park and ride facilities and parking lots, structures, and facilities; together with all necessary, incidental and appurtenant facilities, land and easements, and all necessary extensions of and improvements to said facilities of systems within and without the boundaries of the District. Unless and/or until acceptance by the County, it is anticipated that the transportation improvements will be owned, operated and maintained by the Districts, the OA or other appropriate jurisdiction. 7. Television Relay and Translation. To account for a circumstance where the private sector cannot fund television relay and translation services necessary to serve the �' (00061935.DOC v2} 11 District, the District shall have the power to provide for the design, acquisition, construction, completion, installation, operation and maintenance of television relay and translation facilities and programs,together with all necessary, incidental and appurtenant facilities, land and easements, and all necessary extensions of and improvements to said facilities or programs within and without the boundaries of the District. Following acceptance, the television relay and translation improvements will be owned, operated and maintained by one of the Districts or other appropriate jurisdictions. 8. Mosquito Control. The District shall have the power to provide for the eradication and control of mosquitoes, including but not limited to elimination or treatment of breeding grounds, and purchase, lease, contracting or other use of equipment or supplies for mosquito control. 9. Fire Protection. A portion of the property within the Development is within Hudson FPD and a portion is within SEWFPD. The District shall have the limited power (limited as more specifically set forth below) to provide for the financing of and design, acquisition, construction, completion, installation, operation and maintenance of facilities and equipment for fire protection, including fire stations, ambulance and emergency medical response and rescue services and diving and grappling stations and all necessary, incidental and appurtenant facilities, land and easements, together with extensions of and improvements to said systems within and without the boundaries of the District. The fire protection improvements and facilities will be operated and maintained by Hudson FPD or SEWFPD, as applicable. The Districts' intention in having fire protection power is to enable them to use a portion of their mill levy to fund improvements of Hudson FPD or SEWFPD that are necessary to serve the Development. It is the express intent of this Service Plan that the District's authority to provide "' {00061935.DOCv2} 12 limited fire protection service and facilities shall be exercised cooperatively with an existing fire service provider,rather than authorize the creation of an independent fire department as a part of the District. 10. Other Powers. In addition to the enumerated powers, the Board of Directors of the District ("Board") shall also have the following authority: (a) Plan Amendments. To amend the Service Plan as needed, subject to the appropriate statutory procedures. (b) Phasing, Deferral. Without amending this Service Plan, to defer, forego, reschedule, or restructure the financing and construction of certain Improvements and facilities, to better accommodate the pace of growth, resource availability, and potential inclusions and exclusions of property within the District. (c) Eminent Domain. To exercise the power of eminent domain to construct certain Improvements necessary for the Development. Specifically, the Districts will use the eminent domain power to carry out the District's essential functions and services as well as to construct the Improvements. The use of eminent domain will be undertaken strictly in compliance with State laws. Use of eminent domain or change in the Improvements to be constructed by the District not described in this Service Plan shall require 45 day notice publication and written notice to the County pursuant to Section 32-1-207(3)(b), C.R.S. If, within 45 days of the publication of such notice, the County expresses to the District a written objection to the proposed action, then this proposed action shall be considered a material modification of this Service Plan and shall be resolved only in accordance with Section 32-1- 207(2), C.R.S. The vote by the District Board of Directors to utilize eminent domain in such a manner which precedes notice to the County must occur at a public meeting of the District for {00061935.DOC v:2) 13 which the District has given written notification via US mail at least 14 days and not more than 30 days in advance of such a meeting to all electors, residents, and landowners. Such notification must include the time, date, and location of the meeting as well as a general description of the modification to be discussed. (d) Additional Services. Except as specifically provided herein, to provide such additional services and exercise such powers as are expressly or impliedly granted by Colorado law, provided that if, after this Service Plan is approved, the Colorado State Legislature includes additional powers or grants new or broader powers for Special Districts by amendment of Section 32-1-1001, et seq., C.R.S., no such powers shall be available to or exercised by the District unless the District publishes a 45-day notice and provides written notice to the County pursuant to Section 32-1-207(3)(b), C.R.S. If, within 45 days of the publication of such notice,the County expresses to the District a written objection to the proposed action, then the proposed action shall be considered a material modification of this Service Plan and shall be resolved only in accordance with Section 32-1-207(2), C.R.S. The vote by the Board of Directors to obtain or utilize such powers which precedes notice to the County must occur at a public meeting of the District where the District has given individual postcard notification via US mail at least 14 days and not more than 30 days in advance of such a meeting to all electors, residents, and landowners. Such notification must include the time, date, and location of the meeting as well as a general description of the modification to be discussed. The District shall have the authority pursuant to Section 32-1-1101(1)(f)(I), C.R.S. and Section 32-1-1101(1.5)(a)through (1.5)(e), C.R.S., to divide the District into one or more areas consistent with the services, programs and facilities to be furnished therein. The exercise of such authority shall not be deemed a material modification of this Service Plan. {00061935.DOC v2) 14 B. Standards of Construction/Statement of Compatibility The District will ensure that the Improvements are designed and constructed in accordance with the requirements of the jurisdiction in which the Improvements are located and consistent with the levels of service adopted by that jurisdiction. The District will obtain all necessary approvals from the appropriate governing entity prior to construction and installation of the Improvements. Where Improvements are constructed within the County, the District shall obtain from the County all appropriate approvals prior to commencing construction on any phase of the Improvements. VI. ASSESSED VALUATION For purposes of the Financial Plans (including Significant Assumptions) attached hereto as Exhibit D, the Property within the District's boundaries is assumed to have an assessed valuation of$-0-. The projected build-out for the proposed District is set forth in the Financial Plans. The projected assessed valuation of the Development, based upon the land use expectations heretofore noted, is set forth in the Financial Plans. At build-out, the assessed valuation of the Development is expected to be Two Hundred Ninety-Six Million Three Hundred Sixty-Seven Thousand Nine Hundred Twenty Eight Dollars ($296,367,928). VII. ESTIMATED COSTS OF FACILITIES The estimated costs of the Improvements to be designed, constructed, installed and/or acquired by the Districts are approximately as set forth in Exhibit C attached hereto. A general description and preliminary engineering sketch of the facilities to be constructed and/or acquired are also set forth in Exhibit C attached hereto. The combined total estimated cost of the Improvements is approximately One Hundred Seventy-Five Million Dollars ($175,000,000), {00061935.DOC v:2) 15 which has been adjusted for inflation per the Guidelines, to Two Hundred Twenty Million Dollars ($220,000,000). VIII. REGIONAL IMPROVEMENTS/INTERGOVERNMENTAL AGREEMENT A. Coordinated Services of the Districts. As discussed throughout this Service Plan, the relationship between the Service District and the Financing Districts, will be established through a proposed FFCOA. The FFCOA will specify the rights and responsibilities of the Service District to finance, own, acquire and facilitate any or all of the Improvements or services, except for the wholesale water and sanitation and storm drainage services or improvements (which will be owned by Resource), and operate, construct and maintain the water and sewer infrastructure needed to serve the Development in conjunction with financing provided by the Financing Districts; the Financing Districts may contract for services or operate and maintain Improvements to serve the development within each Financing District. The FFCOA will establish the procedures and standards for the approval of the design, operation and maintenance of the Improvements and the financing of fire protection and law enforcement services. Additionally, the FFCOA will provide the procedures for coordinated financing, budgeting and administrative oversight and management. Additionally, the FFCOA will ensure that the control of the Service District will be transitioned to the Financing Districts by way of an Intergovernmental Agreement when all of the public improvements needed to serve the Service Area have been financed and constructed. Additional anticipated intergovernmental agreements include: (i) agreements between the Pioneer LEA and Weld County Sheriff's Department to facilitate provision of law enforcement services; (ii) agreements between the Service District and Resource, as more �' {00061935.DOC v:2) 16 specifically described in Sections III and V herein; (iii) agreements between the Districts and Hudson FPD and/or SEWFPD to provide service to the Development; and (iv)potential _ agreements between and among the Districts for the purpose of providing service to the Development. Execution of intergovernmental agreements by the District that are not described in the Service Plan("Extraordinary IGAs") shall require 45 day notice publication and written notice to the County pursuant to Section 32-1-207(3)(b), C.R.S. If, within 45 days of the publication of such notice, the County expresses to the District a written objection to the Extraordinary IGA, then such action shall be considered a material modification of this Service Plan and shall be resolved only in accordance with Section 32-1-207(2), C.R.S. The vote by the Board of Directors to enter into such an Extraordinary IGA which precedes the notice to the County, must occur at a public meeting of the District for which District has given written notification via US mail at least 14 days and not more than 30 days in advance of such a meeting to all electors, residents, and land owners. Such notification must include the time, date and location of the meeting as well as a general description of the modification to be discussed. IX. OPERATION AND MAINTENANCE/ESTIMATED COSTS Subject to the applicable warranty, the District intends to dedicate certain facilities constructed or acquired, to the appropriate jurisdiction for operations and maintenance. Certain water and sewer improvements completed by the District may be owned, operated and/or maintained by the Service District subject to the receipt of financing from the Financing Districts pursuant to the FFCOA and enterprise revenues as more specifically set forth below. The Financing Districts will operate and maintain the Improvements to serve the development within each Financing District. To the extent it is necessary to share operation and maintenance costs, {00061935.DOC v2} 17 the applicable Districts will enter into an intergovernmental agreement(s)to facilitate this. Estimated costs for operation and maintenance functions are shown on the Financial Plans. It is anticipated that the Financing Districts will initially impose an operation and maintenance mill levy of ten(10) mills to cover the operating costs of the Districts. The Service District and/or Financing Districts may impose a system of fees, rates, tolls, penalties or charges in connection with its provision of services to supplement these revenues. The Mill Levy Cap, as hereafter defined, is inclusive of the Financing Districts' mill levy necessary for provision of operation and maintenance services to the Property. The District's initial annual operating budget is Fourteen Thousand Sixty-Eight Dollars($14,068)(to be inflated at 2% per year thereafter). These projections are subject to change based upon final land use approvals. X. FINANCIAL PLAN/PROPOSED INDEBTEDNESS A. General Discussion. This Section X summarizes the components of the Financial Plans attached hereto as Exhibit D, as they relate to the Service District and the Financing Districts. The Financial Plans show how the Districts will cooperatively finance the proposed facilities and/or services, including the estimated costs of engineering services, legal services, administrative services, proposed bond issuances and estimated proposed maximum interest rates and discounts, and other major expenses related to the operation of the Districts and as such, should be read together. With regard to the Financing Districts, the Financial Plan contained in Exhibit D is a combined financial plan. As development occurs, any debt issued by any of the Financing Districts will be structured to ensure that the respective district has sufficient capacity to support such debt. The Financial Plans demonstrate one possible scenario for the issuance of bonds and {00061935,DOC v:2} 18 repayment based on the projected development within the Service Area. Additionally, for illustrative purposes, Exhibit D includes an alternative financial plan which presents the impact of a 30 year absorption of the projected build out of development within the Service Area. Although the land use application for the Development contemplates 200,000 square feet of commercial development, 9,500 single family units and 500 multi-family units, for purposes of the Financial Plans,the development projection is based only on the residential units, on the basis that any commercial development is assumed as single family equivalents within the 10,000 residential units. The Financial Plans demonstrate that, at various projected levels of development, the Districts have the ability to finance the facilities identified herein, and will be capable of discharging the debt on a reasonable basis. The Financial Plans anticipate imposition of certain capital infrastructure fees totaling approximately $22,000 in the aggregate per equivalent residential unit, as more specifically set forth in the Financial Plans. Rate studies will be conducted, as necessary,to confirm the relative amounts of such fees. The District may increase or decrease fees as it deems necessary to accommodate the financing, construction and installation of Improvements or services. Pursuant to the terms of the FFCOA, the Financing Districts shall be responsible for financing some of the costs of the Improvements for the Development through the issuance of general obligation bonds. The Service District is authorized to issue revenue bonds secured by various revenue sources, including fee revenue or the Financing Districts' pledge of proceeds from general obligation bonds. The Financial Plans show that prior to the time of the initial issuance of bonds by the Service District or the Financing Districts,the construction costs for necessary improvements will be paid by the Developer of the property within the Development, subject to subsequent (00061935.DOCv:2} 19 acquisition by the Service District of the completed improvements and payment to the Developer of such construction costs together with accrued interest thereon. B. Service District Participation. 1. Revenue Bonds. In order to fund the planning, design, acquisition, construction, completion and installation of the Improvements, the Service District may issue revenue bonds through its enterprise payable from either proceeds from general obligation bonds issued by the Financing Districts or from revenue generated from rates, fees,tolls or charges of the Service District, the Financing Districts or any water or sewer enterprise created by the Service District. Any such revenue bonds will be issued in strict compliance with any then-existing statutory or regulatory provisions. Bonds would mature not more than thirty(30) years from the date of issuance, with the first maturity being not later than three years from the date of their issuance. The maximum voted interest rate is anticipated to be eighteen percent(18%) and the maximum underwriting discount is anticipated to be five percent (5%). The exact interest rates and discounts will be determined at the time the bonds are sold by the Service District, and will reflect market conditions at the time of sale. The Service District may also issue notes, certificates, debentures or other evidences of indebtedness, including but not limited to contracts that extend beyond one year. The Service District may capitalize interest to permit payment of interest during the time lapse between development of properties and collection of fees, rates, tolls and charges, and to establish reserve funds. Interest income through the reinvestment of construction funds will provide additional income. The projected revenue sources will retire the proposed -� (00061935.DOC v:2} 20 bonds if growth occurs as projected; otherwise increases in and/or the imposition of new rates, tolls, fees and charges may be necessary. The revenue bonds issued by the Service District shall never constitute debt or indebtedness of the District,the County, or any other political subdivision of the state within the meaning of any provision or limitation of the laws of Colorado or the state constitution. 2. Operations. Annual administrative, operational and maintenance expenses are estimated as shown in the Financial Plans. With regard to the Service District, the Financial Plans contemplate that a portion of the revenue derived from the ten (10) Regional Improvements Mill Levy (equivalent to 2 mills)will be transferred to the District. The Financial Plans project that the Service District will have sufficient revenue to pay for its ongoing operations and maintenance expenses. If necessary, however, the Service District reserves the right to supplement these revenues with additional revenue sources as permitted by law. The County shall not be held liable for any of the Service District's obligations as set forth in this Service Plan. Prior to the District having sufficient revenue to pay its ongoing operations and maintenance expenses, the Developer of the property within the Development will advance funds to the District. The Service District shall have the authority to repay the Developer for amounts advanced for operations and maintenance expenses, together with interest thereon, pursuant to an operation funding agreement between the Service District and the Developer. �- {00061935.DOC v:2) 21 C. Financing Districts Participation. 