HomeMy WebLinkAboutOrdinance 3803 ORDINANCE NO. 3803
AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF
NORTH RICHLAND HILLS, TEXAS, APPROVING THE ANNUAL
SERVICE PLAN UPDATE TO THE SERVICE AND
ASSESSMENT PLAN, INCLUDING THE ASSESSMENT ROLLS,
FOR THE CITY POINT PUBLIC IMPROVEMENT DISTRICT IN
ACCORDANCE WITH CHAPTER 372, TEXAS LOCAL
GOVERNMENT CODE, AS AMENDED; AND PROVIDING AN
EFFECTIVE DATE.
WHEREAS, on September 9, 2019, after notice and a public hearing in the manner
required by law, the City Council (the "City Council") of the City of North
Richland Hills, Texas (the "City") passed and approved Resolution No.
2019-035 authorizing the creation of City Point Public Improvement District
(the "District") for the City Point project; and
WHEREAS, on December 9, 2019, after notice and a public hearing in the manner
required by law, the City Council passed Ordinance No. 3625 and
Ordinance No. 3626 approving the "City Point Service and Assessment
Plan," including the Assessment Rolls attached to the Service and
Assessment Plan for Improvement Zone A and Improvement Zone B (the
"Assessment Rolls"), dated December 9, 2019 (the "Service and
Assessment Plan") and levied the Assessments on property within District
in accordance with the Assessment Rolls for the purposes of financing the
public improvements (the "Authorized Improvements") undertaken for the
benefit of such property; and
WHEREAS, Chapter 372, Texas Local Government Code (as amended, the "PID Act")
requires the Service and Assessment Plan to be reviewed and updated
annually for the purposes of determining the annual budget for the
Authorized Improvements; and
WHEREAS, the City Council has received the "City Point Public Improvement District
2023 Annual Service Plan Update" (the "Annual Service Plan Update")
which includes the updated Assessment Rolls and now desires to proceed
with the adoption of this Ordinance which approves and adopts the Annual
Service Plan Update and updated Assessment Rolls for District as required
by the PID Act;
NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF
NORTH RICHLAND HILLS, TEXAS, THAT:
SECTION 1. Terms. Terms not otherwise defined herein are defined in the Service and
Assessment Plan.
SECTION 2. Findings. That the recitals and findings in the Recitals of this Ordinance are
hereby found and determined to be true and correct and constitute the
legislative findings and determinations of the City Council.
Ordinance No.3803
Page 1 of 3
SECTION 3. Assessment Plan. The Annual Service Plan Update, including the updated
Assessment Rolls contained therein, in the form attached as "Exhibit A" is
hereby approved and the same is incorporated as part of this Ordinance as
if fully set forth in the body of this Ordinance.
SECTION 4. Severability. If any provision, section, subsection, sentence, clause, or
phrase of this Ordinance, or the application of same to any person or set of
circumstances is for any reason held to be unconstitutional, void, or invalid,
the validity of the remaining portions of this Ordinance or the application to
other persons or sets of circumstances shall not be affected thereby, it being
the intent of the governing body of the City in adopting this Ordinance that
no portion hereof, or provision or regulation contained herein shall become
inoperative or fail by reason of any unconstitutionality, voidness, or invalidity
of any other portion hereof, and all provisions of this Ordinance are declared
to be severable for that purpose.
SECTION 5. Filing in Land Records. The City Secretary is directed to cause a copy of
this Ordinance, including the 2023 Annual Service Plan Update, to be
recorded in the real property records of Tarrant County, Texas, on or before
August 21, 2023. The City Secretary is further directed to similarly file each
Annual Service Plan Update approved by the City Council, with each such
filing to occur within seven days of the date each respective Annual Service
Plan Update is approved.
SECTION 6. Effective Date. This Ordinance shall take effect immediately from and after
its passage in accordance with applicable law.
AND IT IS SO ORDAINED
PASSED AND APPROVED on this 14th day of August 2023.
CITY F NOR ICHLAND HILLS
By:
Oscar evi , ayor
y,1llNo ufue 1to�'/'/
ATTEST:
i CD
( 11, tw (-LA7-1h )7
Alicia Richardson ��®; •.••••••' �>>``
City Secretary/Chief Govef ,ouicer
Ordinance No.3803
Page 2 of 3
APPROVED AS TO FORM AND LEGALITY:
aleshia B. McGinnis, City Attorney
APPRO jS T u CONTENT:
iii
II
Craig Huls:
Director of Eco lomic Development
Ordinance No.3803
Page 3of3
Ordinance No.3803
Exhibit"A"
Page 1 of 59
KS
CITY POINT
PUBLIC IMPROVEMENT DISTRICT
2023 ANNUAL SERVICE PLAN UPDATE
AUGUST 15, 2023
■
Ordinance No.3803
Exhibit"A"
Page 2 of 59
INTRODUCTION
Capitalized terms used in this 2023 Annual Service Plan Update shall have the meanings set forth
in the 2019 City Point Public Improvement District Service and Assessment Plan (the"2019 SAP"),
used for the issuance of PID Bonds.
The District was created pursuant to the PID Act by Resolution No. 2019-035 on September 9,
2019 by the City Council to finance certain Authorized Improvements for the benefit of the
property in the District.
On December 9, 2019, the City Council approved the 2019 SAP for the District by adopting
Ordinance No. 3625 and Ordinance No. 3626, which approved the levy of Assessments for
Assessed Property within the District and approved the Assessment Roll.
On June 22, 2020, the City Council approved the 2020 Annual Service Plan Update by adopting
Resolution No. 2020-026, which updated the Assessment Roll for 2020.
On August 9, 2021,the City Council approved the 2021 Annual Service Plan Update by adopting
Ordinance No. 3705,which updated the Assessment Roll for 2021.
On August 8, 2022, the City Council approved the 2022 Annual Service Plan Update by adopting
Ordinance No. 3750,which updated the Assessment Roll for 2022.
The 2019 SAP identified the Authorized Improvements to be constructed for the benefit of the
Assessed Property within the District, the costs of the Authorized Improvements, the
indebtedness to be incurred for the Authorized Improvements, and the manner of assessing the
property in the District for the costs of the Authorized Improvements. Pursuant to the PID Act,
the 2019 SAP must be reviewed and updated annually.This document is the Annual Service Plan
Update for 2023.
The City Council also adopted an Assessment Roll identifying the Assessments on each Lot within
the District, based on the method of assessment identified in the 2019 SAP. This 2023 Annual
Service Plan Update also updates the Assessment Roll for 2023.
CITY POINT PUBLIC IMPROVEMENT DISTRICT 1
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 3 of 59
PARCEL SUBDIVISION
• The final plat of City Point Addition Blocks 12 Thru 19 was filed and recorded with the
County on December 3, 2021, and consists of 160 residential lots and 16 lots of Non-
Benefited Property.
• The final plat of City Point Addition Blocks 3 Thru 11 was filed and recorded with the
County on December 3, 2021, and consists of 161 residential lots and 7 lots of Non-
Benefited Property.
• The final plat of City Point Addition Blocks 1 and 20 Thru 22 was filed and recorded with
the County on December 8, 2021, and consists of 46 residential lots and 4 lots of Non-
Benefited Property.
See Exhibit C for the Lot Type classification map.
LOT AN D)H;OME SALES UPDATE
Single Family Tracts
Improvement Zone A and Improvement Zone B consists of 364 residential Lots, further
designated as 120 urban Lot Type SF2 Lots, 46 bungalow Lot Type SF3 Lots and 198 townhome
Lot Type SF1 Lots. Per the Quarterly Reports for Improvement Zone A and Improvement Zone B
dated March 31, 2023,the Developer owns 245 residential Lots, further designated as 52 urban
Lot Type SF2 Lots, 38 bungalow Lot Type SF3 Lots and 155 townhome SF1 Lots, homebuilders
own 65 urban Lot Type SF2 Lots, 8 bungalow Lot Type SF3 Lots and 33 townhome SF1 Lots, and
end users own 3 urban Lot Type SF2 Lots and 10 townhome SF1 Lots.
Multifamily Tracts
Per the Quarterly Report for Improvement Zone B dated March 31, 2023,the Multifamily Tracts
Assessed Property is anticipated to be developed into approximately 352 multifamily units. The
NRP Group closed on the Multifamily Tracts Initial Parcel on December 20, 2021. Construction
on the multifamily units started the third quarter of 2022 and is expected to be completed by the
first quarter of 2024.
Commercial Tracts
Per the Quarterly Report for Improvement Zone A dated March 31, 2023,the Commercial Tracts
Assessed Property is anticipated to be developed into 160,000 square feet of commercial space.
No Lots have been sold to commercial builders, and construction has not started on any
commercial pads.
CITY POINT PUBLIC IMPROVEMENT DISTRICT 2
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 4 of 59
See Exhibit D for the buyer disclosures.
AUTHORIZED IMPROVEMENTS,'
The Developer has completed the Authorized Improvements for Improvement Zone A and
Improvement Zone B listed in the 2019 SAP and they were dedicated to the City in the fourth
quarter of 2022.
OUTSTANDING;ASSESSMENT
Improvement Zone A
Improvement Zone A has an outstanding Assessment is$2,385,000.001.
Improvement Zone B
The Improvement Zone B has an outstanding Assessment of$5,485,000.002.
TIRZ NO. 3 ANNUAL CREDIT•
Improvement Zone A
The City Council, in accordance with the TIRZ No. 3 Project Plan, has agreed to use a portion of
TIRZ No. 3 Revenues generated (the "Maximum TIRZ No. 3 Annual Credit Amount")to reduce the
Improvement Zone A Annual Installment. The Maximum TIRZ No. 3 Annual Credit Amount for
each Lot Type is shown below:
MaximumyAnnualTIRZR
LotTyper
Single Family Tracts
Lot Type SF1 $ 195.44
Lot Type SF2 $ 205.55
Lot Type SF3 $ 219.03
Commercial Tracts
Lot Type Commercial $ 35,313.80
Notes:
1) Maximum Annual TIRZ No. 3 Credit shown per
unit for Single Family Tracts, and per acre for
Commercial Tracts.
1 Net of$80,000.00 Improvement Zone A Bonds principal payment due September 1,2023 which will be paid using
the Annual Installment collected on January 31,2023.
2 Net of$50,000.00 Improvement Zone B Bonds principal payment due September 1,2023 which will be paid using
the Annual Installment collected on January 31,2023.
CITY POINT PUBLIC IMPROVEMENT DISTRICT 3
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 5 of 59
Improvement Zone B
Per the 2019 SAP, TIRZ No. 3 Revenues shall not be used to reduce the Improvement Zone B
Annual Installment.
ANNUAL.INSTALLMENT DUE 1/31/2024
Improvement Zone A
■ Principal and Interest3 — The total principal and interest required for the Annual
Installment is$215,893.76.
• TIRZ No 3.Annual Credit Amount—The total TIRZ No. 3 Annual Credit Amount, credited
against the principal and interest required for the Annual Installment, is$19,503.20.
• Additional Interest—The total Additional Interest Reserve Requirement,as defined in the
Improvement Zone A Indenture, is equal to $131,175.00, and has not been met. As such,
the Additional Interest Reserve Account will be funded with Additional Interest on the
outstanding Assessment, resulting in an Additional Interest amount due of$11,925.00.
• Annual Collection Costs—The cost of administering the District and collecting the Annual
Installments shall be paid for on a pro rata basis by each Parcel based on the amount of
outstanding Assessment remaining on the Parcel. The total Annual Collection Costs
budgeted for the Annual Installment is$43,970.89, as shown below.
3 The Annual Installment covers the period September 1,2023 to August 31,2024 and is due by January 31,2024.
CITY POINT PUBLIC IMPROVEMENT DISTRICT 4
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 6 of 59
Annual°Collection Costs Breakdown
Improvement Zone As
Administration $ 14,336.20
City Auditor 765.53
Filing Fees 306.21
County Collection 61.24
Misc 306.21
PID Trustee Fees 5,000.00
Dissemination Agent 2,500.00
Draw Request Review 1,531.06
Total Administrative Costs $ 24,806.45
PID Trustee Fees (Past Due) 5,000.00
P3Works Invoices(Past Due) 9,940.44
Projected 2022 P3Works Invoices 4,224.00
Total Past Due Costs $ 19,164.44
Total Annual Collection Costs $ 43,970.89
" " $'� Crriproxi@men ZoneA
Due January31,2024.P
Principal $ 85,000.00
Interest 130,893.76
TIRZ No.3 Annual Credit Amount (19,503.20)
Additional Interest 11,925.00
Annual Collection Costs 43,970.89
Total Annual Installment $ 252,286.45
See Exhibit B-1 for the debt service schedule for the Improvement Zone A Bonds as shown in the
official statement.
Improvement Zone B
• Principal and Interest': — The total principal and interest required for the Annual
Installment is$392,787.50.
• Additional Interest—The total Additional Interest Reserve Requirement,as defined in the
Improvement Zone B Indenture, is equal to $301,675.00, and has not been met. As such,
the Additional Interest Reserve Account will be funded with Additional Interest on the
outstanding Assessment, resulting in an Additional Interest amount due of$27,425.00.