1. Limited General Obligation Bonds The Financing Plan projects the issuance of limited general obligation bonds in the total aggregate principal amount of Two Hundred Twenty Million Dollars ($220,000,000) ("Baseline Debt Authorization"). It is anticipated that the Financing Districts will make a total general obligation pledge to the District and/or issue bonds in the amount of the Baseline Debt Authorization to assist in financing the Improvements; however the total amount of general obligation debt issued by all of the Financing Districts shall not exceed the Maximum Debt Authorization, defined below. The FFCOA will provide that each Financing District will have a cap on its total obligation, and each Financing District shall only be required to fund on an annual basis the amount the applicable Financing District would be capable of funding through tax revenues resulting from the imposition of a mill levy cap as defined in each Financing District's Service Plan. The maximum voted interest rate is anticipated to be eighteen percent(18%) and the maximum discount is anticipated to be five percent(5%). The exact interest rates and discounts will be determined at the time the bonds are sold by the Financing Districts, and will reflect market conditions at the time of sale. The Districts will seek authority from their electorates to incur debt for various purposes in an aggregate amount, including all bonds issued by all Financing Districts, not to exceed Three Hundred Thirty Million Dollars ($330,000,000) ("Maximum Debt Authorization"), which comprises the Baseline Debt Authorization, increased up to 150% as discussed below and as set forth in the Guidelines. The Maximum Debt Authorization exceeds the Baseline Debt Authorization set forth in the Financial Plans to allow for the utilization of alternative financing mechanisms, unforeseen contingencies, increases in construction costs due {00061935.DOC v:2} 22 to inflation, changes in voter approved priorities, and to cover all issuance costs, including capitalized interest, reserve funds, discounts, legal fees and other incidents of costs of issuance, _ and such authorization will be utilized subject to the limitations set forth below. The District shall not issue debt in excess of the Baseline Debt Authorization unless (i)the projected interest rate on the debt to be issued by the District; (ii) the projected assessed valuation of the property within the District; or(iii) the projected rate of absorption of the assessed valuation within the District change or the rate of inflation is demonstrated to be in excess of 3%, leading to increased debt capacity for the District as determined by an investment banking firm or financial advisor; in which case the Baseline Debt Authorization may increase up to 150% of the original projected maximum debt capacity. Any issuance of debt in excess of the Baseline Debt Authorization shall require 45 day notice publication and written notice to the County pursuant to Section 32-1-207(3)(b), C.R.S.,along with a report form the financial advisor described above, documenting the basis for such issue. If, within 45 days of the publication of such notice, the County expresses to the District a written objection to the proposed action, then the proposed action shall be considered a material modification of this Service Plan and shall be resolved only in accordance with Section 32-1- 207(2), C.R.S. The vote by the Board of Directors to issue debt in excess of the Baseline Debt Authorization which precedes notice to the County must occur at a public meeting of the District for which the District has given written notification via US mail at least 14 days and not more than 30 days in advance of such a meeting to all electors, residents, and landowners. Such notification must include the time, date, and location of the meeting as well as a general description of the modification to be discussed. {00061935.DOCv:2} 23 Additionally,the District shall not issue debt prior to the approval of a Comprehensive Plan Amendment which anticipates land use designations substantially similar to the land use designations set forth in the Comprehensive Plan Amendment submitted for County review on October 19, 2005. Prior to the first issuance of bonds, it is anticipated that the Developer will advance funds for the construction of the Improvements which advances will accrue interest and, as such,the principal amount of bonds issued by the Financing Districts will be increased to cover such costs. Bonds would mature not more than thirty (30) years from the date of issuance, with the first maturity being not later than three years from the date of their issuance. The maximum voted interest rate is anticipated to be eighteen percent(18%) and the maximum underwriting discount is anticipated to be five percent (5%). The exact interest rates and discounts will be determined at the time the bonds are sold by the Financing Districts, and will reflect market conditions at the time of sale. The Financing Districts may also issue notes, certificates, debentures or other evidences of indebtedness, including but not limited to contracts that extend beyond one year. 2. Mill Levy Cap. The Financing Districts will have the authority to impose a mill levy on all taxable property within their boundaries as a primary source of revenue for payment of debt service and operation and maintenance expenses, including the Regional Improvements Mill Levy defined below, not to exceed the "Mill Levy Cap" of sixty five (65) mills, provided however, that in the event the method of calculating assessed valuation is changed after the base year of 2006, by any change in law, change in method of calculation, or in the event of any •- {00061935.DOCv2) 24 legislation or constitutionally mandated tax credit, cut or abatement, the mill levy limitation applicable to such Mill Levy Cap may be increased or decreased to reflect such changes, such _ increases or decreases to be determined by the Board in good faith (such determination to be binding and final) so that to the extent possible, the actual tax revenues generated by the mill levy, as adjusted, are neither diminished nor enhanced as a result of such changes ("Gallagher - Adjustment")1. In no event shall the debt service portion of the mill levy exceed 50 mills, subject to the Gallagher Adjustment. Although the mill levy may vary depending on each Board's decision to fund the projects contemplated in this Service Plan, it is estimated that a mill levy of forty (40) mills will produce revenue sufficient, together with other funds available, to support the Financing Districts' debt service through the bond repayment period. It is anticipated that the Financing Districts will initially impose an operations and maintenance mill levy of ten (10) mills to cover the operating costs of the Districts and a Regional Improvements Mill Levy of ten (10) mills. Interest income through the reinvestment of construction funds, capitalized interest and annual tax receipts will provide additional funds. These revenue sources should be sufficient to retire the proposed indebtedness and cover operating expenses of the Districts if growth occurs as projected; otherwise, increases in the mill levy and/or the imposition of rates, tolls, fees and charges may be necessary, but in no event shall the total mill levy imposed by each Financing District exceed the Mill Levy Cap. 3. Regional Improvements Mill Levy. The FFCOA will provide that the Service District shall be authorized to provide for the planning, design, acquisition, construction, installation, relocation and/or For purposes of the foregoing,a change in the ratio of actual valuation shall be deemed to be a change in the method of calculating assessed valuation. {0006 1935.DOCv:2) 25 redevelopment and a contribution to the funding of certain regional water and sanitation and storm drainage improvements and services and fund the administration and overhead costs related to the provision of such regional improvements and services. "Regional Improvements" are defined as such water and sanitation and storm drainage improvements and services as the Service District in its sole reasonable discretion believes are public in nature and are permitted by state law to be paid for from revenues derived from the Financing Districts, including operations and maintenance thereof. The Financing Districts shall impose a"Regional Improvements Mill Levy",which means the mill levy imposed for payment of the costs of the planning, design, permitting, construction, acquisition and financing of the water and sanitation and storm drainage improvements and services and operation and maintenance costs therefor, which shall not exceed the amount determined pursuant to the formula set forth in subsection 2, "Mill Levy Cap." Collections shall begin in the first year of collection of an operations and maintenance or debt service mill levy by each Financing District. The Regional Improvements Mill Levy shall continue in each year thereafter until the Service District determines it is no longer necessary. All mills described in this Regional Improvement Mill Levy definition shall be adjusted as follows: on or after January 1, 2006, if there are changes in the method of calculating assessed valuation or any constitutionally mandated tax credit, cut or abatement the mill levy described above shall be increased or decreased to reflect such changes, such increases or decreases to be determined by the Board in good faith (such determination to be binding and final) so that to the extent possible, the actual tax revenues generated by the mill levy, as adjusted for changes occurring after January 1, 2006, are neither diminished nor enhanced as a )00061935.DOC v:2) 26 result of such changes; and for purposes of the foregoing, a change in the ratio of actual valuation shall be deemed to be a change in the method of calculating assessed valuation. The revenue from the Regional Improvement Mill Levy shall be conveyed to the Service District pursuant to the FFCOA for use in planning, designing, constructing, installing, acquiring, relocating, redeveloping or financing of the Regional Improvements as prioritized and determined by the Service District which benefit the service users and taxpayers of the Financing Districts in accordance with such agreement and for operation and maintenance costs therefor. The Regional Improvements shall be limited only as set forth in the FFCOA. 4. Operations. Annual administrative, operational and maintenance expenses are estimated as shown in the Financial Plans. The Financial Plans contemplate that the Financing Districts will impose a mill levy of ten (10) mills for operations. The Financial Plans project that the Financing Districts will have sufficient revenue to pay for their ongoing operations and maintenance expenses. If necessary,however, the Financing Districts reserve the right to supplement these revenues with additional revenue sources as permitted by law. The County shall not be held liable for any of the Districts' obligations as set forth in this Service Plan. Prior to the Financing Districts having sufficient revenue to pay their ongoing operations and maintenance expenses, the Developer of the property within the Development will advance funds to the Financing Districts. The Financing Districts shall have the authority to repay the Developer for amounts advanced for operations and maintenance expenses, together with interest thereon, pursuant to one or more operation funding agreements between the Financing Districts and the Developer. {00061935.DOC v:2) 27 XI. ELECTION QUESTIONS Thirty(30) days prior to an election thereon, proposed ballot questions for a formation election, debt authorization or de-Brucing will be submitted to the County for filing and review. Weld County shall have the right to object to any ballot questions not in compliance with the Service Plan as a major modification of the District's Service Plan pursuant to Section 32-1- .- 207(3)(a), C.R.S. XII. DISSOLUTION OF DISTRICT The District shall be dissolved after the District's debt and financial obligations are fully defeased and the District has completed all of its operations and maintenance responsibilities. To the extent that the District has long-term, on-going operations and maintenance obligations, it will not be obligated to dissolve. However, in the event said obligations are someday undertaken by another party, or are otherwise no longer the responsibility of the District, the District shall be required to dissolve. XIII. DEFAULT OF DISTRICT A. In the event the District fails to pay its debt when due or defaults in the performance of any obligation that has been agreed to between the District and the County, which obligation has been identified by the County in writing as a material obligation, and such default is continuing after the expiration of any cure periods, the District shall be precluded from issuing additional debt except refunding bonds issued to avoid or to cure a payment default, without receiving written permission from the Board of County Commissioners following a public hearing on the matter. B. In the event that a court of competent jurisdiction has made a final, unappealable determination that a District has defaulted on any of its financial contracts, the District shall be {0006i935.DOCv:2} 28 precluded from issuing additional debt except to refund or refinance a financial obligation for the purpose of avoiding or curing a default without receiving written permission from the Board of County Commissioners following a public hearing on the matter. Failure of the District to adhere to any of the conditions, restrictions, or requirements contained in its approved Service Plan, including those set forth in Sections IV, V.A.(10), X.C, and XI, shall be a material modification of the Service Plan and shall carry whatever rights, remedies, and penalties which are available to the County or the electors of the District under the Act. XIV. CONCLUSION It is submitted that this Service Plan for the Pioneer Metropolitan District No. 6 establishes that: A. There is sufficient existing and projected need for organized service in the area to be serviced by the District; B. The existing service in the area to be served by the District is inadequate for present and projected needs; C. The District is capable of providing economical and sufficient service to the area within its proposed boundaries; D. The area to be included in the District does have, and will have, the financial ability to discharge the proposed indebtedness on a reasonable basis; E. Adequate service is not, and will not be, available to the area through the County or other existing municipal or quasi-municipal corporations, including existing special districts, within a reasonable time and on a comparable basis; .-• (00061935DOCv:2) 29 F. The facility and service standards of the District are compatible with the facility and service standards of the County within which the special district is to be located and each municipality which is an interested party under Section 32-1-204(1), Colorado Revised Statutes; G. The proposal is in substantial compliance with a master plan adopted pursuant to Section 30-28-106, C.R.S.; and H. The proposal is in compliance with any duly adopted County, regional, or state long-range water quality management plan for the area; and I. The creation of the District is in the best interests of the area proposed to be served. {00061935.DOC v:2} 30 EXHIBIT A Legal Description of Property {00061935.DOC v:2} DISTRICT 6 - LEGAL DESCRIPTION LEGAL DESCRIPTION PARCEL A A PARCEL OF LAND BEING A PORTION OF THE EAST HALF OF SECTION 12, TOWNSHIP 2 NORTH, RANGE 65 WEST OF THE 6TH P.M., COUNTY OF WELD, STATE OF COLORADO, BEING MORE PARTICULARLY DESCRIBED AS FOLLOWS: COMMENCING AT THE SOUTHWEST CORNER OF THE SOUTHWEST QUARTER OF SECTION 7, AND CONSIDERING THE EAST LINE OF THE NORTHEAST QUARTER OF SECTION 13 TO BEAR SOUTH 00°33'56" EAST, WITH ALL BEARINGS CONTAINED HEREIN RELATIVE THERETO; THENCE NORTH 89°37'04" WEST, ALONG THE NORTH LINE OF THE EAST HALF OF THE NORTHEAST QUARTER OF SECTION 13, A DISTANCE OF 30.00 FEET; THENCE NORTH 00°30'34" WEST, A DISTANCE OF 30.00 FEET TO A POINT ON THE NORTHERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD 22, SAID POINT ALSO THE POINT OF BEGINNING; THENCE ALONG SAID NORTHERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD NO. 22 THE FOLLOWING TWO (2) COURSES: 1) NORTH 89°37'04" WEST AND PARALLEL WITH THE NORTH LINE OF THE EAST HALF OF THE NORTHEAST QUARTER OF SECTION 13, A DISTANCE OF 1267.25 FEET; 2) NORTH 89°36'40" WEST AND PARALLEL WITH THE NORTH LINE OF THE WEST HALF OF THE NORTHEAST QUARTER OF SECTION 13, A DISTANCE OF 921.05 FEET; THENCE NORTH 02°18'57" EAST, A DISTANCE OF 564.06 FEET; THENCE NORTH 22°47'01" EAST, A DISTANCE OF 449.91 FEET; THENCE NORTH 42°26'06" EAST, A DISTANCE OF 465.50 FEET; THENCE NORTH 26°43'58" EAST, A DISTANCE OF 366.45 FEET; THENCE NORTH 12°51'29" EAST, A DISTANCE OF 535.81 FEET; THENCE NORTH 05°03'52" EAST, A DISTANCE OF 469.22 FEET; THENCE SOUTH 87°00'20" EAST, A DISTANCE OF 1330.48 FEET TO A POINT ON THE WESTERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD 49; THENCE ALONG SAID WESTERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD 49 THE FOLLOWING TWO (2) COURSES: 1) SOUTH 00°30'29" EAST AND PARALLEL WITH THE WEST LINE OF THE NORTHWEST QUARTER OF SECTION 7, A DISTANCE OF 1.06 FEET; 2) SOUTH 00°30'34" EAST AND PARALLEL WITH THE WEST LINE OF THE SOUTHWEST QUARTER OF SECTION 7, A DISTANCE OF 2583.26 FEET TO A POINT ON THE NORTHERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD NO. 22; CONTAINING A CALCULATED AREA OF 105.143 ACRES, MORE OR LESS. Page 1 of 4 r- DISTRICT 6 - LEGAL DESCRIPTION LEGAL DESCRIPTION PARCEL B A PARCEL OF LAND BEING A PORTION OF THE SOUTHWEST QUARTER OF SECTION 7 AND THE NORTHWEST QUARTER OF SECTION 18, TOWNSHIP 2 NORTH, RANGE 64 WEST OF THE 6TH P.M., COUNTY OF WELD, STATE OF COLORADO, BEING MORE PARTICULARLY DESCRIBED AS FOLLOWS: COMMENCING AT THE SOUTHEAST CORNER OF THE NORTHEAST QUARTER OF SECTION 13, AND CONSIDERING THE EAST LINE OF THE NORTHEAST QUARTER OF SECTION 13 TO BEAR SOUTH 00°33'56" EAST, WITH ALL BEARINGS CONTAINED HEREIN RELATIVE THERETO; THENCE NORTH 88°56'51" EAST, ALONG THE SOUTH LINE OF THE NORTHWEST QUARTER OF SECTION 18, A DISTANCE OF 30.00 FEET TO A POINT ON THE EASTERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD NO. 49, SAID POINT ALSO THE POINT OF BEGINNING; THENCE ALONG SAID EASTERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD NO. 49, THE FOLLOWING TWO (2) COURSES: 1) NORTH 00°33'56" WEST AND PARALLEL WITH THE WEST LINE OF THE NORTHWEST QUARTER OF SECTION 18, A DISTANCE OF 2625.90 FEET; 2) NORTH 00°30'34" WEST AND PARALLEL WITH THE WEST LINE OF THE SOUTHWEST QUARTER OF SECTION 7, A DISTANCE OF 2613.01 FEET; THENCE SOUTH 75°29'28" EAST, A DISTANCE OF 513.91 FEET; THENCE SOUTH 70°25'22" EAST, A DISTANCE OF 493.59 FEET; THENCE SOUTH 52°11'31"EAST, A DISTANCE OF 493.53 FEET; THENCE SOUTH 21°46'17" EAST, A DISTANCE OF 219.34 FEET; THENCE SOUTH 01°56'01" EAST, A DISTANCE OF 2175.65 FEET; THENCE SOUTH 00°08'16" EAST, A DISTANCE OF 1741.07 FEET; THENCE SOUTH 00°00'00" EAST, A DISTANCE OF 495.95 FEET TO A POINT ON THE SOUTH LINE OF THE NORTHWEST QUARTER OF SAID SECTION 18; THENCE SOUTH 88°56'51" WEST, ALONG THE SOUTH LINE OF THE NORTHWEST QUARTER OF SAID SECTION 18, A DISTANCE OF 1462.55 FEET TO A POINT ON THE EASTERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD NO. 49, SAID POINT ALSO THE POINT OF BEGINNING, CONTAINING A CALCULATED AREA OF 166.609 ACRES OF LAND, MORE OR LESS. PARCEL C A PARCEL OF LAND BEING A PORTION OF THE NORTHEAST QUARTER OF SECTION 13, TOWNSHIP 2 NORTH, RANGE 65 WEST OF THE 6TH P.M., COUNTY OF WELD, STATE OF COLORADO, BEING MORE PARTICULARLY DESCRIBED AS FOLLOWS: Page 2 of 4 DISTRICT 6 - LEGAL DESCRIPTION LEGAL DESCRIPTION COMMENCING AT THE SOUTHEAST CORNER OF THE NORTHEAST QUARTER OF SECTION 13, AND CONSIDERING THE EAST LINE OF THE NORTHEAST QUARTER OF SECTION 13 TO BEAR SOUTH 00°33'56" EAST, WITH ALL BEARINGS CONTAINED HEREIN RELATIVE THERETO; THENCE NORTH 89°49'20" WEST, ALONG THE SOUTH LINE OF THE NORTHEAST QUARTER OF SAID SECTION 13, A DISTANCE OF 2352.72 FEET; THENCE NORTH 11°00'33" EAST, A DISTANCE OF 718.92 FEET; THENCE NORTH 06°13'17" EAST, A DISTANCE OF 384.11 FEET; THENCE NORTH 04°16'54"WEST, A DISTANCE OF 328.20 FEET; THENCE NORTH 00°01'43" EAST, A DISTANCE OF 382.45 FEET; THENCE NORTH 03°34'41"WEST, A DISTANCE OF 499.69 FEET; THENCE NORTH 02°18'57" EAST, A DISTANCE OF 307.48 FEET TO A POINT ON THE SOUTHERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD NO. 22; THENCE ALONG SAID SOUTHERLY RIGHT-OF-WAY'LINE THE FOLLOWING TWO (2) COURSES: 1) SOUTH 89°36'40" EAST AND PARALLEL WITH THE NORTH LINE OF THE WEST HALF OF THE NORTHEAST QUARTER OF SAID SECTION 13, A DISTANCE OF 923.48 FEET; 2) SOUTH 89°37'04" EAST AND PARALLEL WITH THE NORTH LINE OF THE EAST HALF OF THE NORTHEAST QUARTER OF SAID SECTION 13, A DISTANCE OF 1267.82 FEET TO A POINT ON THE WESTERLY RIGHT-OF-WAY LINE OF WELD COUNTY ROAD NO. 49; THENCE SOUTH 00°33'56" EAST, ALONG SAID WESTERLY RIGHT-OF-WAY LINE AND PARALLEL WITH THE EAST LINE OF THE NORTHEAST QUARTER OF SAID SECTION 13, A DISTANCE OF 2592.92 FEET TO THE POINT OF BEGINNING, CONTAINING A CALCULATED AREA OF 132.042 ACRES, MORE OR LESS. PARCELS A, B, AND C TOGETHER CONTAIN A CALCULATED AREA OF 403.794 ACRES, MORE OR LESS. THE ABOVE AND FOREGOING DESCRIBES A SURFACE ESTATE ONLY. EXPRESSLY EXCLUDED FROM THIS LEGAL DESCRIPTION ARE ANY ESTATES BELOW THE SURFACE INCLUDING OIL, GAS AND OTHER MINERALS (INCLUDING SAND AND GRAVEL)AND ANY RELATED RIGHTS OF SURFACE USE. Page 3 of 4 DISTRICT 6 - LEGAL DESCRIPTION LEGAL DESCRIPTION I, THOMAS D. STAAB, A SURVEYOR LICENSED IN THE STATE OF COLORADO, HEREBY CERTIFY THAT THIS LEGAL DESCRIPTION WAS PREPARED BY ME OR UNDER MY DIRECT SUPERVISION AND IS CORRECT AND ACCURATE TO THE BEST OF MY KNOWLEDGE AND BELIEF. THOMAS D. STAAB, PLS 25965 4.rB.,T F� A FOR AND ON BEHALF OF I_IZ p 0� CARROLL & LANGE, INC. a025- 3-0 s 2(59 f 4t. AL LAO }ate Page 4 of 4 EXHIBIT B-1 Boundary and Vicinity Map (00061935.DOC v:2} BOUNDARY MAP P. "_ DISTRICT 6 - EXHIBIT IN .I. �I SIN "a Na 0 iv N\ rW V) N-Isf_ •= z °a m Z T W N_ S. W "r W N "0 O zn N O H V 1N !SS (.3 Q -C iNl ISW COR NE 1/4 "_ W; SEC 7 T2N R64W S8700'20"E SW COR NW 1/4 SEC 7 6TH PM 1330.48' T2N, R64W. 6TH PM 7 CALCULATED N89.01'10"W FOUND 3-1/4" ALUM CAP POSITION - _ 2.58' PLS 23520 58840'30"W 2444.97 NO MONUMENT SET " ^ SOUTH UNE NE SOUTH UNE NW 1/4 SEC 7 J 1/4 SEC 12 L8 Ll � o NE COR SW 1/4 SEC 12 ut T2N, R65W, 6111 PM O / U, FOUND 2-1/2" co DISTRICT 6 le - - a 'r ALUM CAP PLS 25937 -4 PARCEL A N n.. l ti .I� 105.143 AC.# coNIa^ PlN vLi n N°I IA N _ O SE 1/4 w SW 1/4 SEC 12 inx „3 SEC 7 z vii N V� a .4- our z In PARCEL A tnTo �o t%) o w F a ..� POINT OF BEGINNING o'oo yo Ji1 N _ rn I WCR 22 w v 1400'30'34 W 30.00' Nz I Z co.�' rrnn SW COR SE 1/4 SEC 7 T2N NW COR NE 1/4 SEC 13 L1 N89.37'04"W R64W 6TH PM 589'36'x0"E SW COR SW 1/4 SEC 7 FOUND 2-1/2' T2N, R65W, 6TH PM N 1297.67' 1267.25 �J T2N, R64W, 6TH PM ALUM CAP FOUND 2" ALUM CAP J N UNE W 1/2 589.37'04"E/ FOUND 3-1/4 " ALUM CAP PLS 24657 IN RB PLS 25937 NE 1/4 SEC 13 1297.52' PLS 23520 _ N88.47'39"E 2409.83' 0 01 I-2Zl/4SEl/4 N UNE E 1/2 SOUTH UNE SW 1/4 SEC 7 t._ NE 1/4 SEC 13 PARCEL A "e J POINT OF iti N j SEC 12 T2N. iV - COMMENCEMENT n Rfi5W, 6TH PM O ml ! I FOUND 3 1/4" ALUM 3 u)✓' DISTRICT 6 m ,r A U•'+ CAP IN RB 00,012 �N PARCEL B it U dp PI 121 1'IV1111 I°ii n ^ PLS 2279 '�>n' �:<n 188.609 AC.* n r N agN b S89'37'04"E i w� �W3 NW 1/4 w N N ijac NE 1ie 'd 1267.82' tDw wms ° T2N R64W z n r- t., 1r)-inz Nom SEC 18 10 wi 6TH PM• Fl— —®— o CI, NE 1/4 r7? nor"'T o FOUND CAP7/2. _ N g ,n SEC 13 O N c° 0 m _LS 27266 WI DISTRICT ETC Nw I Z S8856'51"W 1' r W 132.042 AC.# N89'49'20"W 1462'55' t_;,_::_, I sE coR Nw 1/4 NS- PARCEL CSEC 18 T2N �.�• SE C NE 1/4 r7 9 P R64W 6TH PM SEC 13 T2N R65W Q o FOUND 3-1/4" SCALE: 1"=1000' -� POINT OF BEGINNING 6Th PM J I U N ALUM CAP FOUND 3-1/4" 0 1489'49'20"W 2352.72' ALUM CAP PLS 27269' ' " 2603.51' LS 27269 N894920W 58856'51'W 2431.45' • SOUTH LINE NE 1/4 SEC 13 SOUTH UNE NW 1/4 SEC 16 SW COR NE 1/4 SEC 13 PARCEL B T2N, R65W, 6Th PM POINT OF BEGINNING „� FOUND 2" ALUM CAP ILLEGIBLE S PARCEL B AND C N88'56'511 Is POINT OF co Co 30.00' Carroll sr_ Lange NOTE COMMENCEMENT Ct C ; Professional Engineers a Sul Surveyors South Union Blvd.,.Suns 156 ,� • Denotes Change of Direction Only. This exhibit does 00 -0 80228 not represent a monumented survey. It is intended only to depict the attached legal description. P:µus\MIRK).MAPVISTRICT MAP-aI BlCT5,SHEET 4 OF 5.PREPARED 09/06/06.lie/. OISIRICT 6 - EXHIBIT LINE TABLE LINE LENGTH BEARING L7 921.05' N89.36'40"W L2 564.06' NO2'18'57"E L3 449.91' N22'47'01"E L4 465.50' N42'26'06"E L5 366.45' N26'43'58"E L6 535.81' N12'51'29"E L7 469.22' N05'03'52"E L8 1.06' S00'30'29"E L9 513.91' S75'29'28"E L10 493.59' S70'25'22"E L11 493.53' S52'11'31'E L12 219.34' S21'46'17"E L13 495.95' S00'00'00"E L14 718.92' N11'00133”E L15 384.11' N06'13'17"E L16 328.20' N04'16'54"W L17 382.45' N00'01'43"E L18 499.69' NO3'34'41"W L19 307.48' NO2'18'57"E L20 923.48' S89.36'401'E Carroll & Lange sk. 165 Sot 830"1 BI 8 28 156 (303)980.021or30o 00228 (303)980-0200 \3325\CISMCT MID\p 5TMCT WP-0I5115618.SW 5 OF 5,PREMED 0!/08/05,REV. O O 0 o '^ i n c 6 c z z Xgli to • B�,g ce W —1d1 1 " i - rr aZ 1 J 1▪ o a s 8 � $ c < N m 0 0 O G 0 O 6 r 0 a V V q E m too i q ? s V °z y ' . rI . y . ' __ _.. n y ._ — .. - .-. . . • �i • �__ ji it ,:. . e I r y pt w i ,.... . yr{ fir. - ! f i A ( n k.x I -7-K- j : T _ L.._ __ 4 {31 4. - A i R - d " o f w ".3".‘' 6 I Q n4. 1e. j: of t` i i k :J Ili _ �, . y A a s ' r .3 ter: /; ,' Ira .. LII f FI 1 .o.+ i -. fI. - f ' ti i` - ' .1 . 1 A + JTR'II 1 •••-• tc 1 } 146' j x 6.';a' 4,0�� I r.•y ss.Ca A i s A f �= Y IP 1/4 h iii • I. • • 1 w 3 y I 11 grilSl • a 0 S...a _ s . I — — ---- -- ---. — —"Xi' !lay --93'- :40:I.---',/9/0 I LOW' cewr. iwog &ST.. EXHIBIT B-2 Service Area • ,_ {00061935.DOC v:2} ke • el: •-• -g+L- s Fig 5 g • ag.— t i ; d W Bq 5 . 1 • 0 zIz to i i M Zg a N M MIV II a t Qa -a. i$ tet 2 N ! - Ye 'Z3 N 1 - Ni €� ! N^ M 11 to : o •Q lll! rN n Nei F ... 0 I . ^,< I__ .\ ---�- -t--- ?AVM {pQ • O 6 \\\�O` . '�. . . 00 00 w r oo • . no -±.-----4 w\ W w \ no \ Ia \. no .- /Et reed \ \a. n , .N , \. �� - \` N i— cc—W U \ul0 \rtlb . . n 1� \�, L4LV 0 ,- z \.-o o I b , • W NUF-O •t • z \ \� Z x p •dENU n Z • bb in 0 = .n • con E Z3 r0 • „I < 1 no o \ n: �n: rojo Q 1-V10F Ol j7 j to N. \ h �W " p'1 CO S0N �. \__ 0O •b . Q a N '� Y I At 9'2i \\\ � \ - "M49'21 •'� w w Li. • I I 'MS9'21 '^n 61 avMt 'MS9'?J oo3z na oo to z 1 I . cc 0 `‘......z�z j NoIN$ � w- nn CO HC �1=--d N IO0CY Rio ry no a oop 1— w 0= _W, G ° n d f1 O .r J m z 0 .—.—.—.—._.—. U . ■. .---.—.1 Q ?M3 I ZL� o. ° a oa� o� -N . ^n F= N. 0o Fo �« I N L `-'o - �o "o'a • oo L n .... Oo I M N e N to zcv oo If ah A I! • n I I r "1-9I-11-1-4\ aU • K Na eft. 0_<Z; z�z n0 'na 1 <o n �JN I nN 00 I W M O LC)—.---.-i NI N I If I ea . 1 t• I r I I I ti 1 to EXHIBIT C List of Improvements and Preliminary Engineer's Estimate of Costs; Description of Location of Public Improvements •- (00061935.DOCv:2} Contents 1. District Cost Summary 2. Pioneer Regional Metropolitan District 3. Pioneer Metropolitan District#1 - Detailed Budget 4. Pioneer Metropolitan District#2 - Detailed Budget 5. Pioneer Metropolitan District#3 Detailed Budget 6. Pioneer Metropolitan District#4 - Detailed Budget 7. Pioneer Metropolitan District#5 - Detailed Budget 8. Pioneer Metropolitan District#6 - Detailed Budget 9. District Maps • District Boundary • Onsite Sanitary Sewer • Onsite Potable Water • Onsite Storm Sewer • Roadways • Conceptual Open Space/Trail Plan 10 . List of Improvements and Preliminary Engineers Estimate of Costs; District Cost Assumption Backup DISTRICT COST SUMMARY: With Inflation per County Guidelines Present Based on a 30 yr Value Bond Term Pioneer Regional Metropolitan District: $29,849,400 $37,558,742 Pioneer Metropolitan District#1: $26,414,954 Pioneer Metropolitan District#2: $31,387,214 Pioneer Metropolitan District#3: $27,952,104 Pioneer Metropolitan District#4: $33,007,929 Pioneer Metropolitan District#5: $21,026,280 Pioneer Metropolitan District#6: $5,204,722 Total Pioneer Metropolitan District#1 -6 = $144,993,203_, $182,441,258 TOTAL COSTS $174 ,842 , 603 $220, 000,000 Pa Pa pa Pa PIONEER REGIONAL METROPOLITAN DISTRICT (PRMD): I) Major District Components A) Potable Water Facilities Pumping Facilities Storage Facilities Water Filtration and Treatment Plants Power Plants Ventilation Gauging Stations inlets Infiltration Galleries Parking Facilities Miscellaneous Appurtenant Facilities B) Water Transmission Lines To include lines≥24'in size. (Note:There are no water lines a24'in size.) C) Non-Potable Water Facilities Pumping Facilities Storage Facilities Irrigation Distribution D) Sanitary Sewer Imnmvements To include all sanitary sewer mains contained within the Pioneer District streets. E) ,Street lmnrnvements Off-Site street improvements II) Potable Water Facilities UNIT TOTAL DESCRIPTION QNTY UNIT COST COST Blending/Treatment 1 EA $ 230,000 $ 230,000 Storage 5,000,000 Gallons $ 1 $ 5,000,000 Pumping 1 EA $ 440,000 $ 440,000 SUBTOTAL 5,670,000 Design/Survey/Testing; Construction Management;and Contingency 18% 1,020,600 6,690,600 Subtotal 6,690,600 • • 1/9/2006 2:21 PM Page 4 PIONEER REGIONAL METROPOLITAN DISTRICT (PRMD): III) Non-Potable Water Facilities UNIT TOTAL DESCRIPTION ONTY UNIT COST COST Storage 500,000 Gallons $ 1 $ 500,000 Pumping 1 EA $ 160,000 $ 160,000 Irrigation Distribution Lines 91,867 LF $ 39 $ 3,577,289 SUBTOTAL 4,237,289 Design/Survey/Testing; Construction Management;and Contingency 18% 762,712 5,000,000 Subtotal 5,000,000 IV) Sanitary Sewer Improvements UNIT TOTAL DESCRIPTION QNTY UNIT COST COST A) ALLOCATED TO MD#1 24"PVC ASTM F679 1,200 LF $ 98.49 $ 118,188 SUBTOTAL A $ 118,188 B) ALLOCATED TO MD#5 24"PVC ASTM F679 - 5,200 LF $ 98.49 $ 512,148 SUBTOTAL B $ 512,148 C) ALLOCATED TO MD#6 •- 24"PVC ASTM F679 5,000 LF $ 98.49 $ 492,450 SUBTOTAL C $ • 492,450 Subtotal 1,122,786 V) Street Improvements A)_, Off-Site Street Improvements* 17,036,014 Subtotal • 17,036,014 VI)Cost Summary(Present Value) • Total Cost—Potable Water Facilities $ 5,690,600 • • Total Cost—Sanitary Sewer Improvements $ 1,122,786 _ • Total Cost—Off-Site Street Improvements $ 17,036,014 • Total Cost—Non-Potable Water Facilities $ 5,000,000 Pioneer Regional Metropolitan District Total $ 29,849,400 Note: 'Off-Site Street Improvements include those improvements whose timing,etc.will be determined thru detailed studies during the Zoning process. " 1/92006 2:21 PM - Page 5 PIONEER METROPOLITAN DISTRICT #1 UNIT TOTAL DESCRIPTION QNTY UNIT COST COST II) Sanitary Sewer Improvements • _ 21"PVC ASTM F679 5,000 LF 75.52 - 377.800 " 18"PVC ASTM F679 1,700 LF 70.80 120,360 15"PVC SDR 35 7,200 LF 56.64 407,808 12"PVC SDR 35 800 LF 49.56 39,648 SUBTOTAL II $ 945,416 III) Water System Improvements 16"D.I.P. 22000 LF $ 112.10 6 2,488.200 - SUBTOTAL III $ 2,466,200 IV) Storm Drainage Improvements DUAL 68'RCP STORM SEWER 1300 LF $ 535.72 $ 698,436 48'RCP STORM SEWER 3000 LF 122.72 388,160 DETENTION/WATER QUALITY POND EXCAVATION 137000 CY 2.07 283,590 CUSTOM POND OUTLET STRUCTURE 2 EA 33,040.00 86,080 SUBTOTAL IV $ 1,414,266 V) Street Improvements 6 LANE STRATIGIC ROADWAY 3,000 LF S 419.00 $ 1,257,000 4 LANE STRATIGIC ROADWAY 0 LF 331.00 - 4 LANE URBAN ARTERIAL 7,500 LF 200.00 1,500,000 2 LANE URBAN ARTERIAL 12,200 LF 213.00 2,598,600 2 LANE RURAL ARTERIAL 7,400 LF 158.00 1,169,200 •- 2 LANE COLLECTOR 3,700 LF 258.00 954,800 TRAFFIC SIGNALS 6 EA 200,000.00 1,200,000 SUBTOTAL V $ 8,679,400 1/9/2006 2:21 PM Page 6 r PIONEER METROPOLITAN DISTRICT #1 UNIT TOTAL DESCRIPTION ONTY UNIT COST COST VI) Community Facilities PARKS - .— -Neighborhood Park 5(N5) 12.5 AC 141,600.00 $ 1,770,000 ENTRY FEATURES-Entry Feature 5(E5) 1 EA 100,300.00 100,300 -Entry Feature 6(E6) 1 EA 354,000.00 354,000 '— -Entry Feature 8(E8) 1 EA 59,000.00 59,000 -Neighborhood Entry Features 2 EA 29,500.00 59,000 STREETSCAPE -6 Lane Stag.Rd. 3,000 IF 115.64 346,920 r_ 4 Lane Stag.Rd. 0 LF 298.54 0 -4 Lane Urban Arterial 7,500 IF 315.06 2,362,950 • -2 Lane Urban Arterial 12,200 IF 330.40 4,030,880 • -2 Lane Rural Arterial 7,400 LF 122.72 908,128 -2 Lane Collector 3,700 LF 153.40 567,580 FENCING -8 Lena Stag.Rd. 0 LF 0.00 0 •... -4 Lane Urban Arterial 10,000 LF 25.96 259,600 -2 Lane Urban Arterial 24,400 LF 22.42 547,048 -2 Lane Rural Arterial 2,300 LF 22.42 . 51,566 -2 Lane Collector 7,400 LF 22.42 165,908 ▪ TRAILS -Major Trails(1O concrete) 8,400 LF 82.80 693,840 -Secondary Trails(6'concrete) 9.200 LF 49.56 455,952 OIL 8 GAS WELL SCREENING 3 EA 59,000.00 177,000 "' SUBTOTAL VI $ 12,909,672 VII) Cost Summary (Present Value) • Total Cost—Sanitary Sewer Improvements $ 945,416 • Total Cost—Water System Improvements $ 2,466,200 • Total Cost—Storm Drainage Improvements $ 1,414,266 • Total Cost—Street Improvements $ 8,679,400 • • Total Cost—Community Facility Improvements $ 12,909,672 Pioneer Metropolitan District #1 Total $ 26,41.4,954 • 1/9/2006 2:21 PM - Page 7 PIONEER METROPOLITAN DISTRICT #2 • UNIT TOTAL DESCRIPTION ONTY UNIT COST - COST II) Sanitary Sewer Improvements _ 18"PVC ASTM F879 1,800 LF $ 70.80$ 127,440 12"PVC SDR 35 3,900 LF - 49.58 193,284 8"PVC SDR 35 800 LF 38.94 31,152 SUBTOTAL 11 $ 351,876 III) Water System Improvements 16"D.I.P. • 11000 LF $ 112.10$ 1,233,100 • SUBTOTAL III $ 1,233,100 IV) Storm Drainage Improvements • DUAL 60"RCP STORM SEWER 2300 LF $ 379.96$ 873,908 60"RCP STORM.SEWER 1000 LF - 189.98 189,980 DETENTIONIWATER QUALITY POND EXCAVATION 110000 CY 2.07 227,700 CUSTOM POND OUTLET STRUCTURE 2 EA 33,040,00 . 66,080 OPEN CHANNEL(100'WIDE LAND CORRIDOR) 800 LF 68.00 52,800 BRIDGES 1 EA 3,380,000.00 3,380,000 •� SUBTOTAL IV $ 4,780,468 V) Street Improvements • 6 LANE STRATIGIC ROADWAY 0 LF $ 419.00$ - 4 LANE,STRATIGIC ROADWAY 18,800 LF 331.00 6,158,600 • 4 LANE URBAN ARTERIAL 0 LF - 200.00 - 2 LANE URBAN ARTERIAL 9,000 LF 213.00 1,917,000 • 2 LANE RURAL ARTERIAL 10,500 LF 158.00 1,659,000 2 LANE COLLECTOR 1,200 'LF 258.00 309,600 2 LANE RURAL ARTERIAL 0 LF 205.00 - ,_ TRAFFIC SIGNALS 5 EA 200,000.00 1,000,000 SUBTOTAL V $ . 11,042,200 1/9/2006 2:21 PM Page 8 PIONEER METROPOLITAN DISTRICT #2 UNIT TOTAL DESCRIPTION QNTY UNIT COST COST • VI) Community Facilities PARKS -Neighborhood Park (N3) 12.5 AC ' 141,600.00 S 1,770,000 ENTRY FEATURES -Entry Feature(E4) 1 EA 177,000.00 150,000 -Neighborhood Entry Features - 2 EA 29,500.00 59,000 STREETSCAPE _ -8 Lane Stag.Rd. 0 LF 115.64 0 -4 Lane Stag.Rd. 18,600 LF 298.54 5,552,844 -4 Lane Urban Arterial 0 LF 915.06 0 • -2 Lane Urban Arterial - 9,000 LF 330.40 2.973,800 -2 Lane Rural Arterial 10,500 LF 122.72 1,288,560 -2 Lane Collector 1,200 LF 153.40 184,080 FENCING _ -6 Lane Stag.Rd. 0 LF 0.00 0 4 Lane Urban Arterial 0 LF 25.96 0 -2 Lane Urban Arterial 16,400 LF 22.42 387,688 -2 Lane Rural Arterial 4,700 LF 22.42 105,374 -2 Lane Collector 2,400 LF 22.42 53,808 TRAILS -Major Trails(10'concrete) 5,700 LF 82.60 470,820 ,— -Secondary Trails(6'concrete) 14,100 LF 49.56 696,796 OIL&GAS WELL SCREENING 5 EA 59,000.00 295,000 SUBTOTAL VI 5 13,969,570 '- VII)Cost Summary (Present Value) • Total Cost—Sanitary Sewer Improvements $ 351,876 ._ • Total Cost—Water System Improvements $ 1,233,100 • Total Cost—Storm Drainage Improvements $ 4,790,468 • • Total Cost—Street Improvements $ 11,042,200 • Total Cost—Community Facility Improvements $ 13,969,570 Pioneer Metropolitan District #2 Total $ - 31,387,214 .- 1/912006 2:21 PM Page 9 PIONEER METROPOLITAN DISTRICT #3 UNIT TOTAL DESCRIPTION ONN UNIT COST COST , II) Sanitary Sewer Improvements 18'PVC ASTM F679 5,100 LF $ 70.80$ 361,080 15"PVC SDR 35 4,550 LF 56.64 257,712 12"PVC SDR 35 3,200 LF 49.58 158,592 10'PVC SDR 35 700 LF 47.20 33,040 SUBTOTAL II 3 810,424 III) Water System Improvements 16"D.I.P. 25000 LF $ 112.10$ 2,802,500 SUBTOTAL III 3 2,802,600 IV) Storm Drainage Improvements DUAL 66"RCP STORM SEWER 600 LF $ 535.72$ 321,432 66"RCP STORM SEWER 700 LF 267.86 187,502 48"RCP STORM SEWER 2000 LF 122.72 245,440 DETENTION/WATER QUALITY POND EXCAVATION 174000 CY 2.07 360,180 CUSTOM POND OUTLET STRUCTURE 3 EA 33,040.00 99,120 OPEN CHANNEL(100'WIDE LAND CORRIDOR) 1500 LF 66.00 99,000 CULVERTS 2 EA 222,500.00 445,000 SUBTOTAL IV 3 1,757,674 V) Street Improvements • 6 LANE STRATIGIC ROADWAY 0 LF $ 419.00 3 4 LANE STRATIGIC ROADWAY 0 LF 331.00 - 4 LANE URBAN ARTERIAL 2,100 LF 200.00 420,000 2 LANE URBAN ARTERIAL 7,500 LF 213.00 1,597,500 2 LANE RURAL ARTERIAL 0 LF 158.00 - 2 LANE COLLECTOR 14,400 LF 258.00 3,715,200 TRAFFIC SIGNALS 3 EA 200,000.00 600,000 SUBTOTAL V 3 6,332,700 1/9/2006 2:21 PM Page 10 PIONEER METROPOLITAN DISTRICT #3 UNIT TOTAL DESCRIPTION ONTY UNIT COST COST VI)Community Facilities PARKS -Community Park 70 LS $ 6,500,000 • -Neighborhood Park (N7) - 12.5 AC 141,600.00 1,770,000 ENTRY FEATURES -Entry Feature(E4) 0 EA 0.00 0 -Neighborhood Entry Features 2 EA 29,500.00 59,000 • STREETSCAPE -8 Lane Stag.Rd. 0 LF 115.64 0 -4 Lane Stag.Rd. 0 LF 298.54 0 -4 Lane Urban Arterial 2,100 LF 315.06 661,826 -2 Lane Urban Arterial 7,500 LF 330.40 2,478,000 -2 Lane Rural Arterial 0 LF 122.72 0 -2 Lane Collector 14,400 LF 153.40 2,208,960 FENCING -6 Lane Stag.Rd. 0 LF 0.00 0 4 Lane Urban Arterial 0 LF 25.96 0 -2 Lane Urban Arterial 20,200 LF 22.42 452,884 •� -2 Lane Rund Arterial 0 LF 22.42 0 -2 Lane Collector 26,000 LF 22.42 582,920 TRAILS -Major Trails(10'concrete) 13,800 LF 82.60 1,139,880 Secondary Trails(6'concrete) 5,600 LF 49.56 277,536 OIL&GAS WELL SCREENING 2 EA 59,000.00 118,000 SUBTOTAL VI $ 16,248,806 •- VII) Cost Summary (Present Value) • Total Cost—Sanitary Sewer Improvements $ 810,424 • Total Cost—Water System Improvements $ 2,802,500 • Total Cost-Storm Drainage Improvements $ 1,757,674 • Total Cost—Street Improvements $ 6,332,700 • Total Cost—Community Facility Improvements $ 16,248,806 Pioneer Metropolitan District #3 Total $ 27,952,104 • 1/9/2006 2:21 PM Page 11 PIONEER METROPOLITAN DISTRICT #4 DESCRIPTION ONTY UNIT COST COST II) Sanitary Sewer Improvements 18^PVC ASTM F679 4,800 IF 3 70.80 E 325,680 15'PVC SDR 35 13,200 LF 56.64 747,648 • 12'PVC SDR 35 1,250 LF 49.56 61,950 10"PVC SDR 35 800 LF 47.20 37,760 8'PVC SDR 35 700 LF 38.94 27,258 SUBTOTAL II S - 1,200,296 .III) Water System Improvements 16'D.I.P. - 11000 LF S 112.10$ 1,233,100 12"PVC C900 12600 LF 60.18 - 758,268 SUBTOTAL III $ 1,991,368 IV) Storm Drainage Improvements 66"RCP STORM SEWER 1000 LF $ 267.86 3 267,860 48"RCP STORM SEWER 2000 LF 122.72 245,440 36'RCP STORM SEWER 700 LF 86.14 60,298 DETENTION/WATER QUALITY POND EXCAVATION 148500 CY 2.07 303,255 CUSTOM POND OUTLET STRUCTURE 5 EA 33,040.00 185,200 �." OPEN CHANNEL(100'WIDE LAND CORRIDOR) 1000 LF 66.00 66,000 BRIDGES 1 EA 3,815,000.00 3,815,000 SUBTOTAL IV 3 4,923,063 ▪ V) Street Improvements 6 LANE STRATIGIC ROADWAY 0 IF S 419.00 3 - 4 LANE STRATIGIC ROADWAY 10,800 LF 331.00 3,574,800 • 4 LANE URBAN ARTERIAL 0 LF 200.00• - 2 LANE URBAN ARTERIAL 11,600 LF 213.00 2,470,800 2 LANE RURAL ARTERIAL 3,000 LF 158.00 474,000 _ 2 LANE COLLECTOR 8,500 LF 258.00 2,193,000 TRAFFIC SIGNALS 2 EA 200,000.00 400,000 SUBTOTAL V 3 9,112,600 1/9/2006 2:21 PM Page 12 PIONEER METROPOLITAN DISTRICT #4 '- UNIT TOTAL DESCRIPTION ONTY UNIT COST COST ,_ VI) Community Facilities PARKS -Neighborhood Park(N4) 12.5. AC 141,600.00$ 1,770,000 ... -Neighborhood Park (N6) 12.5 AC 141,600.00 S 1,770,000 ENTRY FEATURES -Entry Feature(E7) 1 EA 35,400.00 35,400 -Neighborhood Entry Features 2 EA 29,500.00 59,000 .''' STREETSCAPE -e Lane Stag.Rd 0 LF 115.64 0 -4 Lane Stag.Rd. - 10,800 LF 298.54 3,224,232 -4 Lane Urban Arterial 0 LF 315.06 0 -2 Lane Urban Arterial 11,600 LF 330.40 3,832,640 -2 Lane Rural Arterial 3,000 LF 122.72 368,160 -2 Lane Collector 8,500 LF 153.40 1,303,900 _ FENCING 4 Lane Stag.Rd. 0 LF 0.00 0 4 Lane Urban Arterial 0 LF 25.96 0 -2 Lane Urban Arterial 23,200 LF 22.42 520,144 -2 Lane Rural Arterial 6,000 LF 22.42 134.520 —4. -2 Lane Collector 17,000 LF 22.42 381,140 TRAILS -Major Trails(10'concrete) 16,600 LF 82.60 1,371,160 ,... -Secondary Trails(6'concrete) 6,100 LF - 49.56 302,316 OIL&GAS WELL SCREENING ' 12 EA 59,000.00 708,000 SUBTOTAL VI $ • 16,780,612 VII)Cost Summary(Present Value) • Total Cost—Sanitary Sewer Improvements $ 1,200,296 • Total Cost—Water System Improvements $ 1,991,368 • Total Cost—Storm Drainage Improvements $ 4,923,053 • Total Cost—Street Improvements $ 9,112,600 • Total Cost—Community Facility Improvements $ 15,780,612 •- Pioneer Metropolitan District #4 Total $ 33,007,929 •" 1/9/2006 2:21 PM Page 13 PIONEER METROPOLITAN DISTRICT #5 UNIT - TOTAL .- DESCRIPTION ONTY UNIT COST COST II) Sanitary Sewer Improvements 18'PVC ASTM F679 9,600 LF 70.80 679,680 15"PVC SDR 35 5,000 LF 56.64 289,200 8'PVC SDR 35 6.000 LF 38.94 233.640 SUBTOTAL II S 1,196,620 III) Water System Improvements 16'D.I.P. 25400 LF S 112.10$ 2,847,340 12'PVC C900 14000 LF 60.18 842,520 SUBTOTAL III S'_ 3,689,860 IV) Storm Drainage Improvements 66"RCP STORM SEWER 2500 LF S 267.86 S 669,650 48'RCP STORM SEWER 2000 LF 122.72 245,440 DETENTIONIWATER QUALITY POND EXCAVATION 127000 CY 2.07 262,890 ,.... CUSTOM POND OUTLET STRUCTURE 3 EA 33,040.00 99,120 SUBTOTAL.IV 6 1,277,100 V) Street Improvements 6 LANE STRATIGIC ROADWAY 0 LF S 419.00 E - 4 LANE STRATIGIC ROADWAY 0 LF 331.00 ' 4 LANE URBAN ARTERIAL 0 LF 200.00 - 2 LANE URBAN ARTERIAL 5,200 LF 213.00 1,107,600 2 LANE RURAL ARTERIAL 16,000 LF 158.00 2,528,000 2 LANE COLLECTOR 8,200 LF 258.00 2,115,600 TRAFFIC SIGNALS 0 EA 200,000.00 - SUBTOTAL V S 6,751,200 1/9/2006 • 2:21 PM Page 14 PIONEER METROPOLITAN DISTRICT#5 •- UNIT TOTAL DESCRIPTION ONTY UNIT COST COST ,— VI) Community Facilities PARKS -Neighborhood Park (N1) '12.5 AC 141,600.00$ 1,770,000 •— ENTRY FEATURES -Entry Feature(El) - 1 EA 35,400.00 35.400 -Entry Feature(E2) 1 EA 61,000.00 61,000 -Entry Feature(E3) 1 EA 35,400.00 35,400 '— -Neighborhood Entry Features 2 EA 29,500.00 59,000 STREETSCAPE -6 Lane Stag.Rd. 0 LF 115.64 0 -4 Lane Stag.Rd. 0 LF 298.54 0 -4 Lane Urban Arterial 0 LF 315.06 0 -2 Lane Urban Arterial 5,200 LF 330.40 1.718.080 -2 Lane Rural Arterial 16,000 LF 122.72 1,963,520 -2 Lane Collector 8,200 LF 153.40 1,257,880 FENCING , -6 Lane Stag.Rd. 0 LF 0.00 0 -4 Lane Urban Arterial - 0 -LF 25,96 0 ,_ -2 Lane Urban Arterial 7,400 LF 22.42 165,908 -2 Lane Rural Arterial 10,700 LF 22;42 239,894 -2 Lane Collector 12,900 LF - 22.42 289,218 TRAILS .... -Major Thais(10'concrete) 13,000 LF 82.60 1,073,800 -Secondary Traits(6'concrete) - 0 LF 49.56 0 -News Canal Tra (10'crusher fines) 5,000 LF 41.30 206.500 OIL&GAS WELL SCREENING 4 EA 59,000.00 236,000 ... SUBTOTAL VI $ 9,111,600 VII) Cost Summary (Present Value) • Total Cost—Sanitary Sewer Improvements $ 1,196,520 • Total Cost—Water System Improvements $ 3,689,860 • • Total Cost—Storm Drainage Improvements $ 1,277,100 ._ • Total Cost-Street Improvements • $ 5,751,200 • Total Cost—Community Facility Improvements $ 9,111,600 Pioneer Metropolitan District #5 Total $21,026,280 • .- 1/9/2006 2:21 PM Page 15 PIONEER METROPOLITAN DISTRICT #6 UNIT TOTAL c- DESCRIPTION QNTY UNIT COST COST II) Sanitary Sewer Improvements ,_ 21"PVC ASTM F679 3,700 LF 75.52 279,424 18"PVC ASTM F679 2,700 LF 70.80 191,160 15"PVC SDR 35 1,600 LF 56.64 90,624 SUBTOTAL II $ 561,208 III) Water System Improvements 16"D.I.P. 6000 LF $ 112.10$ 672,600 SUBTOTAL III $ 672,600 IV) Storm Drainage Improvements DUAL 66"RCP STORM SEWER 2200 LF 3 535.72$ 1,178,584 66"RCP STORM SEWER 2300 LF 267.86 616,078 _ DETENTION/WATER QUALITY POND EXCAVATION 149000 CY 2.07 308,430 CUSTOM POND OUTLET STRUCTURE 1 EA 33,040.00 33,040 SUBTOTAL IV 6 2,136,132 V) Street Improvements 6 LANE STRATIGIC ROADWAY 0 LF $ 419.00$ 0 _ 4 LANE STRATIGIC ROADWAY 0 LF 331.00 0 " 4 LANE URBAN ARTERIAL 0 LF 200.00 0 2 LANE URBAN ARTERIAL 0 LF 213.00 0 2 LANE RURAL ARTERIAL 0 LF 158.00 0 2 LANE COLLECTOR 0 LF 258.00 0 TRAFFIC SIGNALS 0 EA 200,000.00 0 SUBTOTAL V 6 0 • . 1/9/2006 2:21 PM Page 16 PIONEER METROPOLITAN DISTRICT #6 UNIT TOTAL DESCRIPTION QNTY UNIT COST COST ▪ VI) Community Facilities PARKS -Neighborhood Park (N7) 5 AC 147,500.00 8 737,500 • ENTRY FEATURES -Entry Feature(E9) 1 EA 238,000.00 238,000 -Neighborhood Entry Features 0 EA 29,500.00 0 STREETSCAPE -6 Lane Stag.Rd. 0 LF 115.64 0 4 Lane Stag.Rd. 0 LF 298.54 0 4 Lane Urban Arterial 0 LF 315.06 0 -2 Lane Urban Arterial 0 LF 330.40 0 -2 Lane Rural Arterial 0 LF 122.72 0 -2 Lane Collector 0 LF 153.40 0 FENCING -8 Lane Stag.Rd. 0 LF 0.00 0 -4 Lane Urban Arterial 0 LF 25.96 0 -2 Lane Urban Arterial 0 LF 22.42 0 -2 Lane Rural Arterial - 0 LF 22.42 0 -2 Lane Collector 0 LF - 22.42 0 TRAILS -Major Trails(10'concrete) 2,600 LF 82.60 214,760 •— -Secondary Trails(6'concrete) 3,700 LF 49.56 183,372 -Box Elder Creek Trail(10'crusher fines) 5,500 LF 41.30 227,150 OIL&GAS WELL SCREENING 4 EA 59,000.00 236,000 SUBTOTAL VI $ - 1,834,782 VII)Cost Summary (Present Value) • Total Cost—Sanitary Sewer Improvements $ 561,208 • Total Cost—Water System Improvements $ 672,600 • Total Cost— Storm Drainage Improvements $ 2,136,132 • Total Cost— Street Improvements $ 0 • Total Cost—Community Facility Improvements $ 1,834,782 Pioneer Metropolitan District #6 Total $ 5,204,722 • 4 • • 1/9/2006 2:21 PM - . Page 17 o j w',] 7''... or.. U 8 ti : c C Z Z k li r �1 .--, o �.F s z a a a a a a i i 2V IL a i 4- 1' �+ W W `' d• ' 1- d s s a I { x ; m E ^ a HI IILa ili s { J .ix v uEI U, L� I I • g { III Iglie c it 2 I 'Q 1 -ii ,..., gi ., . ,,,, i_c:, ...1.: (F);:11 4 :- 0. 'y °V 'S a n o a i a n dt�i o a I I I I I I It ! j l :a!m I ��C3 III LJ I I 1 ! . -f:-- w I 1 ! 1 ! I ! . JII 11 I I : ' iIl : w...l.;.-...: ; - .. 0 N , Z oY . T - 1 Q i w W Y .... . ,_ , ... A ti --l1 I ____.-. ._ t % .r ii t if •1.1„. i I Ll 1 IS a . *:NO3 ;-4 CC t 0 U '.1. ; I C N I ___] _ r____. _ . , , . . . S'SI a''M , . _ _ _ i .,. • L.__ _ ____I N N u 3 HA..•r.r1 M*.'Mr.”...ns...4:w1Y-'±r 3g 0."',w �. i 2 siaie i kg,,Itilg f § a - t"- 4., 'Y Q. Z �� \/ 3 - _ 7-9L" U U U J U U gi - i , , 8 E 3 f≤ g i # �� <t c a Qa aQ 3 Qd S _ a. g F E g g g F 2 I ia' s s a s V V .40 f a is n x a. E _. _ .9.''1,,,' .........:_;i: 0 CI .n jr _ _AL Lai t __ ...._ _ . _ 7 _7_ 7 _ _ _ _..1 1 I . ______.. .„ ' •,. ... ..... di" ,:, d.,., i _ _ _ I I 1 I I . I -QQ rz i 1 . 1. z 5, es:}Y .o N. 2 Allb 111 S4 r:1M i i L - r I ,-. 1p! li 6-1 3 Ri XAX `AgS t4 I:::i ()gill I I a o I� mlt:le III II II I ! O _,� �Im W I f 4 wI.IE �II II I I `':t_t:::Q ! I f i+ tt : f z :gl T < CD `L.I { II I t . . . I I I1 ' I ! IfI••. •I••' i..i-t 7 ' U 2 CO c•J vi z le._ - K 1 I W z W ow .-Y 1 e- - - .i.----.0. -. _ ._.__ ,I 1 0 , ,-, iiiiiiii j �a 1 I ° :11111111: 171. !`mil V I _ - ___I _ • is anM o 1 al.. r-- 0 . .. , N. N . CV Cr -r. -- ---.•• .. l r' 1 �. g 1 go N' 1 cc e 1 .( I ,ir____ _ _____ — I! : r - i ......„ . . .. . . . . t......... . ...... . ., . ... , ----c.c--, ..---1:_ I i ,, ........._ . . , . ,... ,Fla 1 i._ Z N N K ai ..rear,le".r"V`9.ry'K f1.irint Aw rwn;fir**n,,p Amor 9 LO S � g g g g g g ° * * t �Li' z.--_ I �-- " g of`:(F ! ii S N N ; J : U ..1J�Q .- i --5-!ill 1i •O illinii A LA A A: ' I - , t illi 'I I �`� ! a I 1111 11 1 I c > m I I � o E:gI iiX z I i l; I I I 1 • } . 1 , .s :a i : i I : Ili I �eZ{ T 0 • C 7 N $ W « Z W R Y i___ _ _ _ __.1 D CD w Z '.0-W Y I----- - { •• '41:III . _.. . ••••• . .. _ __I _r___.. .,,.....„..„,..7. _ _ cc. DP1. / , tI ‘\ . _ II Ili 1 11.11 I I / I.s II I l II n IIIIII I Cl NI I 1 1 I 1 I 1 AIIIII IIS St d7M i1 , N, N (Y ci k I I -M.`,—,VC:.Ny...,.•7'9..M X.T.rare]I sr:•...,,b_.,.-.t z. A. K Le, N - gin et V C 3 K S W N O H g W w Y lJ K0 O " g cc De < I. a o v Q 000z w - w w ° (off m t _ p 5 P ry << ,L 4-9f 7 0 -..-2. __OW t m < N Z W Z S_ W C ` lu _WS 9 Z ; . - i a . i I ( 1 ,4 9 10 / N, , 1 l I y' r .4 \ © -- r__ _ - -�,1 I �V < `i 4. 11 . �t • -*J 7;A ) + s a D • • •Jo 1 / / `1p 61 • Strs7.3 ■ / I y I 4 i 1 I v11 Coo :\ f 0•••• d \• e 4,se ‘ ,dad • $■ O '#43 • 1 % ' u u Y y'. •-• n<g _ aa RI ≤x�o 4a 6178061721Dndai iv<a _ _ r �°'�"e di �. a s a q� .7 Zit a= ..q, ...... `4. .ads / — — — V Li O i 4'41 E --- O U O 114 v y , a ,-..v".. 8.• . •...• I C N N F........1 - - - - - - - - - - 1 v V O >- — 1� � � II rw Q z W 0D D z a Z U N Q it w O U > J c w imam W Z a■ O List of Improvements and Preliminary Engineers Estimate of Costs; District Cost Assumption Backup for Pioneer Regional Metropolitan District Pioneer Metropolitan Districts 1 thru 6 District Cost Assumptions Notes: 1. All costs are in 2005 dollars. 