4 The Annual Installment covers the period September 1,2023 to August 31,2024 and is due by January 31,2024.
CITY POINT PUBLIC IMPROVEMENT DISTRICT 5
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 7 of 59
• Annual Collection Costs—The cost of administering the District and collecting the Annual
Installments shall be paid for on a pro rata basis by each Parcel based on the amount of
outstanding Assessment remaining on the Parcel. The total Annual Collection Costs
budgeted for the Annual Installment is$51,711.55, as shown below.
Annual Collection Costs Breakdown
Improvement Zone B
Administration $ 32,481.80
City Auditor 1,734.47
Filing Fees 693.79
County Collection 138.76
Misc 693.79
PID Trustee Fees 5,000.00
Dissemination Agent 2,500.00
Draw Request Review 3,468.94
Total Administrative Costs $ 46,711.55
PID Trustee Fees(Past Due) 5,000.00
Total Past Due Costs $ 5,000.00
Total Annual Collection Costs $ 51,711.55
rarnprovemeri Zone°B _ ,. '� ' .,,
Due January 31,•2024 •
Principal $ 105,000.00
Interest 287,787.50
Additional Interest 27,425.00
Annual Collection Costs 51,711.55
Total Annual Installment $ 471,924.05
See Exhibit B-2 for the debt service schedule for the Improvement Zone B Bonds as provided by
the Trustee.
PREPAYMENT OF ASSESSMENTS IN,FULL
Improvement Zone A
No full prepayments have occurred within Improvement Zone A.
Improvement Zone B
The following is a list of all Improvement Zone B Parcels that have been paid in full:
CITY POINT PUBLIC IMPROVEMENT DISTRICT
6 2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A'
Page 8 of 59
Zone:B
Recorded Lrren
Property ID . Lot Type Prepayment pate,tt°: Release Number
41728297,42588217 Lot Type Multifamily 12/20/2022 In-Progress
PARTIAL.PREPAYMENTS OF'ASSESSMENTS
Improvement Zone A
No partial prepayments have occurred within Improvement Zone A.
Improvement Zone B
No partial prepayments have occurred within Improvement Zone B.
EXTRAORDINARY OPTIONAL.REDEMPTIONS
Improvement Zone A
No Extraordinary Optional Redemptions have occurred within Improvement Zone A.
Improvement Zone B
Per notice posted January 28, 2022, $3,150,000.00 was redeemed in the March 1, 2022,
Extraordinary Optional Redemptions.The redemption followed a prepayment of the portion of
the Assessment allocated to the Multifamily Tracts by a multifamily developer and realigned
the outstanding par of the Improvement Zone B Bonds to the outstanding amount of the
Assessment.
5 See https://emma.msrb.org/IssueView/Details/ER396025 for more information regarding Extraordinary Option
Redemptions for the Improvement Zone B Bonds.
CITY POINT PUBLIC IMPROVEMENT DISTRICT 7
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 9 of 59
SERVICE PLAN FIVE YEAR BUDGET FORECAST
The PID Act requires the annual indebtedness and projected costs for the Authorized
Improvements to be reviewed and updated in the Annual Service Plan Update,and the projection
shall cover a period of not less than five years.
Improvement iZone°A
Annual Instaltr ent't1ue; 1/3152024. .1/31=2025''; 1.31 2028 .., 1/31/2027 1,31 2028
Principal $ 85,000.00 $ 85,000.00 $ 95,000.00 $100,000.00 $105,000.00
Interest 130,893.76 126,750.00 122,606.26 117,618.76 112,368.76
TIRZ No.3 Annual Credit Amounts (19,503.20) - - - -
(1) $196,390.56 $211,750.00 $217,606.26 $217,618.76 $217,368.76
Additional Interest (2) $ 11,925.00 $ 11,500.00 $ 11,075.00 $ 10,600.00 $ 10,100.00
Annual Collection Costs (3) $ 43,970.89 $ 44,850.31 $ 45,747.31 $ 46,662.26 $ 47,595.51
Total Annual Installment Due (4)=(1)+(2)+(3) $252,286.45 $268,100.31 $274,428.57 $274,881.02 $275,064.27
Notes:
1)The TIRZ No.3 Revenue generated by the Improvement Zone A Assessed Property for the previous Tax Year shall be applied
pro rata based on the outstanding Assessment of each Lot to reduce the principal and interest required for the Improvement
Zone A Annual Installment due January 31,2024.The TIRZ No.3 Annual Credit Amount shall be updated each year in the Annual
Service Plan Update as TIRZ No.3 Revenue is generated.
• a
- Improvement Zone B
Ar►1rua Cnstalfrne:n Due fi _„ j31/2024, 1/31/2025 1/31/2016' 1/31/2027 /31j2028 q
Principal $105,000.00 $110,000.00 $110,000.00 $115,000.00 $125,000.00
Interest 287,787.50 283,062.50 278,112.50 272,750.00 267,143.76
(1) $392,787.50 $393,062.50 $388,112.50 $387,750.00 $392,143.76
Additional Interest (2) $ 27,425.00 $ 26,900.00 $ 26,350.00 $ 25,800.00 $ 25,225.00
Annual Collection Costs (3) $ 51,711.55 $ 52,745,78 $ 53,800.70 $ 54,876,71 $ 55,974.24
Total Annual Installment Due (4)=(1)+(2)+(3) $471,924.05 $472,708.28 $468,263.20 $468,426.71 $473,343.00
CITY POINT PUBLIC IMPROVEMENT DISTRICT 8
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 10 of 59
ASSESSMENT ROLL,
The list of current Parcels within the District, the corresponding total Assessments, and current
Annual Installment are shown on the Assessment Roll attached hereto as Exhibit A-1 and Exhibit
A-2 for Improvement Zone A and Improvement Zone B, respectively. The Parcels shown on the
Assessment Roll will receive the bills for the 2023 Annual Installments which will be delinquent if
not paid by January 31, 2024.
CITY POINT PUBLIC IMPROVEMENT DISTRICT 9
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 11 of 59
EXHIBIT A-1-IMiPROVEMENfT ZONE A ASSESSMENT ROLL
a Im'rovernent,Zor eArak ibl ''
Annual
Outstanding Installment Due
Parcel ID Lot Type Assessment 1/31/2024[`]
6904297 Non-Benefitted $ - $ -
42850027 Non-Benefitted $ - $ -
42850035 Lot Type SF3 $ 2,162.29 $ 190.90
42850043 Lot Type SF3 $ 2,162.29 $ 190.90
42850051 Lot Type SF3 $ 2,162.29 $ 190.90
42850060 Lot Type SF3 $ 2,162.29 $ 190.90
42850078 Lot Type SF3 $ 2,162.29 $ 190.90
42850086 Lot Type SF3 $ 2,162.29 $ 190.90
42850094 Lot Type SF3 $ 2,162.29 $ 190.90
42850108 Lot Type SF3 $ 2,162.29 $ 190.90
42850116 Lot Type SF3 $ 2,162.29 $ 190.90
42850124 Lot Type SF3 $ 2,162.29 $ 190.90
42850132 Lot Type SF3 $ 2,162.29 $ 190.90
42850141 Lot Type SF3 $ 2,162.29 $ 190.90
42850159 Lot Type SF3 $ 2,162.29 $ 190.90
42850167 Lot Type SF3 $ 2,162.29 $ 190.90
42850175 Lot Type SF3 $ 2,162.29 $ 190.90
42850183 Lot Type SF3 $ 2,162.29 $ 190.90
42850191 Lot Type SF3 $ 2,162.29 $ 190.90
42850205 Lot Type SF3 $ 2,162.29 $ 190.90
42850213 Non-Benefitted $ - $ -
42850221 Lot Type SF3 $ 2,162.29 $ 190.90
42850230 Lot Type SF3 $ 2,162.29 $ 190.90
42850248 Lot Type SF3 $ 2,162.29 $ 190.90
42850256 Lot Type SF3 $ 2,162.29 $ 190.90
42850264 Lot Type SF3 $ 2,162.29 $ 190.90
42850272 Lot Type SF3 $ 2,162.29 $ 190,90
42850281 Lot Type SF3 $ 2,162.29 $ 190.90
42850299 Lot Type SF3 $ 2,162.29 $ 190.90
42850302 Lot Type SF3 $ 2,162.29 $ 190.90
42850311 Lot Type SF3 $ 2,162.29 $ 190.90
42850329 Non-Benefitted $ - $ -
42850337 Lot Type SF3 $ 2,162.29 $ 190.90
42850345 Lot Type SF3 $ 2,162.29 $ 190.90
42850353 Lot Type SF3 $ 2,162.29 $ 190.90
42850361 Lot Type SF3 $ 2,162.29 $ 190.90
42850370 Lot Type SF3 $ 2,162.29 $ 190.90
42850388 Lot Type SF3 $ 2,162.29 $ 190.90
42850396 Lot Type SF3 $ 2,162.29 $ 190.90
42850400 Lot Type SF3 $ 2,162.29 $ 190.90
CITY POINT PUBLIC IMPROVEMENT DISTRICT
10
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 12 of 59
Improvement Zone A6ai'Ebi
Annual
Outstanding Installment Due
Parcel ID Lot,Type Assessment 1/31/2024M
42850418 Lot Type SF3 $ 2,162.29 $ 190.90
42850426 Lot Type SF3 $ 2,162.29 $ 190.90
42850434 Lot Type SF3 $ 2,162.29 $ 190.90
42850442 Lot Type SF3 $ 2,162.29 $ 190.90
42850451 Non-Benefitted $ - $ -
42850469 Lot Type SF3 $ 2,162.29 $ 190.90
42850477 Lot Type SF3 $ 2,162.29 $ 190.90
42850485 Lot Type SF3 $ 2,162.29 $ 190.90
42850493 Lot Type SF3 $ 2,162.29 $ 190.90
42850507 Lot Type SF3 $ 2,162.29 $ 190.90
42850515 Lot Type SF3. $ 2,162.29 $ 190.90
42850591 Lot Type SF1 $ 1,929.43 $ 164.63
42850604 Lot Type SF1 $ 1,929.43 $ 164.63
42850612 Lot Type SF1 $ 1,929.43 $ 164.63
42850621 Lot Type SF1 $ 1,929.43 $ 164.63
42850639 Lot Type SF1 $ 1,929.43 $ 164.63
42850647 Lot Type SF1 $ 1,929.43 $ 164.63
42850655 Lot Type SF1 $ 1,929.43 $ 164.63
42850663 Lot Type SF1 $ 1,929.43 $ 164.63
42850671 Lot Type SF1 $ 1,929.43 $ 164.63
42850680 Lot Type SF1 $ 1,929.43 $ 164.63
42850698 Lot Type SF1 $ 1,929.43 $ 164.63
42850701 Lot Type SF1 $ 1,929.43 $ 164.63
42850710 Lot Type SF1 $ 1,929.43 $ 164.63
42850728 Lot Type SF1 $ 1,929.43 $ 164.63
42850736 Lot Type SF1 $ 1,929.43 $ 164.63
42850744 Lot Type SF1 $ 1,929.43 $ 164.63
42850752 Lot Type SF1 $ 1,929.43 $ 164.63
42850761 Lot Type SF1 $ 1,929.43 $ 164.63
42850779 Lot Type SF1 $ 1,929.43 $ 164.63
42850787 Lot Type SF1 $ 1,929.43 $ 164.63
42850795 Lot Type SF1 $ 1,929.43 $ 164.63
42850809 Lot Type SF1 $ 1,929.43 $ 164.63
42850817 Lot Type SF1 $ 1,929.43 $ 164.63
42850825 Lot Type SF1 $ 1,929.43 $ 164.63
42850833 Lot Type SF1 $ 1,929.43 $ 164.63
42850841 Lot Type SF1 $ 1,929.43 $ 164.63
42850850 Lot Type SF1 $ 1,929.43 $ 164.63
42850868 Lot Type SF1 $ 1,929.43 $ 164.63
42850876 Lot Type SF1 $ 1,929.43 $ 164.63
CITY POINT PUBLIC IMPROVEMENT DISTRICT
2023 ANNUAL SERVICE PLAN UPDATE 11
Ordinance No.3803
Exhibit"A"
Page 13 of 59
i Im•rovement,,Zdrre 1 tbl?.ae.