2. Sanitary sewer constructed by Resource Colorado District and by Pioneer Regional Metropolitan District have been allocated to the 6 metropolitan districts by geographic area. 3. Unit Prices: • Sanitary Sewer,Water&Storm Sewer based on pricing from Tierdael Construction Company,8-18-05. • Grading costs based on pricing provided by Bemas Construction, Inc.,8-19-05. • Paving costs based on pricing provided by Premier Paving, Inc., 8-19-05. • Landscaping costs based on pricing provided by Gage Davis&Associates,8-24-05. • Waste Water Treatment Plant and Potable Water Treatment/Storage costs based on pricing provided by Brad Simons, PE, Gateway American Resources,8-25-05. • Bridge and Culvert costs provided by Daryl Lindeman, P.E. Carroll&Lange, Inc.,8-25-05. • 1-76 Interchange&Traffic Signal costs based on pricing provided by Benjamin Waldman, PE, LSC Consultants, Inc., 8-18-05. Sanitary Sewer Improvement Assumptions: 1. Unit costs for sanitary sewer mains anticipate an average depth of 11'. y 2. Unit costs for sanitary sewer include one(1)manhole every 300 LF. 3. Sanitary mains between 8"-24"shall use 4'-DIA manholes. 4. Sanitary mains greater than or equal to 27"shall use 5'-DIA manholes. Water System Improvement Assumptions: 1. Unit costs for water mains include one(1)standard fire hydrant assembly,including a tee,valve, fire hydrant, and approximately 15 LF of 6"DIP, every 1000 LF. 2. Unit costs for water mains include one(1)fitting,tee or cross, every 600 LF. 3. Unit costs for water mains include one butterfly valve every 600 LF. 4. Curvilinear waterline alignments shall be constructed with joint deflections. Fittings for curvilinear alignments are not included in this cost estimate. Storm Drainage Improvement Assumptions: 1. Unit costs for storm sewer mains include one(1)manhole every 300 LF. 2. Storm mains between 18"- 30"shall use 4'-DIA manholes. 3. Storm mains between 33"-42"shall use 5'-DIA manholes. 4. Storm mains between 48'- 54"shall use 6'-DIA manholes. 5. Storm mains greater than 54"shall use box base manholes. 6. A 10'Type'R'inlet,with 20'of 18"CL III RCP lateral, is assumed to occur every 300'along storm mains. 7. Custom pond outlets consist of two type'D'inlets with three orifice plates and 150'of 48"CL III RCP outlet pipe with a flared end section and very heavy rip-rap protection. 8. Drainage channels are assumed to need a 100'wide corridor,be graded six feet deep with 4:1 side slopes,with a six-foot bottom width containing a four-foot wide concrete trickle channel with 6-inch high curbing on each side. The entire corridor will be native grass-lined and will have an eight-foot wide gravel maintenance access road along the top of one side. Street Improvement Assumntions• 1. All streets constructed with full depth asphalt with the following thicknesses: 6 Lane Strategic Roadway: 12" 4 Lane Strategic Roadway: 12" 4 Lane Urban Arterial: 12" 2 Lane Urban Arterial: 10" 2 Lane Rural Arterial: 10" 2 Lane Collector: 10" UNIT PRICES UNIT UNIT SANITARY COST 33" SPIRAL WOUND PVC ASTM F794 $123.90 LF 30"SPIRAL WOUND PVC ASTM F794 $113.28 LF 27"PVC ASTM F679 $88.50 IF 24"PVC ASTM F679 $79.06 LF 21'PVC ASTM F679 $75.52 LF 18'PVC ASTM F679 $70.80 LF 15'PVC SDR 35 $56.64 LF 12'PVC SDR 35 $49.56 LF 10'PVC SDR 35 $47.20 LF 8"PVC SDR 35 $38.94 LF WATER 16"D.I.P. $112.10 LF 12"PVC C900 $60.18 LF STORM DUAL 66'RCP STORM SEWER $535.72 LF DUAL 60"RCP STORM SEWER $379.96 LF 72'RCP STORM SEWER $313.88. LF 66"RCP STORM SEWER $267.86 LF 60"RCP STORM SEWER $189.98 IF 54'RCP STORM SEWER $154.58 IF 48'RCP STORM SEWER $122.72 LF 42"RCP STORM SEWER $105.02 IF 36'RCP STORM SEWER $86.14 LF _ ,. 30"RCP STORM SEWER $76/0 IF 24"RCP STORM SEWER $70.80 LF 18"RCP STORM SEWER $66.08 EA DETENTIONNVATER QUALITY POND EXCAVATION $2.07 CY CUSTOM POND OUTLET STRUCTURE $33,040.00 EA OPEN CHANNEL(100'WIDE LAND CORRIDOR) $66.00 LF STREET 6 LANE STRATIGIC ROADWAY $419.00 IF - 4 LANE STRATIGIC ROADWAY $331.00 LF 4 LANE URBAN ARTERIAL $200.00 LF 2 LANE URBAN ARTERIAL $213.00 LF 2 LANE RURAL ARTERIAL $158.00 LF 2 LANE COLLECTOR $258.00 IF Note: All Unit Costs include the following: 18%for Design,Staking&Testing; Construction Management;and Contingency Tierdael Construction Company Sr." ,Y'r ia�IIff3Ll1 • — (�///�///!/ ?� General Contractors 'tC-,V 1775 EAST 69TH AVENUE aPr DENVER,COLORADO 80229 " BUS: (303)287-7700 FAX: (303)287-1790 BUDGET ESTIMATE UNIT PRICES GATEWAY AMERICAN PROPERTIES 9145 E.KENYON AVE..SUITE 200 DENVER,COLORADO 80237 • (303)843-9742 FAX(303)43-0143 ATTENTION:PAULL NATION,jr PROJECT:PIONEER FARMS SUBDIVISION-BUDGET ESTIMATE OWNER:GATEWAY AMERICAN Addenda NO. DESCRIPTION UN QUANT AVG.UNIT • A SANITARY SEWER -` I 33"SANITARY SEWER PIPE LF I S 105.00 . _ • 2 30"SANITARY SEWER PIPE LF I $ 96.00 3 27"SANITARY SEWER PIPE LE I S 75.00 ' 4 24"SANITARY SEWER PIPE LF 1 S 67.00 'j 5 21"SANITARY SEWER PIPE LF I S 64.00 6 18'SANITARY SEWER PIPE LF I S 60.00 7 15"SANITARY SEWER PIPE LF 1 S 48.00 - 8 12'SANITARY SEWER PIPE LF I S 42.00 "- 9 10"SANITARY SEWER PIPE LF 1 S 40.00 .10 8"SANITARY SEWER PIPE - LF 1 S 33.00 B WATER SYSTEM "` I 16"DIP WATER PIPE LF I S 95.00 2 12"C-900 PVC WATER PIPE LF I $ 51.00 3 8"C-900 PVC WATER PIPE LF I S 38.00 C STORM SEWER I 72"CL III RCP LF I S 266.00 _ 2 66"CL III RCP - CF 1 S • 227.00 . " 3 60"CL Ell RCP LF I S 161.00 4 54"CL III RCP LF I S [31.00 5 48"CL fll RCP LF I S 104.00 6 42"CL III RCP LF I S 89.00 7 36'CL III RCP LF I S 73.00 8 30"CL III RCP LF I $ 65.00 9 24"CL III RCP LF I S 60.00 ' 10 18"CL III RCP LF 1 S 56.00 1 I CUSTOM POND OUTLET STRUCTURE LS 1 $ - 28,000.00 1 of • • MEMO TO: Tom DiRito • FROM: Brad Simons CC: Paull Nation DATE: August 25,2005 RE: Wastewater/Water Facilities—District Cost Estimates Following is a summary of the estimated capital costs for Resource Colorado's wastewater and water facilities, as well as Pioneer's control district's water facilities. RESOURCE COLORADO'S WASTEWATER FACILITIES As presented to you on Friday, August 19,preliminary planning for Resource Colorado's wastewater treatment facilities anticipates the improvements being constructed in four phases. These phases, their respective capacities and resulting total capacity are tabulated below. Phase Phase Capacity Total Plant Capacity 1 300,000 gpd 300,000 gpd • 2 700,000 gpd 1,000,000 gpd 3 1,000,000 gpd 2,000,000 gpd 4 2,000,000 gpd 4,000,000 gpd These phased improvements generate capacity for a quantity of ERUs dependent upon the average daily flow per ERU. For planning purposes,a value of 320 gallons per day per ERU is commonly used,but the actual flow can be considerably less than this value. Recent use of low flow devices in new construction has resulted in a value of 240 gallons per day per ERU or less. ERU capacities for each of these phases are tabulated below for 320 and 240 gpd per ERU. Phase Phase Capacity At 320 gpd per ERU At 240 gpd per ERU 1 300,000 gpd 938 1250 2 700,000 gpd 2188 2917 3 1,000,000 gpd 3125 4167 4 2,000,000 gpd 6250 8333 Memo to Tom DiRito August 25,2005 Page Two In accordance with State of Colorado requirements,once influent flows approach 80 percent of total plant capacity,planning for the subsequent phase will begin. In accordance with the same State requirements, construction of each subsequent phase will begin once influent flows approach 95 percent of total plant capacity. The general trigger points for the planning and construction of the incremental phases are tabulated below,but these trigger points could be reduced as a result of actual development projections in the future. Phase Planning Trigger Construction Trigger 1 N/A N/A 2 240,000 gpd 285,000 gpd 3 800,000 gpd 950,000 gpd 4 1,600,000 gpd 1,900,000 gpd For costing purposes, information associated with four recently constructed wastewater treatment facilities was assembled. These facilities are all"new"in terms of unit processes. The facilities, treatment technologies,capacities and costs are tabulated below. Facility Technology Capacity Cost Lochbuie CAS 1.0 MGD $5.6M Milliken Aeromod 0.7 MGD $5.2M Berthoud CAS 2.0 MGD $7.8M - _ Wellington Oxidation Ditch 0.45 MGD $5.1M The raw costs for Lochbuie's new facility equate to$5.60 per gallon of capacity. The improvements do not include a permanent headworks structure,and only limited disinfection facilities were constructed,but many unit processes were constructed to a capacity of 1.5 MGD. The raw costs for Milliken's new facility equate to$7.43 per gallon of capacity. The improvements utilized the existing headworks structure to reduce construction costs,but the project incorporated a higher architectural component. The raw costs for Berthoud's new facility equate to$3.90 per gallon of capacity. The improvements utilized the existing solids processing facilities to reduce construction costs. The raw costs for Wellington's new facility equate to$11.33 per gallon of capacity,but the majority of the facility has an actual capacity of 0.7 MGD. Accordingly,the raw costs can be approximated to be$7.28 per gallon of capacity. • Memo to Tom DiRito August 25,2005 Page Three Based upon the raw costs summarized abiove,an estimated cost of$8.00 per gallon of capacity is used for Phase 1 of Resource Colorado's new wastewater treatment facility. Implementing a 10 percent contingency on the estimated cost of$8.00 per gallon,the Phase 1 capacity of 300,000 gallons per day is estimated to cost$2,640,000. surveying, engineering and construction management costs are in addition to this construction cost estimate. Cost estimates, including the 10 percent contingency but excluding surveying,engineering and construction management costs, for the subsequent phases of Resource Colorado's wastewater treatment facility are tabulated below. Phase Phase Capacity Cost per Gallon Phase Cost 2 700,000 gpd $7.50 $5,250,000 3 1,000,000 gpd $6.50 $6,500,000 .4 2,000,000 gpd $5.00 $10,000,000 Resource Colorado's cost estimates,as presented above,do not include any costs associated with _ collection lines,metering facilities,lift stations or interceptor sewers. RESOURCE COLORADO'S WATER FACILITIES Appendix F to Pioneer's Comprehensive Plan Amendment application, dated July 29,2005, identifies a total water resource planning number of 4,150 acre-feet of water annually for 10,000 ERUs. The infrastructure necessary to deliver this quantity of water on an annual basis to • Pioneer's boundaries includes wells,gathering pipelines,treatment facilities(consisting of simple chlorination), storage tanks,booster pumping facilities and transmission pipelines. The initial improvements anticipate facilities capable of delivering approximately half of the annual supply(2,250 acre-feet)necessary for indoor and outdoor uses. Approximately 1,435 acre-feet of this initial amount will be used for indoor purposes,while the remaining 815 acre-feet will be used for outdoor purposes. An estimated 18 water wells within the Lost Creek Designated Groundwater Basin will need to be reconstructed and equipped to meet the initial supply amount and provide some water production redundancy. An estimated 10 miles of gathering pipeline will need to be constructed from the wells to the treatment facilities(20' by 20' buildings and equipment)and storage tanks. The booster pumping facilities(30' by 30' buildings and equipment)will be constructed and equipped in phases to meet delivery demands. A maximum pumping capacity of five times annual average demand is anticipated, so the initial improvements anticipate a peak capacity of approximately 7,000 gpm achieved in phases. The initial transmission pipeline is anticipated to be 30 inches in diameter and run an estimated 10 miles to the treatment, storage and distribution facilities of the Pioneer Water and Sanitation District(i.e. control district). The costs estimates associated with Resource Colorado's initial improvements are tabulated below. Memo to Tom DiRito August 25, 2005 Page Four Item Quantity Unit Unit Price Cost Estimate 1 Well 18 Each $115,000 $2,070,000 6"Gathering 26,400 Feet $27.00 $712,800 8"Gathering 15,840 Feet $36.00 $570,240 12"Gathering 10,560 Feet $54.00 $570,240 Treatment 2 Each S100,000 $200,000 Storage 2,000,000 Gallons $1.00 $2,000,000 Pumping Station 2 Each $360,000 $720,000 30"Transmission 52,800 Feet $135.00 $7,128,000 Subtotal $13,971,280 — Contingency(10%) $1,397,128 Total $15,368,408 Over time,the return flows from indoor and outdoor water uses are anticipated to be the augmentation supply for a dual water system whereby the non-potable irrigation water will be pumped from shallow alluvial wells in the Box Elder Creek Drainage Basin. For 10,000 ERUs, the outdoor water requirements equate to 1,500 acre-feet annually. Return flows in the form of wastewater effluent from indoor water uses are anticipated to be approximately 2,250 acre-feet annually—more than adequate to augment the anticipated outdoor water uses. Accordingly, as Pioneer Communities develops,Resource Colorado's initial water system improvements will only require minimal improvements to accommodate the secondary phase of improvements. The second phase of infrastructure will need to increase the total annual delivery amount to 2,650 acre-feet for indoor water uses and will include additional wells, gathering pipelines,treatment facilities(consisting of simple chlorination), storage tanks,booster pumping facilities and transmission pipelines. With the outdoor water demands being met through the non-potable irrigation component of the dual water system,Resource Colorado's additional improvements •— will only be expected to meet the additional indoor water demands and provide a degree of redundancy for the total of 10,000 ERUs. The costs estimates associated with Resource Colorado's secondary improvements are tabulated below. Memo to Tom DiRito August 25, 2005 Page Five Item Quantity Unit Unit Price Cost Estimate Well 4 Each $115,000 $460,000 6"Gathering 10,560 Feet $27.00 $285,120 8"Gathering 5,280 Feet $36.00 $190,080 12"Gathering 5,280 Feet $54.00 $285,120 Treatment 1 Each $100,000 $100,000 Storage 2,000,000 Gallons $1.00 $2,000,000 Pumping Station I Each . S340,000 $340,000 24"Transmission 31,680 Feet $110.00 $3,484,800 Subtotal $7,145,120 Contingency(10%) $714,512 Total $7,859,632 Future wholesale customers of Resource Colorado's water facilities could benefit from the initial and secondary improvements constructed to serve Pioneer Communities,but additional improvements constructed to serve these same future wholesale customers could also benefit Pioneer Communities by providing overall system redundancy, as well as possibly alternate points of delivery. PIONEER COMMUNITIES' WATER FACILITIES Once delivered to Pioneer's boundaries through Resource Colorado's water facilities, additional water facilities are needed for the Pioneer Water and Sanitation District(i.e. control district). These facilities will include blending facilities(with on-site water sources), treatment facilities (consisting of simple chlorination);storage tanks,booster pumping facilities and distribution pipelines. The costs estimates associated with the control district's infrastructure,excluding on- '` site water sources(i.e.Denver Basin wells)for 10,000 ERUs are tabulated below. Item Quantity Unit Unit Price Cost Estimate Blending/Treatment 1 Each $230,000 $230,000 Storage 5,000,000 Gallons $1.00 $5,000,000 Pumping Station 1 Each $440,000 $440,000 Subtotal $5,670,000 Contingency(10%) $567,000 ._ Total $6,237,000 Carroty & Lange= Professional Engineers&Land Surveyors Lakewood • Winter Park August 25, 2005 JN: 3325 ,y Project: Pioneer Subject: Major Drainage Crossings Concept Stage Budget Estimate A. Keensburg Tributary Roadway Crossings (double 12' x 6' CDOT Box Culverts) 1. North Crossing under 4 Lane Arterial (120'+1-back of walk to back of walk) assume 4'cover and 4:1 at each - end to headwalls: 4 x 4 x(2)= 32 120 + 32 = 152'; assume length = 160' Structure cost: 160' x 2.3 CY/LF x $300/CY= $ 110,000 Channel transition grading &erosion protection plus revegetation, wingwalls, and safety railing $ 50,000 Subtotal $ 160,000 Concept-Stage Estimated Total $ 235,000 (including construction contingency (20%), design, staking, and testing (20%), and construction management(7%)). 2. South Crossing under 2 Lane Collector (100 ' +/- back of walk to back of walk) assume 4' cover and 4:1 at each end to headwalls=4 x 4 x (2)__ 32 100 + 32 = 132', assume length= 135' Structure cost: 135'x 2.3 CY/LF x$300/CY= $ 93,000 Channel transition grading and erosion protection Plus revegetation, wingwalls, and safety railing $ 50,000 Subtotal $ 143,000 Concept-Stage Estimated Total: $ 210,000 (including construction contingency (20%), design, staking, and testing (20%), and construction management(7%)). P.O.Box 3345 63 Cooper Creek Way, Suite 328 165 South Union Blvd., Suite 156 Winter Park,CO 80482-3345 •— Lakewood,CO 80228 (970)726-6100 Fax 726-9100 (303)980-0200 Fax 980-0917 Denver-winter Park Dv. 980-9600 B. Box Elder Creek Roadway Crossings (side by side bridges) 1. Box Elder Creek under WCR22 (4 Lane Strategic Arterial) Due to median condition and no nearby intersections, assume twin bridges with 2 lanes plus 6'walk/pedestrian refuge for each direction. Total edge-to-edge bridge width (each structure) assumed to be 36' +/-. Span length is assumed to be 300' (90° stream crossing) Total structure deck area (both bridges): 300' x 36' x 2 structures = 21,600 SF Structures only cost 21,600 SF x$90/SF= $1,944,000 Channel transition grading, spur dikes,erosion projection, revegetation, guardrails, and 5' average fill for the roadway for%miles west of the bridge. $ 354,000 Subtotal $2,298,000 Concept-Stage Estimated Total: $3,380,000 (including construction contingency (20%), design, staking, and testing (20%), and construction management (7%)). 2. Box Elder Creek Under WCR 49 (4 Lane Strategic Arterial) Due to median condition and no nearby intersections, assume twin Bridges with 2 lanes plus 6' walk/pedestrian refuge for each direction. Total edge-to-edge bridge width (each structure) assumed to be 36 +/-. Span length is assumed to be 346' (60°stream crossing) Total structure deck area (both bridges): 346' x 36',x 2 structures =24,900 SF Structures only cost =24,900 SF x $90/SF = $2,241,000 Channel transition grading, spur dikes, erosion projection, revegetation, guardrails, and 5' average fill for the roadway for% miles north of the bridge. $ 354,000 Subtotal $2,595,000 • Concept-Stage Estimated Total: $3,815,000 (including construction contingency (20%), design, staking, and testing (20%), and construction management(7%)). .i o o 000000000 0001400100 v ... • il 000000 .000 o a o-ON N 0 o�j 00't0000 co 000 WOt- N U •trtf) to C0O ^ Nt0 a) c•) C) C9 rO0) r .J Co • r V 0 0 m - co r000tCNZrr 11 ZZZZr2 O) to I---- to O W C af L 1 i .-•CD C o m >.>.>. - a m m N N N W co _ co �' o • 00 CC > >. o Q 7 rn :u :° m • c 000 ., o a) V .1) Od 0 co cn co en= ° inn >, a 0 8 0 0 0 .- .... ... cn - 0 0 0 0 .� $ 0 .- L C m Nr 0 000 4140 4 ...04. 0 �oa C rc710f� 0) NOt0r 000a CO t0 C n as av}aa N K}a 1- .r- r tgaN .- c o CO 03 i C •- 4) P o C c oo U o my o .- > m c nc o E m o o,51 o0) m 0 0III tb 0 " C ID d O 000., 0 COrn U cn 0- Earm c4 « •rn ococ V (DE m m m c m as m :,, mone 0 , o L se_ cnaacw.mI— om � OD ,— CH- o t- moo §CIS � t � CD U` I N= O J O W OG •V 4J Le) 8 W § 3 et •� IJ W �\ ti J W/ 165 N g § 1 T N =O J J O W O: r Q a K N O w WCC f N S O O O w w � 1 W r r r r dW N N r O J O W K c.=o I U QC _in t g WV- Z m S O D J Q w C IC law E A 4.1 V • *z CJ $ . • N 1 d. I J ill ' V VI I O D w O W nC •. _ K N t w o .O ti . WW • p<. V I= O D J O W K - 5- 5!ti f I 1 F N CI*n —1Z • Zp w 2ODJOw n[ C cut.. / u .n v� " + 'Q LO D i s E i— z ' - 2 .. 0 r 'II 114 3a ii co flo3Z T ry J N t K el S , r _ ,.S F, — ,_ ^ 5 g r iti �I -1, ___I_r z oi2 I ?., it 0 0 � ill0o 0 a BU cti C t Q O CU oN in N s d z W J r ._ o ZZ4tra LANS ..-=uj O W 6 - Ire N< lb o N (Jo of y — � U 42 C o N ...1 P tl1= ODJ O W OC N i s*Z 6' W a g o a oe :o 5' m _ 2 d. ,1 a - 6 _ • E P m2OD OwaC' -. CO _ t .o m 1 U i et V J. .....i II D. Za N_.0W3<JYccg( Nla 1W p a p ZN ‘8 -1WW m m J ig 6 1 o v o i;4 r rr o m J <W ti g- Lt2m m ._ La fy,E E S W . O Z N 1 , one ZO N_ 0 W3 JY a 6yt 1 N a 1 • 0 D D D a C .6 a ._ t 2 z Y 8. ,— N 13O L u 00 `0008 a O. n A �''R a0 m a m m-2 L £ 00 n n c n 2 N r. 22 R V 009 .90R ° g+ � 0 m a m 2 � mLS g Ec £ .2£ a00 a" n ,atla. . a5 "at v mD uu 'm L C Ian! U V P -a :0.4,, .8 :6 L $ �$ rL pE� 9O3. E £sE U �° o c$ _`o oo ..^ C• CQ 10 A;74 ;° ;*. a s Q O Q Ol o . mp RR 9� c c Ol as a . E E o B p�p' 0p1§ §; ° ° Q _coo ° a� 00 V 0 0 0 o C u m y CD,22 D.'0 6 4 3 ` v t c go co a.EE 0O00000 -6� pv. g $ $B$11 E ^NN M t0 (01 Y o 3 3 3 3 ° '52.-. . C V a r= D n m 2 ® 000500 F E E 1.8 O D e a N o w -- . 222 EE Eg § 2 m - 2 99C!! . cc 2D ; mss ggE80E °cnxS, § a 000 N N ` ' N M a V Y�n`PO^ N P tl m < W M M Na.M a z.3N .M • ,� E aO �y�yya�yy a =CI-Z.2.^ RVg ap fV tNaaNN W ..NNM MM m O il 0 8 8Qp Q8Q § 8 (p)S S8 r r i N N O Y I C V f^ O O l r j V Y C j d r:.t<I:17 0 N el R of o N .12.[ ,-2 d m m DI N m z :1,'3 u j; " L '/� C oK 85s : u 4 s _ x S W W C U 'L N W t O d x r ca `.$� a ho¢» rcg <<r t t <g b '0 _ a2 § 289 ° P- ! 8 co m m a Ot cc -- 0 $c a o o a a O s -- Y N3 n ° "8- 8- 2 as. 7 os�'g&LL l V. cell .n m re O" 8 O L ' W L O C C C C G C d C C 222 6 ,; (0, • cm E °tk.g- ayaoa ° °aua a 000 _ 0 ° -3 - 0,_ E Y m .E C C C O « J J J J m M O O O S Z W W Z b ,n 7 ,(V (V€11g1 Y N N C74 P. 4 ,8 N C r v a CI O. C r N 666, ti ac y d ... ZQg U D as 0.5 d a o 0 ! ; i!}t! � 00 \ 2 )2 ! ! !!! ® 0 ` ! ) Da o 2 a)/r) 2 et t CCC o ;2f #! f ;! ! §}k . . . . . aO(7 & to a a 7 ! ! 8 ! #0; ! ! 5 G | c . 85 ?aE 9 2` 2- - ± _ . . } =km n » - ® ` c. . _ - | K | U1 R � ) kt- E 2ttIttt RE a 5 \ / \ !g . , [ E. !§© q ■ {7 , } ; toe _ - 5 2 ! ; c kk nee ing4 ) ) \ . 40 ! § § § 7$77mm m& §§ k k2 -i k a.- as isi Z \ (G -=-',- .. }}( §k o a . : a § . \ . a , \ ! o— \(§ f \ . • � a — j —! . bu \ � I ! ! _ mm )\ . }7 ! &X ®D \ 7� te ; °` k}| { ii &agh\ a 22/ /{k og2E; . ■ \ ` fi �2/k\{t \ § \\ 5) ) ) . � |\\� m / ! . / \ / 5 . ` EXHIBIT D Financial Plans for Pioneer Regional Metropolitan District and Pioneer Metropolitan District Nos. I through 6 (00061935.DOC v:2) O 0 0 0 0 0 O D 0 0 0 0 o 0 0 0 0 0 0 D D 0 D O 0 D - 0000000 000000 - D C O O O O O 10 0 0 0 N O O x 0 0 0 0 0 0 CV O O o h 0 O O tO r 0 0 V O CD UlO O O F to t0 O N OS n O O to O ._ a M M M et M CO f M CV C V O a c) o c) o 0 O' 1- 0 0 0 0 0 0 O O 0 0 0 0 0 F o 0 0 0 0 o 0 E w m. 0 0 0 0 o A 0) O D O D o 0 D 7 O O O MCC O N O 3 N a 0 01 0 0 .- 0 p C N 10 7 M CD N O 0 O V N CO O as 0 r 0 r N O) V Z Cr) CO M N 10 CO 4 m p r r t f r O O a J - m E 0 ✓ 0 a F : CC_0 0 0 0 0 0 0 0 0 0 0 0 0 0 0- 0 m .. Ill N p 0 C o.W e Z Z « 0 O a .- H K pa0000000 - 000000 0 0 �. 0 0 0 0 0 0 W o o 0 0 0 0 0 C 7 LL net CO ^O COD sO/ Z o W o 10 M OOO N '- W 0 0 CO 0 CO N. C N Q CO N N M COOO 0 p CC; et- CS .o a to to n N. CD to co M 01 O 2 M M M CO N CO N O: C a a o o 0 0 0 0 0 0 0 o O o 0 Z C 1000000 O C) D 0 0 0 0 0 0 § o 0 0 D o 0 0 0 0 0 0 0 0 a p 0OO o000 Oo0ovio O 0 0 0 0 0 0 C o 0 0 - 0 O O E 1 n 0 p 0 f O 1 O t� 0 0 0 C Q cn] CO] N Cr M � O n n t0 O Cr)0 N W a N a 0 O .- t 0 In co NOO V W Nt0O V O r r N N O r r N N G 0 0 0 0 0 CO O O O O 0 W N N N N N 0 N N N N N 0 F. ' m m CO m m .0 m m m m p .0 v p 7 N NN tp COy 0N %) CO W y 0 Statement of Significant Assumptions Pioneer Regional Metropolitan District Prepared by Kirkpatrick Pettis 1. Regional District: This Regional District will issue revenue bonds to fund the regional — services of the Pioneer Districts #1-6 supported by the mill levy and fees collected from the residents and homebuilders within those Districts. 