� _
Annual
Outstanding Installment Due
Parcel ID Lot Type Assessment. 1/3,1/20241`I
42850884 Lot Type SF1 $ 1,929.43 $ 164.63
42850892 Lot Type SF1 $ 1,929.43 $ 164.63
42850906 Lot Type SF1 $ 1,929.43 $ 164.63
42850914 Lot Type SF1 $ 1,929.43 $ 164.63
42850922 Lot Type SF1 $ 1,929.43 $ 164.63
42850931 Lot Type SF1 $ 1,929.43 $ 164.63
42850949 Lot Type SF1 $ 1,929.43 $ 164.63
42850957 Lot Type SF1 $ 1,929.43 $ 164.63
42850965 Lot Type SF1 $ 1,929.43 $ 164.63
42850973 Lot Type SF1 $ 1,929.43 $ 164.63
42850981 Lot Type SF2 $ 2,029.23 $ 175.89
42850990 Lot Type SF2 $ 2,029.23 $ 175.89
42851007 Lot Type SF2 $ 2,029.23 $ 175.89
42851015 Lot Type SF2 $ 2,029.23 $ 175.89
42851023 Lot Type SF2 $ 2,029.23 $ 175.89
42851031 Lot Type SF2 $ 2,029.23 $ 175.89
42851040 Lot Type SF2 $ 2,029.23 $ 175.89
42851058 Lot Type SF2 $ 2,029.23 $ 175.89
42851066 Lot Type SF2 $ 2,029.23 $ 175.89
42851074 Lot Type SF2 $ 2,029.23 $ 175.89
42851082 Lot Type SF2 $ 2,029.23 $ 175.89
42851091 Lot Type SF2 $ 2,029.23 $ 175.89
42851104 Lot Type SF2 $ 2,029.23 $ 175.89
42851112 Lot Type SF2 $ 2,029.23 $ 175.89
42851121 Lot Type SF2 $ 2,029.23 $ 175.89
42851139 Lot Type SF2 $ 2,029.23 $ 175.89
42851147 Lot Type SF2 $ 2,029.23 $ 175.89
42851155 Lot Type SF2 $ 2,029.23 $ 175.89
42851163 Lot Type SF2 $ 2,029.23 $ 175.89
42851171 Lot Type SF1 $ 1,929.43 $ 164.63
42851180 Lot Type SF1 $ 1,929.43 $ 164.63
42851198 Lot Type SF1 $ 1,929.43 $ 164.63
42851201 Lot Type SF1 $ 1,929.43 $ 164.63
42851210 Lot Type SF1 $ 1,929.43 $ 164.63
42851228 Lot Type SF1 $ 1,929.43 $ 164.63
42851236 Lot Type SF1 $ 1,929.43 $ 164.63
42851244 Lot Type SF1 $ 1,929.43 $ 164.63
42851252 Lot Type SF1 $ 1,929.43 $ 164.63
42851261 Lot Type SF1 $ 1,929.43 $ 164.63
42851279 Lot Type SF1 $ 1,929.43 $ 164.63
CITY POINT PUBLIC IMPROVEMENT DISTRICT 12
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 14 of 59
Improvement``Zone ACaI[e *_
_. , . Annual_. ..
Outstanding Installment Due:
Parcel ID F Lot Typem Assessment _ 1/3.1/2024M`Ie
42851287 Lot Type SF1 $ 1,929.43 $' 164.63
42851295 Lot Type SF1 $ 1,929.43 $ 164.63
42851309 Lot Type SF1 $ 1,929.43 $ 164.63
42851317 Lot Type SF1 $ 1,929.43 $ 164.63
42851325 Lot Type SF1 $ 1,929.43 $ 164.63
42851333 Lot Type SF1 $ 1,929.43 $ 164.63
42851341 Lot Type SF1 $ 1,929.43 $ 164.63
42851350 Lot Type SF1 $ 1,929.43 $ 164.63
42851368 Lot Type SF1 $ 1,929.43 $ 164.63
42851376 Non-Benefitted $ - $ -
42851384 Lot Type SF2 $ 2,029.23 $ 175.89
42851392 Lot Type SF2 $ 2,029.23 $ 175.89
42851406 Lot Type SF2 $ 2,029.23 $ 175.89
42851414 Lot Type SF2 $ 2,029.23 $ 175.89
42851422 Lot Type SF2 $ 2,029.23 $ 175.89
42851431 Lot Type SF1 $ 1,929.43 $ 164.63
42851449 Lot Type SF1 $ 1,929.43 $ 164.63
42851457 Lot Type SF1 $ 1,929.43 $ 164.63
42851465 Lot Type SF1 $ 1,929.43 $ 164.63
42851473 Lot Type SF1 $ 1,929.43 $ 164.63
42851481 Lot Type SF1 $ 1,929.43 $ 164.63
42851490 Lot Type SF1 $ 1,929.43 $ 164.63
42851503 Lot Type SF1 $ 1,929.43 $ 164.63
42851511 Lot Type SF1 $ 1,929.43 $ 164.63
42851520 Lot Type SF1 $ 1,929.43 $ 164.63
42851538 Lot Type SF1 $ 1,929.43 $ 164.63
42851546 Lot Type SF1 $ 1,929.43 $ 164.63
42851554 Lot Type SF1 $ 1,929.43 $ 164.63
42851562 Lot Type SF1 $ 1,929.43 $ 164.63
42851571 Lot Type SF1 $ 1,929.43 $ 164.63
42851589 Lot Type SF1 $ 1,929.43 $ 164.63
42851597 Lot Type SF1 $ 1,929.43 $ 164.63
42851601 Lot Type SF1 $ 1,929.43 $ 164.63
42851619 Lot Type SF1 $ 1,929.43 $ 164.63
42851627 Lot Type SF1 $ 1,929.43 $ 164.63
42851635 Lot Type SF1 $ 1,929.43 $ 164.63
42851643 Lot Type SF1 $ 1,929.43 $ 164.63
42851651 Lot Type SF1 $ 1,929.43 $ 164.63
42851660 Lot Type SF1 $ 1,929.43 $ 164.63
42851678 Lot Type SF1 $ 1,929.43 $ 164.63
CITY POINT PUBLIC IMPROVEMENT DISTRICT
13
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 15 of 59
er ImprovementZoriie.AI LCeI`
. o Annual . .
Outstanding Installment Due
Parcel ID Lot Type. Assessment, 1/31/2024i`)
42851686 Lot Type SF1 $ 1,929.43 $ 164.63
42851694 Lot Type SF1 $ 1,929.43 $ 164.63
42851708 Lot Type SF1 $ 1,929.43 $ 164.63
42851716 Lot Type SF1 $ 1,929.43 $ 164.63
42851724 Lot Type SF1 $ 1,929.43 $ 164.63
42851732 Lot Type SF1 $ 1,929.43 $ 164.63
42851741 Lot Type SF1 $ 1,929.43 $ 164.63
42851759 Lot Type SF1 $ 1,929.43 $ 164.63
42851767 Lot Type SF1 $ 1,929.43 $ 164.63
42851775 Lot Type SF1 $ 1,929.43 $ 164.63
42851783 Lot Type SF1 $ 1,929.43 $ 164.63
42851791 Lot Type SF1 $ 1,929.43 $ 164.63
42851805 Lot Type SF1 $ 1,929.43 $ 164.63
42851813 Lot Type SF1 $ 1,929.43 $ 164.63
42851821 Lot Type SF1 $ 1,929.43 $ 164.63
42851830 Lot Type SF1 $ 1,929.43 $ 164.63
42851848 Lot Type SF1 $ 1,929.43 $ 164.63
42851856 Non-Benefitted $ - $ -
42851864 Non-Benefitted $ - $ -
42851872 Lot Type SF1 $ 1,929.43 $ 164.63
42851881 Lot Type SF1 $ 1,929.43 $ 164.63
42851899 Lot Type SF1 $ 1,929.43 $ 164.63
42851902 Lot Type SF1 $ 1,929.43 $ 164.63
42851911 Lot Type SF1 $ 1,929.43 $ 164.63
42851929 Lot Type SF1 $ 1,929.43 $ 164.63
42851937 Lot Type SF1 $ 1,929.43 $ 164.63
42851945 Lot Type SF1 $ 1,929.43 $ 164.63
42851953 Lot Type SF1 $ 1,929.43 $ 164.63
42851961 Lot Type SF1 $ 1,929.43 $ 164.63
42851970 Non-Benefitted $ - $ -
42851988 Lot Type SF1 $ 1,929.43 $ 164.63
42851996 Lot Type SF1 $ 1,929.43 $ 164.63
42852003 Lot Type SF1 $ 1,929.43 $ 164.63
42852011 Lot Type SF1 $ 1,929.43 $ 164.63
42852020 Lot Type SF1 $ 1,929.43 $ 164.63
42852038 Lot Type SF1 $ 1,929.43 $ 164.63
42852046 Lot Type SF1 $ 1,929.43 $ 164.63
42852054 Lot Type SF1 $ 1,929.43 $ 164.63
42852062 Lot Type SF1 $ 1,929.43 $ 164.63
42852071 Lot Type SF1 $ 1,929.43 $ 164.63
CITY POINT PUBLIC IMPROVEMENT DISTRICT 14
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 16 of 59
° ' lm.roveme•ntZoneACa1.[bl°
Annual,
Outstanding Installment Due
Parcel ID Lot Type Assessment 1/31/2024M
42852089 Lot Type SF1 $ 1,929.43 $ 164.63
42852097 Lot Type SF1 $ 1,929.43 $ 164.63
42852101 Lot Type SF1 $ 1,929.43 $ 164.63
42852119 Lot Type SF2 $ 2,029.23 $ 175.89
42852127 Lot Type SF2 $ 2,029.23 $ 175.89
42852135 Lot Type SF2 $ 2,029.23 $ 175.89
42852143 Lot Type SF2 $ 2,029.23 $ 175.89
42852151 Lot Type SF2 $ 2,029.23 $ 175.89
42852160 Lot Type SF2 $ 2,029.23 $ 175.89
42852178 Lot Type SF2 $ 2,029.23 $ 175.89
42852186 Lot Type SF2 $ 2,029.23 $ 175.89
42852194 Lot Type SF2 $ 2,029.23 $ 175.89
42852208 Lot Type SF2 $ 2,029.23 $ 175.89
42852216 Lot Type SF2 $ 2,029.23 $ 175.89
42852224 Lot Type SF2 $ 2,029.23 $ 175.89
42852232 Non-Benefitted $ - $ -
42852241 Lot Type Commercial $ 455,380.26 $ 52,064.78
42852259 Non-Benefitted $ - $ -
42852267 Non-Benefitted $ - $ -
42852453 Lot Type Commercial $ 749,916.40 $ 85,750.91
42852461 Non-Benefitted $ - $ -
42852470 Lot Type SF1 $ 1,929.43 $ 164.63
42852488 Lot Type SF1 $ 1,929.43 $ 164.63
42852496 Lot Type SF1 $ 1,929.43 $ 164.63
42852500 Lot Type SF1 $ 1,929.43 $ 164.63
42852518 Lot Type SF1 $ 1,929.43 $ 164.63
42852526 Lot Type SF1 $ 1,929.43 $ 164.63
42852534 Lot Type SF1 $ 1,929.43 $ 164.63
42852542 Lot Type SF1 $ 1,929.43 $ 164.63
42852551 Lot Type SF1 $ 1,929.43 $ 164.63
42852569 Lot Type SF1 $ 1,929.43 $ 164.63
42852577 Lot Type SF1 $ 1,929.43 $ 164.63
42852585 Lot Type SF1 $ 1,929.43 $ 164.63
42852593 Lot Type SF1 $ 1,929.43 $ 164.63
42852607 Lot Type SF1 $ 1,929.43 $ 164.63
42852615 Lot Type SF1 $ 1,929.43 $ 164.63
42852623 Lot Type SF1 $ 1,929.43 $ 164.63
42852631 Lot Type SF1 $ 1,929.43 $ 164.63
42852640 Lot Type SF1 $ 1,929.43 $ 164.63
42852658 Lot Type SF1 $ 1,929.43 $ 164.63
CITY POINT PUBLIC IMPROVEMENT DISTRICT 15
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 17 of 59
r111arovementZone°A ,
Annual
Outstanding Installment.Due
•
P.arcel,I,D' Lot. Type. ; Assessment . . 1/31/2024�`M
_
42852666 Lot Type SF2 $ 2,029.23 $ 175.89
42852674 Lot Type SF2 $ 2,029.23 $ 175.89
42852682 Lot Type SF2 $ 2,029.23 $ 175.89
42852691 Lot Type SF2 $ 2,029.23 $ 175.89
42852704 Lot Type SF2 $ 2,029.23 $ 175.89
42852712 Lot Type SF2 $ 2,029.23 $ 175.89
42852721 Lot Type SF2 $ 2,029.23 $ 175.89
42852739 Lot Type SF2 $ 2,029.23 $ 175.89
42852747 Lot Type SF2 $ 2,029.23 $ 175.89
42852755 Lot Type SF2 $ 2,029.23 $ 175.89
42852763 Lot Type SF2 $ 2,029.23 $ 175.89
42852771 Lot Type SF2 $ 2,029.23 $ 175.89
42852780 Lot Type SF2 $ 2,029.23 $ 175.89
42852798 Lot Type SF2 $ 2,029.23 $ 175.89
42852801 Lot Type SF2 $ 2,029.23 $ 175.89
42852810 Lot Type SF2 $ 2,029.23 $ 175.89
42852828 Lot Type SF2 $ 2,029.23 $ 175.89
42852836 Non-Benefitted $ - $ -
42852844 Non-Benefitted $ - $ -
42852852 Non-Benefitted $ - $ -
42852861 Non-Benefitted $ - $ -
42852879 Non-Benefitted $ - $ -
42852887 Lot Type SF2 $ 2,029.23 $ 175.89
42852895 Lot Type SF2 $ 2,029.23 $ 175.89
42852909 Lot Type SF2 $ 2,029.23 $ 175.89
42852917 Lot Type SF2 $ 2,029.23 $ 175.89
42852925 Lot Type SF2 $ 2,029.23 $ 175.89
42852933 Lot Type SF2 $ 2,029.23 $ 175.89
42852941 Lot Type SF2 $ 2,029.23 $ 175.89
42852950 Lot Type SF2 $ 2,029.23 $ 175.89
42852968 Lot Type SF2 $ 2,029.23 $ 175.89
42852976 Lot Type SF2 $ 2,029.23 $ 175.89
42852984 Lot Type SF2 $ 2,029.23 $ 175.89
42852992 Lot Type SF2 $ 2,029.23 $ 175.89
42853000 Lot Type SF2 $ 2,029.23 $ 175.89
42853018 Lot Type SF2 $ 2,029.23 $ 175.89
42853026 Lot Type SF2 $ 2,029.23 $ 175.89
42853034 Lot Type SF2 $ 2,029.23 $ 175.89
42853042 Lot Type SF2 $ 2,029.23 $ 175.89
42853051 Lot Type SF2 $ 2,029.23 $ 175.89
CITY POINT PUBLIC IMPROVEMENT DISTRICT 16
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 18 of 59
(b]
Improvement Zone:A
Annual .