2. Development Projections: The single-family residential development schedule includes 9,500 single-family units and 500 multi-family units within Districts #1-6. These two categories have assumed market values of $225,000/unit, and $130,000/unit. These market values are inflated at 3%/year through buildout to reflect the Weld County policy - maximum. The single-family residential absorption begins with the first completed home in 2008 and continues through 2026. The multi-family units will be completed in 2027. 3. Assessed Valuation: Districts#1-6 assessed value is shown in the year of tax collection, which lags 2 years from the year of construction. The assessed value for commercial property is 29% of the market value and the assessed value for residential property is 7.96%of the market value,which is the residential assessment ratio effective next year as determined in accordance with the Gallagher Amendment. At buildout, collected in 2028, the District's expected assessed value will be $296.4 million. This plan also — assumes biennial reassessment of 6% after buildout to reflect the Weld County policy maximum. 4. District Revenues: The Regional District expects to receive a transfer of mill levies from Districts #1-6 of 8 mills for debt service and 2 mills for operations in accordance with an Intergovernmental Agreement. The Regional District will collect sewer tap fees of $500/SFD unit and $333/MFD unit. The Regional District also expects to collect water tap fees of $1,000/SFD unit and $667/MFD unit. The transfer of specific ownership tax revenue has been estimated at 10%of the property taxes collected. 5. District Operations: Regional The Regional District's operations and maintenance costs are set at 2 mills equivalent per year and grow to$546,281 per year by 2026. — 6. Debt Structure: This plan demonstrates the Regional District's ability to support $38 million in Revenue Bonds supported by an 8 mill Intergovernmental Agreement with five bond issues, raising a total of $36.5 million in proceeds net of issuance costs and — capitalized interest. These bond issues will be non-rated with an estimated annual interest rate of 7.0%based on historical averages for similar bond issues. 7. Underwriter's Certification: This is to certify that the firm of Kirkpatrick Pettis, a division of D A Davidson, Fixed Income Capital Markets, is listed in the most recent "Bond Buyer's Municipal Marketplace"as a Dealer/Underwriter,in Denver,Colorado. •— TRB 1/12/06 P- .•-• % mes2269 a : 1p288N ^ sam 26aaqsaaaaaasssssgssssgss a & € °• • A �i 6 S V i O r n m N O O , CNI m V f y a N .O N m m m N N N N .O N Y1 N YI YI YI h N . �( i ' e a QT2 S . [ Y it see n� 0 5 Il 22 I y; ss8s §,§ §§ § § § § §AassssssseO s — 11 5autAg ggaERENNc. caa e 4; „ m O O O O O O O O O O o e o O O O O O P h- o . e s � : — l " _ s! aaa § aaaaaaaaaa $ aaaaaaaee 0 i assss-§ § § § §-sssssssss m g gaee " * smRoea8onmOIVAIRREAkE § Es ? akmmamsE.EVa a p b r ? g : axpsa .eegIs �s3gmsszN � ^ mRss4AiiaRRsa € : ag " FR E :ErsmE $P,ERZi. 3R3E3E "ssanaryaarysalaa � F.F` 3 ® � rig3RAaiFsR8R. AAAER3asAAmmARmeson333ARAA e N N N ... ... ... N ei ri ri N ri ri ri nc.f . i.. ETAS CCCCCCCCCCCCCCC CCC CCCCCC5 YhNNh- h- h- hN ' ah- ^ na � � 00000 mm ag i3 ' mm F a I » aesaa ssase 'lacaaEms. EF3gRE M E ER3E5ARasaams.sea. gAgra � RaEa a EARUIZA g. A. AASRaasmmaa ; LL mg - . 66228 " 9a ' 6 ; NE AAAAA' AAIFml 'mw' N •O' AAAAAa di 5 I30111 e0sssos8agyysssssss8soseeeeeeeeeeeeeeeeeeee 3 5Y 1 J N n 'ee7N ILI 'Fm7 'Ngg0V �"m3 "0ON p 'Ep m _ - a 1 A el® 55�� p5� o5 155Cd� R0 Qm qe Qb 50� gT pm qN Qo qm g0 QN 5o 5O� 0q p0 mtl 1 S°c o eSS §. §A § k § §.§§ M§. § §. § § ° ° e O - ! aI Kl 1 it aaaaaaaaaaaaaaaaaaa a oo ' §.§Ma $s.e aciREZtRO.aRR g ≤ � Nskrs aREIREI 52 1 3 1 11 RE2saak � mama mas�6 Va6AkmgRg.RE mm s4 q ? a _ A40 '' mma � 6gmai " _ 6msrEARANNFIAAsAs "sA AAARIEE3 Q g m r F ; ; I " ssAAa3.3.M. m : g ^ saiaa^ A $ gmmmmae " ^ Nsa $oo!oM e r 3 -Nd _.. m o .e f a . z is • , � s a = n o a A A m A ii ≤ E. ? a o : o " e N .--1 _ - 1 > 1 : s m r 0 a a A. A O.g B o y a s N ^ a e m W i •7 as ® 7 R 'S 2 6 N N A N A A, A 8 A I C o Ra � 1 eeesssssassssssassssssseee . I § C 0 yy 1 i n 4 E 8 m • g U 5 RB B R R R R R R R R R R R R R RARRRRRR1RRRRRRRRNRARA3R3R8o c n i 0. I a Y S L — i Z 2 Z m 4 x N N 4 4 N K X 5 5 4 K 4 5 5 4 X 5 4]4 X 5 X 4 * * X 4 0 0 0 O O 0 O O O O 6 11 < 1 2 2 M m 5 X N a. X 5 5 Xm >< 5 X 5 5 5 ; ; a. X X X X o 4 a. M 4 se X € x Si S a n S n x o . S n N & '� "� N N m m m n n m m a a 1111 F I mggrnJPa § � ilg 'sa § am : gUgeokkm § § § § § § § § gggggggggm _ 3 vs 143 � s : 3366. 3 $? € mm $ Ia . ar6x .7assa � asagggggiggg aN n n n vi d a a a d 6 e e I u ,. I mmg § § g . a "3"1 § r trap a maggggg § g § § ugsuuuuu a 11 nF a sasgams � � c : `a m II ^ RR § 8 §. U8ggggk § 2§§. § § § § 2 § §§ s — 15th 3Q _ e' i P $ 2 § § § § § § § gggggggggggmggggmggoo g a a 8 s 4g •• l nn N LL a cc m a . 2 ; ~ § gssagkg. gssssgasg. gggsggg8 .3emm g I E iiAl , aggggggggmnmgggggggg § agagg § aEi i1UJ NNNN _ '• $ Will _ nggg6663633a333663gg$ eg6eF „ 3gg a $ a iul N .— E8 : I , aggg3gggggg § e3 § § g § g § 2 § m3 § gggggpmmmmmmmmmm R a5 a t- Z gm § amsg :33d -gagggzmge a ▪ a € az ¢ mmFFFFmmm a i• g • m 4:1 w YI N F F 10 O O aagsm F2CR 'Am8NS2 ^ A2aA' 8 g § ehas � � 88orgn rc yy a . n mV eq e m m o m n m m ,t o m m ≤ g < n m m e _ « a o .•• E a 1Z n n m m 0 gr. m g g e E. o N - 3 N g ry N $ 3 n § w m m o a w .- n S m o m n o = 3 g 2414 ; < E ., ,, .J , N N a N N N N N n g n n n m m a m a V V O e e a o m 1F a - s 8grn pm _ « n � " m _ 3poaenCmr 3gr6r63 � EERar aa4- R s tS N R n N 5 N N N O R N 2 5 2 N 8 N N N tOV s z r 0 a 0 n S �€ 5 6 S a • 0 0 0 o O e o 0 0 0 0 0 0 0 o O o 0 0 o o o 0 0 0 0 0 0 0 e o 0 o 0 e 0 0 0 0 o 0 o o O is 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o 0 0 0 0 0 e o 0 0 0 0 0 0 0 0 0 0_ o 0 0 0 0 d F 000000000000000000000000000000000000000000 0 IT I eee33resa5. 55585. 5 't3ti3 ^ a . mo5 p. mmm 3 § ^s # 3i33� 9g mm N eeeg k3 ;95oa5s4553wkw3s5 kwa3 A. 55. 535. - ma 2. ^ In _ a2gf Ei s 5E . m443x3me . 4 . . E � a5-4E5E554o4. ms s z� ^ e a $ 4o 000a^ 53m35E5HEIEFI3r . . � 5 m ? a $ ^ m � s3mm W g < . < ee � emem ^ ^ ^ ^ 22222x222 O F o e - e e m o . N C g f f�. O O O V ^ . 5 5 vi m 1^V- r h 5 5. ^ ^ ' ® "" _" mm � � nk ≤ m i $ 5 . . 543 # 5a . s544443344E 5 cc Ooeggg g5 555. ≤ a 5NF. ^ axw5asgB . : " nr §. 1s §. o sa W € � s „ (E.45:52542 ≤-s " 3 . 4i � c5m225w515mE. 85m5. 5. mm5. 3n o € - zg' 1 . 4as � 2 '1m 5amE5T, Laa . n44s"s55a4ss1 . x ._ 4 o gg gg �, I El111 ; RRRr « RRRRRRQlryPAH H RRR AR R 2 A R R RRAAR $ $ A • C 2 O U U 0 _ ; h . ] oa$ ooa00000000000000q 000le s 4 , ; p Wei §§ I r. I ' � I r moc00000e0000000a000 a ooroo .12. 000§� Qu mum$§sfo 0000 l$ ' r g •i oa0000000a° 000 ° ° °a0000goo la _all 11 a ' RR§s gg@ RARRRRRIF"700IR 114 aaaaaasaaaasaaaagaa l P. 1 vooggggggggg§ §§ EP§gggggaee l§ i 12 . 1 eva ° 00000e000e000 oogeo Ig r $ o 000ggggggggggg§ gggggggooe > I§ E I 4 ._ s ' $ «$CA "ae3"a.n $admm000 s { ' ; Re“gedgmzR5FRR*010 E 11 _ _aagaaa;s .iasagaaag. I ,— ..00 .. . . . ... .00 . . .. 0 . .. a.. . a s Il s E IV ggvAE8tmo $ R2m6nd g R;„-:anaa$mzwoo8ggrvp�Au }� oeaoeoe00000000000o0ao0o g _ . ` la .. ... . ... .. . .. . . .. .. 0§1.0 . 0 I' ll gg # H oaooe 000000000000eg000 Ig 1i mm $ omomiiIII ,s871maggn^_ dy„_ gg3p 3 ^ adRa�a :s� aa z�a�a p y Ey 0 as PitRam : m }, 7 x $�� nom�o��^� � m3^o'v8n niirinIEEVARENMiiiiiM a i g1 i ! !' I s � 0ogo 08o o i • S • FI p 2 51 ooggggggggggggggggggg0000 It i. gI 5 o S a f 0 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2008 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version Dated Date 12/01/2008 Delivery Date 12/01/2008 Sources: Bond Proceeds: Par Amount 37,500,000.00 37,500,000.00 Uses: Project Fund Deposits: Construction Fund 36,375,000.00 Delivery Date Expenses: Global COI 1,125,000.00 37,500,000.00 Jan 3,2006 3:41 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP300S-MOSSP40C) Page 1 BOND DEBT SERVICE PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2008 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version ,—• Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2008 ,.. 06/01/2009 1,408,250.00 1,406,250.00 12/01/2009 735,000 7.500% 1,406,250.00 2,141,250.00 3,547.500 06/01/2010 1,378,687.50 1,378,687.50 12/01/2010 1,085,000 7.500% 1,378,687.50 2,463,687.50 3,842,375 06/01/2011 1,338,000.00 1,338,000.00 12/01/2011 1,600,000 7.500% 1,338,000.00 2,938,000.00 4,276,000 06/01/2012 1,278,000.00 1,278,000.00 12/01/2012 2,175,000 7.500% 1,278,000.00 3,453,000.00 4,731,000 06/01/2013 1,196,437.50 1,196,437.50 12/04/2013 1,196,437,50 1,196,437.50 2,392,875 06/01/2014 1,196,437.50 1,196,437.50 •- 12/01/2014 1,196,437.50 1,196,437.50 2,392,875 06/01/2015 1,196,437.50 1,196,437.50 12/01/2015 1,196,437.50 1,196,437.50 2,392,875 06/01/2016 1,196,437.50 1,196,437.50 12/01/2016 1,196,437.50 1,196,437.50 2,392,875 06/01/2017 1,196,437.50 1,196,437.50 12/01/2017 1,196,437.50 1,196,437.50 2,392,875 06/01/2018 1,196,437.50 1,196,437.50 12/01/2018 75,000 7.500% 1,196,437.50 1,271,437.50 2,467,875 06/01/2019 1,193,625.00 1,193,625.00 12/01/2019 80,000 7.500% 1,193,625.00 1,273,625.00 2,467,250 06/01/2020 1,190,625.00 1,190,625.00 12/01/2020 230,000 7.500% 1,190,625.00 1,420,625.00 2,611,250 06/01/2021 1,182,000.00 1,182,000.00 12/01/2021 250,000 7.500% 1,182,000.00 1,432,000.00 2,614,000 06/01/2022 1,172,625.00 1,172,625.00 •- 12/01/2022 425,000 7.500% 1,172,625.00 1,597,625.00 2,770,250 06/01/2023 1,156,687.50 1,156,687.50 12/01/2023 455,000 7.500% 1,158,687.50 1,611,687.50 2,768,375 06/01/2024 1,139,625.00 1,139,625.00 12/01/2024 655,000 7.500% 1,139,625.00 1,794,625.00 2,934,250 06/01/2025 1,115,062.50 1,115,062.50 12/01/2025 705,000 7.500% 1,115,062.50 1,820,062.50 2,935,125 06/01/2026 1,088,625.00 1,088,625.00 12/01/2026 935,000 7.500% 1,088,625.00 2,023,625.00 3,112,250 06/01/2027 1,053,562.50 1,053,562.50 _ 12/01/2027 1,005,000 7,500% 1,053,562.50 2,058,562.50 3,112,125 06/01/2028 1,015,875.00 1,015,875.00 12/01/2028 1,265,000 7.500% 1,015,875.00 2,280,875.00 3,296,750 06/01/2029 968,437.50 968,437.50 12/01/2029 1,360,000 7.500% 988,437.50 2,328,437.50 3,296,875 06/01/2030 917,437.50 917,437.50 •-• 12/01/2030 1,660,000 7.500% 917,437.50 2,577,437.50 3,494,875 06/01/2031 855,187.50 855,187.50 12/01/2031 1,785,000 7.500% 855,187.50 2,640,187.50 3,495,375 06/01/2032 788,250.00 788,250.00 12/01/2032 2,130,000 7.500% 788,250.00 2,918,250.00 3,706,500 06/01/2033 708,375.00 708,375.00 12/01/2033 2,290,000 7.500% 708,375.00 2,998,375.00 3,706,750 06/01/2034 622,500.00 622,500.00 • - 12/01/2034 2,685,000 7.500% 622,500.00 3,307,500.00 3,930,000 06/01/2035 521,812.50 521,812.50 _ 12/01/2035 2,885,000 7.500% 521,812.50 3,406,812.50 3,928,625 06/01/2036 413,625.00 413,625.00 12/01/2036 3,335,000 7.500% 413,625.00 3,748,625.00 4,162,250 06/01/2037 288,562.50 288,562.50 12/01/2037 3,590,000 7.500% 288,582.50 3,878,582.50 4,167,125 06/01/2038 153,937.50 153,937.50 •� 12/01/2038 4,105,000 7.500% 153,937.50 4,258,937.50 4,412,875 37.500,000 60,252,000.00 97,752,000.00 97,752,000 Jan 3,2006 3:41 pm Prepared by Kirkpatrick Pettis Quanutauve Group-EL (Pioneer MD 05:CSEP3005-M08SP40C) Page 2 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2012 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version Dated Date 12/01/2012 Delivery Date 12/01/2012 ,�. Sources: - Bond Proceeds: Par Amount 35,100,000.00 35,100,000.00 Uses: Project Fund Deposits: Construction Fund 34,047,000.00 Delivery Date Expenses: •_ Global COI 1,053,000.00 35,100,000.00 •! Jan 3,2006 3:43 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL- (Pioneer MD 05:CSEP3005-M12SP40C) Page 1 BOND DEBT SERVICE PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2012 G.O.BONDS Non-Rated, 30-Year Maturity Service Plan Version Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2012 .... 06/01/2013 - 1,316,250.00 1,316,250.00 12/01/2013 200,000 7.500% 1,316,250.00 1,516,250.00 2,832,500 06/012014 1,308,750.00 1,308,750.00 12/01/2014 300,000 7.500% 1,308,750.00 1,608,750.00 2,917,500 06/01/2015 1,297,500.00 1,297,500.00 12/01/2015 1,297,500.00 1,297,500.00 2,595,000 ,- 06/0112016 ' 1,297,500.00 1,297,500.00 12/01/2016 1,297,500.00 1,297,500.00 2,595,000 06/01/2017 1,297,500.00 1,297,500.00 12/01/2017 1,297,500.00 1,297,500.00 2,595,000 06/01/2018 1,297,500.00 1,297,500.00 ".. 12/01/2018 1,297,500.00 1,297,500.00 2,595,000 06/01/2019 1,297,500.00 1,297,500.00 12/01/2019 1,297,500.00 1,297,500.00 2,595,000 06/01/2020 1,297,500.00 1,297,500.00 12/01/2020 1,297,500.00 1,297,500.00 2,595,000 06/01/2021 1,297,500.00 1,297,500.00 12/01/2021 1,297,500.00 1,297,500.00 2,595,000 06101/2022 1,297,500.00 1,297,500.00 12/01/2022 1,297,500.00 1,297,500,00 2,595,000 08/012023 1,297,500.00 1,297,500.00 12/01/2023 1,297,500.00 1,297,500.00 2,595,000 06/01/2024 1,297,500.00 1,297,500.00 12/01/2024 1,297,500.00 1,297,500.00 2,595,000 06/01/2025 1,297,500.00 1,297,500.00 12/01/2025 1297,500.00 1297,500.00 2,595,000 06/01/2026 1,297,500.00 1,297,500.00 12/01/2026 1,297,500.00 1,297,500.00 2,595,000 06/01/2027 1,297,500.00 1,297,500.00 12/01/2027 1,297,500.00 1,297,500.00 2,595,000 06/01/2028 1,297,500.00 1,297,500.00 12/01/2028 65,000 7.500% 1,297,500.00 1,362,500.00 2,660,000 •- 06/01/2029 1,295,062.50 1,295,062.50 12/012029 70,000 7.500% 1,295,062.50 1,365,062.50 2,660,125 06/01/2030 1,292,437.50 1,292,437.50 12/01/2030 235,000 7.500% 1,292,437.50 1,527,437.50 2,819,875 06/012031 1,283,62540 1,283,625.00 -.. 12/01/2031 255,000 7,500% 1,283,625.00 1,538,625.00 2,822,250 06/01/2032 1,274,062.50 1,274,062.50 12101/2032 440,000 7.500% 1,274,062.50 1,714,062.50 2,988,125 06/01/2033 1,257,562.50 1,257,562.50 12/01/2033 475,000 7.500% 1,257,562.50 1,732,562.50 2,990,125 06/01/2034 1,239,750.00 1,239,750.00 '- 12/01/2034 690,000 7.500% 1,239,750.00 - 1,929,750.00 3,169,500 06/012035 1,213,875.00 1,213,875.00 12/01/2035 740,000 7.500% 1,213,875.00 1,953,875.00 3,167,750 06/01/2036 1,186,125.00 1,186,125.00 12/01/2036 990,000 7,500% 1,186,125.00 2,176,125.00 3,362,250 �.. 06/01/2037 1,149,000.00 1,149,000.00 12/01/2037 1,055,000 7.500% 1,149,000.00 2,204,000.00 3,353,000 06/01/2038 1,109,437.50 1,109,437.50 12101/2038 1,340,000 7.500% 1,109,437.50 2,449,437.50 3,558,875 06/01/2039 1,059,187.50 1,059,187.50 12/01/2039 5,855,000 7.500% 1,059,187.50 6,914,187.50 7,973,375 06/012040 839,625.00 839,625.00 12/01/2040 6,775,000 7.500% 839,625.00 7,614,625.00 8,454,250 06/01/2041 585,562.50 585,562.50 12/01/2041 7,280,000 7.500% 585,562.50 7,865,562.50 8,451,125 06/01/2042 312,562.50 312,562.50 12/01/2042 8,335,000 7.500% 312,562.50 8,647,562.50 - 8,960,125 35,100,000 71,775,750.00 106,875,750.00 106,875,750 aa Jan 3,2006 3:43 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M72SP40C) Page 2 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS-#1-6 SERIES 2016 G.O.BONDS Non-Rated,30-Year Maturity SeMee Plan Version 0 Dated Date 12/012016 Delivery Date 12/012016 Sources: Bond Proceeds: Par Amount 38,000,000.00 38,000,000.00 Uses: Project Fund Deposits: Construction Fund 36,860,000.00 Delivery Date Expenses: Global COt 1,140,000.00 38,000,000.00 Jan 3.2006 4:46 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M16SP40C) Page 1 • BOND DEBT SERVICE PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2016 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version Annual Period Debt Debt Ending Principal Coupon Interest Service Service 121012016 •— 06101/2017 1,425,000 1,425,000 12/012017 500,000 7.500% 1,425,000 1,925,000 3,350,000 06/012018 1,408,250 1,406,250 -' 12/01/2018 600,000 7.500% 1,406,250 2,006,250 3,412,500 06/012019 1,383,750 1,383,750 12/01/2019 1,383,750 1,383,750 2,767,500 06/01/2020 1,383,750 1,383,750 12/01/2020 1,383,750 1,383,750 2,767,500 06/01/2021 1,383,750 1,383,750 12/01/2021 1,383,750 1,383,750 2,767,500 06/01/2022 1,383,750 1,383,750 12/01/2022 1,383,750 1,383,750 2,767,500 06/01/2023 1,383,750 1,383,750 12/01/2023 1,383,750 1,383,750 2,767,500 06/01/2024 1,383,750 1,383,750 12/01/2024 1,383,750 1,383,750 2,767,500 06/01/2025 1,383,750 1,383,750 12/01/2025 1,383,750 1,383,750 2,767,500 06/01/2026 1,383,750 1,383,750 12/01/2026 1,383,750 1,383,750 2,767,500 06/01/2027 1,383,750 1,383,750 12/01/2027 1,383,750 1,383,750 2,767,500 06101/2028 1,383,750 1,383,750 12/01/2028 1,383,750 1,383,750 2,767,500 06/01/2029 1,383,750 1,383,750 12/01/2029 1,383,750 1,383,750 2,767,500 06/01/2030 1,383,750 1,383,750 12/01/2030 1,383,750 1,383,750 2,767,500 06/01/2031 1,383,750 1,383,750 12/01/2031 1,383,750 1,383,750 2,767,500 06/01/2032 1,383,750 1,383,750 12101/2032 1,383,750 1,383,750 2,767,500 •^ 06/01/2033 1,383,750 1,383,750 12101/2033 1,383,750 1,383,750 2,767,500 06/01/2034 1,383,750 1,383,750 12/01/2034 1,383,750 1,383,750 2,767,500 06/01/2035 1,383,750 1,383,750 12/01/2035 1,383,750 1,383,750 2,767,500 06/01/2036 .1,383,750 1,383,750 12/01/2036 - 1,383,750 1,383,750 2,767,500 06/01/2037 - 1,383,750 1,383,750 12/01/2037 1,383,750 1,383,750 2,767,500 06/01/2038 1,383,750 1,383,750 12/01/2038 1,383,750 1,383,750 2,767,500 06/01/2039 1,383,750 1,383,750 12/01/2039 1,383,750 1,383,750 2,767,500 08/012040 1,383,750 1,383,750 12/01/2040 1,383,750 1,383,750 2,767,500 06/01/2041 1,383,750 1,383,750 12/01/2041 1,383,750 1,383,750 2,767,500 06/01/2042 1,383,750 1,383,750 12/01/2042 1,383,750 1,383,750 2,767,500 06/01/2043 1,383,750 1,383,750 12/01/2043 7,650,000 7.500% 1,383,750 9,033,750 10,417,500 06/01/2044 1,096,875 1,096,875 12101/2044 8,850,000. 7.500% 1,096,875 9,946,875 11,043,750 06/01/2045 765,000 765,000 12/012045 9,510,000 7.500% 765,000 10,275,000 11,040,000 06/01/2046 408,375 408,375 12101/2048 10,890,000 7.500% 408,375 11,298,375 11,706,750 38,000,000 79,390,500 117,390,500 117,390,500 Jan 3,2000 4:46 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M16SP40C) Page 2 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2020 G.O.BONDS Non-Rated,2048 Final Maturity Service Plan Version Dated Date 12/01/2020 Delivery Date 12/01/2020 Sources: Bond Proceeds: Par Amount 41,000,000.00 • 41,000,000.00 Uses: Project Fund Deposits: Construction Fund 39,770,000.00 Delivery Date Expenses: Global COI 1,230,000.00 41,000,000.00 s�. Jan 3,2006 4:47 prn Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M20SP40C) Page 1 BOND DEBT SERVICE - PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2020 G.O.BONDS Non-Rated,2048 Final Maturity - .. . Service Plan Version Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2020 06/01/2021 1,537,500.00 1,537,500.00 12/01/2021 1,537,500,00 1,537,500.00 3,075,000 06/01/2022 1,537,500.00 1,537,500.00 ,^ 12/01/2022 1,537,500.00 1,537,500.00 3,075,000 06/01/2023 1,537,500.00 1,537,500.00 12/01/2023 1,537,500.00 1,537,500.00 3,075,000 06/01/2024 1,537,500.00 1,537,500.00 12/01/2024 1,537,500.00 1,537,500,00 3;075,000 _ 06/01/2025 1,537,500.00 1,537,500.00 12/01/2025 1,537,500.00 1,537,500.00 3,075,000 06/01/2026 1,537,500.00 1,537,500.00 12/01/2026 1,537,500.00 1,537,500.00 3,075,000 06/01/2027 1,537,500.00 1,537,500.00 '- 12/01/2027 1,537,500.00 1,537,500.00 3,075,000 06/01/2028 1,537,500.00 1,537,500.00 12/01/2028 - 1,537,500.00 1,537,500.00 3,075,000 06/01/2029 1,537,500.00 1,537,500.00 12/01/2029 1,537,500.00 1,537,500.00 3,075,000 .- 06/01/2030 1,537,500.00 1,537,500.00 _ 12/01/2030 1,537,500.00 1,537,500.00 3,075,000 06/01/2031 - 1,537,500.00 1,537,500.00 12/01/2031 1,537,500.00 1,537,500.00 3,075,000 ,4. 06/01/2032 1,537,500.00 1,537,500.00 .. . - 12/01/2032 1,537,500.00 1,537,500.00 3,075,000 06/01/2033 1,537,500.00 1,537,500.00 12/01/2033 1,537,500.00 1,537,500.00 3,075,000 06/01/2034 1,537,500.00 1,537,500.00 12/01/2034 1,537,500.00 1,537,500.00 3,075,000 . 06/01/2035 1,537,500.00 1,537,500.00 12/01/2035 1,537,500.00 1,537,500.00 3,075,010 06/01/2036 1,537,500.00 1,537,500.00 12/01/2036 1,537,500.00 1,537,500.00 3,075,000 06/012037 1,537,500.00 1,537,500.00 12/012037 1,537,500.00 1,537,500.00 3,075,000 06/01/2038 1,537,500.00 1,537,500.00 12/01/2038 1,537,500.00 1,537,500.00 3,075,000 .„ 06/01/2039 1,537,500.00 1,537,500.00 . 12/01/2039 1,537,500.00 1,537,500.00 3,075,000 06/01/2040 - 1,537,500.00 1,537,500.00 12/01/2040 35,000 7.500% 1,537,500.00 1,572,500.00 3,110,000 06/01/2041 1,536,187.50 1,536,187.50 .- 12/01/2041 40,000 7.500% 1,536,187.50 1,576,187.50 3,112,375 06/01/2042 1,534,687.50 1,534,687.50 12/012042- 395,000 7.500% 1,534,687.50 1,929,687.50 3,464,375 06/01/2043 1,519,875.00 1,519,875.00 12/01/2043 1,735,000 7.500% 1,519,875.00 3,254,875.00 4,774,750 -- 06/01/2044 1,454,812.50 1,454,812.50 12/01/2044 2,150,000 7.500% 1,454,812.50 3,604,812.50 5,059,625 06/01/2045 1,374,187.50 1,374,187.50 12/012045 2,315,000 7.500% 1,374,187.50 3,689,187.50 5,063,375 06/01/2046 1,287,375.00 1,287,375.00 "" 12/01/2046 2,790,000 7.500% 1,287,375.00 4,077,375.00 5,364,750 06/01/2047 1,182,750.00 1,182,750.00 12/01/2047 14,705,000 7.500% 1,182,750.00 15,887,750.00 17,070,500 06/01/2048 631,312.50 631,312.50 -- 12/01/2048 16,835,000 7.500% 631,312.50 17,466,312.50 18,097,625 41,000,000 82,542,375.00 123,542,375.00 123,542,375 Jan 3,2006 4:47 pro Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M20SP40C) Page 2 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2024 G.O. BONDS Non-Rated,2048 Final Maturity Service Plan Version Dated Date 12/01/2024 Delivery Date 12/01/2024 •— - Sources: Bond Proceeds: Par Amount 30,400,000.00 •`� - 30,400,000.00 Uses: Project Fund Deposits: Construction Fund 29,488,000.00 Delivery Date Expenses: - Global COI 912,000.00 30,400,000.00 ..r .+ Jan 3,2006 4:48 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M24SP40C) Page 1 BOND DEBT SERVICE PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2024 G.O.BONDS Non-Rated,2048 Final Maturity Service Plan Version Annual Period Debt Ending Principal Coupon Interest Debt Service Service •— 12/01/2024 06/01/2025 1,140,000.00 1,140,000.00 12/01/2025 1,140,000.00 1,140,000.00 2,280,000 06/01/2026 1,140,000.00 1,140,000.00 12/01/2026 1,140,000.00 1,140,000.00 2,280,000 06/01/2027 1,140,000.00 1,140,000.00 12/01/2027 1,140,000.00 1,140,000.00 2,280,000 06/01/2028 1,140,000.00 1,140,000.00 12/01/2028 1,140,000.00 1,140,000.00 2,280,000 06/01/2029 1,140,000.00 1,140,000.00 12/01/2029 1,140,000.00 1,140,000.00 2,280,000 06/01/2030 1,140,000.00 1,140,000.00 12101/2030 1,140,000.00 1,140,000.00 2,280,000 06/01/2031 - 1,140,000.00 1,140,000.00 12101/2031 1,140,000.00 1,140,000.00 2,280,000 06/01/2032 1,140,000.00 1,140,000.00 12/01/2032 1,140,000.00 1,140,000.00 2,280,000 06/01/2033 1,140,000.00 1,140,000.00 12/01/2033 1,140,000.00 1,140,000.00 2,280,000 •� 06/01/2034 1,140,000.00 1,140,000.00 12/01/2034 35,000 7.500% 1,140,000.00 1,175,000.00 2,315,000 06/01/2035 1,138,687.50 1,138,687.50 12/01/2035 40,000 7.500% 1,138,687.50 1,178,687.50 2,317,375 06/01/2036 1,137,187.50 1,137,187.50 12101/2036 530,000 7.500% 1,137,187.50 1,667,187.50 2,804,375 06/01/2037 1,117,312.50 1,117,312.50 12/01/2037 575,000 - 7.500% 1,117,312.50 1,692,312.50 2,809,625 06/01/2038 1,095,750.00 1,095,750,00 •� 12/01/2038 1,135,000 7.500% 1,095,750.00 2,230,750.00 3,326,500 06/01/2039 1,053,187.50 1,053,187.50 12/01/2039 1,220,000 7.500% 1,053,187.50 2,273,187.50 3,326,375 06/01/2040 1,007,437.50 1,007,437.50 12/01/2040 1,825,000 7.500% 1,007,437.50 2,832,437.50 3,839,875 06/01/2041 939,000.00 939,000.00 12/01/2041 1,960,000 7.500% 939,000.00 2,899,000.00 3,838,000 06/01/2042 865,500.00 865,500.00 12/01/2042 2,340,000 7.500% 865,500.00 3,205,500.00 4,071,000 06/01/2043 777,750.00 777,750.00 12/01/2043 2,515,000 7.500% 777,750.00 3,292,750.00 4,070,500 06/01/2044 683,437.50 683,437.50 12/01/2044 2,945,000 7.500% 683,437.50 3,628,437.50 4,311,875 06/01/2045 573,000.00 573,000.00 -- 92/01/2045 3,170,000 7.500% 573,000.00 3,743,000.00 4,316,000 06/01/2046 454,125.00 454,125.00 12/01/2046 3,665,000 7.500% 454,125.00 4,119,125.00 4,573,250 06/01/2047 - 316,687.50 316,687.50 12/01/2047 3,940,000 7.500% 316,687.50 4,256,687.50 4,573,375 •- 06/01/2048 168,937.50 168,937.50 12/01/2048 4,505,000 7.500% 168,937.50 4,673,937.50 4,842,875 30,400,000 45,456,000.00 75,856,000.00 75,856,000 • • Jan 3,2006 4:48 pm Prepared by Kirkpatdck Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M24SP40C) Page 2 Statement of Significant Assumptions Pioneer Metropolitan Districts#1-6 Prepared by Kirkpatrick Pettis 1. Financing Districts: Districts #1-6 boundaries will be established as growth occurs for Financing Districts to issue debt, provide operations/maintenance and levy a tax for transfer to the Regional District. This financing plan demonstrates the feasibility of the combined Districts#1-6. 2. Development Projections: The single-family residential development schedule includes 9,500 single-family units and 500 multi-family units.These two categories have assumed market values of$225,000/unit, and $130,000/unit. These market values are inflated at 3%/year through buildout to reflect the Weld County policy maximum. The single- family residential absorption begins with the first completed home in 2008 and continues through 2026. The multi-family units will be completed in 2027. 3. Assessed Valuation: The Districts' assessed value is shown in the year of tax collection, which lags 2 years from the year of construction. The assessed value for residential property is 7.96% of the market value, which is the residential assessment ratio effective next year as determined in accordance with the Gallagher Amendment. At buildout, collected in 2028, the Districts' expected assessed value will be $296.4 million. This plan also assumes biennial reassessment of 6% after buildout to reflect the Weld County policy maximum. 4. District Revenues: The Districts expect to levy 40 mills for debt service and an operating mill levy of 10 mills. The Districts expect to collect cumulative fees of $5,000/SFD unit to include storm sewer, traffic and parks fees, $3,333/MFD unit and facility fees of$1,500/SFD unit, $1,000/MFD unit. The Districts will also collect interest income on the cumulative surplus estimated at 3%. The specific ownership tax revenue has been estimated at 10%of the property taxes collected. The Districts will additionally levy up to ten mills for regional services that will be transferred by an Intergovernmental Agreement to the Pioneer Regional Metro District. 5. District Operations: $300,000 inflated at 3% per year is allocated for the Districts' administrative costs. The Districts' operations and maintenance costs grow to $1.5 million per year by 2026. Developer advances initially cover the Districts' operating costs until the Districts begin collecting sufficient revenues. 6. Debt Structure: This plan demonstrates the Districts' ability to support $182 million in General Obligation debt in five bond issues, raising a total of$176.5 million in proceeds net of issuance costs and capitalized interest. These bond issues will be non-rated with an estimated annual interest rate of 7.5% based on historical averages for similar bond issues. 7. Underwriter's Certification: This is to certify that the firm of Kirkpatrick Pettis, a division of D A Davidson, Fixed Income Capital Markets, is listed in the most recent "Bond Buyer's Municipal Marketplace"as a Dealer/Underwriter,in Denver,Colorado. TRB 1-12-06 s 1 n F I 1 a 1 f i 20 - § § § § § § § § § § § § § § § § § § § i000_ i ifo ! III §§§§§ § § § § § § § R § § § § § ; S e qu " § § § § § § § § § § § § § § § § § § § § 00 - 1 ; 2 N N N n N N N N ry n n ry n ry N ry l{. •' � f q 2}0� o ; ; ; s ; nn ; ; ; ; s; xo ; ; ; § § =al lig « ° ' ^ R3 ? g3ggRma7 "s � ggr�agR � 3 R � $ � � Aga ^ 3l . _ t ! gggg § @ § § § gggggg § § gg § g § gg@g § g § § § RR IAA R A j : 288482888888866SS9 . S3S822882SSSAR88 8888A882 9 as " gg §? ga8ggErnigEgEgigge $ s@iiRFUiriggggo ^ E -w saa 11 ' NEFEEUEM MERiE RFEE FEEEAggPREEEE ' s s 8 ° ° § § § 's § § § § § § § § § § § § § § § s0000o000000000o ° ° e ° ° e n 5 ; i NEEEEe „ aR a a i 11 , % 1 o 24 I il oo §§ g § §g§ §§ § § §§ § §§ § § § § e000 I € # Y SI d RpR £!FRdRRF1gm4R gv a § § iREEE EFiaEo "s. FiiiiiE § i F nti "s.sagsaogi p sjji EFFEAEEEEE5REEREFEEEEEEEREEEEZEIE 2A II 2 ' 6, k vaasmgooa : o mrRgzE;; ;ag ; ;g ;5 : ; s 'sI § R Q F A " Ie o 8 3 R R A 2 m R R « o R S « « q1 ° ; o � 5a9aagaean ^Faai `a $ a i s ; i € 11 aRi $ FR $ nia"a. EEP EEFsGEEEE AEssEiI $ `a": noa n N N n n n n v v v i v v v e o n m m m o m o o m u n ` 6 R I s o e § g m N _ F GE 2R R R g $ E E a EE `R s e i ly� i s a a a 5 R o 3 r q a W 6 N I • , ' _ . Z R ,- ry x g ry « i i, , A C n m o 0 $ a i { 000 § § § § § § 8 § § § asaa § § § § § § 000 e $ 4 E I i I ""sa „ rvrvrvrvraRRRiRRRRgRRnnasaa $ a "aa 'a `a 8 i C I _ 0 6 U 8 2 8 II 6 t y C R z Z 2 * m 5, 5, 5, m m 1 4 m 444 444, 4444 v a e n n n 4, 4, 4 4 4 4 4 5, 5, % 5, 0 4 pw _ j $ Sa 3 g I 1 ,1 5, 5, 5, 5, 5, X 5, 5, 5, ;R % g 5, M 5, M X 5, 5, 5, 5, X X 5, 5 5, 5, 5, X 5, X 5 54 5 5, 5, 5, g 5,o 1a1a y4 ^ 8gm � A � ard � & eRm � mBF » » h : : aA � R � r » F1 �' 7m ,_ 8 I ° ° 'Er('(' RgEmagIEEa '"- o4aE. gg. m. 5F5. 5. 5aggEEEEEEE. E. E. E. E. ` a in I, gig gggE Egg gEg ^ 'gaPPP6m ^ EEgrygEssssssaeass F F " m a m m w m m w m ^ n n 4 yea § ° $ I. EEEEuuuuuuu . g g $ o m8 n $ I § e m n mmmm mm m 1 — al Em igg6555cm4.5,$ an5, msosgr � 945ommmmm mm mmm m Ili.— Am ; n n n n n ry N N N N N ri ri N n a a a a a n I. $ » § § $§$ § § § § a§§ ssss § 455555550. 55 y s s 's dddd?iddddriddddripid.� r, o y LL _ I 2E » 55555es5. 555.5.g555g555. 5.5551 gF. 5. ! ew 5, w Ili 85318 5ecccce c c < a 'at . icii T e a 3 a S� ri n N N N n N ry n N n'n n n N n ry d ri n ry '�" `( ry n 0 0 0 o e al ' I ! kla 5a555555555555555m5g5mg5g5ii305 a 'IN ? ? N n n N N N N N N N N n n n n n n n n n n n m m m e n w mm 02 a 1 A 3 $g #. R ■ m r r. Y » w E.E. RE. R F.» r $ w wm8 » m » _16' w ° ° ° c' eas ' e 2 $ � mommmrm^ no ° n -ryr mmmn� m, d a � 8s $ $ a<rUnnnrinnr' rinEmk ^ . imknnd : e 111x } ! ill li .— ` s : a k # R € R n eeeg � p � mr s : : � 555smgaa � 5 �oens58555 � 5 � � m5 g. i Rigs `sg ameemN₹ 21$vi we ai nx cce oa $ E . gRsos des . raaa< x2 ' -, ' smm NS <13 wrid5maa In are; Fri g — % s is , eeeg " mosxmnmowma" ? $ . a : 55a5 $ � 555 $ 5 s1aa u !' 'Jag$ � - - - E $ ainggEEEMEEREEss3a mmm 0 M r- s gssssnnnnnn nnn � 665 " '6655 „ ra "a5Elhe ala "rill% nn nQ. I .- Ow R i- 1 1 I 4 L' F g �. a 000000000000000000000000000000000000000000 m II I I • II 11 I § § M4 - $ ag8 gnagg nOtAggig $ eeee0eeemeoeeoee . . < mmmm . . m ; e000000000000 0m _ .. mmm000000e0000000e _ III eee �� m �c� �a �� as $ --Witg"sRR. E. RF "a.' ttiRtRtRRRRtRRAtAtRs nninsfl - Filia � aiest' Aryll F e m I ' 0 0 0 0 0 0 0 0 0 0 o e 0 0 0 0 0 0 0 0 0 0 0 0 1088 ' kti $ ttRRttRR„ omttanktrst. ma. vtz, ARR. kt �N NRRIR ams.R 3. e E 1 - - n n n ry ry n n n m i 7 0 N eeetmR9RRAt titRtt3RkaRF- tRRARktttRRIRRoaRR R $ I . ash s � � a x isa < s ., . - ry ry n n ry n - - N N N n n ry ry ry ry ry ry ry n i . F • em emm _ aamam e � m ca a RRt. R sg e �� n� ^��, ≤� � n8m �. : m S3 .�^�, ��^, � ^ � e � � r� n $ � q� R. 1 " - nasFtaFiwomma ,asar� r .2r. og � piaiRa . � � xNsa s Q € eemI ,WRRIm ?m≤ a. tR≤ RRI : agaRtt et � � aaa3RE.R4ZRe - .� n � n r n m g a m n q q 'm _ _ _ p L ggggggggggggggggggggggggg $ $ gI "aiiiiiEE m � Eam � � o 0 add 0 0 0 0 0 0 0 0 0 0 0 a e ' a o a a d d gi d < v < d d a 4 44 a e -- ii mmm $$ $ aeMmFmoFom a. sIea � • • ee • � m II 3 � ro mm � � � nm NNnAmn Fi vim z e t: . arias < ZR., _ R ` itttRAA �� Rs; Uttt mqr o _ ine� mmmfrsa 'c ti s F, saava .$Fsmse G „ inn ., < . � ma N N a a a a,a a a a a asaCrNNNNNNNNNN NNNNURAMI as • I s 4' Z F. u 1 , s 11 . 1 aa$ aaaaaaaaeaaaaaaaee $$aaa °!I 8 $§ @ d ' E i ..- � � aaaeaaaaaaaaeeaaaaaaaaaaa Pb� 9 Pt f 5 eeeRgtRRR§RRRRRRRIRRR$eeoe I$ li! g ' le §§gg§§gEagggRk§4444 4I-� rn«"r e « , " , J aaaeeeaaaaaaeeaaaaaaaeaa .4 °°° 8 $8g $ Ia aaa l8 _ a 00000IIo IIoI HElaoaea E. $9 I � aaaaeeeaaaaaeaaaaaaaoe8ee a $ A OOe§§§§ §§ §§ §§§§§ W§ §§““ I§ E . a 3" M L3 iiRE.EailEFEMIP.1 " ' iii. t RpRRAR7:r888R.TS2e7 ,73 N ,r _ _—._ _ __. _....__ _..__. 0 o e e o o o a a m c c a cm g o e l i- • 88mRE$x M R§.^doeEm4.4o lig ar,,,r, : e.222as7_,.T2aaguraaa 'sz � R 0 .00. 00 . 0 .00 .00.0.0.§ . . . l§ — “ ---cm—m°91 ° ° '�aaa V eggy V l ti 3 a aaaeaaaaaaaaeaoaa 8 eaa §§«$5as'zia 8ea.ac umaoaa im 4 ££ -mpRRRR75n282,', gi22m Im 5 ii - ! a § §§Ins$„I§§H Hass8 aaaeli $ ' gi ,gg3 a aaeeaaaaaaaeeaaaar eaa 0 g 11 dde4 a$a 8 la 3 $ 1 . n aangnS $nasgsas„ sa8eeaa z . 1 gg"s "s1;i ;; ;; aasasilnaskAIN s r- i r- SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2008 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version Dated Date 12/01/2008 Delivery Date 12/01/2008 Sources: Bond Proceeds:Par Amount 37,500,000.00 37,500,000.00 Uses: Project Fund Deposits: Construction Fund 36,375,000.00 Delivery Date Expenses: Global COI 1,125,000.00 37,500,000.00 Jan 3,2006 3:41 pm Prepared by Kirkpatrick Pettis Duantsadve Group-EL (Pioneer MD 05:CSEP3005-M08SP4OC) Page 1 BOND DEBT SERVICE PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2008 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version — Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2008 — 06/01/2009 1,406,250.00 1,406,250.00 12/01/2009 735,000 7.500% 1,406,250.00 2,141,250.00 3,547,500 06/01/2010 1,378,687.50 1,378,687.50 12/01/2010 1,085,000 7.500% 1,378,687.50 2,463,687.50 3,842,375 06/01/2011 1,338,000.00 1,338,000.00 12/01/2011 1,600,000 7.500% 1,338,000.00 2,938,000.00 4,276,000 06/01/2012 1,278,000.00 1,278,000.00 12/01/2012 2.175,000 7.500% 1,278,000.00 3,453,000.00 4,731,000 06/01/2013 1,196,437.50 1,196,437.50 12/01/2013 1,196,437.50 1,196,43750 2,392,875 06/01/2014 1,196,437.50 1,196,437.50 12/01/2014 1,196,437.50 1,196,437.50 2,392,875 06/01/2015 1,196,437.50 1,196,437.50 12/01/2015 1,196,437.50 1,196,437.50 2,392,875 06/01/2016 1,196,437.50 1,196,437.50 12/01/2016 1,196,437.50 1,196,437.50 2,392,875 - 06/01/2017 1,196,437.50 1,196,437.50 12/01/2017 1,196,437.50 1,198,437.50 2,392,875 06/01/2018 1,196,437.50 1,196,437.50 12/01/2018 75,000 7.500% 1,196,437.50 1,271,437.50 2,467,875 06/01/2019 1,193,625.00 1,193,625.00 12/01/2019 80,000 7.500% 1,193,625.00 1,273,625.00 2,467,250 06/01/2020 1,190,625.00 1,190,625.00 12/01/2020 230,000 7.500% 1,190,625.00 1,420,625.00 2,611.250 06/01/2021 1,182,000.00 1,162,000.00 12/01/2021 250,000 7.500% 1,182,000.00 1,432,000.00 2,614,000 06/01/2022 1,172,625.00 1,172,625.00 _ 12/01/2022 425,000 7.500% 1,172,625.00 1,597,625.00 2,770,250 06/01/2023 1,156,687.50 1,156,687.50 12/01/2023 455,000 7.500% 1,156,887.50 1,611,687.50 2,768,375 06/01/2024 1,139,625.00 1,139,625.00 12/01/2024 655,000 7.500% 1,139,625.00 1,794,625.00 2,934,250 06/01/2025 1,115,062.50 1,115,062.50 12/01/2025 705,000 7.500% 1,115,062.50 1,820,062.50 2,935,125 08/01/2026 1,088,625.00 1,088,625.00 _ 12/01/2026 935,000 7.500% 1,088,625.00 2,023,625.00 3,112,250 06/01/2027 1,053,562.50 1,053,562.50 ,- 12/01/2027 1,005,000 7.500% 1,053,562.50 2,058,562.50 3,112,125 06/01/2028 1,015,875.00 1,015,875.00 _ 12/01/2028 1,265,000 , 7.500% 1,015,875.00 2,280,875.00 3,296,750 06/01/2029 ' 968,437.50 968,437.50 12/01/2029 1,380,000 7.500% 968,437.50 2,328,437.50 3,296,875 06/01/2030 917,437.50 917,437.50 '- 12/01/2030 1,660,000 7.500% 917,437.50 2,577,437.50 3,494,875 06/01/2031 855,187.50 855,187.50 12J01/2031 1,785,000 7.500% 855,187.50 2,640,187.50 3,495,375 06/01/2032 788,250.00 788,250.00 12/01/2032 2,130,000 7.500% 788,250.00 2,918,250.00 3,706,500 06/01/2033 708,375.00 708,375.00 12/01/2033 2,290,000 7.500% 708,375.00 2,998,375.00 3,706,750 06/01/2034 622,500.00 622,500.00 12/01/2034 2,685,000 7.500% 622,500.00 3,307,500.00 3,930,000 06/01/2035 521,812.50 521,812.50 12/01/2035 2,885,000 7.500% 521,812.50 3,406,812.50 3,928,625 06/01/2036 413,625.00 413,625.00 12/01/2036 3,335,000 7.500% 413,625.00 3,748,625.00 4,162,250 06/01/2037 288,562.50 288,562.50 12/01/2037 3,590,000 7.500% 288,562.50 3,878,562.50 4,167,125 06/01/2038 153,937.50 153,937.50 '- 12/01/2038 4,105,000 7.500% 153,937.50 4,258,937.50 4,412,875 37,500.000 60,252,000.00 97,752,000.00 97,752,000 Jan 3,2006 3:41 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M08SP400) Page 2 . SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2012 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version •� Dated Date 12/01/2012 Delivery Date 12/012012 Sources: Bond Proceeds: Par Amount 35,100,000.00 35,100,000.00 • Uses: Project Fund Deposits: - • Construction Fund Fund 34,047,000.00 Delivery Date Expenses: Global COI 1,053,000.00 35,100,000.00 • • • Jan 3,2006 3:43 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M12SP40C) Page 1 •- BOND DEBT SERVICE PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2012 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version .— Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2012 •- 06/01/2013 1,316,250.00 1,316,250.00 12/01/2013 200,000 7.500% 1,316,250.00 1,516,250.00 2,832,500 08/012014 - 1,308,750.00 1,308,750.00 12101/2014 300,000 7.500% 1,308,750.00 1,608,750.00 2,917,500 06/01/2015 1,297,500.00 1,297,500.00 12/01/2015 1,297,500.00 1,297,500.00 2,595,000 06/01/2016 1,297,500.00 1,297,500.00 12/01/2016 1,297,500.00 1,297,500.00 2,595,000 06/012017 1,297,500.00 1,297,500.00 12/01/2017 1,297,500.00 1,297,500.00 2,595,000 06/01/2018 1,297,500.00 1,297,500.00 . '- 12/012018 1,297,500.00 1,297,500.00 2,595,000 06/01/2019 1,297,500.00 1,297,500.00 12/01/2019 1,297,500.00 1,297,500.00 2,595,000 06/01/2020 1,297,500.00 1,297,500.00 12/01/2020 1,297,500.00 1,297,500.00 2,595,000 •- 06/01/2021 1,297,500.00 1,297,500.00 12/01/2021 1,297,500.00 1,297,500.00 2,595,000 ' 06/01/2022 1,297,500.00 1,297,500.00 12/01/2022 1,297,500.00 1,297,500.00 2,595,000 06/01/2023 1,297,500.00 1,297,500.00 12/01/2023 1,297,500.00 1,297,500.00 2,595,000 06/01/2024 1,297,500.00 1,297,500.00 12/01/2024 1,297,500.00 1,297,500.00 2,595,000 . 06/01/2025 1,297,500.00 1,297,500.00 12/01/2025 1,297,500.00 1,297,500.00 2,595,000 06/01/2026 1,297,500.00 1,297,500.00 12/01/2026 1,297,500.00 1,297,500.00 2,595,000 06/01/2027 1,297,500.00 1,297,500.00 12/01/2027 1,297,500.00 1,297,500.00 2,595,000 06/01/2028 1,297,500.00 1,297,500.00 12/01/2028 65,000 7.500% 1,297,500.00 1,362,500.00 2,660,000 r 06/01/2029 1,295,062.50 1,295,062.50 12/01/2029 70,000 7.500% 1,295,062.50 1,385,062.50 2,660,125 06/01/2030 1,292,437.50 1,292,437.50 12/01/2030 235,000 7.500% 1,292,437.50 ' 1,527,437.50 2,819,875 06/01/2031 1,283,625.00 1,283,625.00 12/01/2031 255,000 7.500% 1,283,625.00 1,538,825.00 2,822,250 06/01/2032 1,274,062.50 1,274,062.50 12/01/2032 440,000 7.500% 1,274,062.50 1,714,062.50 2,988,125 06/01/2033 1,257,562.50 1,257,562.50 12/01/2033 475,000 7.500% 1,257,562.50 1,732,562.50 2,990,125 08/012034 1,239,750.00 1,239,750.00 '-. 12/01/2034 690,000 7.500% 1,239,750.00 1,929,750.00 3,169,500 06/01/2035 1,213,075.00 1,213,875.00 12/01/2035 740,000 7.500% 1,213,875.00 1,953,875.00 3,167,750 06/01/2036 1,186,125.00 1,186,125.00 12/01/2036 990,000 7.500% 1,186,125.00 2,176,125.00 3,362,250 •- 06/01/2037 1,149,000.00 1,149,000.00 12/01/2037 1,055,000 7.500% 1,149,000.00 2,204,000.00 3,353,000 06/01/2038 1,109,437.50 1,109,437.50 12/01/2038 1,340,000 7.500% 1,109,437.50 2,449,437.50 3,558,875 06/01/2039 - 1,059,187.50 1,059,187.50 ,- 12/01/2039 5,855,000 7.500% 1,059,187.50 6,914,187.50 7,973,375 08/01/2040 839,625.00 839,625.00 12/01/2040 6,775,000 7.500% 839,625.00 7,614,625.00 8,454,250 06/01/2041 585,562.50. 585,562.50 12/012041 7,280,000 7.500% 585,562.50 7,865,562.50 8,451,125 06/01/2042 312,562.50 312,562.50 _ 12/01/2042 8,335,000 7.500% 312,562.50 8,647,562.50 8,960,125 35,100,000 71,775,750.00 108,875,750.00 106,875,750 Jan 3,2006 3:43 pm Prepared by Kitkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M12SP40C) Page 2 r— SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2016 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version Dated Date 12/01/2016 Delivery Date 12/01/2016 Sources: Bond Proceeds: Par Amount 38,000,000.00 38,000,000.00 Uses: Project Fund Deposits: Construction Fund 36,860,000.00 Delivery Date Expenses: Global COI 1,140,000.00 38,000,000.00 Jan 3,2006 4:46 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-d16SP40C) Page 1 BOND DEBT SERVICE PIONEER METROPOLITAN DISTRICTS#1.6 SERIES 2016 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version — Annual Period Debt Debt Ending Principal Coupon Interest Service Service 12/01/2016 - 06/01/2017 1,425,000 1,425,000 121012017 500,000 7.500% 1,425,000 1,925,000 3,350,000 06/01/2018 1,406,250 1,406,250 12/01/2018 600,000 7.500% 1,406,250 2,006,250 3,412,500 06/01/2019 1,383,750 1,383,750 121012019 1,383,750 1,383,750 2,767,500 _ - 06/01/2020 1,383,750 1,383,750 12/01/2020 1,383,750 1,383,750 2,767,500 06/01/2021 1,383,750 1,383,750 12/012021 1,383,750 1,383,750 2,767,500 06/01/2022 1,383,750 1,383,750 12/01/2022 1,383,750 1,383,750 2,767,500 06/01/2023 1,383,750 1,383,750 12/01/2023 1,383,750 1,383,750. 2,767,500 06/01/2024 1,383,750 1,383,750 12/01/2024 1,383,750 1,383,750 2,767,500 •- 06/01/2025 1,383,750 1,383,750 12/01/2025 1,383,750 1,383,750 2,767,500 06/01/2026 1,383,750 1,383,750 12/01/2026 1,383,750 1,383,750 2,767,500 06/01/2027 1,383,750 1,383,750 12/0112027 1,383,750 1,383,750 2,767,500 061012028 1,383,750 1,383,750 12101/2028 1,383,750 1,383,750 2,767,500 06/01/2029 1,383,750 1,383,750 12101/2029 1,383,750 1,383,750 2,767,500 06/01/2030 1,383,750 1,383,750 12/012030 1,383,750 1,383,750 2,767,500 06/01/2031 1,383,750 1,383,750 12/01/2031 1,383,750 1,383,750 2,767,500 06/01/2032 1,383,750 1,383,750 12/01/2032 1,383,750 1,383,750 2,767,500 06/01/2033 1,383,750 1,383,750 12/01/2033 1,383,750 1,383,750 2,767,500 06/012034 - 1,383,750 1,383,750 12/01/2034 1,383,750 1,383,750 2,767,500 06/01/2035 1,383,750 1,383,750 12/01/2035 1,383,750 1,383,750 2,767,500 06/01/2036 1,383,750 1,383,750 12101/2036 1,383,750 1,383,750 2,767,500 06101/2037 1,383,750 1,383,750 12/012037 1,383,750 1,383,750 2,767,500 06/01/2038 1,383,750 1,383,750 121012038 1,383,750 1,383,750 2,767,500 06/01/2039 1,383,750 1,383,750 12/01/2039 1,383,750 1,383,750 2,767,500 06/01/2040 1,383,750 1,383,750 12/01/2040 1,383,750 1,383,750 2,767,500 - 06/012041 1,383,750 1,383,750 12/01/2041 1,383,750 1,383,750 2,767,500 06/01/2042 1,383,750 1,383,750 12/01/2042 1,383,750 1,383,750 2,767,500 06/01/2043 1,383,750 1,383,750 12101/2043 7,650,000 7.500% 1,383,750 9,033,750 10,417,500 06/01/2044 1,096,875 1,096,875 12/01/2044 8,850,000 7.500% 1,096,875 9,946,875 11,043,750 06/01/2045 765,000 765,000 12/01/2045 9,510,000 7.500% 765,000 10,275,000 11,040,000 06/01/2046 408,375 408,375 12/01/2046 10,890,000 7.500% 408,375 11,298,375 11,706,750 38,000,000 79,390,500 117,390,500 117,390,500 Jan 3,2006 4:46 pin Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M16SP40C) Page 2 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2020 G.O.BONDS Non-Rated,2048 Final Maturity Service Plan Version Dated Date 12/01/2020 Delivery Date 12/0112020 Sources: Bond Proceeds: Par Amount 41,000,000.00 41,000,000.00 Uses: Project Fund Deposits: - Construction Fund 39,770,000.00 Delivery Date Expenses: Global COI 1,230000.00 41,000,000.00 Jan 3,2006 4:47 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M20SP40C) Page 1 BOND DEBT SERVICE - PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2020 G.O.BONDS Non-Rated,2048 Final Maturity Service Plan Version Annual Period Debt Ending Principal Coupon interest Debt Service Service 12/01/2020 06/01/2021 1,537,500.00 1,537,500.00 12/01/2021 1,537,500.00 1,537,500.00 3,075,000 06/01/2022.. 1,537,500.00 1,537,500.00 12/01/2022 1,537,500.00 1,537,500.00 3,075,000 06/01/2023 1,537,500.00 1,537,500.00 12/01/2023 1,537,500.00 1,537,500.00 3,075,000 06/01/2024 1,537,500.00 1,537,500.00 12/01/2024 1,537,500.00 1,537,500.00 3,075,000 ,— 06/01/2025 1,537,500.00 1,537,500.00 12/01/2025 1,537,500.00 1,537,500.00 3,075,000 06/01/2026 1,537,500.00 1,537,500.00 12/01/2026 1,537,500.00 1,537,500.00 3,075,000 06/01/2027 1,537,500.00 1,537,500.00 - 12/01/2027 1,537,500.00 1,537,500.00 3,075,000 06/01/2028 1,537,500.00 1,537,500.00 12/01/2028 1,537500.00 1,537,500.00 3,075,000 06/01/2029 1,537,500.00 1,537,500.00 12/01/2029 1,537,500.00 1,537,500.00 3,075,000 ,- 06/01/2030 1,537,500.00 1,537,500.00 12/01/2030 1,537,500.00 1,537,500.00 3,075,000 06/01/2031 1,537,500.00 1,537,500.00 12/012031 1,537,500.00 1,537,500.00 3,075,000 06/01/2032 1,537,500.00 1,537,500.00 12/012032 1,537,500.00 1,537,500.00 3,075,000 06/01/2033 1,537,500.00 1,537,500.00 12/01/2033 1,537,500.00 1,537,500.00 3,075,000 06/01/2034 1,537,500.00 1,537,500.00 ,- 12101/2034 1,537,500.00 1,537,500.00 3,075,000 06/01/2035 1,537,500.00 1,537,500.00 12/01/2035 1,537,500.00 1,537,500.00 3,075,000 06/01/2036 1,537,500.00 - 1,537,500.00 12/01/2036 1,537,500.00 1,537,500.00 3,075,000 06/01/2037 1,537,500.00 1,537,500.00 12/01/2037 1,537,500.00 1,537,500.00 3,075,000 06/01/2038 1,537,500.00 1,537,500.00 12/01/2038 1,537,500.00 1,537,500.00 3,075,000 06/01/2039 1,537,500.00 1,537,500.00 _ 12/012039 1,537,500.00 1,537,500.00 3,075,000 06/01/2040 - 1;537,500.00 1,537,500.00 12/012040 35,000 7.500% 1,537,500.00 1,572,500.00 3,110,000 06/01/2041 1,536,187.50 1,536,187.50 12/01/2041 40,000 7.500% 1,536,187.50 1,576,187,50 3,112,375 06/01/2042 1,534,687.50 1,534,687.50 12/01/2042 395,000 7.500% 1,534,687.50 1,929,687.50 3,464,375 06/01/2043 1,519,875.00 1,519,875.00 12/01/2043 1,735,000 7.500% 1,519,875.00 3,254,875.00 4,774,750 .