Outstanding Installment Due
Parcel ID'
° • Lot Type. Assessment 1/31/2024M
42853069 Lot Type SF2 $ 2,029.23 $ 175.89
42853077 Lot Type SF2 $ 2,029.23 $ 175.89
42853085 Lot Type SF2 $ 2,029.23 $ 175.89
42853093 Lot Type SF2 $ 2,029.23 $ 175.89
42853107 Lot Type SF2 $ 2,029.23 $ 175.89
42853115 Lot Type SF2 $ 2,029.23 $ 175.89
42853123 Lot Type SF2 $ 2,029.23 $ 175.89
42853131 Lot Type SF2 $ 2,029.23 $ 175.89
42853140 Lot Type SF2 $ 2,029.23 $ 175.89
42853158 Lot Type SF2 $ 2,029.23 $ 175.89
42853166 Lot Type SF2 $ 2,029.23 $ 174.58
42853174 Lot Type SF2 $ 2,029.23 $ 175.89
42853182 Lot Type SF2 $ 2,029.23 $ 175.89
42853191 Lot Type SF2 $ 2,029.23 $ 175.89
42853204 Lot Type SF2 $ 2,029.23 $ 175.89
42853212 Lot Type SF2 $ 2,029.23 $ 175.89
42853221 Lot Type SF2 $ 2,029.23 $ 175.89
42853239 Lot Type SF2 $ 2,029.23 $ 175.89
42853247 Lot Type SF2 $ 2,029.23 $ 175.89
42853255 Lot Type SF2 $ 2,029.23 $ 175.89
42853263 Lot Type SF2 $ 2,029.23 $ 175.89
42853271 Lot Type SF2 $ 2,029.23 $ 175.89
42853280 Lot Type SF2 $ 2,029.23 $ 174.58
42853298 Lot Type SF1 $ 1,929.43 $ 163.32
42853301 Lot Type SF1 $ 1,929.43 $ 164.63
42853310 Lot Type SF1 $ 1,929.43 $ 164.63
42853328 Lot Type SF1 $ 1,929.43 $ 164.63
42853336 Lot Type SF1 $ 1,929.43 $ 164.63
42853344 Lot Type SF1 $ 1,929.43 $ 164.63
42853352 Lot Type SF1 $ 1,929.43 $ 164.63
42853361 Lot Type SF1 $ 1,929.43 $ 164.63
42853379 Lot Type SF1 $ 1,929.43 $ 164.63
42853387 Lot Type SF1 $ 1,929.43 $ 164.63
42853395 Lot Type SF1 $ 1,929.43 $ 164.63
42853409 Lot Type SF1 $ 1,929.43 $ 164.63
42853417 Lot Type SF1 $ 1,929.43 $ 164.63
42853425 Lot Type SF1 $ 1,929.43 $ 164.63
42853433 Non-Benefitted $ - $ -
42853441 Non-Benefitted $ - $ -
42853450 Non-Benefitted $ - $ -
CITY POINT PUBLIC IMPROVEMENT DISTRICT 17
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 19 of 59
Im a rove ment Zo'ne,ACai'[5]
Annual
Outstanding Installment Due
Parcel ID Lot Type. Assessment e 1/31/2024[c]
42853468 Non-Benefitted $ - $ -
42853476 Non-Benefitted $ - $ -
42853484 Non-Benefitted $ - $ -
42853492 Lot Type Commercial $ 454,703.34 $ 51,987.39
42853506 Non-Benefitted $ - $ -
42853514 Lot Type SF1 $ 1,929.43 $ 164.63
42853522 Lot Type SF1 $ 1,929.43 $ 164.63
42853531 Lot Type SF1 $ 1,929.43 $ 164.63
42853549 Lot Type SF1 $ 1,929.43 $ 164.63
42853557 Lot Type SF1 $ 1,929.43 $ 168.10
42853565 Lot Type SF1 $ 1,929.43 $ 164.63
42853573 Lot Type SF1 $ 1,929.43 $ 164.63
42853581 Lot Type SF1 $ 1,929.43 $ 164.63
42853590 Lot Type SF1 $ 1,929.43 $ 164.63
42853603 Lot Type SF1 $ 1,929.43 $ 164.63
42853611 Lot Type SF1 $ 1,929.43 $ 164.63
42853620 Lot Type SF1 $ 1,929.43 $ 164.63
42853638 Lot Type SF1 $ 1,929.43 $ 164.63
42853646 Lot Type SF1 $ 1,929.43 $ 164.63
42853654 Lot Type SF1 $ 1,929.43 $ 164.63
42853662 Lot Type SF1 $ 1,929.43 $ 164.63
42853671 Lot Type SF1 $ 1,929.43 $ 164.63
42853689 Lot Type SF1 $ 1,929.43 $ 164.63
42853697 Lot Type SF1 $ 1,929.43 $ 164.63
42853701 Lot Type SF1 $ 1,929.43 $ 164.63
42853719 Lot Type SF1 $ 1,929.43 $ 164.63
42853727 Lot Type SF1 $ 1,929.43 $ 164.63
42853735 Lot Type SF1 $ 1,929.43 $ 164.63
42853743 Lot Type SF1 $ 1,929.43 $ 164.63
42853751 Lot Type SF1 $ 1,929.43 $ 164.63
42853760 Lot Type SF1 $ 1,929.43 $ 164.63
42853778 Lot Type SF1 $ 1,929.43 $ 164.63
42853786 Lot Type SF1 $ 1,929.43 $ 164.63
42853794 Lot Type SF1 $ 1,929.43 $ 164.63
42853808 Lot Type SF1 $ 1,929.43 $ 164.63
42853816 Lot Type SF1 $ 1,929.43 $ 164.63
42853824 Lot Type SF1 $ 1,929.43 $ 164.63
42853832 Lot Type SF1 $ 1,929.43 $ 164.63
42853841 Lot Type SF1 $ 1,929.43 $ 164.63
42853859 Lot Type SF1 $ 1,929.43 $ 164.63
CITY POINT PUBLIC IMPROVEMENT DISTRICT
18 2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 20 of 59
Improvement Zone AaL.%
Annual`
Outstanding Installment Due
Parcel ID Lot Type . , - 6i Assessment ._ 1/31/2024i i
42853867' Lot Type SF1 $ 1,929.43 $ 164.63
42853875 Lot Type SF1 $ 1,929.43 $ 164.63
42853883 Lot Type SF1 $ 1,929.43 $ 164.63
42853891 Lot Type SF1 $ 1,929.43 $ 164.63
42853905 Lot Type SF1 $ 1,929.43 $ 164.63
42853913 Lot Type SF1 $ 1,929.43 $ 164.63
42853921 Lot Type SF2 $ 2,029.23 $ 175.89
42853930 Lot Type SF2 $ 2,029.23 $ 175.89
42853948 Lot Type SF2 $ 2,029.23 $ 175.89
42853956 Lot Type SF2 $ 2,029.23 $ 175.89
42853964 Lot Type SF2 $ 2,029.23 $ 175.89
42853972 Lot Type SF2 $ 2,029.23 $ 175.89
42853981 Lot Type SF2 $ 2,029.23 $ 175.89
42853999 Lot Type SF2 $ 2,029.23 $ 175.89
42854006 Lot Type SF2 $ 2,029.23 $ 175.89
42854014 Lot Type SF2 $ 2,029.23 $ 175.89
42854022 Lot Type SF2 $ 2,029.23 $ 175.89
42854031 Lot Type SF2 $ 2,029.23 $ 175.89
42854049 Lot Type SF2 $ 2,029.23 $ 175.89
42854057 Lot Type SF2 $ 2,029.23 $ 175.89
42854065 Lot Type SF2 $ 2,029.23 $ 175.89
42854073 Lot Type SF2 $ 2,029.23 $ 175.89
42854081 Lot Type SF2 $ 2,029.23 $ 175.89
42854090 Lot Type SF2 $ 2,029.23 $ 175.89
42854103 Lot Type SF2 $ 2,029.23 $ 175.89
42854111 Lot Type SF2 $ 2,029.23 $ 175.89
42854120 Lot Type SF2 $ 2,029.23 $ 175.89
42854138 Lot Type SF2 $ 2,029.23 $ 175.89
42854146 Lot Type SF2 $ 2,029.23 $ 175.89
42854154 Lot Type SF2 $ 2,029.23 $ 175.89
42854162 Lot Type SF2 $ 2,029.23 $ 175.89
42854171 Lot Type SF2 $ 2,029.23 $ 175.89
42854189 Non-Benefitted $ - $ -
42854197 Non-Benefitted $ - $ -
42854201 Non-Benefitted $ - $ -
Total $ 2,385,000.08 $ 252,287.56
Footnotes:
[a]Totals may not match the total Outstanding Assessment or Annual Installment
due to rounding.
[b] Outstanding Assessment prior to 1/31/2024 Annual Installment.
[c]The Annual Installment covers the period September 1,2023 to August 31,
2024,and is due by January 31,2024.
CITY POINT PUBLIC IMPROVEMENT DISTRICT
19 2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 21 of 59
EXHIB'tT A-2- IMPROVEMENT ZONE B ASSESSMENT ROLL.
I
Annual
Outstanding Installment Due
Parcel ID . ; Lot Type , .Notes• Assessment 1/31/2024M
04236599 a Non-Benefitted $ -�. $ -
41343212 Non-Benefitted $ - $ -
42850027 Non-Benefitted $ - $ -
42850035 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850043 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850051 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850060 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850078 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850086 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850094 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850108 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850116 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850124 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850132 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850141 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850159 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850167 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850175 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850183 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850191 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850205 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850213 Non-Benefitted $ - $ -
42850221 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850230 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850248 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850256 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850264 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850272 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850281 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850299 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850302 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850311 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850329 Non-Benefitted $ - $ -
42850337 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850345 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850353 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850361 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850370 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850388 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850396 Lot Type SF3 $ 16,358.86 $ 1,407.50
CITY POINT PUBLIC IMPROVEMENT DISTRICT 20
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 22 of 59
improvement Zoneel,[bi .
Annual
Outstanding Installment Due.
Parcel ID Lot.Type Notes Assessment 1/31/2024l
42850400 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850418 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850426 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850434 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850442 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850451 Non-Benefitted $ - $ -
42850469 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850477 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850485 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850493 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850507 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850515 Lot Type SF3 $ 16,358.86 $ 1,407.50
42850591 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850604 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850612 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850621 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850639 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850647 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850655 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850663 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850671 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850680 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850698 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850701 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850710 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850728 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850736 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850744 Lot Type 5F1 $ 14,597.14 $ 1,255.92
42850752 Lot Type 5F1 $ 14,597.14 $ 1,255.92
42850761 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850779 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850787 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850795 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850809 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850817 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850825 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850833 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850841 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850850 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850868 Lot Type SF1 $ 14,597.14 $ 1,255.92
CITY POINT PUBLIC IMPROVEMENT DISTRICT 21
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 23 of 59
Irn•rovernent Zone P1,,b1
Annual
Outstanding Installrnent Due
Parcel ID Lot Type Notes Assessment_ 1/31/2024[c]
_
42850876 Lot Type SF1 $ 14,597.14' $ 1,255.92
42850884 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850892 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850906 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850914 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850922 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850931 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850949 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850957 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850965 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850973 Lot Type SF1 $ 14,597.14 $ 1,255.92
42850981 Lot Type SF2 $ 15,352.16 $ 1,320.89
42850990 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851007 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851015 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851023 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851031 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851040 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851058 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851066 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851074 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851082 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851091 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851104 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851112 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851121 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851139 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851147 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851155 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851163 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851171 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851180 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851198 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851201 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851210 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851228 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851236 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851244 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851252 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851261 Lot Type SF1 $ 14,597.14 $ 1,255.92
CITY POINT PUBLIC IMPROVEMENT DISTRICT 22
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 24 of 59
Improvement Zone 13 • p
Annual
Outstanding Installment Due
Parcel ID . . m Lot Type,. Notes , . • Assessment 1/31/2024M _
42851279 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851287 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851295 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851309 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851317 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851325 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851333 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851341 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851350 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851368 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851376 Non-Benefitted $ - $ -
42851384 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851392 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851406 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851414 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851422 Lot Type SF2 $ 15,352.16 $ 1,320.89
42851431 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851449 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851457 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851465 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851473 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851481 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851490 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851503 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851511 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851520 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851538 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851546 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851554 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851562 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851571 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851589 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851597 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851601 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851619 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851627 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851635 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851643 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851651 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851660 Lot Type SF1 $ 14,597.14 $ 1,255.92
CITY POINT PUBLIC IMPROVEMENT DISTRICT 23
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 25 of 59
`Improvemerit7.one'B 1 1'�
- ... ... . ° . . ...._. . .. . . Annual.
. Outstanding Installment Due
Parcel ID Lot Type . Notes: Assessment .1/31/20.241`I
42851678 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851686 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851694 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851708 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851716 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851724 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851732 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851741 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851759 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851767 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851775 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851783 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851791 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851805 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851813 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851821 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851830 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851848 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851856 Non-Benefitted $ - $ -
42851864 Non-Benefitted $ - $ -
42851872 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851881 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851899 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851902 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851911 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851929 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851937 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851945 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851953 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851961 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851970 Non-Benefitted $ - $ -
42851988 Lot Type SF1 $ 14,597.14 $ 1,255.92
42851996 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852003 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852011 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852020 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852038 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852046 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852054 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852062 Lot Type SF1 $ 14,597.14 $ 1,255.92
CITY POINT PUBLIC IMPROVEMENT DISTRICT
24
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 26 of 59
Improvement Zone B[aI[bl
Annual
Outstanding Installment Due
Parcel ID Lot Type Notes., Assessment 1/31/2024I
42852071 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852089 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852097 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852101 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852119 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852127 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852135 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852143 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852151 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852160. Lot Type SF2 $ 15,352.16 $ 1,320.89
42852178 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852186 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852194 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852208 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852216 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852224 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852232 Lot Type Multifamily [d] $ - $ -
42852241 Non-Benefitted $ - $ -
42852259 Non-Benefitted $ - $ -
42852267 Non-Benefitted $ - $ -
42852453 Non-Benefitted $ - $ -
42852461 Non-Benefitted $ - $ -
42852470 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852488 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852496 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852500 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852518 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852526 Lot Type 5F1 $ 14,597.14 $ 1,255.92
42852534 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852542 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852551 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852569 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852577 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852585 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852593 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852607 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852615 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852623 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852631 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852640 Lot Type SF1 $ 14,597.14 $ 1,255.92
CITY POINT PUBLIC IMPROVEMENT DISTRICT 25
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 27 of 59
- Im•rove.merit'Zone I3a a b1`
Annual
Outstanding Installment Due,
Parcel'ID` Lot Type Notes Assessment 1/31/2024M
42852658 Lot Type SF1 $ 14,597.14 $ 1,255.92
42852666 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852674 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852682 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852691 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852704 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852712 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852721 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852739 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852747 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852755 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852763 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852771 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852780 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852798 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852801 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852810 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852828 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852836 Non-Benefitted $ - $ -
42852844 Non-Benefitted $ - $ -
42852852 Non-Benefitted $ - $ -
42852861 Non-Benefitted $ - $ -
42852879 Non-Benefitted $ - $ -
42852887 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852895 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852909 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852917 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852925 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852933 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852941 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852950 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852968 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852976 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852984 Lot Type SF2 $ 15,352.16 $ 1,320.89
42852992 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853000 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853018 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853026 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853034 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853042 Lot Type SF2 $ 15,352.16 $ 1,320.89
CITY POINT PUBLIC IMPROVEMENT DISTRICT 26
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 28 of 59
' ° 'Improvement Zone B aMbl.
Annual
Outstanding Installment Due
Parcel ID . • Lot Type Notes Assessme ..
42853051 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853069 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853077 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853085 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853093 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853107 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853115 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853123 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853131 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853140 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853158 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853166 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853174 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853182 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853191 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853204 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853212 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853221 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853239 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853247 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853255 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853263 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853271 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853280 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853298 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853301 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853310 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853328 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853336 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853344 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853352 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853361 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853379 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853387 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853395 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853409 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853417 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853425 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853433 Non-Benefitted $ - $ -
42853441 Non-Benefitted $ - $ -
CITY POINT PUBLIC IMPROVEMENT DISTRICT 27
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 29 of 59
Improvement-Zone BCar€bI 'y
Annual
Outstanding Installment Due
Parcel ID Lot Type Notes Assessment _ 1/31/2024I
42853450 Non-Benefitted $ - $ -
42853468 Non-Benefitted $ - $ -
42853476 Non-Benefitted $ - $ -
42853484 Lot Type Multifamily [di $ - $ -
42853492 Non-Benefitted $ - $ -
42853506 Non-Benefitted $ - $ -
42853514 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853522 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853531 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853549 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853557 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853565 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853573 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853581 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853590 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853603 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853611 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853620 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853638 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853646 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853654 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853662 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853671 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853689 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853697 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853701 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853719 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853727 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853735 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853743 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853751 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853760 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853778 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853786 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853794 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853808 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853816 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853824 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853832 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853841 Lot Type SF1 $ 14,597.14 $ 1,255.92
CITY POINT PUBLIC IMPROVEMENT DISTRICT 28
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 30 of 59
Improvement.ZoneB�1:ie� p
Annual
Outstanding Installment Due
Parcel ID Lot Type Notes Assessment 1/31/2024N
42853859 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853867 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853875 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853883 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853891 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853905 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853913 Lot Type SF1 $ 14,597.14 $ 1,255.92
42853921 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853930 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853948 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853956 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853964 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853972 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853981 Lot Type SF2 $ 15,352.16 $ 1,320.89
42853999 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854006 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854014 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854022 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854031 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854049 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854057 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854065 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854073 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854081 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854090 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854103 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854111 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854120 Lot Type 5F2 $ 15,352.16 $ 1,320.89
42854138 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854146 Lot Type 5F2 $ 15,352.16 $ 1,320.89
42854154 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854162 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854171 Lot Type SF2 $ 15,352.16 $ 1,320.89
42854189 Non-Benefitted $ - $ -
42854197 Non-Benefitted $ - $ -
42854201 Non-Benefitted $ - $ -
Total $ 5,485,000.48 $ 471,923.96
Footnotes:
[a]Totals may not match the total Outstanding Assessment or Annual Installment due to
rounding.
[b]Outstanding Assessment prior to 1/31/2024 Annual Installment.
[c]The Annual Installment covers the period September 1,2023 to August 31,2024,and is due
by January 31,2024.
[d] Parcel has prepaid Assessment.
CITY POINT PUBLIC IMPROVEMENT DISTRICT
29
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 31 of 59
EXHIBIT B-1.—DEBT SERVICE:SCHEDULE— IMPROVEMENT'ZONE;A,
DEBT SERVICE REQUIREMENTS
The following table sets forth the anticipated debt service requirements for the Bonds:
Year Ending
(September 11 Principal Interest Total
2020 - $99,079.65 $99,079.65
2021 $70,000.00 142,106.26 212,106.26
2022 80,000.00 138,693.76 218,693.76
2023 80,000.00 134,793.76 214,793.76
2024 85,000.00 130,893.76 215,893.76
2025 85,000.00 126,750.00 211,750.00
2026 95,000.00 122,606.26 217,606.26
2027 100,000.00 117,618.76 217,618.76
2028 105,000.00 112,368.76 217,368.76
2029 115,000.00 106,856.26 221,856.26
2030 115,000.00 100,818.76 215,818.76
2031 125,000.00 94,781.26 219,781.26
2032 130,000.00 87,750.02 217,750.02
2033 140,000.00 80,437.52 220,437.52
2034 150,000.00 72,562.52 222,562.52
2035 160,000.00 64,125.00 224,125.00
2036 170,000.00 55,125.00 225,125.00
2037 180,000.00 45,562.50 225,562.50
2038 195,000.00 35,437.52 230,437.52
2039 210,000.00 24,468.76 234,468.76
2040 225,000.00 12,656.26 237,656.26
Total $2,615,000.00 $1.905,492.35 $4,520,492.35
CITY POINT PUBLIC IMPROVEMENT DISTRICT 30
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 32 of 59
1.-- EXHIBIT B-=2. DEBT SERVICE,SCHEDULE IMPROVEMENT ZONE B:
Issuer NRH CITY POINT 7120 IMPROVEMENT ZONEB. 139280-000
Pay# Date Interest Principal Total Payment , . Casualty Balance
I 03101/2020 92255.79 0.00 9215579 0.00 8965900.00
2 09/01)202.0 233,63438 0.00 233,63438 0.00 8965,00000
3 03/01!'12021 23393438 0.00 233,634-36 0.00 8965900.00
4 09/01/2021 733,63438 135,000.00 C 313,63438 0.00 8,830,000 00
5 03101.12022 230,586.138 3150,000.00 C 3380,59698 0.00 5,63,000.00
6 09/01/11322 10.28125 145,00000 C 293,281.26 090 5,535,00000
7 03101)2023 1.45,016.76 0.00 145,01876 0.00 5,535,000.00
8 09/012023 145.018.76 50,000.00 C 195,018.76 0.00 54135,00000
9 03/01/2024 143,93.76 0.00 143,893.76 000 5,465000.00
10 09/01/2024 143 93.76 105900.40 C 24099376 0.00 5380,00090
11 03/012.1M5 141.53126 020 1415'1.26 0.00 5380,060.00
12 09/0112015 141.531.25 110,000.00 251,531.26 0.00 5,270,000.00
13 03)01/2026 139.05626 000 139956.26 0.00 5,270,000.00
14 09/0111026 13995626 110000130 C 249,056.26 0M 5260,000.00
15 03/012027 136,375111 0110 136,375.01 0_00 5260,000.00
16 09/01f21127 136375.01 11590 0.00 C 251,375.01. 0.00 5,015,000.00
17 03/03)2028 133,57168 0110 333,571.88 0.00 5,045,000.00
18 09101/2023 133,57103 125,000.00 C 203,57188 000 4920,000.00
19 03/01/2029 130,525.01 0110 130,525111 0.00 492000090
20 09/01/2029 130,525.01 125,00010 C 255,525111 080 4795,000.00
21 03/0112030 127,478.13 090 12797813 0.00 429500090
22 09/0112030 127,478.13 130,000.00 257,47813 0.00 4.665,00000
23 03/01/2231 12490938 0310 124.30936 000 4665,00000
24 09/01/9331 124,30933 135,000110 C 299,309313 0.00 4530901100
25 03/01/2032 120.765.63 0.00 120,7E593 000 4530000/10
26 09/01)2032 120765.63 14000000 C 260.765.63 0.00 439000000
27 03/012033 117,010.63 0110 11799093 0.00 4390000/10
28 09/01/2033 117,090.63 150,000.00 C 267,090 63 0.00 4.240,000.00
29 03/012034 11v95i.13 010 11325313 000 424000000
30 09)01/2034 113,153.13 155,00000 C 29315313 0.00 4.0135,000.00
31 03/0121135 109106438 0110 11:61,054-38 0.00 4,065,000.00
32 09/012035 109,03438 165,000110 C 27408438 0.00 3920,000.00
33 03/01a036 191,753.13 000 104.75313 0_00 3920000.00
34 09101)2036 704753.13 175900.00 C 2 9,75313 0.00 3,745,000.00
35 03/01/2037 100,15938 0110 102,15938 0.00 3,74590000
36 09/01/2037 100,15938 180,000.00 C 2E015938 0.00 3,565900.00
37 03/01/2038 45,434_38 0110 55,43438 000 3,56,000.00
313 (19/01/2038 95,43438 190,00000 C 25593438 0.00 3375,000.00
39 03/0112039 90,446.88 0.00 90,44683 0.00 3375,000.00
40 09/012039 90,446_63 200,00040 C 290,44618 0.00 3175,00000
41 03101,21340 65,14688 0.00 85,196E3 0.00 3175900.00
42 09/01/2040 85,19688 210,000110 295,196.83 0.00 2965,000.00
43 03/01)2041 79.684.38 000 79,63435 0.00 2,965,000.00
44 09/01)70,31 79684.38 230,00000 C 309,634.�3 0.00 Z735,000.00
45 03101/2042 73,50313 0.00 73,50313 0.00 - 2735,001/00
46 09/01/1042 7150313 245,0001:10 C 318,50313 ODO 2.490,00000
47 03/012043 66918.75 0.00 66,918.75 0110 2.490,00000
43 09)012043 66.91075 255900110 C 321918.75 0.00 2235,00000
SMITH DAIWA.on'07114/23 t10:11AM EDT 1. Effcchcc-0711412023
CITY POINT PUBLIC IMPROVEMENT DISTRICT
31
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 33 of 59
Issuea NR.H CITYPOINT PID IMPROVEMENT ZONE B L3 928 0-0 00
Pay Date. Interest Principal Total Payment Casualty Balance
49 03101/2044 60,065.63 0.00 60,065.63 0.00 Z7_35,000.00
50 09/0112044 611065.63 270,001100 C 330,06.63 0.00 1.065,00000
51 03)01/2045 52409-35 000 5240935 0.00 1,965,000.00
52 09/0112045 52,80938 255,00800 C 337,50935 0.00 1.65040800
53 03/01)2046 45,140.00 0.00 45,150.00 0.00 1.680 000.00
54 09/0112045 45,150.00 300.000.00 C 345,15/00 0.00 1.380000_00
55 0310112047 37437.50 0D0 37,03750 0.00 1,350,000.00
56 09/0112047 3745750 315,00000 C 35248750 0.00 1,065,000.00
57 03/0111048 25,62188 0.00 28621.55 0.00 1,06540000
55 09/0112058 28,621.88 335400-00 C 363,62155 0m 730A0000
59 0310112049 19,615.75 020 19,61575 0.00 730,000.00
60 09/0111049 19,615.75 355,000.00 C 374.61575 0.00 375,000.00
61 03/01/2050 10,075.13 01(0 1007813 0_0 375,00E100
62 09/011l0150 10,07813 375.000.0 355,0713 0.00 0.00
Total 6,434,699.37 5,90,000.00 15,99,69957 0.00
3 I DAYNAan:07h4123 at 1k11 AM:EDT' .2 Effective:07/14/2025
CITY POINT PUBLIC IMPROVEMENT DISTRICT
32
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 34 of 59
EXHIBIT C—LOT TYPE CLASSIFICIATION MAP
i. ."4 /rf it
t CITY POINT' as ta, ,, � /� � "� \ I\
.,,>,
,,,,y4,s,-,iv..-,,i,f-- /.. ,,,..exi,.....'. . •bi- i tg". °:-:;-......