- 06/01/2044 1,454,812.50 1,454,812.50 12/01/2044 2,150,000 7.500% 1,454,812.50 3,604,812.50 5,059,625 06/01/2045 1,374,187.50 1,374,187.50 • 12/01/2045 2,315,000 7.500% 1,374,187,50 3,689,187.50 5,063,375 06/01/2046 1,287,375.00 1,287,375.00 '- 12/01/2046 2,790,000 7.500% 1,287,375.00 4,077,375.00 5,364,750 06/01/2047 1,182,750.00 1,182,750.00 12/01/2047 14,705,000 7.500% 1,182,750.00 .15,867;760.50 17,070,500 06/01/2048 631,312.50 631,312.50 12/01/2048 16,835,000 7.500% 631,312.50 17,466,312.50- 18,097,625 41,000,000 82,542,375.00 123,542,375.00 123,542,375 I- Jen 3,2006 4:47 pm Prepared by Kirkpatrick Peals Quantitative Group-EL (Pioneer MD 05:CSEP3005-M20SP40C) Page 2 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2024 G.O.BONDS Non-Rated,2048 Final Maturity Service Plan Version Dated Date 12/0112024 Delivery Date 12/01/2024 Sources: Bond Proceeds: Par Amount 30,400,000.00 30,400,000.00 Uses: Project Fund Deposits: Construction Fund 29,488,000.00 Delivery Date Expenses: Global COI 912,000.00 30,400,000.00 Jan 3,2006 4:48 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP300S-M24SP40C) Page 1 BOND DEBT SERVICE PIONEER.METROPOLITAN DISTRICTS#1-6 SERIES 2024 G.O.BONDS Non-Rated,2048 Final Maturity Service Plan Version Annual Period Debt Ending Principal Coupon Interest Debt Service Service .— 12/01/2024 06/01/2025 1,140,000.00 1,140,000.00 12/01/2025 1,140,000.00 1,140,000.00 2,280,000 06/01/2026 1,140,000.00 1,140,000.00 12/01/2026 1,140,000.00 1,140,000.00 2,280,000 06/01/2027 1,140,000.00 1,140,000.00 12/01/2027 1,140000.00 1,140000.00 2,280,000 06/01/2028 1,140,000.00 1,140,000.00 12/01/2028 1,140,000.00 1,140,000.00 2,280,000 _ 06/01/2029 1,140,000.00 1,140,000.00 12/01/2029 - 1,140,000.00 1,140,000.00 2,280,000 06/01/2030 1,140,000.00 1,140,000.00 12/01/2030 - 1,140,000.00 1,140,000.00 2,280,000 06101/2031 1,140,000.00 1,140,000.00 12/01/2031 1,140,000.00 1,140,000.00 2,280,000 06/01/2032 1,140,000.00 1,140,000.00 12/01/2032 1,140,000.00 1,140,000.00 2,280,000 06/01/2033 1,140,000.00 1,140,000.00 12/01/2033 1,140,000.00 1,140,000,00 2,280,000 06/01/2034 1,140,000.00 1,140,000.00 12/01/2034 35,000 7.500% 1,140,000.00 1,175,000.00 2,315,000 06/01/2035 1,138,687.50 1,138,687.50 12/01/2035 40,000 7.500% 1,138,687.50 1,178,687.50 2,317,375 _ 06/01/2036 1,137,187.50 1,137,187.50 12/01/2036 530,000 7.500% 1,137,187.50 1,667,187.50 2,804,375 06/01/2037 1,117,312.50 1,117,312.50 12/01/2037 575,000 7.500% 1,117,312.50 1,692,312.50 2,809,625 06/01/2038 1,095,750.00 1,095,750.00 12/01/2038 1,135,000 7.500% 1,095,750.00 2,230,750.00 3,326,500 06/01/2039 1,053,187.50 1,053,187.50 12/01/2039 1,220,000 7.500% 1,053,187.50 2,273,187.50 3,326,375 06/01/2040 1,007,437.50 1,007,437.50 12101/2040 1,825,000 7.500% 1,007,437.50 2,832,437.50 3,839,875 06/01/2041 939,000.00 939,000.00 12/01/2041 1,960,000 - 7.500% 939,000.00 2,899,000.00 3,838,000 06/01/2042 865,500.00 865,500.00 12/01/2042 2,340,000 7.500% 865,500.00 3,205,500.00 4,071,000 06/01/2043 777,750.00 777,750.00 12/01/2043 2,515,000 7.500% 777,750.00 3,292,750.00 4,070,500 06/01/2044 683,437.50 683,437.50 12/01/2044 2,945,000 7.500% 683,437.50 3,628,437.50 4,311,875 06/01/2045 573,000.00 573,000.00 12/01/2045 3,170,000 7.500% 573,000.00 3,743,000.00 4,316,000 06/01/2046 454,125.00 454,125.00 12/01/2046 3,665,000 7.500% 454,125.00 4,119,125.00 4,573,250 06/01/2047 316,687.50 316,687.50 12/01/2047 3,940,000 7.500% 316,687.50 4,256,687.50 4,573,375 06/01/2048 168,937.50 168,937.50 12/01/2048 4,505,000 7.500% 168,937.50 4,673,937.50 4,842,875 30,400,000 45,456,000.00 75,856,000.00 75,856,000 Jan 3,2006 4:48 pm Prepared by Kirkpatrick Pettis Quantitative Group-EL (Pioneer MD 05:CSEP3005-M24SP40C) Page 2 • ca m " P" ry 9 ry S Qa o E. E. o p- ® » EE9E. aam5Eds3EEoos � s � ooEssEs . - E. 8 - `s •— " ssg" " " » o • 0 $ r wsO000000000000000000000 10 8 l0 I a a :1 99 usssgggrigtaggglgiggggig. g. kgragO Io e asgssm » esesggee » maa » m » eage2e - a » » 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O ‘,o sk 8, gaggggggggggggggg. gggggg_ aaaaa � a ,45aaaaaaaaaaaaaaaaam § ,O (4 9900 § om : ^ o � ae „ 1 � F. w5a5gogAlm rAiggIA4§ 9. aaa = aoasla » m a -x 9 ., 00 E. 4 i. ail' it a._t_ EE. ; 5 RA A.E.. ry P- E. .9.R."g.. RE E. S P -m 8A S • y P O Y P y gg N.0 - - - ry- ry N ry ry ry rv » » n » » " m v a v Iq ; £ ggggogogSoB § ggggg § gg8gg § g § ggg § ge55m @ia mmm m r4 n: � � � � � � � � � � n n A 1 » » mrmERF5 : EF. : a5s ! Raamma '4os13EE. mziF ,IgEEriI Eima A 'rd a a : 8onw 8 ; msa ; pax ,Ii. 2. e2. IEEm = $ mWsaww $ $ & w a • .- .- rv02+ P0e � W » o2rvP » tA.SE $ ' RGRmriweaF,1 * ilPP » 2222E " a u. M by ^ ; e _ o o' 0 W W o m 0 2 2 m 2 „ 0 „ m n„ „ m „ 2 N 2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 i iSa4p oEAAAEAX �X IX E + ,F, ARE ERE A R AA 6 as a eae : : PP P . . . : : : : : P : < 0 g 2 o :till Eaireawairaakggl � wggal ti es # 3 OO 9am8Elm wWs a , aa2m Et -_ r335. E. ,EZn -8 ; s 2 ! ig"di5E. Aral€ 5 " oagFEoa5 5N5m55m0 » � gzE. gmg' $ na 74^ maaass $ ad : §. a 13 2 a € s A • 000 § F m ^ ^ m "s s3 m eam am o - ' 0 " $ E. _ • _ - w � rvam al ^ o0 atm : � ms -. at 0.0w " cl^ 0naa0. v. E e ; $ - � ga : aaam ^ Rn $ „ mm8 ^ 4oE0mas08 0. ^ n ". 0. 0. 44. 0. 0 " 00 W < i NNNNNndm m ry �' w r .- e - y� c K 33 Ys n i 5. 0 0 F m m11. m 0 4 pry p9 4. S o a W n A Y! v i 7 ® a - 8 P n r 9 x $ C3 Al $ n A $ $ a F.1 g K - � v v m R s` v O ` I ry a o o R N R n m m " ry R R m m N N N N N 5' 5' N �"R m N N m R N R " it '— o S F 3 a _ z a w z rygryggryNrv » " » mrvgcrvrrvrv » AEN - m " A » rvrvrvry 5 o R o 2 9 $ R o N N "& N $ o o €. N R R R o $ 3 E % N E 8 , R ci N a jr— n 0 d 0 fa r- 2 2 2 0 o g m 1- X •X X m X X X X X X X X X X X - X X X X X X X gat X 0 0 0 0 0 0 0 0 0 0 0 u a a ea • s s 222ooaXweowneoCLe : oLLmmL` m : mmmm4xmmmxLeLm : : mmm -° 0 I e 3 S : • I " � � maa8F3a $ ≤^ $ ggog ≤ ° rN § o § s0sassao $ eoa000so'f' w - '° 8 8 8 8 8 8 8 8 8 8 $ 888 ° ° ° 8 0 NNnemn 4 " 0m hSN. N r, °y� $ N N N N n a e a a a a a r < “l a a a a ▪ a▪ gi a mass _ _ _ _ ,d _ _ _ sad a 3s a o88e5 � a5, BH $ 8oF ,U15 5, mmo3 $ 8 8sEc@@@@@@@@@@@@@ ° . . » 05 " 5. 5. 555. 55585. 5. ,— hall 55555Z5sa8e5F. EoammIa RI - a •z aas. a s _ ' vi 1 a F » ° 1 § § .§ 0§ § 11 § 1F: » � 811 8 . 8R8Rh I8 1 a : ligal m $ 5 $ eeg5 $ smaa ' _ sg ^ _ ` g o n Z Si s s ' a ' iS S5 aI - _ . s re • 6 ; ap » ' e4 'ds88sss55ssss8500085555 ^ 8d84 T E t n l E. s F N n n n r h n `vat a `va7 n a a a a a a n a a a a m ry '$v ry a E aAxia r; • o m 3 ca F• a a ' - ' 58888 emm8 § oee5ee » eeme588aa5s ° z ' 3a aswa 8ON000 „ 00000 aaaaa0iovoixm ,n ,ae a .— o 1 S , iltla aaa 5555 aaa N a$ E 80 : 2 5@ . Nt000 - 5 §. 5§. 5NNNa ) n55 ' g50000vo 15 = a Eli ! ' a 85mc5aaaa85 ,55555558 ; 55aPaimaaaa I § i o cot a ? ^ ia N o 1 a 5 31 la 4 4 _ c is • g ; a »» � mmx". 02 a � mamosm � m O2 � ≤ n $ re � � � mo � ° � s � so � n � oo � » • i ' Ra 3a 55nmmma � ms 5a • 5mmv,54" 5 " ea . eeoN "s � N- rOENN WN Ns O y = E r N N N N N 0V N or a d N a d ri ri d a d e m e e e e f 4 O> C . s § $ $ nNNNN0, 880. 0. ... 88880.a � _ Naga a » » NarxanrgaNNN : 911 - aag 8 » r 0. 88n � ce r— z a 3 a a s U sb — 6 a a a S OOOOO OOOOOOOOOOOOOOOOOOOOOOOOOOOOoOOOOO O O O 0 O O 2 0 O O O o a a 0 a O O O O O o a o e o 0 O 0 o a O O o a a a o 0 O O 0 o a a 0 a 0 O a O O '( E 111 � o a00000000000000000000000000000000000000000000 O o ' RE m m N ® E gip : � ^V ≤ $ � 3 : lis)pp airmxrn eRr`- a^. BmY $ R rnoocfR W N n C N V 14 . 5 R N N R AR RE E VR 0 n n vi N o c n N P ONi O q it;. . a as mci4 r ≤ sra n44kkms kE4R. ^ E E $ ? � roo ^ ^ 44R Oa aE5 oni- ErmA ^ ^ 3 ". 12ai F"sI aRRrm g Er, El r4 ms `� ry N op, ' a N z r - N N N N m m 5 a 8 '; 818, 82 `n F21 ;, 22 ; 18888 :! LL •` O IT E B€" N Z a o 6 3 5 e• ax oo NN ≤ of " fxtaSNW0ErikERNR ^ 0Fl 0 4. ^ 4e ? 40 IE. O. • 02 ^ _ _ _ _ rrr � A i & dleia $ mErm aammiisom . . iR Fs ggsgsgggaaa. ssssssssga § s § o § § s8 § § § s § s § § § § § § § § § ss § 17 II p a a N N . N N N N N N . N N N N N N N ry N N ry ry N N N ry ry ry ry N N N N N ry N N N N N N N Q t EFF Z O Z — y C e 000i aS F. f3mo ! 6 e N ry Eh � m ft. Fim $ aBaa � W a 3 3 , 8mm a ei N I^ o ' mgK m ilirime a p z 2 .- RR $.e ^r S m o g m o N N N « R m ..� n a v e v v $ v E n $ $ R R g R R R R R R R R N R R R N N n n ry g r ry R et-4 R R R R R $ R „ S 8 8 g E R I— a O W •� C s a ▪ a E io n O O O O O O O O O O O a O O O O O O O O O O O O O O O 8 8 a 1 r .� T• v 0 0 0' I a ■ L O e.S ' ` 8 g p n p Ooa `5nnn nnm m � n nnnnn mnnnn nnn ^4 n nnnnA 8 $ a n n n l O 2 III L 0 0 0 0 0 0 0 0 0 0 0 0 OOOO “- - OOOOOOOOOO - 0000 0 000000000000 I8 r M f I 11 O O n n n n n n n n w n n Fl n n ne'n n n n n n n n n n n "� n n - il I$'- E ° m : s ^ a § N000P_ en � 0NXmnn oa § k < i. E. slomksan F. 5 gRR In rm3e � gor mogEnnImRmffie N0 rep- ; � f .a ^-.: P. n 00 . 000000000 .6 .60 . ... .. .. . .. .. 00000000 .6 ,‘ ,84 F3 Im > 1y _Ir ® EEIfl0N V0VN0CR $ ^�ppE NMm0n00L�pnm 24'3 F? t l n 28; 8. 772 N h n° b F N n OOi n O O 55 , -,-.4 .,2 , 5 n alNNNNn P 0 0 0 0 0 0 0 0 0 0 a 0 a a 0 o 0 0 0 0 0 0 0 0 0 0 0 c 0 � X 8 E g _9 s V Na ! I a a O O O O O O O O O O O a a O O O O O O O O O O O O a a O o ling on n .d ₹ > c m I a = O O O O O O a O O O O O O O O O O O O O O O O a O O O O O O O LL . `S � An IA _ I .6OO8 „ ^ Ft' mEER .; nFx3F. ffiggmemOnsw0 - 0NIaia c., n ₹ a rz m m n o 4 $ o) 8n o -N 02.^ o o ry o r n o o CO o R m ( ^e, es- ._ g $ a > ti. � 8Z223g38, 8808 • ) _ NNNf 2m na ^e icAE ;; n • E O (p 1 9 onnmrymm N N .{ e $ N 'COi, 5i 8 mi lNNr0m8n8Siy & 414 Nna : 8 $ 8m88R R Ra aaRmes ≤ : s p �ca, a mPRP 82 .82282 al nnnnnnnnnnnnnnnnnnnnnnnnnnn nib LL C -. O y . s . O i x O O O O O O O O O O O O a O O O a O O O O O O O OOOOO3O O CS $sp ° R n s C 6 `. s 1 s tutu e n nnnnnn 6, 88 .,e. Sa O .+ nnn nn888828 .ni '8nnnnnnnnnn nnn '2n8mm � .o - w .— 20 _D o n gg E. n $� 0 0 R 0 R R N N N N N N N N N 0 N 0 O R O N N O 8 8 n O n O 0 0 0 i O O O O O O O O O O O O O e 0 0 0 0 0 0 0 ry n O E 0 8 SOURCES AND USES OF FUNDS PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2011 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version-Delayed Scenario Dated Date 12/01/2011 Delivery Date 12/01/2011 • Sources: Bond Proceeds: Par Amount 8,125,000.00 •- 8,125,000.00 Uses: '— Project Fund Deposits: Construction Fund 7,800,000.00 Delivery Date Expenses: Global COI 325,000.00 8,125,000.00 Mar 2,2006 2:09 pm Prepared by D.A.Davidson&Co.Quantitative Group-EL (Pioneer MD 05:EMAR20GW 11SPDEE) Page 1 BOND DEBT SERVICE PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2011 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version-Delayed Scenario Annual Period Debt Debt Ending Principal Coupon Interest Service Service 12/01/2011 ,... 06/01/2012 284,375 284,375 12/01/2012 125,000 7.000% 284,375 409,375 693,750 06101/2013 280,000 280,000 12/012013 190,000 7.000% 280,000 470,000 750,000 06/012014 273,350 273,350 12/01/2014 275,000 7.000% 273,350 548,350 821,700 •-• 06831/2015 263,725 263,725 12101/2015 145,000 7.000% 263,725 408,725 672,450 06101/2016 258,650 258,650 12101/2016 10,000 7.000% 258,650 268,650 527,300 06/01/2017 258,300 258,300 .- 12/01/2017 258,300 258,300 516,600 06/01/2018 258,300 258,300 12/01/2018 258,300 258,300 516,600 06/01/2019 258,300 258,300 12/012019 258,300 258,300 516,600 06/01/2020 258,300 258,300 12/01/2020 15,000 7.000% 258,300 273,300 531,600 06/01/2021 257,775 257,775 12/01/2021 15,000 7.000% 257,775 272,775 530,550 06/01/2022 257250 257,250 12/01/2022 50,000 7.000% 257,250 307,250 564,500 "' 06/01/2023 255,500 255,500 12/01/2023 10,000 7.000% 255,500 265,500 521,000 06/01/2024 255,150 255,150 12/01/2024 90,000 7.000% 255,150 345,150 600,300 06/01/2025 252,000 252,000 •--) 12/01/2025 95,000 7.000% 252,000 347,000 599.000 06/01/2026 248,675 248,875 12/01/2026 135,000 7.000% 248.675 383,675 632,350 06/01/2027 243,950 243,950 12101/2027 145,000 7.000% 243,950 388,950 632,900 • 06/01/2028 238,875 238,875 12/01/2028 195,000 7.000% 238,875 433,875 672,750 06/01/2029 232,050 232,050 12101/2029 205,000 7.000% 232,050 437,050 669,100 06/012030 224,875 224,875 12/012030 260,000 7.000% 224,875 484,875 709,750 06/01/2031 215,775 215,775 12/01/2031 280,000 7.000% 215,775 495,775 711,550 06/01/2032 205,975 205,975 12/01/2032 345,000 7.000% 205,975 550,975 756,950 06/01/2033 193,900 193,900 •-• 12/01/2033 365,000 7.000% 193,900 558,900 752,800 06/01/2034 181,125 181,125 12101/2034 440,000 7.000% 181,125 621,125 802,250 06/01/2035 165,725 165,725 12/01/2035 470,000 7.000% 165,725 635,725 801,450 06/01/2036 149,275 149,275 12101/2036 550,000 7.000% 149,275 699,275 848,550 06/01/2037 130,025 130,025 12/01/2037 590,000 7.000% 130,025 720,025 850,050 06/01/2038 109,375 109,375 12/01/2038 680,000 7.000% 109,375 789,375 898,750 .- 06/01/2039 85,575 85,575 12/01/2039 725,000 7.000% 85,575 810,575 896,150 06/01/2040 60,200 60,200 12/012040 830,000 7.000% 60,200 890,200 950,400 06/01/2041 31,150 31,150 12/01/2041 890,000 7.000% 31,150 921,150 952,300 8,125,000 12,775,000 20,900,000 20,900,000 P.." Mar 2,2006 2:09 pm Prepared by D.A.Devidson 8 Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-W 11 SPDEE) Page 2 SOURCES AND USES OF FUNDS PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2017 G.O. BONDS Non-Rated,30-Year Maturity Service Plan Version-Delayed Scenario Dated Date 12/01/2017 Delivery Date 12/01/2017 Sources: Bond Proceeds: Par Amount 7,600000.00 7,600,000.00 Uses: Project Fund Deposits: Construction Fund 7,296,000.00 Delivery Date Expenses: Global COI 304,000.00 7,600,000.00 Mar 2,2006 2:12 pm Prepared by D.A.Davidson&Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-W 17SPDEE) Page 1 BOND DEBT SERVICE PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2017 G.O. BONDS Non-Rated,30-Year Maturity Service Plan Version-Delayed Scenario Annual Period Debt Debt Ending Principal Coupon Interest Service Service 12/01/2017 ..*. 06/01/2018 266,000 266,000 12/01/2018 25,000 7.000% 266,000 291,000 557.000 06/01/2019 265,125 285,125 12/01/2019 95,000 7.000% 265,125 360,125 625,250 06/01/2020 261,800 261,800 12/01/2020 185,000 7.000% 261,800 446,800 708,600 " 06/01/2021 255.325 255,325 12/012021 255,325 255,325 510,650 06/012022 255,325 255,325 12/01/2022 255,325 255,325 510,650 06/01/2023 255,325 255,325 12/01/2023 255,325 255,325 510,650 06/01/2024 255,325 255,325 12/01/2024 255,325 255,325 510,650 06/012025 255,325 255,325 12/01/2025 255,325 255,325 510,650 ,..., 06/01/2026 255,325 255,325 12/01/2026 255,325 255,325 510,650 06/012027 255,325 255,325 12/01/2027 255,325 255,325 510;650 06/01/2028 255,325 255,325 12/012028 255,325 255,325 510,650 '� 06/01/2029 255,325 255,325 12/012029 255,325 255,325 510,650 08/01/2030 255,325 255,325 12101/2030 255,325 255,325 510,650 06/012031 255,325 255,325 •-' 12/012031 255,325 255,325 510,650 06/01/2032 255,325 255,325 12/01/2032 255,325 255,325 510,650 06/01/2033 255,325 255,325 12/01/2033 255,325 255,325 510,650 •.., 06/0112034 255,325 255,325 12/01/2034 255,325 255,325 510,650 06/01/2035 255,325 255,325 12/01/2035 255,325 255,325 510,650 06/01/2036 255,325 255,325 12/012036 255,325 255,325 510,650 •.. 06/01/2037 255,325 255,325 12/012037 255,325 255,325 510,650 06/01/2038 255,325 255,325 12/01/2038 255,325 255,325 510,650 06/01/2039 255,325 255,325 12/01/2039 255,325 255,325 510,650 06/01/2040 255,325 255,325 12/01/2040 255,325 255,325 510,650 06/01/2041 255,325 255,325 12/01/2041 255,325 255,325 510,650 •.- 06/01/2042 255,325 255,325 12101/2042 940,000 7.000% 255,325 1,195,325 1,450,650 06/01/2043 222,425 222,425 12101/2043 1,005,000 7.000% 222,425 1,227,425 1,449,850 06/01/2044 187,250 187,250 12/01/2044 1,160,000 7.000% 187,250 1,347,250 1,534,500 •- 06/01/2045 146,650 146,650 12/01/2045 1,245,000 7.000% 146,650 1,391,650 1,538,300 06/01/2046 103,075 103,075 12/01/2046 1,425,000 7.000% 103,075 1,528,075 1,631,150 06/01/2047 53,200 53,200 `.... 12/01/2047 1,520,000 7.000% 53,200 1,573,200 1,626,400 7,600,000 14,245,350 21,845,350 21,845,350 •` Mar 2,2006 2:12 prn Prepared by D,A.Davidson 8 Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-W 17SPDEE) Page 2 SOURCES AND USES OF FUNDS _ PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2022 G.O.BONDS Non-Rated,2050 Final Maturity Service Plan Version-Delayed Scenario Dated Date 06/01/2022 Delivery Date 06/01/2022 ,.. Sources: Bond Proceeds: Par Amount 7,500,000.00 7,500,000.00 Uses: Project Fund Deposits: Construction Fund 7,200,000.00. Delivery Date Expenses: ,.� Global COI 300,000.00 7,500,000.00 a. Mar 2.2006 2:15 pm Prepared by D.A.Davidson 8 Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-W22SPDEE) Page 1 BOND DEBT SERVICE PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2022 G.O.BONDS Non-Rated,2050 Final Maturity Service Plan Version-Delayed.Scenario Annual Period Debt Debt • Ending Principal Coupon Interest Service Service .-. 06/01/2022 12/01/2022 262,500 262,500 262,500 06/01/2023 262,500 262,500 12/01/2023 262,500 262,500 525,000 06/01/2024 262,500 262,500 •- 12/01/2024 262,500 262,500 525,000 06/01/2025 262,500 262,500 12/01/2025 262,500 262,500 525,000 06/01/2026 262,500 262,500 12/01/2026 262,500 262,500 525,000 06/01/2027 262,500 262,500 12/01/2027 262,500 262,500 525,000 06/01/2028 262,500 262,500 12/01/2028 262,500 262,500 525,000 ,_. 06/01/2029 262,500 262,500 12/01/2029 262,500 262,500 525,000 06/01/2030 262,500 262,500 12/01/2030 262,500 262,500 525,000 06/01/2031 262,500 262,500 12/01/2031 262,500 262,500 525,000 06/01/2032 262,500 262,500 12/01/2032 262,500 262,500 525,000 06/01/2033 262,500 262,500 12/01/2033 262,500 262,500 525,000 06/01/2034 262,500 262,500 12/01/2034 262,500 262,500 525,000 06/01/2035 262,500 262,500 12/01/2035 262,500 262,500 525,000 06/01/2036 262,500 262,500 12/01/2036 262,500 262,500 525,000 06/01/2037 262,500 262,500 • 12/01/2037 262,500 262,500 525,000 06/01/2038 262,500 262,500 12/01/2038 262,500 262,500 525,000 06/01/2039 262,500 262,500 12/01/2039 262,500 262,500 525,000 06/01/2040 262,500 262,500 12/01/2040 262,500 262,500 525,000 '- 06/01/2041 262,500 262,500 12/01/2041 262,500 262,500 525,000 06/01/2042 262,500 262,500 12/01/2042 95,000 7.000% 262,500 357,500 620,000 .1., 06/01/2043 259,175 259,175 12/01/2043 100,000 7.000% 259,175 359,175 618,350 06/01/2044 255,675 255,675 12/01/2044 145,000 7.000% 255,675 400,675 656,350 06/01/2045 250,600 250,600 .- 12/01/2045 155,000 7.000% 250,600 405,600 656,200 06/01/2046 245,175 245,175 12/01/2046 205,000 7.000% 245,175 450,175 695,350 06/01/2047 238,000 238,000 12/01/2047 220,000 7.000% 238,000 458,000 696,000 06/01/2048 230,300 230,300 12/01/2048 2,000,000 7.000% 230,300 2,230,300 2,460,600 06/01/2049 160,300 160,300 12/01/2049 2,140,000 7.000% 160,300 2,300,300 2,460,600 ,_ 06/01/2050 85,400 85,400 12/01/2050 2,440,000 7.000% 85,400 2,525,400 2,610,800 7,500,000 14,211,750 21,711,750 21,711,750 Mar 2,2006 2:15 pm Prepared by D.A.Davidson&Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-W22SPDEE) Page 2 SOURCES AND USES OF FUNDS PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2027 G.O. BONDS Non-Rated,2050 Final Maturity Service Plan Version-Delayed Scenario Dated Date 12/01/2027 Delivery Date 12/01/2027 Sources: Bond Proceeds: Par Amount 8,700,000.00 8,700,000.00 Uses: Project Fund Deposits: Construction Fund 8,352,000.00 Delivery Date Expenses: Global COI 348,000.00 8,700,000.00 Mar 2.2006 2:18 pm Prepared by D.A.Davidson 8 Co.Quantitative Group-EL (Pioneer MD 05:EMAR208-W27SPDEE) Page 1 BOND DEBT SERVICE _ PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2027 G.O.BONDS Non-Rated,2050 Final Maturity Service Plan Version-Delayed Scenario Annual Period Debt Debt Ending Principal Coupon Interest Service Service ,_ 12/01/2027 . 06/01/2028 304,500 304,500 12/01/2028 304,500 304,500 609,000 06/01/2029 304,500 304,500 12/01/2029 304,500 304,500 609,000 •,a 06/01/2030 304,500 304,500 12/01/2030 60,000 7.000% 304,500 364,500 669,000 06/01/2031 302,400 302,400 12/01/2031 302,400 302,400 604,800 06/01/2032 302,400 302,400 "" 12/01/2032 302,400 302,400 604,800 06/01/2033 302,400 302,400 12/01/2033 302,400 302,400 604,800 06/01/2034 302,400 302,400 .- 12/01/2034 302,400 302,400 604,800 06/01/2035 302,400 302,400 12/01/2035 302,400 302,400 604,800 06/01/2036 302,400 302,400 12/01/2036 100,000 7.000% 302,400 402,400 704,800 06/01/2037 298,900 298,900 12/01/2037 105,000 7.000% 298,900 403,900 702,800 06/01/2038 295,225 295,225 12/01/2038 215,000 7.000% 295,225 510,225 805,450 06/01/2039 287,700 287,700 12/01/2039 235,000 7.000% 287,700 522,700 810,400 06/01/2040 279,475 279,475 12/01/2040 360,000 7.000% 279,475 639,475 918,950 06/01/2041 266,875 266,875 12/01/2041 385,000 7.000% 266,875 651,875 918,750 06/01/2042 253,400 253,400 12/01/2042 505,000 7.000% 253,400 758,400 1,011,800 06/01/2043 235,725 235,725 12/01/2043 540,000 7.000% 235,725 775,725 1,011,450 •- 06/01/2044 216,825 216,825 12/01/2044 640,000 7.000% 216,825 856,825 1,073,650 06/01/2045 194,425 194,425 12/01/2045 680,000 7.000% 194,425 874,425 1,068,850 06/01/2046 170,625 170,625 12/01/2046 795,000 7.000% 170,625 965,625 1,136,250 06/01/2047 142,800 142,800 12/01/2047 855,000 7.000% 142,800 997,800 1,140,600 06/01/2048 112,875 112,875 12/01/2048 980,000 7.000% 112,875 1,092,875 1,205,750 06/01/2049 78,575 78,575 12/01/2049 1,050,000 7.000% 78,575 1,128,575 1,207,150 06/01/2050 41,825 41,825 12/01/2050 1,195,000 7.000% 41,825 1,236,825 1,278,650 8,700,000 11,206,300 19,906,300 19,906,300 • Mar 2,2006 2:18 pm Prepared by D.A.Davlson 8 Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-W27SPDEE) Page 2 SOURCES AND USES OF FUNDS PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2031 G.O.BONDS Non-Rated,2050 Final Maturity Service Plan Version-Delayed Scenario Dated Date 12/01/2031 Delivery Date 12/01/2031 Sources: Bond Proceeds: Par Amount 6,075,000.00 6,075,000.00 Uses: Project Fund Deposits: Construction Fund 5,832,000.00 Delivery Date Expenses: Global COI 243,000.00 6,075,000.00 0. Mar 2,2006 2:19 pm Prepared by D.A.Davidson&Co.Quantitative Group-EL (Pioneer MD 0S:EMAR206-W3ISPDEE) Pagel BOND DEBT SERVICE PIONEER REGIONAL METROPOLITAN DISTRICT SERIES 2031 G.O.BONDS Non-Rated,2050 Final Maturity Service Plan Version-Delayed Scenario .ek Annual Period Debt Debt Ending Principal Coupon Interest Service Service 12/01/2031 06/01/2032 212,625 212,625 12/01/2032 212,625 212,625 425,250 06/01/2033 212,625 212,625 12/01/2033 212,625 212,625 425,250 s- 06/01/2034 212,625 212,625 12/01/2034 140,000 7.000% 212,625 352,625 565.250 06/01/2035 207,725 207,725 12/01/2035 140,000 7.000% 207,725 347,725 555,450 06/01/2036 202,825 202,825 12/01/2036 30,000 7.000% 202,825 232,825 435,650 06/01/2037 201,775 201,775 12/01/2037 15,000 7.000% 201,775 216,775 418,550 06/01/2038 201,250 201,250 12/01/2038 135,000 7.000% 201,250 336,250 537,500 - 06/01/2039 196,525 196,525 12/01/2039 210,000 7.000% 196,525 406,525 603,050 06/01/2040 189,175 189,175 12/01/2040 265,000 7.000% 189,175 454,175 643,350 06/01/2041 179,900 179,900 12101/2041 280,000 7.000% 179,900 459,900 639,800 06/01/2042 170,100 170,100 12/01/2042 335,000 7.000% 170,100 505,100 675,200 06/01/2043 - 158,375 158,375 •- 12/01/2043 365,000 7.000% 158,375 523,375 681,750 06/01/2044 145,600 145,600 12/01/2044 430,000 7.000% 145,600 575,600 721,200 06/01/2045 130,550 130,550 12/01/2045 460,000 7.000% 130,550 590,550 721,100 06/0112046 114,450 114,450 12/01/2046 535,000 7.000% 114,450 649,450 763,900 06/01/2047 95,725 95,725 12/01/2047 570,000 7.000% 95,725 665,725 761,450 ,_ 06/01/2048 75,775 75,775 12/01/2048 660,000 7.000% 75,775 735,775 811,550 06/01/2049 52,675 52,675 12/01/2049 705,000 7.000% 52,675 757,675 810,350 06/01/2050 28,000 28,000 .