/i d` h , tt.._
li 7.' ...,...'' / I :±7.i..
:g
li
.1i i
1 1`- I �. i e:
ii 3-4_4 _-_!:,21 -i ! :, 1 iii:I:Lri 1,--ftil'''''''''''\'' \-\\"\\,
.j i r—
ai, i I 1 • W1 ,
LE r ,..
SY �' I ��,1 i La t ��-
CITY POINT PUBLIC IMPROVEMENT DISTRICT
2023 ANNUAL SERVICE PLAN UPDATE 33
Ordinance No.3803
Exhibit"A"
Page 35 of 59
EXHIBIT D BUYER DISCLOSURES:
Buyer Disclosures for the following Lot Types within the District are found in this Exhibit:
■ Lot Type SF1
■ Lot Type SF2
■ Lot Type SF3
■ Lot Type Commercial
[Remainder of page left intentionally blank.]
CITY POINT PUBLIC IMPROVEMENT DISTRICT 34
2023 ANNUAL SERVICE PLAN UPDATE
Ordinance No.3803
Exhibit"A"
Page 36 of 59
CITY POINT'PUBLIC IMPROVEMENT DISTRICT LOT TYPE SF1 BUYER DISCLOSURE
NOTICE OF OBLIGATIONS RELATED TO PUBLIC IMPROVEMENT DISTRICT
A person who proposes to sell or otherwise convey real property that is located in a public
improvement district established under Subchapter A, Chapter 372, Local Government Code
(except for public improvement districts described under Section 372.0035), or Chapter 382,Local
Government Code, shall first give to the purchaser of the property this written notice, signed by the
seller.
For the purposes of this notice, a contract for the purchase and sale of real property having a
performance period of less than six months is considered a sale requiring the notice set forth below.
This notice requirement does not apply to a transfer:
1) under a court order or foreclosure sale;
2) by a trustee in bankruptcy;
3) to a mortgagee by a mortgagor or successor in interest or to a beneficiary of a
deed of trust by a trustor or successor in interest;
4) by a mortgagee or a beneficiary under a deed of trust who has acquired the land at a
sale conducted under a power of sale under a deed of trust or a sale under a court-
ordered foreclosure or has acquired the land by a deed in lieu of foreclosure;
5) by a fiduciary in the course of the administration of a decedent's estate,
guardianship, conservatorship, or trust;
6) from one co-owner to another co-owner of an undivided interest in the real
property;
7) to a spouse or a person in the lineal line of consanguinity of the seller;
8) to or from a governmental entity; or
9) of only a mineral interest, leasehold interest, or security interest
The following notice shall be given to a prospective purchaser before the execution of a binding
contract of purchase and sale, either separately or as an addendum or paragraph of a purchase
contract. In the event a contract of purchase and sale is entered into without the seller having
provided the required notice, the purchaser, subject to certain exceptions, is entitled to terminate
the contract.
A separate copy of this notice shall be executed by the seller and the purchaser and must be filed
in the real property records of the county in which the property is located at the closing of the
purchase and sale of the property.
Ordinance No.3803
Exhibit"A"
Page 37 of 59
AFTER RECORDING' RETURN TO:
NOTICE OF OBLIGATION TO PAY IMPROVEMENT DISTRICT ASSESSMENT TO
CITY OF NORTH RICHLAND HILLS, TEXAS
CONCERNING THE FOLLOWING PROPERTY
STREET ADDRESS
LOT TYPE SFI PRINCIPAL ASSESSMENT: $16,526.57
As the purchaser of the real property described above,you are obligated to pay assessments
to City of North Richland Hills,Texas,for the costs of a portion of a public improvement or services
project(the "Authorized Improvements")undertaken for the benefit of the property within City Point
Public Improvement District (the "District") created under Subchapter A, Chapter 372, Local
Government Code.
AN ASSESSMENT HAS BEEN LEVIED AGAINST YOUR PROPERTY FOR THE
AUTHORIZED IMPROVEMENTS,WHICH MAY BE PAID IN FULL AT ANY TIME.IF THE
ASSESSMENT IS NOT PAID IN FULL, IT WILL BE DUE AND PAYABLE IN ANNUAL
INSTALLMENTS THAT WILL VARY FROM YEAR TO YEAR DEPENDING ON THE
AMOUNT OF INTEREST PAID, COLLECTION COSTS, ADMINISTRATIVE COSTS, AND
DELINQUENCY COSTS.
The exact amount of the assessment may be obtained from the City of North Richland Hills.
The exact amount of each annual installment will be approved each year by the North Richland
Hills City Council in the annual service plan update for the district. More information about the
assessments,including the amounts and due dates,may be obtained from the City of North Richland
Hills.
Your failure to pay any assessment or any annual installment may result in penalties and
interest being added to what you owe or in a lien on and the foreclosure of your property.
1 To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County when updating for the Current
Information of Obligation to Pay Improvement District Assessment.
Ordinance No.3803
Exhibit"A"
Page 38 of 59
[The undersigned purchaser acknowledges receipt of this notice before the effective date of
a binding contract for the purchase of the real property at the address described above.
DATE: DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
The undersigned seller acknowledges providing this notice to the potential purchaser before
the effective date of a binding contract for the purchase of the real property at the address described
above.
DATE: DATE:
SIGNATURE OF SELLER SIGNATURE OF SELLER]2
2 To be included in copy of the notice required by Section 5.014,Tex.Prop.Code,to be executed by seller in accordance
with Section 5.014(a-1),Tex.Prop.Code.
Signature Page to Initial Notice
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 39 of 59
[The undersigned purchaser acknowledges receipt of this notice before the effective date of
a binding contract for the purchase of the real property at the address described above. The
undersigned purchaser acknowledged the receipt of this notice including the current information
required by Section 5.0143, Texas Property Code, as amended.
DATE: DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
STATE OF TEXAS §
COUNTY OF §
The foregoing instrument was acknowledged before me by and
,known to me to be the person(s)whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas]3
3 To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County.
Purchaser Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 40 of 59
[The undersigned seller acknowledges providing a separate copy of the notice required by
Section 5.014 of the Texas Property Code including the current information required by Section
5.0143,Texas Property Code, as amended, at the closing of the purchase of the real property at the
address above.
DATE: DATE:
SIGNATURE OF SELLER SIGNATURE OF SELLER
STATE OF TEXAS §
§
COUNTY OF §
The foregoing instrument was acknowledged before me by and
,known to me to be the person(s)whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas]4
4 To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County.
Seller Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 41 of 59
ANNUAL INSTALLMENTS-LOT TYPE SF1
I"m•rovenient Zone A Im rovementZone.B
Installment Due Additional Annual Collection Total Annual
1/31 Principal Interest Principal Interest . Interest Costs Installmentl'Z
2024 $ 66.53 $ 105.94 $ 279.43 $ 765.88 $ 82.63 $ 173.19 $ 1,473.61
2025 $ 66.53 $ 102.69 $ 292.74 $ 753.31 $ 80.90 $ 176.65 $ 1,472.83
2026 $ 79.84 $ 99.45 $ 292.74 $ 740.14 $ 79.11 $ 180.19 $ 1,471.46
2027 $ 79.84 $ 95.26 $ 306.05 $ 725.86 $ 77.24 $ 183.79 $ 1,468.04
2028 $ 79.84 $ 91.07 $ 332.66 $ 710.95 $ 75.31 $ 187.47 $ 1,477.29
2029 $ 93.14 $ 86.87 $ 332.66 $ 694.73 $ 73.25 $ 191.22 $ 1,471.88
2030 $ 93.14 $ 81.98 $ 345.97 $ 678.51 $ 71.12 $ 195.04 $ 1,465.77
2031 $ 106.45 $ 77.09 $ 359.27 $ 661.64 $ 68.93 $ 198.94 $ 1,472.33
2032 $ 106.45 $ 71.11 $ 372.58 $ 642.78 $ 66.60 $ 202.92 $ 1,462.44
2033 $ 106.45 $ 65.12 $ 399.19 $ 623.22 $ 64.20 $ 206.98 $ 1,465.17
2034 $ 119.76 $ 59.13 $ 412.50 $ 602.26 $ 61.68 $ 211.12 $ 1,466.45
2035 $ 133.06 $ 52.39 $ 439.11 $ 580.61 $ 59.01 $ 215.34 $ 1,479.53
2036 $ 133.06 $ 44.91 $ 465.72 $ 557.56 $ 56.15 $ 219.65 $ 1,477.05
2037 $ 146.37 $ 37.42 $ 479.03 $ 533.10 $ 53.16 $ 224.04 $ 1,473.13
2038 $ 159.68 $ 29.19 $ 505.64 $ 507.96 $ 50.03 $ 228.52 $ 1,481.02
2039 $ 172.98 $ 20.21 $ 532.26 $ 481.41 $ 46.71 $ 233.09 $ 1,486.66
2040 $ 186.29 $ 10.48 $ 558.87 $ 453.47 $ 43.18 $ 237.75 $ 1,490.04
2041 $ - $ - $ 612.10 $ 424.13 $ 39.45 $ 192.70 $ 1,268.37
2042 $ - $ - $ 652.01 $ 391.23 $ 36.39 $ 196.55 $ 1,276.19
2043 $ - $ - $ 678.63 $ 356.18 $ 33.13 $ 200.48 $ 1,268.42
2044 $ - $ - $ 718.55 $ 319.70 $ 29.74 $ 204.49 $ 1,272.48
2045 $ - $ - $ 758.47 $ 281.08 $ 26.15 $ 208.58 $ 1,274.28
2046 $ - $ - $ 798.38 $ 240.31 $ 22.35 $ 212.76 $ 1,273.81
2047 $ - $ - $ 838.30 $ 197.40 $ 18.36 $ 217.01 $ 1,271.08
2048 $ - $ - $ 891.53 $ 152.34 $ 14.17 $ 221.35 $ 1,279.39
2049 $ - $ - $ 944.76 $ 104.42 $ 9.71 $ 225.78 $ 1,284.67
2050 $ - $ - $ 997.98 $ 53.64 $ 4.99 $ 230.29 $ 1,286.91
Total $ 1,929.43 $ 1,130.31 $ 14,597.14 $ 13,233.83 $ 1,343.68 $ 5,575.92 $ 37,810.31
1)Annual Installment includes both Single Family Tracts allocable share of Improvement Zone A Annual Installment and Improvement Zone B Annual
Installment.The total Annual Installment does not reflect the TIRZ No.3 Annual Credit Amount.
2)The figures shown above are estimates only and subject to change in annual service plan update.Changes in Annual Collection Costs,reserve fund
requirements,interest earnings,or other available offsets could increase or decrease the amounts shown.
Annual Installment Schedule to Notice
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 42 of 59
CITY POINT PUBLIC,IMPROVEMENT DISTRICT--LOT TYPE SF2— BUYER'DISCLOSURE:
NOTICE OF OBLIGATIONS RELATED TO PUBLIC IMPROVEMENT DISTRICT
A person who proposes to sell or otherwise convey real property that is located in a public
improvement district established under Subchapter A, Chapter 372, Local Government Code
(except for public improvement districts described under Section 372.0035), or Chapter 382,Local
Government Code, shall first give to the purchaser of the property this written notice, signed by the
seller.
For the purposes of this notice, a contract for the purchase and sale of real property having a
performance period of less than six months is considered a sale requiring the notice set forth below.
This notice requirement does not apply to a transfer:
1) under a court order or foreclosure sale;
2) by a trustee in bankruptcy;
3) to a mortgagee by a mortgagor or successor in interest or to a beneficiary of a
deed of trust by a trustor or successor in interest;
4) by a mortgagee or a beneficiary under a deed of trust who has acquired the land at a
sale conducted under a power of sale under a deed of trust or a sale under a court-
ordered foreclosure or has acquired the land by a deed in lieu of foreclosure;
5) by a fiduciary in the course of the administration of a decedent's estate,
guardianship, conservatorship, or trust;
6) from one co-owner to another co-owner of an undivided interest in the real
property;
7) to a spouse or a person in the lineal line of consanguinity of the seller;
8) to or from a governmental entity; or
9) of only a mineral interest, leasehold interest, or security interest
The following notice shall be given to a prospective purchaser before the execution of a binding
contract of purchase and sale, either separately or as an addendum or paragraph of a purchase
contract. In the event a contract of purchase and sale is entered into without the seller having
provided the required notice, the purchaser, subject to certain exceptions, is entitled to terminate
the contract.
A separate copy of this notice shall be executed by the seller and the purchaser and must be filed
in the real property records of the county in which the property is located at the closing of the
purchase and sale of the property.
Ordinance No.3803
Exhibit"A"
Page 43 of 59
AFTER RECORDING' RETURN TO:
NOTICE OF OBLIGATION TO PAY IMPROVEMENT DISTRICT ASSESSMENT TO
CITY OF NORTH RICHLAND HILLS, TEXAS
CONCERNING THE FOLLOWING PROPERTY
STREET ADDRESS
LOT TYPE SF2 PRINCIPAL ASSESSMENT: $17,381.39
As the purchaser of the real property described above,you are obligated to pay assessments
to City of North Richland Hills,Texas,for the costs of a portion of a public improvement or services
project(the "Authorized Improvements")undertaken for the benefit of the property within City Point
Public Improvement District (the "District") created under Subchapter A, Chapter 372, Local
Government Code.
AN ASSESSMENT HAS BEEN LEVIED AGAINST YOUR PROPERTY FOR THE
AUTHORIZED IMPROVEMENTS,WHICH MAY BE PAID IN FULL AT ANY TIME.IF THE
ASSESSMENT IS NOT PAID IN FULL, IT WILL BE DUE AND PAYABLE IN ANNUAL
INSTALLMENTS THAT WILL VARY FROM YEAR TO YEAR DEPENDING ON THE
AMOUNT OF INTEREST PAID, COLLECTION COSTS, ADMINISTRATIVE COSTS, AND
DELINQUENCY COSTS.
The exact amount of the assessment may be obtained from the City of North Richland Hills.
The exact amount of each annual installment will be approved each year by the North Richland
Hills City Council in the annual service plan update for the district. More information about the
assessments,including the amounts and due dates,may be obtained from the City of North Richland
Hills.
Your failure to pay any assessment or any annual installment may result in penalties and
interest being added to what you owe or in a lien on and the foreclosure of your property.
1 To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County when updating for the Current
Information of Obligation to Pay Improvement District Assessment.
Ordinance No.3803
Exhibit"A"
Page 44 of 59
[The undersigned purchaser acknowledges receipt of this notice before the effective date of
a binding contract for the purchase of the real property at the address described above.
DATE: DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
The undersigned seller acknowledges providing this notice to the potential purchaser before
the effective date of a binding contract for the purchase of the real property at the address described
above.
DATE: DATE:
SIGNATURE OF SELLER SIGNATURE OF SELLER]2
2 To be included in copy of the notice required by Section 5.014,Tex.Prop.Code,to be executed by seller in accordance
with Section 5.014(a-1),Tex.Prop.Code.
Signature Page to Initial Notice
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 45 of 59
[The undersigned purchaser acknowledges receipt of this notice before the effective date of
a binding contract for the purchase of the real property at the address described above. The
undersigned purchaser acknowledged the receipt of this notice including the current information
required by Section 5.0143, Texas Property Code, as amended.
DATE: DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
STATE OF TEXAS §
COUNTY OF §
The foregoing instrument was acknowledged before me by and
,known to me to be the person(s)whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary Public, State of Texas?
3 To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County.
Purchaser Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 46 of 59
[The undersigned seller acknowledges providing a separate copy of the notice required by
Section 5.014 of the Texas Property Code including the current information required by Section
5.0143,Texas Property Code, as amended, at the closing of the purchase of the real property at the
address above.
DATE: DATE:
SIGNATURE OF SELLER SIGNATURE OF SELLER
STATE OF TEXAS §
COUNTY OF §
The foregoing instrument was acknowledged before me by and
,known to me to be the person(s)whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this ,20_.
Notary Public, State of Texas]4
4 To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County.
Seller Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 47 of 59
ANNUAL INSTALLMENTS- LOT TYPE SF2
Im•rovement,ZoneA Improvement Zone B'
Installment Additional Annual Collection Total Annual,
Due 1/31 Principal Interest. Principal, . Interest. Interest Costs Installment"
2024 $ 69.97 $ 111.42 $ 293.89 $ 805.50 $ 86.91 $ 182.15 $ 1,549.83
2025 $ 69.97 $ 108.00 $ 307.88 $ 792.27 $ 85.09 $ 185.79 $ 1,549.01
2026 $ 83.97 $ 104.59 $ 307.88 $ 778.42 $ 83.20 $ 189.51 $ 1,547.57
2027 $ 83.97 $ 100.18 $ 321.88 $ 763.41 $ 81.24 $ 193.30 $ 1,543.98
2028 $ 83.97 $ 95.78 $ 349.87 $ 747.72 $ 79.21 $ 197.16 $ 1,553.70
2029 $ 97.96 $ 91.37 $ 349.87 $ 730.66 $ 77.04 $ 201.11 $ 1,548.01
2030 $ 97.96 $ 86.22 $ 363.86 $ 713.61 $ 74.80 $ 205.13 $ 1,541.59
2031 $ 111.96 $ 81.08 $ 377.86 $ 695.87 $ 72.49 $ 209.23 $ 1,548.49
2032 $ 111.96 $ 74.78 $ 391.85 $ 676.03 $ 70.04 $ 213.42 $ 1,538.08
2033 $ 111.96 $ 68.49 $ 419.84 $ 655.46 $ 67.52 $ 217.68 $ 1,540.95
2034 $ 125.95 $ 62.19 $ 433.84 $ 633.42 $ 64.87 $ 222.04 $ 1,542.30
2035 $ 139.95 $ 55.10 $ 461.82 $ 610.64 $ 62.07 $ 226.48 $ 1,556.06
2036 $ 139.95 $ 47.23 $ 489.81 $ 586.39 $ 59.06 $ 231.01 $ 1,553.45
2037 $ 153.94 $ 39.36 $ 503.81 $ 560.68 $ 55.91 $ 235.63 $ 1,549.33
2038 $ 167.94 $ 30.70 $ 531.80 $ 534.23 $ 52.62 $ 240.34 $ 1,557.63
2039 $ 181.93 $ 21.25 $ 559.79 $ 506.31 $ 49.12 $ 245.15 $ 1,563.55
2040 $ 195.93 $ 11.02 $ 587.78 $ 476.92 $ 45.41 $ 250.05 $ 1,567.11
2041 $ - $ - $ 643.76 $ 446.06 $ 41.49 $ 202.67 $ 1,333.98
2042 $ - $ - $ 685.74 $ 411.46 $ 38.28 $ 206.72 $ 1,342.20
2043 $ - $ - $ 713.73 $ 374.60 $ 34.85 $ 210.85 $ 1,334.03
2044 $ - $ - $ 755.71 $ 336.24 $ 31.28 $ 215.07 $ 1,338.30
2045 $ - $ - $ 797.70 $ 295.62 $ 27.50 $ 219.37 $ 1,340.19
2046 $ - $ - $ 839.68 $ 252.74 $ 23.51 $ 223.76 $ 1,339.70
2047 $ - $ - $ 881.66 $ 207.61 $ 19.31 $ 228.24 $ 1,336.82
2048 $ - $ - $ 937.64 $ 160.22 $ 14.90 $ 232.80 $ 1,345.57
2049 $ - $ - $ 993.62 $ 109.82 $ 10.22 $ 237.46 $ 1,351.12
2050 $ - $ - $ 1,049.60 $ 56.42 $ 5.25 $ 242.21 $ 1,353.47
Total $ 2,029.23 $ 1,188.78 $15,352.16 $ 13,918.34 $ 1,413.18 $ 5,864.33 $ 39,766.01
1)Annual Installment includes both Single Family Tracts allocable share of Improvement Zone A Annual Installment and Improvement Zone B
Annual Installment.The total Annual Installment does not reflect the TIRZ No.3 Annual Credit Amount.
2)The figures shown above are estimates only and subject to change in annual service plan update.Changes in Annual Collection Costs,reserve
fund requirements,interest earnings,or other available offsets could increase or decrease the amounts shown.
Annual Installment Schedule to Notice
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 48 of 59
CITY POINT PUBLIG IMPROVEMENT DISTRICT LOT TYPE SF3—BUYER DISCLOSURE.
NOTICE OF OBLIGATIONS RELATED TO PUBLIC IMPROVEMENT DISTRICT
A person who proposes to sell or otherwise convey real property that is located in a public
improvement district established under Subchapter A, Chapter 372, Local Government Code
(except for public improvement districts described under Section 372.0035), or Chapter 382,Local
Government Code, shall first give to the purchaser of the property this written notice, signed by the
seller.
For the purposes of this notice, a contract for the purchase and sale of real property having a
performance period of less than six months is considered a sale requiring the notice set forth below.
This notice requirement does not apply to a transfer:
1) under a court order or foreclosure sale;
2) by a trustee in bankruptcy;
3) to a mortgagee by a mortgagor or successor in interest or to a beneficiary of a
deed of trust by a trustor or successor in interest;
4) by a mortgagee or a beneficiary under a deed of trust who has acquired the land at a
sale conducted under a power of sale under a deed of trust or a sale under a court-
ordered foreclosure or has acquired the land by a deed in lieu of foreclosure;
5) by a fiduciary in the course of the administration of a decedent's estate,
guardianship, conservatorship, or trust;
6) from one co-owner to another co-owner of an undivided interest in the real
property;
7) to a spouse or a person in the lineal line of consanguinity of the seller;
8) to or from a governmental entity; or
9) of only a mineral interest, leasehold interest, or security interest
The following notice shall be given to a prospective purchaser before the execution of a binding
contract of purchase and sale, either separately or as an addendum or paragraph of a purchase
contract. In the event a contract of purchase and sale is entered into without the seller having
provided the required notice, the purchaser, subject to certain exceptions, is entitled to terminate
the contract.
A separate copy of this notice shall be executed by the seller and the purchaser and must be filed
in the real property records of the county in which the property is located at the closing of the
purchase and sale of the property.
Ordinance No.3803
Exhibit"A"
Page 49 of 59
AFTER RECORDING1 RETURN TO:
NOTICE OF OBLIGATION TO PAY IMPROVEMENT DISTRICT ASSESSMENT TO
CITY OF NORTH RICHLAND HILLS, TEXAS
CONCERNING THE FOLLOWING PROPERTY
STREET ADDRESS
LOT TYPE SF3 PRINCIPAL ASSESSMENT: $18,521.15
As the purchaser of the real property described above,you are obligated to pay assessments
to City of North Richland Hills,Texas,for the costs of a portion of a public improvement or services
project(the"Authorized Improvements")undertaken for the benefit of the property within City Point
Public Improvement District (the "District") created under Subchapter A, Chapter 372, Local
Government Code.
AN ASSESSMENT HAS BEEN LEVIED AGAINST YOUR PROPERTY FOR THE
AUTHORIZED IMPROVEMENTS,WHICH MAY BE PAID IN FULL AT ANY TIME.IF THE
ASSESSMENT IS NOT PAID IN FULL, IT WILL BE DUE AND PAYABLE IN ANNUAL
INSTALLMENTS THAT WILL VARY FROM YEAR TO YEAR DEPENDING ON THE
AMOUNT OF INTEREST PAID, COLLECTION COSTS, ADMINISTRATIVE COSTS, AND
DELINQUENCY COSTS.
The exact amount of the assessment may be obtained from the City of North Richland Hills.
The exact amount of each annual installment will be approved each year by the North Richland
Hills City Council in the annual service plan update for the district. More information about the
assessments,including the amounts and due dates,may be obtained from the City of North Richland
Hills.
Your failure to pay any assessment or any annual installment may result in penalties and
interest being added to what you owe or in a lien on and the foreclosure of your property.
1 To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County when updating for the Current
Information of Obligation to Pay Improvement District Assessment.
Ordinance No.3803
Exhibit"A"
Page 50 of 59
[The undersigned purchaser acknowledges receipt of this notice before the effective date of
a binding contract for the purchase of the real property at the address described above.
DATE: DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
•
The undersigned seller acknowledges providing this notice to the potential purchaser before
the effective date of a binding contract for the purchase of the real property at the address described
above.
DATE: DATE:
SIGNATURE OF SELLER SIGNATURE OF SELLER]2
2 To be included in copy of the notice required by Section 5.014,Tex.Prop.Code,to be executed by seller in accordance
with Section 5.014(a-1),Tex.Prop.Code.
Signature Page to Initial Notice
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 51 of 59
[The undersigned purchaser acknowledges receipt of this notice before the effective date of
a binding contract for the purchase of the real property at the address described above. The
undersigned purchaser acknowledged the receipt of this notice including the current information
required by Section 5.0143,Texas Property Code, as amended.
DATE: DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
STATE OF TEXAS §
COUNTY OF §
The foregoing instrument was acknowledged before me by and
, known to me to be the person(s)whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this ,20_.
Notary Public, State of Texas]3
3 To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County.
Purchaser Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"'
Page 52 of 59
[The undersigned seller acknowledges providing a separate copy of the notice required by
Section 5.014 of the Texas Property Code including the current information required by Section
5.0143,Texas Property Code, as amended,at the closing of the purchase of the real property at the
address above.
DATE: DATE:
SIGNATURE OF SELLER SIGNATURE OF SELLER
STATE OF TEXAS §
COUNTY OF §
The foregoing instrument was acknowledged before me by and
,known to me to be the person(s)whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this ,20_.
Notary Public, State of Texas]4
a To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County.