- 12/01/2050 800,000 7.000% 28,000 828,000 856,000 6,075,000 5,976,600 12,051,600 12,051,600 r Mar 2,2006 2:19 pm Prepared by D.A.Davidson&Co.Quantitative Group-EL (Pioneer MO 05:EMAR206-W31SPDEE) Page 2 S a n 0 d 0 r., a sa ; - = ssa8saag8888sss000885. 8a8888saa ' s 52"sames "smffieeRme im _ p ' lee soosaaaaa 'Saaaaaaaaaaaaaaaaaaaa `8 18 W-- • ' lee 337i333, 333113333, 33. 333333333, 333 '33 »»S ”.1 II; ljc xa ' 8iaeQam ^ "saa8sma a as" a $ a !! g!IZ h 1 . a X3c5?n3R233REm8m - waaaaaggg makaIA iw ! a8 ' a ^ "a ' ns8mmxi aa88 5 am5aaa 'Saaa4a "aj a s 3si XaEsam mmrmns'oga EX2XX3� W oaso .a mm t nrn6m . . „ gym ^ ^ mm _ _ - nI ; , aas..geo § g $ 8§ 8 $ $ $ '8. `a8 '$. ea $ $ ssa$ o w4a w § 8 sssess vsses `sss `sss-. . . . es-s . . sssssmma z. , » » » $ sas 4 Raba^ Faa4 nZiE ^ aRm e $ mii RI§ REaR ' EF ' ERFIZg04.a.E $XgZZE $ w : ^ . Re w3 3X' X n337 i 0 n q� n n n » m » v < » _ I_ o w wA il ax " §§§ memeammm.88omeem8 §.§§. § §.,H 00000000000 LA Vgl ' a :} a 81 ' 5355555555335, 55555333333553333 ' E • i z i - a •1 5mmmmw mIaEX.w aia = - I a 4i _ _ _ _ _ _ . E » Y Vj a dv w v v _s e ar0im mei e i oo aE aw $ m8F c "a ; ww w $ aa � mmaa E Z ; n $ i : `' ,5 a '461-.-- e 3 e 6 m v n o m m 0 N .5i 3 m m 3 a a m i 8, R $ w ee . 5 ° s ^ nas � » � ^ m » _ » 8-, aaa amaam : : : 6 $ 6 : » ar o a 4 000SB3. m 33AXm3m 3A3aas a m ^ iaa5.53 " N aO• s a „?: 5e ^ m ^akagaasamagwg" � � m - e "s"erne N s 4 s •— F. a c a , ; 3 ,, o o a a s 3 .s X X I 3 R LC 'e : m .. s W » - n n n » i » m . z a . n ; i " ° R ? a a a a ^ a a a a ^ a a a a3a "a a s 33, 3 '3333 „ 3, !8 o L t cr o w d d a ga "s "ssry $ nnnnnnnn Ps „ nnnn nnnnnnAENUAa "a "aaALAAIN 8 LL rc 0 w 8 0 C 8 I 4 0 2 2 c c c o m e e n m Xn e n n a e m n n m Ski n e n h c a a n n n n n n n n n n X X X o o E la e lap m i o o X o p � n 'g X g gi n it n n X X X X X X X X X X X X X X X X X X X X X X X X X ' o a $ a m m m m mm . mmta . . . nnnnrvnn - - _ .— z mm: aaa . amF8ss . o2m8mggo § sssa8ms § § gamssgaoms 'sgm s I € e eaa§5aIERUI5 5E5RangggmEggggmm8grn `s I 3 » $ n - - - - - - 2 .- nn R, R, ry nnrvn nnnnrvnn .- tl a o � ^ p „ 5. a5o `amamsEg `amsEss8 !A a j 1 : ! e ` "33.9" ms i0 Ili9 ry n n � $ , mmmgwaEEEEZE9 lkE.E 9x5. 5 mpnemm. 's. 'a.REEEE. EEao 'ae 15 $ 5 " " 6^55558a2 . 55mnac5e � Fe15 mmmmmmm mel nnnrvry N - - - i0 : _- sssasgsT „ „ .8m § „ „IE Riiii Nry NNNNlnrmsam qi ikaJnn n nnry nnrv . . . . :f. al 2PPPPPPPPaPEP § 2. s : PEEAiAA. I # a � la rvm ., mrvrvrvmeiNmm. N $$„m8g . n 3 il : : a §§88eaa § §§ smams § § § Sog § § sag `s " „ rim 2y R `s Rif me $ , NNNNNNNNNN „ NNNNNNNNs0'0 m - $ ; m . rvn . . nn nnry nrvnn nrvnn - g as • a - t : ; 2 P P P P. P P. Pt s P g g P P. sgoEEgrvs U A ,A A mmm im _ " � a a1af1 ! ^g9 � a ..- aaaaaaaaa gtgm „ ' F. mman5mmm !: i8 A l E nnry a N N N N N N N ei a .e n N n n n ry n ry n n ry n n m m m - _ mTA :$ : I s § §`e § `s 's `s § § § m � 8' iEsEAAA, aI4 „ E � AAA mmmmmm1IA .9- 2 s p Rdn : 3 nn . nnnnryn $ ry n = in iE a d 'nail ry nn nnrvnnnn . . . . . I , m - - s II ' ' ' AmAA = s aAA � AAA A 05- aEmrvamm ^ rsa oPmke6 RP' aulsM ng - pq � s $ e rvrvrvnrvn . . m „ „ m < < mm - - - - - - - - - tlii - - Cr . - - _ ry n n g ti o : N ' ; - o8 °' mZ- . glBN : i a5m ^ ° 8. a55551.555 E. EIRE! EE8nm8 Im _ w a s e p sNN'N224214 2 ,_ mm ^ $2 " rtmmA999mmme LUh. d N 5 m nnnrvry z an a.s ? mm a `s. Wem ^aaEn-s. a. enr � aEmoos§.sso 's `sg. g$gogeaaao55i5 ao a 5 ° C � nn5mm § c . . . . m : Emmmn 282222882 ' m mmmmm m 8 ._ 888 n r s S8ti � R $ n n n n itu U RsBrr „ Rnnrvn W ERNa88d881 u a z 0 s 0. P b 0 a 8 0 d 0 _ C e 0. • o a a a o o a o o a o 0 o a O o o 0 0 0 O o 0 0 0 0 o O 0 0 a a a o o O O O O O o a 'I 62 ry ' - S . ,— s a § § g Rj m ' 5 g 8 $ ' w m § 3 R § § m ' m ^. .V 5 m. 0 " " " 0000 " " " II . maa3 ^ 3 353303E ,53g5sNa3 m IS „ ,, , . . . tea a . aam $ . �, „ aaaaaaaaaaaaaaaa a a•_ a� �. a w aoao aaooaaaaaa � a [ 4 • _$ -„ 3 "a 3 ^ 033 a § $ m - "da0 `aom o aao00000aaaoaa Ili a8 § § $1nam533 § § ao000o00000000000000000aoo00000aio .— 1 ' 1 3X " 33 § « „ „ _ oa o § 8 as as as § § § § as § s § og § e $ o a �a tii44 �, „ mae8335 „ 5a . maI§ rs3 es0am m5 ^mm� '.24 , !0 S2 30 % 11 < < _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ _ „ „ „ „ „ ry a F ooaXm R : sa $ � : $ $ ^ ng 30 ^ ' "•'; 888 mm ps aia ' „ _ _ _ _ _ „ „ _ _ _ _ _ _ _ _ _ _ „ „ „ „ „ e cc- 2 Ix ' " crE „ „ ERigeAm RgUIR0ewm El ijitFl 'a 3 _ _ ^ 22222maR23 " 2 $ 34 ,2, ^' ,43 ,_i � iP E ° g , x 00 0gm`IS!! n RmmgmeoXggmg $ mm mn6 ' m $ m lY. eig3 _ . ° ama„" 58"2 � m3EgR mg53a o33a m 4 g ra. as3 ' Im § 000000gas. oga0000 o § § aaaosg § saegm �3 m � a $ 0 5 2 o aa00000 a aaa 0000000000000 . ,, ., ,, ., ,, ., ,, ,, ,, ,, z f - ° j ft 0 i a 0ao8m 8X30N3553 5 5 5 m3Aam 3 5 o0c 5 F. 5, 333335535 : 3333 n o Mil ; 8 a — - 2 0 2 ° w 8 5 • 9 oog0000 000000000 000000000aataio 1 ,t ; u' 3 a 5 a ' g 1 `s ._ ' ' S o 0 li o n o000oeo000000000000oeo00000000 ,m., 'a l n ' di 1 di e ,_ su ' 7 b� • Ii Iga § 00044a4O.444$$§1's.aQuoou's.`a.u=gus.1` 'I's i$rg •— siis 44.1.44.4.4444.14.4.4.44.44.444.4.44444.441a i i . 0 . . ... .. .. . .. .0.0 0 0 0 0 o d o 0 0 0 0 0 o 044 tio y. u m . I § 00 . 88844444444444444444444$44444018 gpi m oommaggggm0m000000w0m 9S9 . : : a i » ° o"a amaaaaaaaaaanna E aaaaa mamas Ea' a II . 00000000000000000000000000000 Baia fr r - i 00 mnaaaaaaaaaaaaaanaaaaaaaaaaa^ ' j4 b n Im al 04 nag.E.m4FRFuEEIFFE4Rdt�E8om3 ^„n 1$ Ii ' c 's� Rga7cesersa am maaimatiiiiEE ki - -ii = � migsa^>saBa� mRaFsgm7:ci2mi �oia ,_ m a a 000000cocoa . aaaaa. 0000000000000m 's a g ; N Z ' 00 i„ 3 _ 0 §gmoF8mEEEIRE^4'maEaaoaamaa5a nm m�t lig n - : g�mrmg$ olirynm r4rvF $km i 00000000000d00000000doo 0 � xla 3 i A3 e 000000Ooc000000000000000000coo $§ $ I'o $ /_ ^ 13 s o ii 3: m s0 0 0 0 0 0 0 0 0 o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 a ._ 3 a ; 00 ' 0 wg e$n n w q3 m F. ' B4 � LmF 4444444. EBmEdO •_ "8E'aga ^ a ^ m .0Ma9im ' ^ 98g 8 ' � . � ma$aaaaa 88e_ ‘,,iaciw,a , n m7ae8e 71 I d a S o : I I sli^ o .m 44 o F.ii e.g V n E.=484 m 8 R o 4&4.. 4 0 _ F ri R 0 n 8 r R r 8 n R m 8 a A a A m a a : . :S : - - . 8 3 m 0 n N a an - ¢ o -aaaam Egg ^ a ^a ^ maw to i 3 - l`s mmnnn nn m 'anti nm _ 1a i o $ I a3e Sog oog000000000000coc000000000000 to g a y log 4 o g 1 W ^ ,j o n n n n n m m n n n n n n m m m n n n n m m � n ;12i„ o I ; E n n n m _ Im a t a i 5 O g ••• 3 " " .8 $RR«ORRRrvtin« RN NNNN Rani " r « 8amm im 5 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2012 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version-Delayed Scenario Dated Date 12/01/2012 Delivery Date 12/01/2012 Sources: Bond Proceeds: Par Amount 37,500,000.00. 37,500,000.00 Uses: Project Fund Deposits: Construction Fund 36,375,000.00 Delivery Date Expenses: Global COI 1,125,000.00 37,500,000.00 r� • Mar 2,2006 12:42 pm Prepared by D.A.Davidson 8 Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-M12SPDEE) Page 1 BOND DEBT SERVICE -' PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2012 G.O. BONDS Non-Rated,30-Year Maturity Service Plan Version-Delayed Scenario Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2012 06/01/2013 1,406,250.00 1,406,250.00 12/01/2013 1,000,000 7.500% 1,406,250.00 2,406,250.00 3,812,500 06/01/2014 1,368,750.00 1,368,750.00 12/01/2014 1,100,000 7.500% 1,368,750.00 2,468,750.00 3,837,500 06/01/2015 1,327,500.00 1,327,500.00 12/01/2015 1,600,000 7.500% 1,327,500.00 2,927,500.00 4,255,000 06/01/2016 1,267,500.00 1,267,500.00 12/01/2016 1,267,500.00 1,267,500.00 2,535,000 06/01/2017 1,267,500.00 1,267,500.00 12/01/2017 1,267,500.00 1,267,500.00 2,535,000 - 06/01/2018 1,267,500.00 1,267,500.00 12/01/2018 1,267,500.00 1,267,500.00 2,535,000 06/01/2019 1,267,500.00 1,267,500.00 12/01/2019 1,267,500.00 1,267,500.00 2,535,000 06/01/2020 1,267,500.00 1,267,500.00 - 12/01/2020 1,267,500.00 1,267,500.00 2,535,000 06/01/2021 1,267,500.00 1,267,500.00 12/01/2021 1,267,500.00 1,267,500.00 2,535,000 06/01/2022 1,267,500.00 1,267,500.00 12/01/2022 75,000 7.500% 1,267,500.00 1,342,500.00 2,610,000 06101/2023 1,264,687.50 1,264,687.50 12/01/2023 60,000 7.500% ' 1,264,687.50 1,344,687.50 2,609,375 06/01/2024 1,261,687.50 1,261,687.50 12/01/2024 245,000 7.500% 1,261,687.50 1,506,687.50 2,768,375 08/01/2025 1,252,500.00 1,252,500.00 12/01/2025 265,000 7.500% 1,252,500.00 1,517,500.00 2,770,000 06/01/2026 1,242,562.50 1,242,562.50 12/01/2026 450,000 7.500% 1,242,562.50 1,692,562.50 2,935,125 06/01/2027 1,225,687.50 1,225,687.50 12/012027 485,000 7.500% 1,225,687.50 1,710,687.50 2,936,375 06/01/2028 1,207,500.00 1,207,500.00 Fr- 12/01/2028 695,000 7.500% 1,207,500.00 1,902,500.00 3,110,000 06/01/2029 1,181,437.50 1,181,437.50 12/01/2029 750,000 7.500% 1,181,437.50 1,931,437.50 3,112,875 06101/2030 1,153,312.50 1,153,312.50 12/01/2030 990,000 7.500% 1,153,312.50 2,143,312.50 3,296,625 .- 06/01/2031 1,116,187.50 1,116,187.50 12/01/2031 1,065,000 7.500% 1,116,187.50 2,181,187.50 3,297,375 06/01/2032 1,076,250.00 1,076,250.00 12101/2032 1,340,000 7.500% 1,076,250.00 2,416,250.00 3,492,500 06/01/2033 1,026,000.00 1,026,000.00 _ 12/01/2033 1,445,000 7.500% 1,026,000.00 2,471,000.00 3,497,000 • 06/01/2034 971,812.50 971,812.50 12/01/2034 1,760,000 7.500% 971,812.50 2,731,812.50 3,703,625 06/01/2035 905,812.50 905,812.50 12/01/2035 1,890,000 7.500% 905,812.50 2,795,812.50 3,701,625 06/01/2036 834,937.50 834,937.50 '- 12/01/2036 2,255,000 7.500% 834,937.50 3,089,937.50 3,924,875 06/012037 750,375.00 750,375.00 12/01/2037 2,425,000 7.500% 750,375.00 3,175,375.00 3,925,750 06/01/2038 659,437.50 659,437.50 12/01/2038 2,845,000 7.500% 659,437.50 3,504,437.50 4,163,875 .- 06/01/2039 552,750.00 552,750.00 12/01/2039 3,055,000 7.500% 552,750.00 3,607,750.00 4,160,500 06/0112040 438,187.50 438,187.50 12/01/2040 3,535,000 7.500% 438,187.50 3,973,187.50 4,411,375 06/01/2041 305,625.00 305,625.00 12/01/2041 3,800,000 7.500% 305,625.00 4,105,625.00 4,411,250 06/01/2042 163,125.00 163,125.00 12101/2042 4,350,000 7.500% 163,125.00 4,513,125.00 4,676,250 37,500,000 63,129,750.00 100,629,750.00 100,629,750 Mar 2,2006 12:42 pm Prepared by D.A.Davidson&Co.Quantitative Group-EL (Pioneer MD-05:EMAR206-MI2SPDEE) Page 2 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2016 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version-Delayed Scenario Dated Date 12/01/2016 Delivery Date 12101/2016 • Sources: Bond Proceeds: Par Amount 35,100,000.00 35,100,000.00 Uses: - Project Fund Deposits: Construction Fund 34,047,000.00 Delivery Date Expenses: Global COI 1,053,000.00 35,100,000.00 Mar 2,2006 12:44 pm Prepared by D.A.Davidson 8 Co.Quantitative Group-EL - (Pioneer MD 05:EMAR2o6-M16SPDEE) Page 1 BOND DEBT SERVICE - PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2016 G.O. BONDS Non-Rated,30-Year Maturity Service Plan Version-Delayed Scenario Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2016 06/01/2017 1,316,250,00 1,316,250.00 12/012017 700,000 7.500% 1,316,250.00 2,016,250.00 3,332,500 06/01/2018 1,290,000.00 1,290,000.00 12/01/2018 770,000 7.500% 1,290,000.00 2,060,000.00 3,350,000 06/01/2019 1,261,125.00 1,261,125.00 i-v 12/01/2019 900,000 7.500% 1,261,125.00 2,181,125.00 3,422,250 06/01/2020 1,227,375.00 1,227,375.00 12/01/2020 1,550,000 7.500% 1,227,375.00 2,777,375.00 4,004,750 06/01/2021 1,169,250.00 1,169,250.00 12/012021 . 1,169,250.00 1,169,250.00 2,338,500 06/01/2022 1,169,250.00 1,169,250.00 12/01/2022 1,169,250.00 1,169,250.00 2,338,500 06/01/2023 1,169,250.00 1,169,250.00 12/012023 1,169,250.00 1,169,250.00 2,338,500 06/01/2024 1,169,250.00 1,169,250.00 - 12/012024 1,169,250.00 1,169,250.00 2,338,500 06/01/2025 1,169,250.00 '1,169,250.00 12/01/2025 1,169,250.00 1,169,250,00 2,338,500 06/01/2026 1,169,250.00 1,169,250,00 12/01/2026 1,169,250.00 1,169,250.00 2,338,500 -. 06/012027 1,169,250.00 1,169,250.00 • 12/01/2027 1,169,250.00 1,169,250.00 2,338,500 06/01/2028 1,169,250.00 1,169,250.00 12/01/2028 1,169,250.00 1,169,250.00 2,338,500 06/01/2029 1,169,250.00 1,169,250.00 12/01/2029 1,169,250.00 1,169,250.00 2,338,500 i- 06/01/2030 1,169,250.00 1,169,250.00 12/01/2030 1,169,250.00 1,169,250.00 2,338,500 06/01/2031 1,169,250.00 1,169,250.00 12/01/2031 1,169,250.00 1,169,250.00 2,338,500 06/01/2032 1,169,250.00 1,169,250.00 .-. 12/01/2032 1,169,250.00 1,169,250.00 2,338.500 06/01/2033 1,169,250.00 1,169,250.00 12/01/2033 1,169,250.00 1,169,250.00 2,338,500 06/01/2034 ' 1,169,250.00 1,169,250.00 12/01/2034 80,000 7.500% 1,169,250.00 1,249,250.00 2,418,500 06/01/2035 1,166,250.00 1,166,250.00 12/012035 85,000 7.500% 1,166,250.00 1,251,250.00 2,417,500 06/01/2036 1,163,062.50 1,163,062.50 12/01/2036 235,000 7.500% 1,163,062.50 1,398,062.50 2,561,125 06/01/2037 1,154,250.00 1,154,250.00 12/01/2037 255,000 7.500% 1,154,250.00 1,409,250.00 2,563,500 pi" 06/01/2038 1,144,687.50 1,144,687.50 12/01/2038 425,000 7.500% 1,144,687.50 1,569,687.50 2,714,375 06/01/2039 1,128,750.00 1,128,750.00 12/01/2039 455,000 7.500% 1,128,750.00 1,583,750,00 2,712.500 06/01/2040 1,111,687.50 1,111,687,50 - 12/01/2040 655,000 7.500% 1,111,687.50 1,766,687.50 2,878,375 06/01/2041 1,087,125.00 1,087,125.00 12/01/2041 700,000 7.500% 1,087,125.00 1,787,125.00 2,874,250 06/01/2042 1,060,875.00 1,060,875.00 12/01/2042 925,000 7.500% 1,060,875.00 1,985,875.00 3,046,750 -- 06/01/2043 1,026,187.50 1,026,187.50 12/01/2043 5,675,000 7.500% 1,026,187,50 6,701,187.50 7,727,375 06/01/2044 813,375.00 813,375.00 12/01/2044 6,560,000 7.500% 813,375.00 7,373,375.00 8,186,750 06/01/2045 567,375.00 567,375.00 12/01/2045 7,055,000 7.500% 567,375.00 7,622,375.00 8,189,750 -- 06/01/2046 302,812.50 302,812.50 12/01/2046 8,075,000 7.500% 302,812.50 8,377,812.50 8,680,625 35,100,000 66,381,375.00 101,481,375.00 101,481,375 Mar 2,2006 12:44 pm Prepared by D.A.Davidson&Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-M16SPDEE) Page 2 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2022 G.O.BONDS Non-Rated,30-Year Maturity Service Plan Version-Delayed Scenario Dated Date 12/01/2022 Delivery Date 12/01/2022 Sources: - Bond Proceeds: Par Amount 38,000,000.00 38,000,000.00 Uses: Project Fund Deposits: Construction Fund 36,860,000.00 Delivery Date Expenses: Global COI 1,140,000.00 38,000,000.00 • • • • Mar 2,2006 12:45 pm Prepared by D.A.Davidson 8 Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-M22SPDEE) Page 1 BOND DEBT SERVICE PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2022 G.O. BONDS Non-Rated, 30-Year Maturity Service Plan Version-Delayed Scenario Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2022 06/01/2023 1,425,000.00 1,425,000.00 12/01/2023 1,425,000.00 1,425,000.00 2,850,000 06/01/2024 1,425,000.00 1,425,000.00 .— 12/01/2024 800,000 7.500% 1,425,000.00 2,225,000.00 3,650,000 06/01/2025 1,395,000.00 1,395,000.00 12/01/2025 1,700,000 7.500% 1,395,000.00 3,095,000.00 4,490,000 06/01/2026 1,331,250.00 1,331,250.00 12/01/2026 1,500,000 7.500% 1,331,250.00 2,831,250.00 4,162,500 '— 06/01/2027 1,275,000.00 1,275,000.00 12/01/2027 1,275,000.00 1,275,000.00 2,550,000 06/01/2028 1,275,000.00 1,275,000.00 12/01/2028 1,275,000.00 1,275,000.00 2,550,000 ,_ 06/01/2029 1,275,000.00 1,275,000.00 12/01/2029 1,275,000.00 1,275,000.00 2,550.000 06/01/2030 1,275,000.00 1,275,000.00 12/01/2030 1,275,000.00 1,275,000.00 2,550,000 06/01/2031 1,275,000.00 1,275,000.00 12/01/2031 1,275,000.00 1,275,000.00 2,550,000 06/01/2032 1,275,000.00 1,275,000.00 12/01/2032 1,275,000.00 1,275,000.00 2,550,000 06/01/2033 1,275,000.00 1,275,000.00 12/01/2033 1,275,000.00 1,275,000.00 2,550,000 06/01/2034 1,275,000.00 1,275,000.00 12/01/2034 1,275,000.00 1,275,000.00 2,550,000 06/012035 1,275,000.00 1,275,000.00 12J01/2035 1,275,000.00 1,275,000.00 2,550,000 _ 06/01/2036 1,275,000.00 1,275,000.00 12/01/2036 1,275,000.00 1,275,000.00 2,550,000 06/01/2037 1,275,000.00 1,275,000.00 12/012037 1,275,000.00 1,275,000.00 2,550,000 06/01/2038 1,275,000.00 1,275,000.00 .- 12/01/2038 1,275,000.00 1,275,000.00 2,550,000 06/01/2039 1,275,000.00 1,275,000.00 12/01/2039 1,275,000.00 1,275,000.00 2,550,000 06/01/2040 1,275,000.00 1,275,000.00 12/01/2040 1,275,000.00 1,275,000.00 2,550,000 "" 06/01/2041 1,275,000.00 1,275,000.00 12/01/2041 1,275,000.00 1,275,000.00 2,550,000 06/01/2042 1,275,000.00 1,275,000.00 12/01/2042 1,275,000.00 1,275,000.00 2,550,000 "_ 06/01/2043 1,275,000.00 1,275,000.00 12/01/2043 1,275,000.00 1,275,000.00 2,550,000 06/01/2044 1,275,000.00 1,275,000.00 12/01/2044 1,275,000.00 1,275,000.00 2,550,000 06/01/2045 1,275,000.00 1,275,000.00 ,.- 12/01/2045 1,275,000.00 1,275,000.00 2,550,000 06/01/2046 1,275,000.00 1,275,000.00 12/01/2046 1,275,000.00 1,275,000.00 2,550,000 06/01/2047 1,275,000.00 1,275,000.00 12/01/2047 7,050,000 7.500% 1,275,000.00 8,325,000.00 9,600,000 06/01/2048 1,010,625.00 1,010,625.00 12/01/2048 8,155,000 7.500% 1,010,625.00 9,165,625.00 10,176,250 06/01/2049 704,812.50 704,812.50 12/012049 8,765,000 7.500% 704,812.50 9,469,812.50 10,174,625 _ 06/01/2050 376,125.00 376,125.00 12/01/2050 10,030,000 7.500% 376,125.00 10,406,125.00 10,782,250 38,000,000 68,885,625.00 106,885,625.00 106,885,625 Mar 2,2006 12:45 pm Prepared by D.A.Davidson 8 Co.Quantitative Group—EL (Pioneer MD 05:EMAR206.M225PDEE) Page 2 e— SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2027 G.O.BONDS • Non-Rated,2050 Final Maturity Service Plan Version-Delayed Scenario Dated Date 12/01/2027 Delivery Date 12/01/2027 Sources: Bond Proceeds: Par Amount 41,000,000.00 41,000,000.00 • Uses: Project Fund Deposits: Construction Fund 39,770,000.00 Delivery Date Expenses: Global COI 1,230,000.00 41,000,000.00 • • Mar 2,2006 12:46 pm Prepared by D.A.Davidson&Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-M27SPDEE) Page 1 BOND DEBT SERVICE PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2027 G.O.BONDS Non-Rated,2050 Final Maturity Service Plan Version-Delayed Scenario ,— Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2027 06/01/2028 1,537,500.00 1,537,500.00 12/01/2028 1,537,500.00 1,537,500.00 3,075,000 06/01/2029 1,537,500.00 1,537,500.00 •- 12/01/2029 1,537,500.00 1,537,500.00 3,075,000 06/01/2030 1,537,500.00 1,537,500.00 12/01/2030 1,537,500.00 1,537,500.00 3,075,000 06/01/2031 1,537,500.00 1,537,500.00 _ 12/01/2031 1,537,500.00 1,537,500.00 3,075,000 06/01/2032 1,537,500.00 1,537,500.00 " 12/012032 1,537,500.00 1,537,500.00 3,075,000 06/01/2033 1,537,500.00 1,537,500.00 12/01/2033 1,537,500.00 1,537,500.00 3,075,000 ,_ 06/01/2034 1,537,500.00 1,537,500.00 12/01/2034 1,537,500.00 1,537,500.00 3,075,000 06/01/2035 1,537,500.00 1,537,500.00 12/01/2035 1,537,500.00 1,537,500.00 3,075,000 06/01/2036 1,537,500.00 1,537,500.00 12/01/2036 280,000 7.500% 1,537,500.00 1,817,500.00 3,355,000 06/01/2037 1,527,000.00 1,527,000.00 12/01/2037 295,000 7.500% 1,527,000.00 1,822,000.00 3,349,000 06/01/2038 1,515,937.50 1,515,937.50 12/01/2038 675,000 7.500% 1,515,937.50 2,190,937.50 3,706,875 _ 06/01/2039 . 1,490,625.00 1,490,625.00 12/01/2039 730,000 7.500% 1,490,625.00 2,220,625.00 3,711,250 06/01/2040 1,463,250.00 1,463,250.00 12/01/2040 1,155,000 7.500% 1,463,250.00 2,618,250.00 4,081,500 06/01/2041 1,419,937.50 1,419,937.50 12/01/2041 1,245,000 7.500% 1,419,937.50 2,664,937.50 4,084,875 06/01/2042 1,373,250.00 1,373,250.00 12/01/2042 1,735,000 . 7.500% 1,373,250.00 3,108,250.00 4,481,500 06/01/2043 1,308,187.50 1,308,187.50 •- 12/01/2043 1,865,000 7.500% 1,308,187.50 3,173,187.50 4,481,375 06/01/2044 1,238,250.00 1,238,250.00 12/01/2044 2,430,000 7.500% 1,238,250.00 3,668,250.00 4,906,500 06/01/2045 1,147,125.00 1,147,125.00 12/01/2045 2,610,000 7.500% 1,147,125,00 3,757,125.00 4,904,250 '"' 06/01/2046 1,049,250.00 1,049,250.00 12/01/2046 3,250,000 7.500% 1,049,250.00 4,299,250.00 5,348,500 06/01/2047 927,375.00 927,375.00 12/01/2047 5,125,000 7.500% 927,375.00 6,052,375.00 6,979,750 06/01/2048 735,187.50 735,187.50 12/012048 5,930,000 7.500% 735,187.50 6,665,187,50 7,400,375 06/01/2049 512,812.50 512,812.50 12/01/2049 6,375,000 7.500% 512,812.50 6,887,812.50 7,400,625 06/01/2050 273,750.00 273,750.00 .— 12/01/2050 7,300,000 7.500% 273,750.00 7,573,750.00 7,847,500 41,000,000 59,638,875.00 100,638,875.00 100.638,875 Mar 2,2006 12:46 pm Prepared by D.A,Davidson 8 Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-M27SPDEE) Page 2 SOURCES AND USES OF FUNDS PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2031 G.O.BONDS Non-Rated,2050 Final Maturity Service Plan Version-Delayed Scenario Dated Date 12/01/2031 Delivery Date 12/01/2031 Sources: • Bond Proceeds: Par Amount 30,400,000.00 30,400,000.00 Uses: Project Fund Deposits: Construction Fund 29,488,000.00 Delivery Date Expenses: Global COI 912,000.00 30,400,000.00 Mar 2,2006 12:49 pm Prepared by D.A.Davidson 8 Co.DuantitatNe Group-EL (Pioneer MD O6:EMAR206-M31PDE0) Page 1 BOND DEBT SERVICE '- PIONEER METROPOLITAN DISTRICTS#1-6 SERIES 2031 G.O.BONDS Non-Rated,2050 Final Maturity Service Plan Version-Delayed Scenario Annual Period Debt Ending Principal Coupon Interest Debt Service Service 12/01/2031 06/01/2032 1,140,000.00 1,140,000.00 12/01/2032 1,140,000.00 1,140,000.00 2,280,000 06/01/2033 1,140,000.00 1,140,000.00 •— 12/01/2033 1,140,000.00 1,140,000.00 2,280,000 06/01/2034 1,140,000.00 1,140,000.00 12/01/2034 1,140,000.00 1,140,000.00 2,280,000 06/01/2035 1,140,000.00 1,140,000.00 12/01/2035 1,140,000.00 1,140,000.00 2,280,000 06/01/2036 1,140,000.00 1,140,000.00 12/01/2036 60,000 7.500% 1,140,000.00 1,200,000.00 2,340,000 06/01/2037 1,137,750.00 1,137,750.00 12/01/2037 495,000 7.500% 1,137,750.00 1,632,750.00 2,770,500 06/01/2038 1,119,187.50 - 1,119,187.50 12/01/2038 750,000 7.500% 1,119,187.50 1,869,187.50 2,988,375 06/01/2039 1,091,062.50 1,091,062.50 12/01/2039 1,040,000 7.500% 1,091,062.50 2,131,062.50 3,222,125 06/01/2040 1,052,062.50 1,052,062.50 •— 12/01/2040 1,310,000 7.500% 1,052,062.50 2,362,062.50 3,414,125 06/01/2041 1,002,937.50 1,002,937.50 12/01/2041 1,410,000 7.500% 1,002,937.50 2,412,937.50 3,415,875 06/01/2042 950,062.50 950,062.50 12/01/2042 1,725,000 7.500% 950,062.50 2,675,062.50 3,625,125 06/01/2043 885,375.00 885,375.00 12/01/2043 1,845,000 7.500% 885,375.00 2,730,375.00 3,615,750 06/01/2044 816,187.50 816,187.50 12/01/2044 2.205,000 7.500% 816,187.50 3,021,187.50 3,837,375 06/01/2045 733,500.00 733500.00 •� 12/01/2045 2,370,000 7.500% 733,500.00 3,103,500.00 3,837,000 06/01/2046 644,625.00 644,625.00 12/01/2046 2,780,000 7.500% 644,625.00 3,424,625.00 4,069,250 06/01/2047 540,375.00 540,375.00 •— 12/01/2047 2,990,000 7.500% 540,375.00 3,530,375.00 4,070,750 06/01/2048 428,250.00 428,250.00 12/01/2048 3,455,000 7.500% 428,250.00 3,883,250.00 4,311,500 06/01/2049 298,687.50 298,687.50 12/01/2049 3,715,000 7.500% 298,687.50 4,013,687.50 4,312,375 06/01/2050 159,375.00 159,375.00 12/01/2050 4,250,000 7.500% 159,375.00 4,409,375.00 4,568,750 30,400,000 33,118,875.00 63,518,875.00 63,518,875 Mar 2,2006 12:49 prn Prepared by D.A.Davidson&Co.Quantitative Group-EL (Pioneer MD 05:EMAR206-M31PDED) Page 2 Hello