Seller Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 53 of 59
ANNUAL INSTALLMENTS- LOT TYPE SF3
lot rrnlement Zone A Im•rotrement Zone B&
. Installment ; , Additional Annual Collection Total.Annual
Due.1/31, Principal: Interest. ' P'rincipal Interest,. ,Interest Costs Installment
1
2024 $ 74.56 $ 118.72 $ 313.16 $ 858.32 $ 92.61 $ 194.09 $ 1,651.46
2025 $ 74.56 $ 115.09 $ 328.07 $ 844.23 $ 90.67 $ 197.98 $ 1,650.59
2026 $ 89.47 $ 111.45 $ 328.07 $ 829.46 $ 88.65 $ 201.93 $ 1,649.05
2027 $ 89.47 $ 106.75 $ 342.98 $ 813.47 $ 86.57 $ 205.97 $ 1,645.22
2028 $ 89.47 $ 102.06 $ 372.81 $ 796.75 $ 84.40 $ 210.09 $ 1,655.59
2029 $ 104.39 $ 97.36 $ 372.81 $ 778.57 $ 82.09 $ 214.29 $ 1,649.52
2030 $ 104.39 $ 91.88 $ 387.72 $ 760.40 $ 79.71 $ 218.58 $ 1,642.67
2031 $ 119.30 $ 86.40 $ 402.63 $ 741.50 $ 77.25 $ 222.95 $ 1,650.03
2032 $ 119.30 $ 79.69 $ 417.55 $ 720.36 $ 74.64 $ 227.41 $ 1,638.94
2033 $ 119.30 $ 72.98 $ 447.37 $ 698.44 $ 71.95 $ 231.96 $ 1,642.00
2034 $ 134.21 $ 66.27 $ 462.28 $ 674.95 $ 69.12 $ 236.60 $ 1,643.43
2035 $ 149.12 $ 58.72 $ 492.11 $ 650.68 $ 66.14 $ 241.33 $ 1,658.10
2036 $ 149.12 $ 50.33 $ 521.93 $ 624.85 $ 62.93 $ 246.16 $ 1,655.32
2037 $ 164.04 $ 41.94 $ 536.85 $ 597.45 $ 59.57 $ 251.08 $ 1,650.92
2038 $ 178.95 $ 32.71 $ 566.67 $ 569.26 $ 56.07 $ 256.10 $ 1,659.77
2039 $ 193.86 $ 22.65 $ 596.49 $ 539.51 $ 52.34 $ 261.22 $ 1,666.08
2040 $ 208.77 $ 11.74 $ 626.32 $ 508.19 $ 48.39 $ 266.45 $ 1,669.87
2041 $ - $ - $ 685.97 $ 475.31 $ 44.22 $ 215.96 $ 1,421.45
2042 $ - $ - $ 730.71 $ 438.44 $ 40.79 $ 220.28 $ 1,430.21
2043 $ - $ - $ 760.53 $ 399.17 $ 37.13 $ 224.68 $ 1,421.51
2044 $ - $ - $ 805.27 $ 358.29 $ 33.33 $ 229.18 $ 1,426.06
2045 $ - $ - $ 850.00 $ 315.01 $ 29.30 $ 233.76 $ 1,428.07
2046 $ - $ - $ 894.74 $ 269.32 $ 25.05 $ 238.43 $ 1,427.55
2047 $ - $ - $ 939.48 $ 221.22 $ 20.58 $ 243.20 $ 1,424.49
2048 $ - $ - $ 999.13 $ 170.73 $ 15.88 $ 248.07 $ 1,433.80
2049 $ - $ - $ 1,058.78 $ 117.02 $ 10.89 $ 253.03 $ 1,439.72
2050 $ - $ - $ 1,118.43 $ 60.12 $ 5.59 $ 258.09 $ 1,442.22
Total $ 2,162.29 $ 1,266.73 $16,358.86 $ 14,831.01 $ 1,505.85 $ 6,248.87 $ 42,373.62
1)Annual Installment includes both Single Family Tracts allocable share of Improvement Zone A Annual Installment and Improvement Zone B
Annual Installment.The total Annual Installment does not reflect the TIRZ No.3 Annual Credit Amount.
2)The figures shown above are estimates only and subject to change in annual service plan update.Changes in Annual Collection Costs,reserve
fund requirements,interest earnings,or other available offsets could increase or decrease the amounts shown.
Annual Installment Schedule to Notice
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 54 of 59
CITY POINT'PUBLIC IMPROVEMENT DISTRICT—LOT TYPE COMMERCIAL.PER ACRE--
BUYER DISCLOSURE'
NOTICE OF OBLIGATIONS RELATED TO PUBLIC IMPROVEMENT DISTRICT
A person who proposes to sell or otherwise convey real property that is located in a public
improvement district established under Subchapter A, Chapter 372, Local Government Code
(except for public improvement districts described under Section 372.0035),or Chapter 382,Local
Government Code, shall first give to the purchaser of the property this written notice, signed by the
seller.
For the purposes of this notice, a contract for the purchase and sale of real property having a
performance period of less than six months is considered a sale requiring the notice set forth below.
This notice requirement does not apply to a transfer:
1) under a court order or foreclosure sale;
2) by a trustee in bankruptcy;
3) to a mortgagee by a mortgagor or successor in interest or to a beneficiary of a
deed of trust by a trustor or successor in interest;
4) by a mortgagee or a beneficiary under a deed of trust who has acquired the land at a
sale conducted under a power of sale under a deed of trust or a sale under a court-
ordered foreclosure or has acquired the land by a deed in lieu of foreclosure;
5) by a fiduciary in the course of the administration of a decedent's estate,
guardianship, conservatorship, or trust;
6) from one co-owner to another co-owner of an undivided interest in the real
property;
7) to a spouse or a person in the lineal line of consanguinity of the seller;
8) to or from a governmental entity; or
9) of only a mineral interest, leasehold interest, or security interest
The following notice shall be given to a prospective purchaser before the execution of a binding
contract of purchase and sale, either separately or as an addendum or paragraph of a purchase
contract. In the event a contract of purchase and sale is entered into without the seller having
provided the required notice, the purchaser, subject to certain exceptions, is entitled to terminate
the contract.
A separate copy of this notice shall be executed by the seller and the purchaser and must be filed
in the real property records of the county in which the property is located at the closing of the
purchase and sale of the property.
Ordinance No.3803
Exhibit"A"
Page 55 of 59
AFTER RECORDING1 RETURN TO:
NOTICE OF OBLIGATION TO PAY IMPROVEMENT DISTRICT ASSESSMENT TO
CITY OF NORTH RICHLAND HILLS, TEXAS
CONCERNING THE FOLLOWING PROPERTY
STREET ADDRESS
LOT TYPE COMMERCIAL PER ACRE PRINCIPAL ASSESSMENT: $376,067.60
As the purchaser of the real property described above,you are obligated to pay assessments
to City of North Richland Hills,Texas,for the costs of a portion of a public improvement or services
project(the "Authorized Improvements")undertaken for the benefit of the property within City Point
Public Improvement District (the "District") created under Subchapter A, Chapter 372, Local
Government Code.
AN ASSESSMENT HAS BEEN LEVIED AGAINST YOUR PROPERTY FOR THE
AUTHORIZED IMPROVEMENTS,WHICH MAY BE PAID IN FULL AT ANY TIME. IF THE
ASSESSMENT IS NOT PAID IN FULL, IT WILL BE DUE AND PAYABLE IN ANNUAL
INSTALLMENTS THAT WILL VARY FROM YEAR TO YEAR DEPENDING ON THE
AMOUNT OF INTEREST PAID, COLLECTION COSTS, ADMINISTRATIVE COSTS, AND
DELINQUENCY COSTS.
The exact amount of the assessment may be obtained from the City of North Richland Hills.
The exact amount of each annual installment will be approved each year by the North Richland
Hills City Council in the annual service plan update for the district. More information about the
assessments,including the amounts and due dates,may be obtained from the City of North Richland
Hills.
Your failure to pay any assessment or any annual installment may result in penalties and
interest being added to what you owe or in a lien on and the foreclosure of your property.
gill
' To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County when updating for the Current
Information of Obligation to Pay Improvement District Assessment. I
Ordinance No.3803
Exhibit"A"
Page 56 of 59
[The undersigned purchaser acknowledges receipt of this notice before the effective date of
a binding contract for the purchase of the real property at the address described above.
DATE: DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
The undersigned seller acknowledges providing thislnotice to the potential purchaser before
the effective date of a binding contract for the purchase of the real property at the address described
above.
DATE: DATE:
SIGNATURE OF SELLER SIGNATURE OF SELLER]2
2 To be included in copy of the notice required by Section 5.014,Tex.Prop.Code,to be executed by seller in accordance
with Section 5.014(a-1),Tex.Prop.Code.
Signature Page to Initial Notice
of Obligation to Pay Improvement Disirict Assessment
Ordinance No.3803
Exhibit"A"
Page 57 of 59
[The undersigned purchaser acknowledges receipt oi'f this notice before the effective date of
a binding contract for the purchase of the real property at the address described above. The
undersigned purchaser acknowledged the receipt of this notice including the current information
required by Section 5.0143, Texas Property Code, as amended.
DATE: DATE:
SIGNATURE OF PURCHASER SIGNATURE OF PURCHASER
STATE OF TEXAS §
COUNTY OF §
The foregoing instrument was acknowledged before me by and
,known to me to be the person(s)whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this , 20_.
Notary3 Public, State of Texas
3 II
To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County.
Purchaser Signature Page to Final Notice with Current Information
of Obligation to Pay Improvement District Assessment
Ordinance No.3803
Exhibit"A"
Page 58 of 59
[The undersigned seller acknowledges providing a separate copy of the notice required by
Section 5.014 of the Texas Property Code including the current information required by Section
5.0143,Texas Property Code, as amended,at the closing of the purchase of the real property at the
address above.
DATE: DATE:
SIGNATURE OF SELLER OF SIG SIGNATURE
N SELLER
STALE OF TEXAS
COUNTY OF §
The foregoing instrument was acknowledged before me by and
,known to me to be the person(s)whose name(s) is/are subscribed to the
foregoing instrument, and acknowledged to me that he or she executed the same for the purposes
therein expressed.
Given under my hand and seal of office on this ,20_.
Notary Public, State of Texas]4
4 To be included in separate copy of the notice required by Section 5.0143,Tex.Prop.Code,to be executed at the closing
of the purchase and sale and to be recorded in the deed records of Tarrant County.
Seller Signature Page to Final Notice with ICurrent Information
of Obligation to Pay Improvement District Assessment
l Ordinance No.3803
1 Exhibit"A"
Page 59 of 59
I
I
ANNUAL INSTALLMENTS-LOT TYPE COMMERCIAL
1
° °Installment":3 .` ° Additi3nah8° Annual Collection Total Annual—
:
Du_e1/31 Principal " Interest interest Costs ° i" Installment1
2024 $ 13,592.80 $ 20,635.58 $ 1,880.34 $ 6,933.34 $ 43,042.06
2025 $ 13,592.80 $ 19,972.93 $ 1,812.37 $ 7,072.01 $ 42,450.12
2026 $ 14,725.54 $ 19,310.28 $ 1,744.41 $ 7,213.45 $ 42,993.68
2027 $ 15,858.27 $ 18,537.19 $ 1,670.78 $ 7,357.72 $ 43,423.96
2028 $ 16,991.01 $ 17,704.63 $ 1,591.49 $ 7,504.88 $ 43,792.00
2029 $ 18,123.74 $ 16,812.60 $ 1,506.54 $ 7,654.97 $ 44,097.85
2030 $ 18,123.74 $ 15,861.10 $ 1,415.92 $ 7,808.07 $ 43,208.83
2031 $ 19,256.47 $ 14,909.61 $ 1,325.30 $ 7,964.23 $ 43,455.61
2032 $ 20,389.21 $ 13,826.43 $ 1,229.02 $ 8,123.52 $ 43,568.18
2033 $ 22,654.67 $ 12,679.54 $ 1,127.07 $ 8,285.99 $ 44,747.27
2034 $ 23,787.41 $ 11,405.22 $ 1,013.80 $ 8,451.71 $ 44,658.13
2035 $ 24,920.14 $ 10,067.17 $ 894.86 $ 8,620.74 $ 44,502.92
2036 $ 27,185.61 $ 8,665.41 $ 770.26 $ 8,793.16 $ 45,414.44
2037 $ 28,318.34 $ 7,136.22 $ 634.33 $ 8,969.02 $ 45,057.92
2038 $ 30,583.81 $ 5,543.32 $ 492.74 $ 9,148.40 $ 45,768.27
2039 $ 32,849.28 $ 3,822.98 $ 339.82 $ 9,331.37 $ 46,343.44
2040 $ 35,114.75 $ 1,975.21 $ 175.57 $ 9,518.00 $ 9,693.57
Total $ 376,067.60 $ 218,865.41 $ 19,624.61 $ 138,750.59 $ 716,218.26
1)The total Annual Installment does not reflect the TIRZ No.3 Annual Credit Amount.
2) The figures shown above are estimates only and subject to change in annual service plan update.Changes in Annual
Collection Costs,reserve fund requirements,interest earnings,or other available offsets could increase or decrease the
amounts shown.
Annual Installment Schedule to Notice
of Obligation to Pay Improvement District Assessment